| CONSOLIDATED INCOME STATEMENT | |||
EUR million | Note | 1 Jan–31 Dec 2023 | 1 Jan–31 Dec 2022 |
| NET SALES | 1.2 | ||
| Other operating income | 1.3 | ||
| Materials and services | 1.4 | - | - |
| Employee benefit expenses | 1.5 | - | - |
| Other operating expenses | 1.6 | - | - |
| Depreciation, amortisation and impairment | 2.1–2.3 | - | - |
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 | 5.4 | ||
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 | - | ||
Diluted | - | ||
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||
EUR million | Note | 1 Jan–31 Dec 2023 | 1 Jan–31 Dec 2022 |
Result for the period | - | ||
| OTHER COMPREHENSIVE INCOME/(LOSS) | |||
| 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 | - | ||
| 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/(LOSS) FOR THE PERIOD | - | ||
| Total comprehensive income attributable to: | |||
Owners of the parent | - | ||
Non-controlling interests | - | ||
| CONSOLIDATED BALANCE SHEET | |||
EUR million | Note | 31 Dec 2023 | 31 Dec 2022 |
| 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 and 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 | ||
| Trade and other receivables | 2.5 | ||
Derivatives receivables | |||
Current tax assets | |||
Cash and cash equivalents | |||
| Assets held for sale | 5.4 | ||
Total current assets | |||
TOTAL ASSETS | |||
EUR million | Note | 31 Dec 2023 | 31 Dec 2022 |
| EQUITY AND LIABILITIES | |||
| Equity attributable to owners of the parent | 3.4 | ||
Share capital | |||
Invested unrestricted equity fund | |||
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 | 3.2.2 | ||
| Lease liabilities | 3.2.2 | ||
Other liabilities | |||
| Employee benefit obligations | 2.6 | ||
Total non-current liabilities | |||
| Current liabilities | |||
| Borrowings | 3.2.2 | ||
| Current liabilities at fair value through profit or loss | 3.2.2 | ||
| Lease liabilities | 3.2.2 | ||
| Provisions | 2.8. | ||
| Trade and other payables | 2.7 | ||
Derivatives liabilities | |||
Current tax liabilities | |||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| CONSOLIDATED STATEMENT OF CASH FLOWS | |||
EUR million | Note | 1 Jan-31 Dec 2023 | 1 Jan-31 Dec 2022 |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
Result before taxes | - | ||
| Adjustments | |||
| Depreciation, amortisation and impairment | 2.1-2.3 | ||
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, 1.6 | - | - |
| Finance income and costs | 3.1 | ||
Other adjustments | - | ||
Adjustments total | |||
| Change in working capital | |||
Change in inventories, increase (-) / decrease (+) | - | ||
Change in trade and other receivables, increase (-) / decrease (+) | |||
Change in 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 | - | - | |
Financial items and taxes | - | - | |
NET CASH FLOW FROM OPERATING ACTIVITIES | - | ||
EUR million | Note | 1 Jan-31 Dec 2023 | 1 Jan-31 Dec 2022 |
| 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 | ||
Proceeds from financial assets at fair value through other comprehensive income | |||
| Proceeds received from disposals of subsidiaries and business | |||
operations (net of cash) | |||
Acquisitions of subsidiaries and business operations | - | - | |
| 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 | |||
| 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 | |||
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 | ||||||||||
| Invested | Equity attributable | |||||||||
| unrestricted | Translation | Retained | to owners of the | Non-controlling | ||||||
EUR million | Note | Share capital | equity fund | Legal reserve | Hedge reserve | differences | earnings | parent company | interests | Total equity |
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 | - | - | - | - | - | - | ||||
Total comprehensive income for the period | - | - | - | - | ||||||
| Transactions with owners | ||||||||||
Dividend distribution | - | - | - | - | - | - | - | - | - | |
Share based payment | - | - | - | - | - | - | ||||
Total transactions with owners | - | - | - | - | - | - | - | - | - | |
EQUITY AT 31 DECEMBER 2022 | - | |||||||||
Equity at 1 January 2023 | - | |||||||||
| 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 | - | - | - | - | - | - | - | - | - | |
Total comprehensive income for the period | - | - | - | - | - | - | - | - | - | |
| Transactions with owners | ||||||||||
Dividend distribution | - | - | - | - | - | - | - | - | - | |
Share-based payments | - | - | - | - | - | - | ||||
Total transactions with owners | - | - | - | - | - | - | - | - | - | |
Transfer to reserve | - | - | - | - | - | - | ||||
EQUITY AT 31 DECEMBER 2023 | - | - | ||||||||