| 1 Jan–31 Dec | 1 Jan–31 Dec | ||
| EUR thousand Notes | 2023 | 2022 | |
| Other comprehensive income | |||
| Items which may be reclassified | |||
| subsequently to profit or loss | |||
Translation difference | - | - | |
Total comprehensive income | |||
| Distribution of comprehensive income: | |||
Parent company shareholders |
| 1 Jan–31 Dec | 1 Jan–31 Dec | ||
EUR thousand | Notes | 2023 | 2022 |
Net sales | 2 | ||
Other operating income | 3 | ||
Materials and services | 4 | - | - |
Personnel expenses | 5, 18, 22 | - | - |
Depreciation, amortization and impairment | 7 | - | - |
Other operating expenses | 8 | - | - |
Operating result | |||
Financial income | 9 | ||
Financial expenses | 9 | - | - |
Earnings before tax | |||
Income taxes | 10 | - | - |
Net profit | |||
| Distribution of net profit: | |||
Parent company shareholders | |||
| Net profit attributable to parent company | |||
| shareholders, earnings per share | |||
Undiluted earnings per share (EUR/share) | 11 | ||
Diluted earnings per share (EUR/share) | 11 |
| Unrestricted | Total | |||||
| shareholders’ | Translation | Retained | shareholders’ | |||
equity reserve | Own shares | difference | earnings | equity | ||
Shareholders’ equity 1 January 2022 | - | |||||
| Comprehensive income for the period | ||||||
Net profit | - | - | - | - | ||
Comprehensive income | - | - | - | - | - | - |
Stock option program and equity incentive program | - | - | - | - | ||
| Issue of shares as consideration | ||||||
for a business acquisition | - | - | - | - | ||
Issue of treasury shares | - | - | - | |||
Shareholders’ equity 31 December 2022 | - | |||||
Shareholders’ equity 1 January 2023 | - | |||||
| Comprehensive income for the period | ||||||
Net profit | - | - | - | - | ||
Comprehensive income | - | - | - | - | - | - |
Stock option program and equity incentive program | - | - | - | |||
| Issue of shares as consideration | ||||||
for a business acquisition | - | - | - | - | - | - |
Issue of treasury shares | - | - | - | - | - | - |
Shareholders’ equity 31 December 2023 | - |
| Summary of Axivion acquisition | |
Cash consideration | 26,921 |
Directed share issue | 8,273 |
Earn-out | 9,984 |
Total purchase price consideration | 45,178 |
Total assets | 40,021 |
Short-term liabilities | 3,542 |
Deferred tax liability | 10,260 |
Total liabilities | 13,802 |
Net assets | 26,219 |
Goodwill | 18,959 |
Purchase price | 45,178 |
| EUR thousand | |
| Purchase price | |
Cash consideration | 25,825 |
Directed share issue | 8,273 |
Earn-out | 9,984 |
Total purchase price consideration | 44,082 |
| Assets and liabilities | |
Tangible assets | 22 |
Intangible assets: customer relationship | 13,400 |
Other intangible assets | 20,815 |
Trade and other receivables | 2,935 |
Cash and cash equivalents | 2,849 |
Total assets | 40,021 |
Short-term liabilities | 3,651 |
Deferred tax liability | 10,260 |
Total liabilities | 13,911 |
Net assets | 26,111 |
Goodwill | 17,971 |
Purchase price | 44,082 |
EUR thousand | 2023 | 2022 |
Grants | - | - |
Other income | 356 | 64 |
| Total | 356 | 64 |
EUR thousand | 2023 | 2022 |
External services | 4,544 | 6,915 |
Total | 4,544 | 6,915 |
Group’s personnel on average | 2023 | 2022 |
Finland | 212 | 169 |
Europe & APAC | 405 | 336 |
North America | 115 | 97 |
Total | 732 | 603 |
EUR thousand | 2023 | 2022 |
Wages and salaries | 74,357 | 63,640 |
Pension costs (defined contribution plans) | 5,582 | 4,822 |
Equity incentive program | 376 | 809 |
Other personnel expenses | 7,424 | 5,546 |
Total | 87,739 | 74,816 |
EUR thousand | 2023 | 2022 |
Research and development costs | 22,393 | 20,585 |
Total | 22,393 | 20,585 |
EUR thousand | 2023 | 2022 |
| Depreciation and amortization by asset category | ||
| Intangible assets | ||
Software and licenses | 1 | 39 |
Intellectual property rights | 8,091 | 5,409 |
Other intangible assets | 31 | 30 |
| Property, plant and equipment | ||
Buildings | 2,058 | 2,114 |
Machinery and equipment | 1,010 | 789 |
Total depreciation, amortization and impairment | 11,191 | 8,382 |
EUR thousand | 2023 | 2022 |
Taxes for the period | 12,182 | 4,315 |
Taxes for previous periods | -210 | -33 |
Other items | - | - |
Deferred tax | -2,607 | -937 |
Total | 9,365 | 3,345 |
| Reconciliation of tax expenses | ||
| with the tax rate of the Group’s home country (20%) | ||
Earnings before tax | 44,820 | 37,646 |
Taxes calculated at the parent company’s tax rate | 8,964 | 7,529 |
Effect of deviating tax rates of foreign subsidiaries | 237 | 229 |
Income not subject to tax | - | - |
Share-based payment related expenses | - | -4,696 |
Non-deductible expenses and other differences | 403 | 206 |
Withholding taxes | - | - |
Other items | -28 | 111 |
Taxes for previous periods | -210 | -33 |
Total | 9,365 | 3,345 |
Effective tax rate | 21% | 9% |
2023 | 2022 | |
| Net profit attributable to parent company shareholders | ||
(EUR thousand) | 35,455 | 34,301 |
| Weighted average number of shares | ||
during the financial period, 1,000 shares | 25,391 | 25,168 |
Undiluted earnings per share (EUR/share) | 1.40 | 1.36 |
| The diluted weighted number of shares | ||
for the calculation of earnings per share, 1,000 shares | 25,469 | 25,308 |
Diluted earnings per share (EUR/share) | 1.39 | 1.36 |
| Right-of-use-assets, | ||||
| Right-of-use-assets, | machinery | Machinery and | ||
| EUR thousand | buildings | and equipment | equipment | Total |
Acquisition cost, 1 January | 7,495 | 2,000 | 3,683 | 13,177 |
Translation differences and other adjustments | - | - | -99 | -99 |
Acquisition of subsidiary | - | - | - | - |
Increases | 2,036 | 423 | 812 | 3,270 |
Disposals | -178 | - | -34 | -212 |
Acquisition cost, 31 December | 9,353 | 2,424 | 4,362 | 16,138 |
Accumulated depreciation and impairment, 1 January | -3,803 | -1,806 | -2,138 | -7,746 |
Translation differences and other adjustments | - | - | 68 | 68 |
Depreciation for the period | -2,058 | -215 | -795 | -3,068 |
Disposals | 108 | - | 26 | 134 |
| Accumulated depreciation | ||||
and impairment, 31 December | -5,753 | -2,021 | -2,840 | -10,614 |
Book value, 1 January | 3,692 | 194 | 1,544 | 5,430 |
Book value, 31 December | 3,600 | 403 | 1,522 | 5,525 |
| Right-of-use-assets, | ||||
| Right-of-use-assets, | machinery | Machinery and | ||
| EUR thousand | buildings | and equipment | equipment | Total |
Acquisition cost, 1 January | 5,642 | 1,827 | 2,779 | 10,248 |
Translation differences and other adjustments | - | - | 4 | 4 |
Acquisition of subsidiary | - | - | 22 | 22 |
Increases | 4,041 | 173 | 1,057 | 5,271 |
Disposals | -2,188 | - | -180 | -2,367 |
Acquisition cost, 31 December | 7,495 | 2,000 | 3,683 | 13,177 |
Accumulated depreciation and impairment, 1 January | -3,876 | -1,640 | -1,685 | 7,202 |
Translation differences and other adjustments | - | - | 2 | 2 |
Depreciation for the period | -2,114 | -166 | -623 | -2,903 |
Disposals | 2,188 | - | 169 | 2,357 |
| Accumulated depreciation | ||||
and impairment, 31 December | -3,803 | -1,806 | -2,138 | -7,746 |
Book value, 1 January | 1,765 | 186 | 1,095 | 3,046 |
Book value, 31 December | 3,692 | 194 | 1,544 | 5,430 |
EUR thousand | 2023 | 2022 |
Bank accounts | 33,595 | 8,815 |
Total | 33,595 | 8,815 |
| Number | Share capital | |
| of shares | (EUR thousand) | |
1 January 2023 | 25,319,398 | 500 |
31 December 2023 | 25,391,211 | 500 |
| Equity incentive program 2022–2024 | |
Grant date | 16 February 2022 |
Nature of the scheme | Shares and cash |
Target group | Key personnel |
Share-based remuneration, maximum number of shares | 130,000 |
Earning period begins, date | 1 January 2022 |
Earning period ends, date | 31 December 2024 |
Vesting conditions | Development of Qt Group Plc’s share price |
Execution | As shares and cash |
EUR thousand | 2023 | 2022 |
Equity incentive program 2022–2024 | 376 | 809 |
Total | 376 | 809 |