EUR 1 000 | Note | Jan 1 - Dec 31, 2023 | Jan 1 - Dec 31, 2022 |
Net sales | 2, 4 | ||
Other operating income | 5 | ||
Materials and services | 6 | - | - |
Employee benefit expenses | 7 | - | - |
Other operating expenses | 8 | - | - |
Earnings before depreciation (EBITDA) | |||
Depreciation and amortization | 9 | - | - |
Operating profit (EBIT) | |||
Financial income | 10 | ||
Financial expenses | 10 | - | - |
Profit before taxes | |||
Income taxes | 11 | - | |
Net profit/loss for the period | |||
| Attributable to: | |||
Equity holders of the parent company | |||
Non-controlling interests | |||
| Earnings per share for profit attributable to the equity holders of the parent | |||
| company: | |||
Earnings per share, EUR (diluted = non-diluted) | 12 |
EUR 1 000 | Jan 1 - Dec 31, 2023 | Jan 1 - Dec 31, 2022 |
Net profit/loss for the period | ||
Other comprehensive income which may be reclassified to profit or loss subsequently (net of tax) | ||
Change in translation differences | - | - |
Total other comprehensive income | - | - |
Total comprehensive income for the period | ||
| Total comprehensive income attributable to: | ||
Equity holders of the parent company | ||
Non-controlling interests |
EUR 1 000 | Note | Dec 31, 2023 | Dec 31, 2022 |
| ASSETS | |||
| Non-current assets | |||
Goodwill | 13, 15 | ||
Intangible assets | 13 | ||
Property, plant and equipment | 13 | ||
| Non-current financial assets | |||
Long-term receivables from others | |||
Available-for-sale investments | |||
Deferred tax assets | 11 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | ||
| Short-term receivables | |||
Loan receivables from others | |||
Trade receivables from others | 17 | ||
Other receivables | 17 | ||
Accrued income and expenses | 17 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
TOTAL ASSETS |
EUR 1 000 | Note | Dec 31, 2023 | Dec 31, 2022 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity attributable to the equity holders of the parent company: | |||
Share capital | |||
Share premium fund | |||
Invested unrestricted equity fund | |||
Retained earnings | |||
Equity attributable to the equity holders of the parent company | |||
Non-controlling interests | |||
Total equity | 19, 20 | ||
| Non-current liabilities | |||
Interest-bearing liabilities | 21 | ||
Leasing liabilities | 21 | ||
Deferred tax liabilities | 11 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Interest-bearing liabilities | 21 | ||
Leasing liabilities | 21 | ||
Trade payables | 23 | ||
Advance payments | 23 | ||
Other liabilities | 23 | ||
Accrued income and expenses | 23 | ||
Total current liabilities | |||
TOTAL EQUITY AND LIABILITIES |
EUR 1 000 | Note | Jan 1 - Dec 31, 2023 | Jan 1 - Dec 31, 2022 |
| Cash flow from operating activities: | |||
Cash received from sales | |||
Cash received from other operating income | |||
Cash paid for operating expenses | - | - | |
Cash flow from operating activities before financial items and income taxes | |||
Interest paid | - | - | |
Interest received | |||
Income taxes paid | - | - | |
Cash flow from operating activities | |||
| Cash flow from investing activities: | |||
Investments in intangible and tangible assets | - | - | |
Acquisition of subsidiary company shares | - | - | |
Short-term invesments in other shares | - | ||
Proceeds from sales of intangible and tangible assets | |||
Sale of subsidiaries reduced by cash at the time of sale | - | ||
Repayments of loans receivable | |||
Cash flow from investing activities | - | - | |
| Cash flow from financing activities: | |||
Dividends paid | 20 | - | - |
Purchase of own shares | 19 | - | |
Dividens received | 10 | ||
Changes in the shares of minority shareholders | 3 | - | |
Repayments of lease liabilities | - | - | |
Withdrawals and repayments of short-term loans | - | ||
Withdrawals of long-term loans | |||
Repayments of long-term loans | - | - | |
Cash flow from financing activities | - | - | |
Change in cash and cash equivalents | - | ||
Cash and cash equivalents at the beginning of the period | |||
Translation difference of cash | - | - | |
Cash and cash equivalents at the end of the period | 18 |
| EUR 1 000 | Note | Share capital | Share- | Fund for invested | Treasury | Translation | Retained | Total | Non-controlling | TOTAL |
| premium fund | non-restricted equity | shares | differences | earnings | interest | |||||
Equity on Jan 1, 2023 | - | - | ||||||||
| Net profit/loss for the period | ||||||||||
| Other comprehensive income*: | ||||||||||
Change in translation differences | - | - | - | - | ||||||
Comprehensive income * | - | |||||||||
| Transactions with the shareholders: | ||||||||||
Dividends paid | - | - | - | - | ||||||
Sale of subsidiaries | - | - | - | - | ||||||
Changes in ownership | - | - | ||||||||
Transactions with the shareholders total | - | - | - | - | - | |||||
Equity on Dec 31, 2023 | 19 | - | - | |||||||
Equity on Jan 1, 2022 | - | - | ||||||||
| Net profit/loss for the period | ||||||||||
| Other comprehensive income*: | ||||||||||
Change in translation differences | - | - | - | - | ||||||
Comprehensive income * | - | |||||||||
| Transactions with the shareholders: | ||||||||||
Dividends paid | - | - | - | - | ||||||
Acquiistion of own shares | - | - | - | |||||||
Transfer of own shares | ||||||||||
Transactions with the shareholders total | - | - | - | - | ||||||
Equity on Dec 31, 2022 | 19 | - | - |