Amounts in TEUR | 2025 | 2024 |
Net profit for the year | ||
| Not to be reclassified in the income statement in the future: | ||
Re-measurements of post employment benefit obligations | − | – |
Taxes | – | |
| To be reclassified in the income statement in the future: | ||
Change in translation reserve during the period | − | – |
Cash flow hedges | − | |
Taxes | – | |
Total other comprehensive income for the year: | − | – |
Total comprehensive income for the year | − | |
| Total comprehensive income attributable to: | ||
Parent Company's shareholders | − | |
Non-controlling interests |
Amounts in TEUR | Note | 2025 | 2024 |
Net sales | 4 | ||
Other operating income | 6 | ||
Income | |||
Cost of goods | − | – | |
Other external expenses | − | – | |
Personnel expenses | 5 | − | – |
Depreciation/amortisation | 10,11,12 | − | – |
Result from investments in joint ventures and associated companies | 7 | ||
Operating profit | 4 | ||
Financial income | 8 | ||
Financial expenses | 8 | − | – |
Profit before tax | |||
Income tax expense | 9 | − | – |
Net profit for the year | |||
| Net profit for the year attributable to: | |||
Parent Company's shareholders | |||
Non-controlling interests | |||
Earnings per share attributable to the Parent Company's shareholders after dilution and before dilution in EUR | |||
A shares, before dilution | |||
A shares, after dilution | |||
B shares, before dilution | |||
B shares, after dilution | |||
Weighted average of outstanding shares, A | |||
Weighted average of outstanding shares, B | |||
Proposed dividend per share (EUR) - A shares | |||
Proposed dividend per share (EUR) - B shares |
As of 31 December, Amounts in TEUR | Note | 2025 | 2024 |
| ASSETS | |||
| Non-current assets | |||
Intangible fixed assets | 10 | ||
Tangible fixed assets | 11 | ||
Right-of-use assets | 12 | ||
Investments in joint ventures and associated companies | 7 | ||
Deferred tax assets | 9 | ||
Other non-current financial assets | 13 | ||
Other non-current receivables | 13 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 14 | ||
Accounts receivable trade and other receivables | 15 | ||
Tax receivables | |||
Prepaid expenses and accrued income | 17 | ||
Cash and cash equivalents | 28 | ||
Total current assets | |||
TOTAL ASSETS | |||
| EQUITY AND LIABILITIES | |||
| EQUITY | |||
| Equity and reserves attributable to the Parent Company's shareholders | |||
Share capital | |||
Other contributed capital | |||
Other components of equity | − | – | |
Treasury shares | − | – | |
Retained earnings | |||
Total equity attributable to the Parent Company’s shareholders | |||
Non-controlling interest | - | - | |
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Deferred tax liabilities | 9 | ||
Employee benefits | 18 | ||
Other non-current provisions | 19 | ||
Non-current lease liabilities | 12,20 | ||
Interest bearing liabilities | 20 | ||
Other non-current liabilities | |||
Total non-current liabilities | |||
| Current liabilities | |||
Other current liabilities | 21 | ||
Current tax liabilities | |||
Current lease liabilities | 12, 20 | ||
Interest bearing liabilities | 20 | ||
Accrued expenses and deferred income | 22 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| Foreign | |||||||||
| Other | Cash flow | currency | Share- | Non- | |||||
| Share | contributed | hedge | translation | Treasury | Retained | holders' | controlling | Total | |
| Amounts in TEUR | capital | capital | reserve*) | reserve*) | shares**) | earnings | capital | interests | Equity |
01.01.2024 | – | – | – | ||||||
Net profit for the year | |||||||||
Other comprehensive income for the year | – | – | – | - | – | ||||
Total comprehensive income for the year | – | ||||||||
Transactions with non-controlling interests ***) | - | ||||||||
Share based payments****) | |||||||||
Dividends resolved at Annual General Meeting | – | – | – | ||||||
Transfer of cash flow hedge reserve to inventories | – | – | – | ||||||
31.12.2024 | – | – | |||||||
| Foreign | |||||||||
| Other | Cash flow | currency | Share- | Non- | |||||
| Share | contributed | hedge | translation | Treasury | Retained | holders' | controlling | Total | |
| Amounts in TEUR | capital | capital | reserve*) | reserve*) | shares**) | earnings | capital | interests | Equity |
01.01.2025 | – | – | |||||||
Net profit for the year | |||||||||
Other comprehensive income for the year | – | – | – | – | – | – | |||
Total comprehensive income for the year | – | – | – | – | |||||
Share based payments***) | |||||||||
Settlement of share-based payments | – | ||||||||
Purchase of subsidiary, purchase price settled in own shares****) | – | ||||||||
Additions from business combination *****) | 0 | ||||||||
Transaction with non-controlling interest *****) | – | – | – | ||||||
Dividends resolved at Annual General Meeting | – | – | – | ||||||
Transfer of cash flow hedge reserve to inventories | |||||||||
31.12.2025 | – | − |
Amounts in TEUR | Note | 2025 | 2024 |
| OPERATING ACTIVITIES | |||
Net profit for the year | |||
Income tax expense | |||
Financial result net | |||
Depreciation for right-of-use assets | |||
Depreciation/amortisation tangible and intangible assets | |||
Adjustment for items not included in the cash flow | 25 | – | – |
Interest received | |||
Interest paid | – | – | |
Income tax paid | – | – | |
Cash flow from operating activities before changes in working capital | |||
Change in inventories | – | ||
Change in operating receivables | – | ||
Change in operating liabilities | – | ||
Cash flow from operating activities | |||
| INVESTING ACTIVITIES | |||
Purchase of intangible fixed assets | – | – | |
Purchase of tangible fixed assets | – | – | |
Sale of intangible fixed assets | |||
Sale of tangible fixed assets | |||
Acquisition of subsidiaries, net of cash acquired | – | ||
Purchase of associated companies | – | ||
Dividend from associated company | |||
Loan granted | 35 | ||
Change in non-current receivables | |||
Cash flow from investing activities | – | – | |
| FINANCING ACTIVITIES | |||
Proceeds from borrowings | 20 | ||
Repaid borrowings | – | – | |
Payment of lease liabilities | – | – | |
Acquisition of non-controlling interests | 27 | – | |
Sold own shares - settlement of share-based payments | |||
Dividends paid | – | – | |
Cash flow from financing activities | – | – | |
Change in cash and cash equivalents | – | – | |
Cash and cash equivalents at beginning of year | |||
Eect of exchange rate dierences on cash and cash equivalents | – | ||
Cash and cash equivalents at year-end | 27 |