| CONSOLIDATED INCOME STATEMENT | |||
EUR million | Note | 1 Jan - 31 Dec 2022 | 1 Jan - 31 Dec 2021 |
| NET SALES | 1.1. | ||
| Other operating income | 1.3. | ||
| Materials and services | 1.4. | - | - |
| Employee benefit expenses | 1.5. | - | - |
| Other operating expenses | 1.6. | - | - |
| Depreciation, amortisation and impairment | 1.7. | - | - |
OPERATING RESULT | |||
| Finance income | 3.1. | ||
| Finance expenses | 3.1. | - | - |
| Share of profit in associates and joint ventures and income from interests | |||
in joint operations | |||
RESULT BEFORE TAXES | |||
| Income tax expense | 6.1. | - | - |
RESULT FOR THE PERIOD | |||
| Result for the period attributable to: | |||
Owners of the parent | |||
Non-controlling interests | |||
Earnings per share for the result attributable to owners of the parent, EUR | |||
| Basic | 3.4. | ||
Diluted | |||
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||
EUR million | Note | 1 Jan - 31 Dec 2022 | 1 Jan - 31 Dec 2021 |
Result for the period | |||
| OTHER COMPREHENSIVE INCOME | |||
| Items that will not be reclassified to profit or loss | |||
Remeasurements of post-employment benefit obligations | - | ||
| Related income tax | 6.1. | ||
Total | - | ||
| Items that may be reclassified to profit or loss | |||
Cash flow hedges | |||
Financial assets at fair value through other comprehensive income | |||
| Translation differences | 3.4. | - | |
| Income tax related to these items | 6.1. | - | - |
Total | - | ||
Other comprehensive income for the period, net of tax | - | ||
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | |||
| Total comprehensive income attributable to: | |||
Owners of the parent | |||
Non-controlling interests | |||
| CONSOLIDATED BALANCE SHEET | |||
EUR million | Note | 31 Dec 2022 | 31 Dec 2021 |
| ASSETS | |||
| Non-current assets | |||
| Goodwill | 2.1. | ||
| Other intangible assets | 2.1. | ||
| Property, plant and equipment | 2.2. | ||
| Right-of-use assets | 2.3. | ||
| Investments in associates, joint ventures and interests in joint operations | 5.4. | ||
| Financial assets at fair value through other comprehensive income | 3.2.1. | ||
| Other receivables | 3.2.1. | ||
| Deferred tax assets | 6.1. | ||
Total non-current assets | |||
| Current assets | |||
| Inventories | 2.4. | ||
| Contract assets | 2.5. | ||
| Trade and other receivables | 2.6. | ||
Current tax assets | |||
| Cash and cash equivalents | 3.2.1. | ||
Total current assets | |||
TOTAL ASSETS | |||
EUR million | Note | 31 Dec 2022 | 31 Dec 2021 |
| EQUITY AND LIABILITIES | |||
| Equity attributable to owners of the parent | 3.4. | ||
Share capital | |||
Invested unrestricted equity fund | |||
Fair value reserve | |||
Legal reserve | |||
Hedge reserve | |||
Translation differences | - | - | |
Retained earnings | |||
Equity attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity | |||
| Non-current liabilities | |||
| Deferred tax liabilities | 6.1. | ||
| Borrowings | 3.2.2. | ||
Non-current liabilities at fair value through profit or loss | |||
| Lease liabilities | 3.2.2. | ||
Other liabilities | |||
| Employee benefit obligations | 2.7. | ||
Total non-current liabilities | |||
| Current liabilities | |||
| Borrowings | 3.2.2. | ||
| Lease liabilities | 3.2.2. | ||
| Trade and other payables | 2.8. | ||
| Contract liabilities | 2.5. | ||
Current tax liabilities | |||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| CONSOLIDATED STATEMENT OF CASH FLOWS | |||
EUR million | Note | 1 Jan-31 Dec 2022 | 1 Jan-31 Dec 2021 |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
Result before taxes | |||
| Adjustments | |||
| Depreciation, amortisation and impairment | 1.7. | ||
Share of profit in associates and joint ventures and income from investments in joint operations | 5.4. | - | - |
| Net gain on sale of non-current assets | 1.3. | - | - |
| Finance income and costs | 3.1. | ||
Other adjustments | - | ||
Adjustments total | |||
| Change in working capital | |||
Change in inventories, increase (-) / decrease (+) | - | ||
Change in contract assets, trade and other receivables, increase (-) / decrease (+) | - | ||
Change in contract liabilities, trade and other payables, increase (+) / decrease (-) | - | ||
Change in working capital | - | ||
| Interest paid | 3.1. | - | - |
| Interest received | 3.1. | ||
| Other finance income and expenses paid | 3.1. | - | - |
| Income taxes paid | 6.1. | - | - |
Financial items and taxes | - | - | |
NET CASH FLOW FROM OPERATING ACTIVITIES | - | ||
EUR million | Note | 1 Jan-31 Dec 2022 | 1 Jan-31 Dec 2021 |
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| Payments for property, plant and equipment and intangible assets | 2.1., 2.2. | - | - |
Proceeds from sale of property, plant and equipment and intangible assets | 1.3. | ||
Acquisitions of subsidiaries and business operations | - | ||
Proceeds from financial assets at fair value through other comprehensive income | |||
Proceeds received from assets held for sale | |||
| Interest received from investments in joint operations | 5.4. | ||
| Dividends received | 3.1. | ||
NET CASH FLOW FROM INVESTING ACTIVITIES | - | ||
| CASH FLOW FROM FINANCING ACTIVITIES | |||
Changes in commercial paper program | - | ||
| Proceeds from borrowings | 3.2.2. | ||
| Repayment of borrowings | 3.2.2. | - | - |
| Repayment of lease liabilities | 3.2.2. | - | - |
| Dividends paid and other distributions of profits | 3.4. | - | - |
NET CASH FLOW FROM FINANCING ACTIVITIES | - | ||
CHANGE IN CASH AND CASH EQUIVALENTS | - | ||
Cash and cash equivalents at the beginning of the period | |||
Cash and cash equivalents received in merger | |||
Translation differences on cash and cash equivalents | - | - | |
Change in cash and cash equivalents | - | ||
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | 3.2.3. |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | |||||||||||
| Equity | |||||||||||
| Invested | attributable to | ||||||||||
| unrestricted | Fair value | Translation | Retained | owners of the | Non-controlling | ||||||
EUR million | Note | Share capital | equityfund | reserve | Legal reserve | Hedge reserve | differences | earnings | parent company | interests | Total equity |
Equity at 1 January 2021 | - | - | |||||||||
| Total comprehensive income | |||||||||||
Result for the period | |||||||||||
| Other comprehensive income (net of tax) | |||||||||||
Cash flow hedges | |||||||||||
Financial assets at fair value through other comprehensive income | 3.2.1. | - | |||||||||
| Translation differences | 3.4. | ||||||||||
| Remeasurements of post-employment benefit obligations | 2.7. | - | - | - | |||||||
Total comprehensive income for the period | - | ||||||||||
| Merger | |||||||||||
Merger consideration | |||||||||||
Transaction costs on share issue | - | - | - | ||||||||
Total merger | |||||||||||
| Transactions with owners | |||||||||||
Dividend distribution | - | - | - | ||||||||
Share based payment | - | - | - | ||||||||
Total transactions with owners | - | - | - | ||||||||
Transfer to reserve | - | ||||||||||
EQUITY AT 31 DECEMBER 2021 | - | ||||||||||
Equity at 1 January 2022 | - | ||||||||||
| Total comprehensive income | |||||||||||
Result for the period | |||||||||||
Other comprehensive income (net of tax) | - | ||||||||||
Cash flow hedges | |||||||||||
| Translation differences | 3.4. | - | - | - | |||||||
| Remeasurements of post-employment benefit obligations | 2.7. | ||||||||||
Total comprehensive income for the period | - | ||||||||||
| Transactions with owners | |||||||||||
Dividend distribution | - | - | - | - | |||||||
Share based payment | |||||||||||
Total transactions with owners | - | - | - | - | |||||||
Transfer to reserve | - | ||||||||||
EQUITY AT 31 DECEMBER 2022 | - | ||||||||||