| CONSOLIDATED INCOME STATEMENT | CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||
EUR million | Note | 1 Jan–31 Dec 2024 | 1 Jan–31 Dec 2023 | |
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 and amortisation | 2.1-2.3 | - | - | |
| Impairment losses | 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 | - |
EUR million | Note | 1 Jan–31 Dec 2024 | 1 Jan–31 Dec 2023 |
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 | - | ||
| The notes are an integral part of the consolidated financial statements. |
| CONSOLIDATED BALANCE SHEET | |||
EUR million | Note | 31 Dec 2024 | 31 Dec 2023 |
| 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 | ||
Total non-current assets | |||
| Current assets | |||
| Inventories | 2.4 | ||
| Trade and other receivables | 2.5 | ||
| Derivatives receivables | 3.2 | ||
Current tax assets | |||
Cash and cash equivalents | |||
| Assets held for sale | 5.4 | ||
Total current assets | |||
TOTAL ASSETS |
EUR million | Note | 31 Dec 2024 | 31 Dec 2023 |
EQUITY AND LIABILITIES | , | ||
| Equity attributable to owners of the parent | 3.4 | ||
Share capital | |||
Invested unrestricted equity fund | |||
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 | ||
| 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 | 3.2 | ||
Current tax liabilities | |||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES | |||
| The notes are an integral part of the consolidated financial statements. |
| CONSOLIDATED STATEMENT OF CASH FLOWS | |||
EUR million | Note | 1 Jan–31 Dec 2024 | 1 Jan–31 Dec 2023 |
| 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 expenses | 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 2024 | 1 Jan–31 Dec 2023 |
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| Payments for property, plant and equipment | |||
| and intangible assets | 2.1-2.3 | - | - |
Proceeds from sale of property, plant and equipment and intangible assets | 1.3 | ||
Proceeds received from disposals of subsidiaries and business operations | |||
| (net of cash) | 5.2 | ||
Proceeds received from disposal of investments in joint arrangements | 5.2 | ||
| Loans granted to associated companies | 6.3 | - | |
| 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 | 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 | |||
| 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 |
| Invested | Equity attributable | Non- | ||||||||
| unrestricted | Legal | Translation | Retained | to owners of the | controlling | Total | ||||
EUR million | Note | Share capital | equity fund | reserve | Hedge reserve | differences | earnings | parent company | interests | equity |
Equity at 1 January 2023 | - | |||||||||
| Total comprehensive income | ||||||||||
Result for the period | - | - | - | |||||||
| Other comprehensive income (net of tax) | 3.4, 6.1 | |||||||||
Cash flow hedges | - | - | - | - | ||||||
| Translation differences | 3.4 | - | - | - | - | - | ||||
| Remeasurements of post-employment | ||||||||||
benefit obligations | - | - | - | |||||||
Total comprehensive income for the period | - | - | - | - | - | - | ||||
| Transactions with owners | ||||||||||
| Dividend distribution | 3.4 | - | - | - | - | |||||
| Share-based payments | 6.4 | |||||||||
Total transactions with owners | - | - | - | - | ||||||
Transfer to reserve | - | |||||||||
EQUITY AT 31 DECEMBER 2023 | - | - | ||||||||
Equity at 1 January 2024 | - | - | ||||||||
| Total comprehensive income | ||||||||||
Result for the period | ||||||||||
| Other comprehensive income (net of tax) | 3.4, 6.1 | |||||||||
Cash flow hedges | ||||||||||
| Translation differences | 3.4. | - | - | - | - | |||||
| Remeasurements of post-employment | ||||||||||
benefit obligations | - | - | - | |||||||
Total comprehensive income for the period | - | |||||||||
| Transactions with owners | ||||||||||
| Dividend distribution | 3.4. | - | - | - | - | |||||
| Share-based payments | 6.4. | |||||||||
Total transactions with owners | - | - | - | - | ||||||
EQUITY AT 31 DECEMBER 2024 | - |