€million Note 2023 | 2022 | ||
Revenues | 6 | ||
Personnel expenses | 14 | ( | ( |
Other operating expenses | 13 | ( | ( |
Gross operating profit (loss) | |||
Depreciation and amortisation | 19,20 | ( | ( |
Share of profit (loss) of joint ventures and associates | 9 | ( | ( |
Impairment loss | 11 | ( | ( |
Other income | 16 | ||
Other expenses | 16 | ( | ( |
Operating profit (loss) | ( | ( | |
Financial income | 17 | ||
Financial expenses | 17 | ( | ( |
Profit (loss) before taxes | ( | ( | |
Taxes | 27 | ( | ( |
Profit (loss) from continuing operations | ( | ( | |
Profit (loss) from discontinued operations | 10 | ( | ( |
Profit (loss) for the period | ( | ( | |
| Profit (loss) attributable to: | |||
Non‑controlling interests | 8 | ||
Owners of the parent | ( | ( | |
| Earnings per share in €: | |||
Basic | 18 | ( | ( |
Diluted | 18 | ( | ( |
| Earnings per share for continuing operations in €: | |||
Basic | 18 | ( | ( |
Diluted | 18 | ( | ( |
€million Note 2023 | 2022 | ||
Profit (loss) | ( | ( | |
Remeasurements of defined benefit pension liabilities | 26.2.2 | ( | |
Income tax relating to remeasurements of defined benefit pension liabilities | ( | ||
Change in fair value of financial instruments | 4 | ( | ( |
Income tax related to change in fair value of financial instruments | ( | ||
Items not to be reclassified subsequently to profit or loss | ( | ( | |
Exchange differences on translating foreign operations | |||
Net gain/(loss) on cash flow hedges | 21.5 | ( | |
Income tax related to cash flow hedges | ( | ||
Items to be reclassified subsequently to profit or loss | |||
Other comprehensive income | |||
Comprehensive income | ( | ( | |
| Comprehensive income attributable to: | |||
Non‑controlling interests | |||
Owners of the parent | ( | ( |
| 31December | 31December | ||
| 2023 | 2022 | ||
Intangible assets | 19 | ||
Property, plant and equipment | 20 | ||
Right‑of‑use assets | 28 | ||
Investments in joint ventures and associates | 9 | ||
Deferred tax assets | 27 | ||
Non‑current financial assets | 21 | ||
Other non‑current assets | 23 | ||
Non‑current assets | |||
Income tax receivable | 27 | ||
Contract assets | 22 | ||
Trade receivables | 22 | ||
Other current financial assets | 21 | ||
Other current assets | 23 | ||
Cash and cash equivalents | 29 | ||
Current assets | |||
Total assets | |||
Paid‑in equity | 24 | ||
Other equity | 24 | ( | ( |
Equity attributable to owners of the parent | |||
Non‑controlling interests | 8 | ||
Equity | |||
Deferred tax liabilities | 27 | ||
Non‑current interest‑bearing borrowings | 21 | ||
Non‑current lease liabilities | 28 | ||
Other non‑current financial liabilities | 21 | ||
Other non‑current liabilities | 25 | ||
Non‑current liabilities | |||
Current interest‑bearing borrowings | 21 | ||
Income tax payable | 27 | ||
Current lease liabilities | 28 | ||
Contract liabilities | 22 | ||
Other current financial liabilities | 21 | ||
Other current liabilities | 25 | ||
Current liabilities | |||
Total equity and liabilities |
€million Note 2023 | 2022 | ||
| CASH FLOW FROM OPERATING ACTIVITIES | |||
Profit (loss) before taxes from continuing operations | ( | ( | |
Profit (loss) before taxes from discontinued operations | ( | ( | |
Profit (loss) before taxes | ( | ( | |
Depreciation, amortisation and impairment losses | 11,19,20 | ||
Share of loss (profit) of joint ventures and associates | 9 | ||
Dividends received from joint ventures and associates | 9 | ||
Taxes paid | ( | ( | |
Sales losses (gains) on non‑current assets and other non‑cash losses (gains) | ( | ( | |
Accrued share‑based payment expenses | 15 | ||
Unrealised foreign exchange losses (gains) | ( | ( | |
Net interest expense and other financial expenses | |||
Interest and other financial income received | |||
Interest and other financial expense paid | ( | ( | |
| Other non‑cash items and changes in working capital and provisions | |||
Net cash flow from operating activities | |||
Development and purchase of intangible assets and property, plant & equipment | 19,20 | ( | ( |
Acquisition of subsidiaries, net of cash acquired | 10,29 | ( | ( |
Proceeds from sale of intangible assets and property, plant & equipment | |||
Proceeds from sale of subsidiaries, net of cash sold | 10,29 | ||
Net sale of (investment in) other shares | ( | ( | |
Net change in other investments | ( | ||
Net cash flow from investing activities | ( | ( | |
Net cash flow before financing activities | |||
Repayment of interest‑bearing loans and borrowings | 21 | ( | ( |
Purchase of treasury shares | 24 | ( | |
Lease payments | 28 | ( | ( |
Dividends paid to non‑controlling interests | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Effects of exchange rate changes on cash and cash equivalents | ( | ||
Net increase (decrease) in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at start of period | |||
Cash and cash equivalents attributable to assets held for sale at start of period | |||
Cash and cash equivalents at end of period | 29 |
| Foreign | |||||||||
| Other | currency | Share‑ | Non‑ | ||||||
| Share | paid‑in | Hedging | Retained | transl. | holders’ | controlling | |||
€million | Note | capital | equity | reserve | earnings | reserve | equity | interests | Total |
Equity as at 1January 2022 | ( | ||||||||
Profit (loss) for the period | ( | ( | ( | ( | |||||
Other comprehensive income | ( | ( | |||||||
Total comprehensive income | ( | ( | ( | ||||||
Share‑based payments | 15 | ||||||||
| Dividends paid to non‑controlling | |||||||||
interests | 8 | ( | ( | ||||||
Change in treasury shares | 24 | ( | ( | ( | |||||
Total transactions with the owners | ( | ( | ( | ( | |||||
Equity as at 31December 2022 | ( | ( | |||||||
Profit (loss) for the period | ( | ( | ( | ||||||
Other comprehensive income | ( | ( | |||||||
Total comprehensive income | ( | ( | ( | ( | |||||
Share‑based payments | 15 | ( | ( | ( | |||||
| Dividends paid to non‑controlling | |||||||||
interests | 8 | ( | ( | ||||||
Change in treasury shares | 24 | ||||||||
Total transactions with the owners | ( | ( | ( | ( | |||||
Equity as at 31December 2023 | ( | ( |
31 December 2023 | Level 2 | Level 3 | Total |
Cross‑currency interest rate swap (note 21.5) | 16 | – | 16 |
Equity instruments at fair value through OCI (note 21.3) | – | 26 | 26 |
Contingent consideration related to business combinations (note 21.6) | – | (5) | (5) |
31 December 2022 | Level 2 | Level 3 | Total |
Cross‑currency interest rate swap (note 21.5) | 66 | – | 66 |
Equity instruments at fair value through OCI (note 21.3) | – | 33 | 33 |
Contingent consideration related to business combinations (note 21.6) | – | (6) | (6) |
2023 | 2022 | |
Net carrying amount 1 January | 27 | 26 |
Additions | 6 | 7 |
Disposals | (3) | (3) |
Settlements | 2 | 4 |
Changes in fair value recognised in other comprehensive income | (10) | (7) |
Change in fair value recognised in profit or loss | – | – |
Net carrying amount 31 December | 21 | 27 |
| 2023 | European | International | Other/ | ||||
€ million | France | Mobile.de | Markets | Markets | Headquarters | Eliminations | Total |
Revenues from external parties | 548 | 432 | 744 | 90 | 12 | – | 1,826 |
Revenues from other segments | 2 | (33) | 35 | – | (2) | (2) | – |
Revenues | 550 | 399 | 779 | 90 | 11 | (2) | 1,826 |
Gross operating profit (loss) | 241 | 239 | 321 | 43 | (193) | – | 651 |
| 2022 | European | International | Other/ | ||||
€ million | France | Mobile.de | Markets | Markets | Headquarters | Eliminations | Total |
Revenues from external parties | 492 | 342 | 681 | 114 | 14 | – | 1,644 |
Revenues from other segments | 2 | (25) | 27 | 0 | 1 | (5) | – |
Revenues | 494 | 317 | 708 | 114 | 15 | (5) | 1,644 |
Gross operating profit (loss) | 227 | 175 | 289 | 49 | (192) | – | 548 |
2023 | 2022 | |
| Revenues | ||
France | 548 | 492 |
Germany | 653 | 549 |
Spain | 230 | 217 |
Other Europe | 306 | 272 |
Other countries | 90 | 114 |
Total | 1,826 | 1,644 |
| Non‑current assets | ||
France | 1,231 | 1,233 |
Germany | 7,212 | 7,310 |
Spain | 679 | 661 |
Other Europe | 1,276 | 1,326 |
Other countries | 560 | 828 |
Total | 10,958 | 11,357 |
2023 | 2022 | |
Revenue from contract with customers | 1,815 | 1,632 |
Other revenues | 11 | 12 |
Revenues | 1,826 | 1 ,644 |
| 2023 | European | International | Other/ | |||
€ million | France | Mobile.de | Markets | Markets | Headquarters | Total |
Classified revenues | 413 | 408 | 510 | 69 | – | 1,399 |
Advertising revenues | 62 | 24 | 204 | 21 | 2 | 312 |
Transactional revenues | 73 | 0 | 30 | – | – | 103 |
Revenues from contracts with customers | 548 | 432 | 743 | 90 | 2 | 1,815 |
| Revenues from lease contracts, services | ||||||
provided to sold companies and others | 0 | – | 1 | – | 11 | 11 |
Total revenue | 548 | 432 | 744 | 90 | 12 | 1,826 |
| 2022 | European | International | Other/ | |||
€ million | France | Mobile.de | Markets | Markets | Headquarters | Total |
Classified revenues | 371 | 315 | 456 | 84 | – | 1,226 |
Advertising revenues | 67 | 28 | 209 | 30 | 4 | 337 |
Transactional revenues | 53 | – | 15 | 0 | – | 69 |
Revenues from contracts with customers | 492 | 342 | 680 | 114 | 4 | 1,632 |
| Revenues from lease contracts, services | ||||||
provided to sold companies and others | 0 | – | 1 | 0 | 11 | 12 |
Total revenue | 492 | 342 | 681 | 114 | 14 | 1,644 |
| 31 December | 31 December | |
| 2023 | 2022 | |
Non‑current interest‑bearing borrowings (note 21) | 1,771 | 2,183 |
Non‑current lease liabilities (note 28) | 65 | 58 |
Current interest‑bearing borrowings (note21) | 9 | 9 |
Current lease liabilities (note 28) | 21 | 20 |
Cash and cash equivalents (note29) | (57) | (70) |
Net interest‑bearing debt | 1,809 | 2,199 |
Equity | 8 ,415 | 8,548 |
Net gearing (net interest‑bearing debt/equity) | 0.2 | 0.3 |
2023 | 2022 | |||||
BRL | CAD | USD | BRL | CAD | USD | |
Term loan (USD) | – | – | (189) | – | – | (467) |
Loan issued (BRL) (note 21) | 159 | – | – | 129 | – | – |
Vendor loan note issued (USD) (note 21) | – | – | – | – | – | 42 |
| Cross‑currency swaps EUR/USD | ||||||
(cash flow derivative) | – | – | 189 | – | – | 467 |
| Foreign currency forwards in relation to VLN | ||||||
(cash flow hedge) | – | – | – | – | – | (42) |
Foreign currency forwards in relation to highly probable royalty income | ||||||
(cash flow hedges) | – | (34) | – | – | (36) | – |
Foreign currency forwards in relation to highly probable purchase of services (hedge | ||||||
accounting not applied) | – | – | 20 | – | – | 28 |
| Impact on profit or loss | ||
| 2023 | 2022 | |
| € million | € million | |
USD/EUR exchange rate – increase 10% | (2) | (3) |
USD/EUR exchange rate – decrease 10% | 2 | 3 |
BRL/EUR exchange rate – increase 10% | 16 | 13 |
BRL/EUR exchange rate – decrease 10% | (16) | (13) |
| 31 December | 31 December | |
| 2023 | 2022 | |
Variable interest rate borrowings (EUR TLB and USD TLB) | 774 | 1,202 |
Total borrowings | 1,834 | 2,262 |
Variable borrowings as % of total borrowings | 42% | 53% |
| 31 December | 31 December | |
| 2023 | 2022 | |
Loan issued at variable rates | 132 | 122 |
Loan issued at variable rates as % of total loans issued | 87% | 87% |
Total loans issued | 151 | 140 |
2023 | 2022 | |
| Cross‑currency interest rate swaps: | ||
Carrying amount (non‑current asset) (€ million) 31 December | 16 | 66 |
Notional amount (€ million) 31 December | 189 | 467 |
Maturity date | 2024 | 2024 |
Hedge ratio | 1.00:1 | 1.09:1 |
Change in fair value of outstanding hedging instruments since 1 January | 12 | 49 |
Weighted average hedged interest rate for the year | 3.2% | 3.2% |
| Impact on profit or loss | ||
| 2023 | 2022 | |
| € million | € million | |
Interest rate – increase by 1% | (6) | (7) |
Interest rate – decrease by 1% (*) | 6 | 7 |
| Impact on profit or loss | ||
| 2023 | 2022 | |
| € million | € million | |
Interest rate – increase by 1% | 1 | 1 |
Interest rate – decrease by 1% | (1) | (1) |
| Carrying | |||||||
| Contractual maturities of | Between | Between | Total | amount | |||
| financial liabilities | Less than | 3‑12 | 1 and | 2 and | Over | contractual | (assets)/ |
| At 31 December 2023 | 3 months | months | 2 years | 5 years | 5 years | cash flows | liabilities |
| Non‑derivatives | |||||||
Trade payables | 68 | – | – | – | – | – | 68 |
Borrowings | 15 | 73 | 748 | 1,321 | 0 | 2,157 | 1,780 |
Lease liabilities | 6 | 17 | 19 | 41 | 12 | 95 | 86 |
| Derivatives | |||||||
| Gross settled (foreign currency | |||||||
| forwards and interest rate | |||||||
swaps – cash flow hedge) | (3) | (15) | 0 | 0 | 0 | (18) | (16) |
(Inflow) | (11) | (238) | 0 | 0 | 0 | (249) | (16) |
Outflow | 8 | 223 | 0 | 0 | 0 | 231 | – |
| Carrying | |||||||
| Contractual maturities of | Between | Between | Total | amount | |||
| financial liabilities | Less than | 3‑12 | 1 and | 2 and | Over | contractual | (assets)/ |
| At 31 December 2022 | 3 months | months | 2 years | 5 years | 5 years | cash flows | liabilities |
| Non‑derivatives | |||||||
Trade payables | 43 | – | – | – | – | – | 43 |
Borrowings | 19 | 89 | 88 | 1,347 | 1,234 | 2,777 | 2,193 |
Lease liabilities | 5 | 15 | 18 | 35 | 9 | 82 | 78 |
| Derivatives | |||||||
| Gross settled (foreign currency | |||||||
| forwards and interest rate | |||||||
swaps – cash flow hedge) | (6) | (18) | (57) | – | – | (81) | (67) |
(Inflow) | (65) | (80) | (480) | – | – | (626) | 67 |
Outflow | 59 | 63 | 423 | – | – | 545 | – |
2023 | 2022 | |||||||||
| Non‑ | Non‑ | |||||||||
| controlling | Profit (loss) | controlling | Profit (loss) | |||||||
| interest | attributable | Dividends | Accumulated | interest | attributable | Dividends | Accumulated | |||
| Location | (%) | to NCI | paid to NCI | NCI | (%) | to NCI | paid to NCI | Other | NCI | |
| Distilled SCH | Dublin, | 50.00% | 8 | (7) | 16 | 50.00% | 7 | (10) | (0) | 14 |
| group | Ireland | |||||||||
| Infojobs Brasil | São Paulo, | 23.77% | – | – | – | 23.77% | 1 | – | (1) | – |
| Atividades de | Brazil | |||||||||
| Internet Ltda | ||||||||||
Other | – | – | – | 0 | – | (0) | – | |||
Total | 8 | (7) | 16 | 8 | (10) | (1) | 14 |
2023 | 2022 | |||||
| Joint | Joint | |||||
| Development in net carrying amount | ventures | Associates | Total | ventures | Associates | Total |
As at 1 January | 331 | 35 | 366 | 337 | 33 | 370 |
Disposal | – | (0) | (0) | – | – | – |
Partial conversion of the loan (note17) | 1 | – | 1 | 76 | – | 76 |
Share of profit/(loss) | (104) | (4) | (108) | (119) | (2) | (121) |
Gain | – | 2 | 2 | – | 4 | 4 |
Dividends received and capital repayments | (3) | – | (3) | (3) | (0) | (3) |
Translation differences | 16 | (1) | 16 | 39 | 1 | 40 |
As at 31 December | 241 | 32 | 273 | 331 | 35 | 366 |
2023 | 2022 | |||||||
| Country of | Interest | Joint | Interest | Joint | ||||
| incorporation | held | ventures | Associates | held | ventures | Associates | ||
Silver Brazil JVCO BV | Netherlands | 50.0% | 231 | – | 50.0% | 321 | – | |
| willhaben internet | ||||||||
service GmbH | Austria | 50.0% | 10 | – | 50.0% | 9 | – | |
Younited SA | France | 7.6% | – | 14 | 7.8% | – | 17 | |
703 | Search BV | Netherlands | 31.5% | – | 18 | 31.5% | – | 18 |
Carrying amount as at 31 December | 241 | 32 | 331 | 35 |
Silver Brazil JVCO BV | Operates online classified sites in Brazil (olx.com.br, Anapro.com.br, suahouse. | |
| com, datazap.com.br, fipezap.com.br, zap.com.br, vivareal.com.br, conectaimobi. | ||
| com.br, geoimóvel.com.br, infoprop.com.br and sohtec.com.br) | ||
willhaben internet service GmbH | Operates online classified sites in Austria (willhaben.at, car4you.at and autopro24.at) | |
Younited SA | Operates peer‑to‑peer lending marketplaces in France, Italy and Spain | |
| (younited‑credit.com, it.younited‑credit.com and es.younited‑credit.com) | ||
703 | Search BV | Operates as a holding company for the equity investment in Carousell and does |
| not carry out any trading activities |
2023 | 2022 | |
| Income statement and statement of comprehensive income: | ||
Operating revenues | 165 | 160 |
Depreciation and amortisation | (17) | (15) |
Interest income | 12 | 7 |
Interest expense | (68) | (56) |
Taxes | (14) | (27) |
Profit (loss) | (36) | (84) |
Profit (loss) attributable to owners of the parent | (36) | (84) |
Total comprehensive income attributable to owners of the parent | (36) | (84) |
Share of profit (loss) before impairment of the investment in the joint venture | (18) | (42) |
Impairment of the investment in the joint venture | (90) | (80) |
Share of profit (loss) | (108) | (122) |
Share of total comprehensive income | (108) | (122) |
| Statement of financial position: | ||
Goodwill | 420 | 397 |
Other non‑current assets | 164 | 174 |
Other current assets | 35 | 30 |
Cash and cash equivalents | 34 | 21 |
Non‑current financial liabilities (excluding trade and other payables) | (319) | (284) |
Other non‑current liabilities | (13) | (33) |
Other current liabilities | (95) | (56) |
Net assets/(liabilities) | 226 | 249 |
Share of net assets/(liabilities) | 113 | 124 |
Goodwill | 292 | 278 |
Impairment of the investment in the joint venture | (174) | (80) |
Carrying amount as at 31 December | 231 | 321 |
| € million | ||
2023 | 2022 | |
Revenue | – | 48 |
Operating expenses | – | (46) |
Gross operating profit/(loss) | – | 3 |
Depreciation and other income & expenses | – | (11) |
Gain/(loss) on sale of subsidiaries | (3) | 8 |
Impairment loss recognised on remeasurement to fair value less costs to sell | – | (28) |
Profit/(loss) before income tax | (3) | (28) |
Income tax benefit/(expense) | – | (29) |
Profit/(loss) after income tax | (3) | (57) |
Profit/(loss) from discontinued operations (attributable to owners of the parent) | (3) | (57) |
Exchange differences on translation | – | – |
| € | ||
Earnings per share for discontinued operations | 2023 | 2022 |
Basic | (0.00) | (0.05) |
Diluted | (0.00) | (0.05) |
| € million | ||
Cash flows for discontinued operations | 2023 | 2022 |
Net cash flow from operating activities | – | (20) |
| Net cash flow from investing activities (includes an inflow related to the sale of Gumtree | ||
Australia of €39 million in 2023 and €11 million in 2022) | 39 | 12 |
Net cash flow from financing activities | – | (1) |
Net cash (outflow)/inflow | 39 | (9) |
| € million | Goodwill | Trademarks, indefinite | |||
| CGU | Reportable segment | 2023 | 2022 | 2023 | 2022 |
| Significant CGUs | |||||
Online classifieds Germany – mobile.de | mobile.de | 1,937 | 1,939 | 1,707 | 1,707 |
Online classifieds Germany – Kleinanzeigen | European Markets | 3,152 | 3,152 | – | – |
Subtotal significant CGUs | 5,089 | 5,091 | 1,707 | 1,707 | |
| Non‑significant CGUs | |||||
Online classifieds France | France | 1,019 | 1,019 | 98 | 98 |
Online classifieds Netherlands | European Markets | 134 | 134 | 798 | 798 |
Online classifieds Spain | European Markets | 496 | 493 | 53 | 53 |
Online classifieds Canada | International Markets | – | – | 249 | 400 |
Online classifieds Italy | European Markets | 96 | 96 | – | – |
Online classifieds Belgium | European Markets | 49 | 49 | 58 | 58 |
Online classifieds Ireland | European Markets | 37 | 37 | 16 | 16 |
Online classifieds Hungary | European Markets | – | 10 | – | 2 |
Subtotal non‑significant CGUs | 1,831 | 1,838 | 1,272 | 1,425 | |
Total (note 19) | 6,920 | 6,930 | 2,979 | 3 ,132 |
Kleinanzeigen | Mobile.de | ||||
2023 | 2022 | 2023 | 2022 | ||
Pre‑tax discount rate | 12.3% | 12.0% | 12.5% | 12.2% | |
Post‑tax discount rate | 10.0% | 9.8% | 10.0% | 9.8% | |
| Revenue CAGR in the forecast period | (2024‑2026) | 19.1% | 17.3% | 15.7% | 16.3% |
EBITDA‑margin CAGR in the forecast period (2024‑2026) | 1.1% | 1.2% | 0.7% | 1.8% | |
Revenue CAGR in the extrapolation period (2027‑2033) | 13.5% | 12.2% | 9.3% | 9.3% | |
Sustained growth rate in the terminal period (after 2033) | 2.8% | 2.9% | 2.8% | 2.9% |
Kleinanzeigen | Mobile.de | |||
Key assumption | From | To | From | To |
Pre‑tax discount rate | 12.3% | 12.9% | 12.5% | 14.2% |
Post‑tax discount rate | 10.0% | 10.4% | 10.0% | 11.3% |
Revenue CAGR in the forecast period (2024‑2026) | 19.1% | 18.1% | 15.7% | 13.0% |
EBITDA‑margin CAGR in the forecast period (2024‑2026) | 1.1% | (1.2%) | 0.7% | n/a |
Revenue CAGR in the extrapolation period (2027‑2033) | 13.5% | 11.8% | 9.3% | 4.6% |
Sustained growth rate in the terminal period (after 2033) | 2.8% | 2.2% | 2.8% | n/a |
€million 2023 | 2022 | |
| Consolidated income statement | ||
Revenues | 5 | 4 |
Other operating expenses | (1) | (18) |
Gross operating profit (loss) | 4 | (14) |
Operating profit (loss) | 4 | (14) |
Profit (loss) before taxes | 4 | (14) |
| Consolidated statement of financial position | ||
Trade receivables and other current assets | 1 | 3 |
Current assets | 1 | 3 |
Other non‑current liabilities | 1 | 2 |
Non‑current liabilities | 1 | 2 |
Other current liabilities | 2 | 2 |
Current liabilities | 2 | 2 |
€million | 2023 | 2022 |
| Consolidated income statement | ||
Financial income | 26 | 24 |
Profit (loss) before taxes | 26 | 24 |
| Consolidated statement of financial position | ||
Other non‑current assets | 138 | 122 |
Non‑current assets | 138 | 122 |
Other current assets | 21 | 7 |
Current assets | 21 | 7 |
2023 | 2022 | |
Commissions | 19 | 19 |
Rent, maintenance, office expenses and energy | 26 | 19 |
Marketing expenses | 173 | 193 |
Professional fees | 175 | 183 |
Travelling expenses | 13 | 9 |
IT expenses | 138 | 123 |
Digital services tax | 19 | 14 |
Other expenses | 86 | 53 |
Total | 649 | 613 |
2023 | 2022 | |
Salaries and wages | 425 | 397 |
Social security costs | 92 | 84 |
Net defined benefit pension expense (note 26) | 1 | 3 |
Net defined contribution pension expense (note 26) | 5 | 5 |
Share‑based payment (note 15) | 44 | 33 |
| Other personnel expenses | (38) | (23) |
Termination benefits | 0 | 17 |
Total | 530 | 516 |
Average number of full‑time equivalents | 5,409 | 5,444 |
Fixed | Variable | Total | Proportion | ||||||||
| Short‑ | |||||||||||
| term | Share‑ | Extra‑ | |||||||||
| Base | Pension | Other | Variable | based | ordinary | ||||||
Name of leading person, position | Year | salary | expense benefits (1) | Pay | Pay | items | Fixed | Variable | |||
| Antoine Jouteau, | 2023 | 706 | 13 | 16 | 502 | 2,643 | – | 3,880 | 19% | 81% | |
| CEO | 2022 | 499 | 8 | 37 | 309 | 554 | – | 1,407 | 39% | 61% | |
| Elisabeth Peyraube | 2023 | 97 | – | – | 48 | 873 | – | 1,018 | 10% | 90% | |
| CFO | 2022 | – | – | – | – | – | – | – | – | – | |
| Nicki Dexter, | 2023 | 308 | 17 | 2 | 164 | 966 | – | 1,457 | 22% | 78% | |
| Chief People and Communications Officer | 2022 | 290 | 15 | 4 | 129 | 301 | – | 739 | 42% | 58% | |
Alexandre Collinet, COO | 2023 | 303 | 5 | 4 | 165 | 857 | – | 1,334 | 23% | 77% | |
2022 | – | – | – | – | – | – | – | – | – | ||
| Julien Jouhault | 2023 | 265 | – | 2 | 208 | 634 | – | 1,109 | 24% | 76% | |
| Chief Product & Technology Officer | 2022 | – | – | – | – | – | – | – | – | – | |
| Ajay Bhatia, | 2023 | 500 | 12 | 269 | 2,700 | – | 3,481 | 15% | 85% | ||
| CEO mobile.de & Head of Mobility | 2022 | 208 | 3 | 310 | 112 | 1,699 | – | 2,332 | 22% | 78% | |
Paul Heimann, CEO Kleinanzeigen & Head of Recommerce | 2023 | 300 | 3 | 12 | 161 | 1,107 | – | 1,583 | 20% | 80% | |
2022 | – | – | – | – | – | – | – | – | – | ||
Roman Campa, Head of Real Estate & Emerging Verticals | 2023 | 275 | – | 28 | 148 | 1,002 | – | 1,453 | 21% | 79% | |
2022 | – | – | – | – | – | – | – | – | – | ||
| Uvashni Raman, | 2023 | 465 | 87 | 4 | 283 | 969 | 495 | 2,303 | 24% | 76% | |
| former CFO | 2022 | 580 | 65 | 4 | 286 | 749 | – | 1,684 | 39% | 61% | |
Rolv Erik Ryssdal, (former) CEO | 2023 | 114 | 246 | 4 | – | 929 | – | 1,293 | 28% | 72% | |
2022 | 508 | 1,549 | 20 | 258 | 583 | – | 2,918 | 71% | 29% | ||
Alex Alexander, (former) CPTO | 2023 | – | – | – | – | – | – | – | – | – | |
2022 | 294 | – | 137 | 149 | – | 343 | 923 | 47% | 53% | ||
Gianpaolo Santorsola, (former) EVP European Markets | 2023 | – | – | – | – | – | – | – | – | – | |
2022 | 420 | 33 | 31 | 206 | 777 | 2,119 | 3,586 | 13% | 87% | ||
Zachary Candelario, (former) EVP International Markets | 2023 | – | – | – | – | – | – | – | – | – | |
2022 | 397 | – | 19 | 575 | 673 | 288 | 1,952 | 21% | 79% | ||
Renaud Bruyeron, (former) Chief Product and Technology Officer | 2023 | – | – | – | – | – | – | – | – | – | |
2022 | 72 | – | 4 | 207 | 76 | – | 359 | 21% | 79% | ||
Fixed | Variable | Total | Proportion | ||||||||
| Short‑ | |||||||||||
| term | Share‑ | Extra‑ | |||||||||
| Base | Pension | Other | Variable | based | ordinary | ||||||
Name of leading person, position | Year | salary | expense benefits (1) | Pay | Pay | items | Fixed | Variable | |||
Patricia Lobinger, (former) CEO Mobile.de | 2023 | – | – | – | – | – | – | – | – | – | |
2022 | 119 | 5 | 5 | 97 | 31 | – | 257 | 50% | 50% | ||
Ovidiu Solomonov, (former) VP Global Markets | 2023 | – | – | – | – | – | – | – | – | – | |
2022 | – | – | – | – | – | 950 | 950 | – | 100% | ||
| Total | 2023 | 3,333 | 371 | 84 | 1,948 | 12,680 | 495 | 18,911 | 20% | 80% | |
2022 | 3,387 | 1,678 | 571 | 2,328 | 5,443 | 3,700 | 17,107 | 33% | 67% | ||
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
| Antoine Jouteau, CEO | ||||||||||||
PSP 2019 | 10 | Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 54,813 | – | 40,013 | 14,800 | – | – | – |
| 31 Dec. 2021 | 2019 | 2021 | 2021 | |||||||||
| 10 Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 27,407 | – | 20,007 | 7,400 | – | – | – | ||
| 31 Dec. 2021 | 2019 | 2022 | 2022 | |||||||||
11 | Apr. 2019 to | 11 Apr. | 31 Dec. | 31 Dec. | 27,406 | – | 20,006 | 7,400 | – | – | – | |
| 31 Dec. 2021 | 2019 | 2023 | 2023 | |||||||||
PSP 2021 | 1 | Jan. 2021 to | 1 Jan. | 31 Dec. | 31 Dec. | 52,151 | – | – | 52,151 | – | – | – |
| 31 Dec. 2023 | 2021 | 2023 | 2025 | |||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 65,875 | – | – | 65,875 | 65,875 | 65,875 |
| 31 Dec. 2024 | 2022 | 2024 | 2026 | |||||||||
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 162,569 | – | – | 162,569 | 162,569 | 162,569 |
| 31 Dec. 2025 | 2023 | 2025 | 2025 | |||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 11,612 | – | 11,612 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 11,612 | – | – | – | 11,612 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 11,612 | – | – | – | 11,612 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 11,612 | – | – | – | 11,612 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 11,612 | – | – | – | 11,612 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 11,613 | – | – | – | 11,613 | – | |
| 2023 | 2026 | 2026 | ||||||||||
EMA 2021 | n.a. | 1 Jan. | 31 Dec. | 31 Dec. | 17,384 | – | 17,384 | – | – | – | - | |
| 2021 | 2023 | 2025 | ||||||||||
EMA 2022 | n.a. | 1 Jan. | 30 Dec. | 31 Dec. | – | 28,233 | – | - | – | 28,233 | 28,233 | |
| 2022 | 2024 | 2026 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 504,768 | – | – | 504,768 | 504,768 | 504,768 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
| Elisabeth Peyraube, CFO | ||||||||||||
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 27,869 | – | – | 27,869 | 27,869 | 27,869 |
31 | Dec. 2025 | 2023 | 2025 | 2025 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
| PSP New | n.a. | 25 Sep. | 25 Sep. | n.a. | – | 32,299 | – | – | – | 32,299 | – | |
| Joiner 2023 | 2023 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 2,388 | – | – | – | 2,388 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 2,388 | – | – | – | 2,388 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 2,388 | – | – | – | 2,388 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 2,388 | – | – | – | 2,388 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 2,392 | – | – | – | 2,392 | – | |
| 2023 | 2026 | 2026 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 217,932 | – | – | 217,932 | 217,932 | 217,932 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
| Uvashni Raman, CFO (former) | ||||||||||||
PSP 2019 | 10 | Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 59,030 | – | 43,092 | 15,938 | – | – | – |
| 31 Dec. 2021 | 2019 | 2021 | 2021 | |||||||||
| 10 Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 29,514 | – | 21,545 | 7,969 | – | – | – | ||
| 31 Dec. 2021 | 2019 | 2022 | 2022 | |||||||||
| 10 Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 29,515 | – | 21,546 | 7,969 | – | – | – | ||
| 31 Dec. 2021 | 2019 | 2023 | 2023 | |||||||||
PSP 2021 | 1 | Jan. 2021 to | 1 Jan. | 31 Dec. | 31 Dec. | 78,930 | – | – | 78,930 | – | – | – |
| 31 Dec. 2023 | 2021 | 2023 | 2025 | |||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 74,579 | – | 28,685 | 74,579 | 74,579 | 74,579 |
31 | Dec. 2024 | 2022 | 2024 | 2026 | ||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 9,621 | 0 | 9,621 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 9,621 | – | 7,569 | – | 2,052 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 9,621 | – | 7,569 | – | 2,052 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 9,621 | – | 7,569 | – | 2,052 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 9,621 | – | 7,569 | – | 2,052 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 9,624 | – | 7,571 | – | 2,053 | – | |
| 2023 | 2026 | 2026 | ||||||||||
EMA 2021 | n.a. | 1 Jan. | 31 Dec. | 31 Dec. | 26,311 | – | – | – | – | – | – | |
| 2021 | 2023 | 2025 | ||||||||||
EMA 2022 | n.a. | 1 Jan. | 30 Dec. | 31 Dec. | – | 44,247 | – | 12,294 | – | 31,973 | 31,973 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
ASPP | n.a. | 3 Mar. | 3 Mar. | n.a. | 86 | – | 86 | – | – | – | – | |
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | 99 | – | 99 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | 77 | – | 77 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 30 Sep. | 30 Sep. | n.a. | 85 | – | – | 85 | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Dec. | 31 Dec. | n.a. | 98 | – | – | 98 | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | – | 166 | – | 166 | – | – | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | – | 161 | – | 161 | – | – | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Sep. | 30 Sep. | n.a. | – | 143 | – | 143 | – | – | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 31 Dec. | 31 Dec. | n.a. | – | 122 | – | 122 | – | – | – | ||
| 2022 | 2024 | |||||||||||
| Nicki Dexter, Chief People and Communications Officer | ||||||||||||
PSP 2019 | 10 | Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 20,687 | – | 15,102 | 5,585 | – | – | – |
| 31 Dec. 2021 | 2019 | 2021 | 2021 | |||||||||
| 10 Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 10,343 | – | 7,550 | 2,793 | – | – | – | ||
| 31 Dec. 2021 | 2019 | 2022 | 2022 | |||||||||
| 10 Apr. 2019 to | 10 Apr. | 31 Dec. | 31 Dec. | 10,343 | – | 7,550 | 2,793 | – | – | – | ||
| 31 Dec. 2021 | 2019 | 2023 | 2023 | |||||||||
PSP 2021 | 1 | Jan. 2021 to | 1 Jan. | 31 Dec. | 31 Dec. | 32,169 | – | – | 32,169 | – | – | – |
| 31 Dec. 2023 | 2021 | 2023 | 2025 | |||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 43,583 | – | – | 43,583 | 43,583 | 43,583 |
| 31 Dec. 2024 | 2022 | 2024 | 2026 | |||||||||
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | 69,692 | – | – | 69,692 | 69,692 | 69,692 | |
| 31 Dec. 2025 | 2023 | 2025 | 2025 | |||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 4,978 | – | 4,978 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,978 | – | – | – | 4,978 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,978 | – | – | – | 4,978 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,978 | – | – | – | 4,978 | – | |
| 2023 | 2025 | 2025 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,978 | – | – | – | 4,978 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,979 | – | – | – | 4,979 | – | |
| 2023 | 2026 | 2026 | ||||||||||
EMA 2021 | n.a. | 1 Jan. | 31 Dec. | 31 Dec. | 10,723 | – | 10,723 | – | – | – | – | |
| 2021 | 2023 | 2025 | ||||||||||
EMA 2022 | n.a. | 1 Jan. | 30 Dec. | 31 Dec. | – | 18,679 | – | – | – | 18,679 | 18,679 | |
| 2022 | 2024 | 2026 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 144,220 | – | – | 144,220 | 144,220 | 144,220 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
ASPP | n.a. | 3 Mar. | 3 Mar. | n.a. | 87 | – | 87 | – | – | – | – | |
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | 83 | – | 83 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | 65 | – | 65 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 30 Sep. | 30 Sep. | n.a. | 98 | – | 98 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Dec. | 31 Dec. | n.a. | 142 | – | 142 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | – | 194 | – | – | – | 194 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | – | 240 | – | – | – | 240 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Sep. | 30 Sep. | n.a. | – | 207 | – | – | – | 207 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 16 Jan. | 16 Jan. | n.a. | – | 91 | – | – | – | 91 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 26 Apr. | 28 Apr. | n.a. | – | 107 | – | – | – | 107 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 17 Jul. | 17 Jul. | n.a. | – | 126 | – | – | – | 126 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 16 Oct. | 18 Oct. | n.a. | – | 80 | – | – | – | 80 | – | ||
| 2023 | 2025 | |||||||||||
| Alexandre Collinet, COO | ||||||||||||
PSP 2021 | 1 | Jan. 2021 to | 1 Jan. | 31 Dec. | n.a. | 23,491 | – | – | 23,491 | – | – | – |
31 | Dec. 2023 | 2021 | 2023 | |||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Jan. | 31 Dec. | n.a. | – | 21,195 | – | – | 21,195 | 21,195 | 21,195 |
31 | Dec. 2024 | 2022 | 2024 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 69,673 | – | – | 69,673 | 69,673 | 69,673 |
31 | Dec. 2025 | 2023 | 2025 | 2025 | ||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 4,976 | 0 | 4,976 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,976 | – | – | – | 4,976 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,976 | – | – | – | 4,976 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,976 | – | – | – | 4,976 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,976 | – | – | – | 4,976 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,980 | – | – | – | 4,980 | – | |
| 2023 | 2026 | 2026 | ||||||||||
EMA 2021 | n.a. | 1 Jan. | 31 Dec. | 31 Dec. | 7,831 | – | 7,831 | – | – | – | – | |
| 2021 | 2023 | 2025 | ||||||||||
EMA 2022 | n.a. | 1 Jan. | 30 Dec. | 31 Dec. | – | 21,196 | – | – | – | 21,196 | 21,196 | |
| 2022 | 2024 | 2026 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 144,220 | – | – | 144,220 | 144,220 | 144,220 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
| Ajay Bhatia, CEO mobile.de & Head of Mobility | ||||||||||||
| Spot | n.a. | 1 Aug. | 1 Aug. | n.a. | – | – | 130,233 | – | – | – | – | |
| Awards | 2022 | 2022 | ||||||||||
| 2022 | n.a. | 1 Aug. | 1 Aug. | n.a. | 130,233 | – | 130,233 | – | – | – | – | |
| 2022 | 2023 | |||||||||||
n.a. | 1 Aug. | 1 Aug. | n.a. | – | 130,233 | – | – | – | 130,233 | 130,233 | ||
| 2022 | 2024 | |||||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Aug. | 31 Dec. | 31 Dec. | – | 63,586 | – | – | 63,586 | 63,586 | 63,586 |
31 | Dec. 2024 | 2022 | 2024 | 2026 | ||||||||
| PSP New | n.a. | 1 Aug. | 1 Aug. | n.a. | 6,624 | – | 6,624 | – | – | – | – | |
| joiner 2022 | 2022 | 2023 | ||||||||||
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 69,673 | – | – | 69,673 | 69,673 | 69,673 |
31 | Dec. 2025 | 2023 | 2025 | 2025 | ||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 8,294 | – | 8,294 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 8,294 | – | – | – | 8,294 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 8,294 | – | – | – | 8,294 | – | |
| 2023 | 2024 | 2024 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 8,294 | – | – | – | 8,294 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 8,294 | – | – | – | 8,294 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 8,297 | – | – | – | 8,297 | – | |
| 2023 | 2026 | 2026 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 360,549 | – | – | 360,549 | 360,549 | 360,549 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
| Paul Heimann, CEO Kleinanzeigen & Head of Recommerce | ||||||||||||
ELEP | 25 Jun. 2021 – | 25 Jun. | 31 Mar. | n.a. | – | 5,634 | 1,409 | 4,225 | – | – | – | |
| 31 Mar. 2022 | 2021 | 2022 | ||||||||||
| 25 Jun. 2021 – | 25 Jun. | 31 Mar. | n.a. | 9,628 | 9,628 | 2,407 | 7,221 | – | – | – | ||
| 31 Mar. 2023 | 2021 | 2023 | ||||||||||
| 25 Jun. 2021 – | 25 Jun. | 31 Mar. | n.a. | – | 5,358 | – | – | 5,358 | 5,358 | 5,358 | ||
| 31 Mar. 2024 | 2021 | 2024 | ||||||||||
| 25 Jun. 2021 – | 25 Jun. | 31 Mar. | n.a. | – | 1,031 | – | – | 1,031 | 1,031 | 1,031 | ||
| 31 Mar. 2025 | 2021 | 2025 | ||||||||||
| Integration | n.a. | 1 Nov. | 1 Nov. | n.a. | 1,401 | – | 1,401 | – | – | – | – | |
| awards | 2021 | 2022 | ||||||||||
| 2021 | n.a. | 1 Nov. | 1 Nov. | n.a. | 1,400 | 1,400 | – | – | – | – | – | |
| 2021 | 2023 | |||||||||||
| Integration | n.a. | 31 Mar. | 31 Mar. | n.a. | – | 5,786 | 5,786 | – | – | – | – | |
| awards | 2022 | 2022 | ||||||||||
| 2022 | ||||||||||||
PSP 2021 | 1 | Jan. 2021 to | 1 Jan. | 31 Dec. | n.a. | 18,793 | – | – | 18,793 | – | – | – |
31 | Dec. 2023 | 2021 | 2023 | |||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Jan. | 31 Dec. | n.a. | – | 18,546 | – | – | 18,546 | 18,546 | 18,546 |
31 | Dec. 2024 | 2022 | 2024 | |||||||||
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 69,673 | – | – | 69,673 | 69,673 | 69,673 |
31 | Dec. 2025 | 2023 | 2025 | 2025 | ||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 4,976 | – | 4,976 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,976 | – | – | – | 4,976 | 0 | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,976 | – | – | – | 4,976 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,976 | – | – | – | 4,976 | – | |
| 2023 | 2025 | 2025 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,976 | – | – | – | 4,976 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,980 | – | – | – | 4,980 | – | |
| 2023 | 2026 | 2026 | ||||||||||
EMA 2021 | n.a. | 1 Jan. | 31 Dec. | 31 Dec. | 6,265 | – | 6,265 | – | – | – | – | |
| 2021 | 2023 | 2025 | ||||||||||
EMA 2022 | n.a. | 1 Jan. | 30 Dec. | 31 Dec. | – | 18,546 | – | – | – | 18,546 | 18,546 | |
| 2022 | 2024 | 2026 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 216,329 | – | – | 216,329 | 216,329 | 216,329 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
| Roman Campa, Head of Real Estate & Emerging Verticals | ||||||||||||
PSP 2021 | 1 | Jan. 2021 to | 1 Jan. | 31 Dec. | n.a. | 11,745 | – | – | 11,745 | – | – | – |
31 | Dec. 2023 | 2021 | 2023 | |||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Jan. | 31 Dec. | n.a. | – | 15,950 | – | – | 15,950 | 15,950 | 15,950 |
31 | Dec. 2024 | 2022 | 2024 | |||||||||
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 63,866 | – | – | 63,866 | 63,866 | 63,866 |
31 | Dec. 2025 | 2023 | 2025 | 2025 | ||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 4,562 | – | 4,562 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,562 | – | – | – | 4,562 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,562 | – | – | – | 4,562 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,562 | – | – | – | 4,562 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,562 | – | – | – | 4,562 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,562 | – | – | – | 4,562 | – | |
| 2023 | 2026 | 2026 | ||||||||||
EMA 2021 | n.a. | 1 Jan. | 31 Dec. | 31 Dec. | 3,916 | – | 3,916 | – | – | – | – | |
| 2021 | 2023 | 2025 | ||||||||||
EMA 2022 | n.a. | 1 Jan. | 30 Dec. | 31 Dec. | – | 15,950 | – | – | – | 15,950 | 15,950 | |
| 2022 | 2024 | 2026 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 216,329 | – | – | 216,329 | 216,329 | 216,329 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
ASPP | n.a. | 3 Mar. | 3 Mar. | n.a. | 85 | – | 85 | – | – | – | – | |
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | 80 | – | 80 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | 61 | – | 61 | – | – | – | – | ||
| 2021 | 2023 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
n.a. | 30 Sep. | 30 Sep. | n.a. | 77 | – | 77 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Dec. | 31 Dec. | n.a. | 110 | – | 110 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | – | 144 | – | – | – | 144 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | – | 183 | – | – | – | 183 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Sep. | 30 Sep. | n.a. | – | 163 | – | – | – | 163 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 16 Jan. | 16 Jan. | n.a. | – | 140 | – | – | – | 140 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 26 Apr. | 28 Apr. | n.a. | – | 155 | – | – | – | 155 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 17 Jul. | 17 Jul. | n.a. | – | 176 | – | – | – | 176 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 16 Oct. | 18 Oct. | n.a. | – | 112 | – | – | – | 112 | – | ||
| 2023 | 2025 | |||||||||||
| Julien Jouhault, Chief Product & Technology Officer | ||||||||||||
PSP 2021 | 1 | Jan. 2021 to | 1 Jan. | 31 Dec. | n.a. | 7,752 | – | – | 7,752 | – | – | – |
31 | Dec. 2023 | 2021 | 2023 | |||||||||
PSP 2022 | 1 | Jan. 2022 to | 1 Jan. | 31 Dec. | n.a. | – | 7,630 | – | – | 7,630 | 7,630 | 7,630 |
31 | Dec. 2024 | 2022 | 2024 | |||||||||
PSP 2023 | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 67,350 | – | – | 67,350 | 67,350 | 67,350 |
31 | Dec. 2025 | 2023 | 2025 | 2025 | ||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | 4,810 | – | 4,810 | – | – | – | – | |
| 2023 | 2023 | 2023 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,810 | – | – | – | 4,810 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,810 | – | – | – | 4,810 | – | |
| 2023 | 2024 | 2024 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,810 | – | – | – | 4,810 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jul. | 1 Jul. | – | 4,810 | – | – | – | 4,810 | – | |
| 2023 | 2025 | 2025 | ||||||||||
RSU 2023 | n.a. | 1 Apr. | 1 Jan. | 1 Jan. | – | 4,815 | – | – | – | 4,815 | – | |
| 2023 | 2026 | 2026 | ||||||||||
EMA 2021 | n.a. | 1 Jan. | 31 Dec. | 31 Dec. | 2,585 | – | 2,585 | – | – | – | – | |
| 2021 | 2023 | 2023 |
| Information regarding reported fiscal year | ||||||||||||
| Opening | ||||||||||||
| Main terms and conditions of share award plans | Balance | During the Year | Closing Balance | |||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
| Shares | Shares | Shares | Share | |||||||||
| End of | at the | subject to a | awarded and | subject to | ||||||||
| Specification | Performance | Award | Vesting | holding | beginning of | Shares | Shares | Shares | Performance | unvested | a holding | |
| of plan | period | date | date | period | the year | awarded | vested | lapsed | Condition | at year end | period | |
EMA 2022 | n.a. | 1 Jan. | 30 Dec. | 31 Dec. | – | 7,631 | – | – | – | 7,631 | 7,631 | |
| 2022 | 2024 | 2024 | ||||||||||
| Growth | 1 | Jan. 2023 to | 1 Jan. | 31 Dec. | 31 Dec. | – | 144,220 | – | – | 144,220 | 144,220 | 144,220 |
| Award | 31 | Dec. 2025 | 2023 | 2025 | 2025 | |||||||
ASPP | n.a. | 3 Mar. | 3 Mar. | n.a. | 139 | – | 139 | – | – | – | – | |
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | 143 | – | 143 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | 111 | – | 111 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 30 Sep. | 30 Sep. | n.a. | 137 | – | 137 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Dec. | 31 Dec. | n.a. | 196 | – | 196 | – | – | – | – | ||
| 2021 | 2023 | |||||||||||
n.a. | 31 Mar. | 31 Mar. | n.a. | – | 268 | – | – | – | 268 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Jun. | 30 Jun. | n.a. | – | 365 | – | – | – | 365 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 30 Sep. | 30 Sep. | n.a. | – | 325 | – | – | – | 325 | – | ||
| 2022 | 2024 | |||||||||||
n.a. | 16 Jan. | 16 Jan. | n.a. | – | 115 | – | – | – | 115 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 26 Apr. | 28 Apr. | n.a. | – | 268 | – | – | – | 268 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 17 Jul. | 17 Jul. | n.a. | – | 304 | – | – | – | 304 | – | ||
| 2023 | 2025 | |||||||||||
n.a. | 16 Oct. | 18 Oct. | n.a. | – | 196 | – | – | – | 196 | – | ||
| 2023 | 2025 |
2023 | 2022 | |||||
| Board | Committee | Total | Board | Committee | Total | |
| € thousand | remuneration | Remuneration | remuneration | remuneration | Remuneration | remuneration |
| Orla Noonan, Chairman of the Board | ||||||
and the Remuneration Committee, Member of CEO Succession Comittee | 134 | 19 | 153 | 149 | 27 | 176 |
| Peter Brooks – Johnson, Member | ||||||
| of the Board and the Integration | ||||||
Committee | 34 | 10 | 44 | 77 | 23 | 100 |
| Sophie Javary, Member of the Board | ||||||
and the Remuneration Committee | 69 | 9 | 79 | 77 | 10 | 87 |
Fernando Abril – Martorell Hernández, Member of the Board, Chairman of the Audit Committee and Member of CEO | ||||||
Succession Committee | 69 | 24 | 93 | 77 | 30 | 107 |
Trond Berger, Chairman of the Nomination Committee | – | 14 | 14 | – | 16 | 16 |
Ole E. Dahl, Member of the Nomination Committee | – | 10 | 10 | – | 11 | 11 |
| Julia Jaekel, Member of the Board | ||||||
| and the Audit and CEO Succession | ||||||
Committees | 69 | 16 | 85 | 77 | 22 | 98 |
| Michael Nilles, Member of the Board | ||||||
and Integration Committee | 69 | 17 | 86 | 77 | 14 | 91 |
Total | 445 | 119 | 564 | 533 | 153 | 687 |
2023 | 2022 | |
Number of shares granted, non‑vested at 1 January | 3,256,878 | 1,772,817 |
Number of shares granted | 11,545,051 | 4,257,808 |
Number of shares forfeited | (1,644,893) | (2,058,547) |
Number of shares vested | (1,903,732) | (2,673,052) |
Number of shares settled in cash | (29,578) | (99,927) |
| Adjustments of shares granted | 2,530,019 | 2,057,779 |
Number of shares non‑vested at 31 December | 13,753,745 | 3,256,878 |
| Weighted average share price at vesting date for awards vested during the year | ||
(NOK per share) | 78.6 | 76.7 |
| Weighted average fair value at grant date for awards granted during the year | ||
(NOK per share) | 63.0 | 65.0 |
€ million | 2023 | 2022 |
Share‑based cost (included in personnel expenses) (note 14) | 44 | 33 |
Of which equity‑settled | 38 | 32 |
Of which cash‑settled | 6 | 1 |
Liabilities arising from share‑based payment transactions 31 December | 45 | 1 |
2023 | 2022 | |||||
| Personnel | Increase | Increase in | Personnel | Increase | Increase in | |
| € million | cost | in equity | liabilities | cost | in equity | liabilities |
PSP 2019 – 2023 | 6 | 6 | 0 | 7 | 7 | – |
LEP award | 2 | 2 | 0 | 9 | 9 | 0 |
Merger award 2021 ‑2022 | 2 | 2 | 0 | 3 | 3 | – |
DAVI award 2021 – 2022 | 5 | 6 | (1) | 9 | 8 | 0 |
Growth and Special award 2023 | 9 | – | 9 | – | – | – |
RSU 2023 | 13 | 17 | (3) | – | – | – |
Other awards | 3 | 3 | 0 | 4 | 4 | – |
Employee share saving plan | 3 | 2 | 1 | 1 | 1 | (0) |
Total | 44 | 38 | 6 | 33 | 32 | 1 |
€ million | 2023 | 2022 |
| Gain on sale and remeasurement of subsidiaries, joint ventures and associates | ||
(note 9 and 10) | 10 | 25 |
Other | 7 | 12 |
Other income or gain | 17 | 37 |
| Loss on sale and remeasurement of subsidiaries, joint ventures and associates | ||
(note 9 and 10) | (1) | (7) |
Restructuring costs | (0) | (17) |
Digital services tax related to previous years | – | (28) |
Acquisition‑ and divestment‑related costs (note10) | (1) | (3) |
Integration‑related costs | (69) | (87) |
Verticalisation project costs | (22) | – |
Rebranding costs | (15) | – |
Aurelia offer related costs | (24) | – |
Other | (3) | (7) |
Other expenses or loss | (134) | (149) |
Total | (117) | (112) |
€ million | 2023 | 2022 |
Interest income | 29 | 26 |
Net foreign exchange gain | 8 | 28 |
Gain on sale of equity instruments | 0 | (0) |
Other financial income | 3 | 0 |
Total financial income | 40 | 54 |
Interest expense | (84) | (77) |
Other financial expenses | (27) | (26) |
Total financial expenses | (111) | (103) |
Net financial items | (71) | (49) |
2023 | 2022 | |
Interest on Senior Security Notes (note 21) | (29) | (29) |
Interest on EUR TLB (note21) | (40) | (30) |
Interest on USD TLB (note 21) | (11) | (13) |
Interest on lease liabilities (note 28) | (3) | (2) |
Interest expense on other borrowings measured at amortised cost | (1) | (2) |
Total interest expense | (84) | (77) |
2023 | 2022 | |||
Weighted average number of shares outstanding (*) | 1,217,268,875 | 1,218,560,056 | ||
Potentially dilutive share‑based awards, effects of which on dilution was ignored, because these instruments were anti‑dilutive for the respective period. Awards | ||||
expected to be settled in cash are excluded. | 4,207,936 | 3,458,347 | ||
Weighted average number of shares outstanding – diluted (*) | 1,217,268,875 | 1, | 218,5 6 | 0,056 |
Profit (loss) attributable to owners of the parent | (142) | (1,832) | ||
Continuing operations | (139) | (1,774) | ||
Discontinued operations | (3) | (57) | ||
Earnings per share (€) | (0.12) | (1.50) | ||
Continuing operations(*) | (0.11) | (1.45) | ||
Discontinued operations | (0.00) | (0.05) | ||
Diluted earnings per share (€)(*) | (0.12) | (1.50) | ||
Continuing operations(*) | (0.11) | (1.45) | ||
Discontinued operations(*) | (0.00) | (0.05) | ||
| Calculation of adjusted earnings per share (including continued and discontinued operations) | ||||
Profit (loss) attributable to owners of the parent | (142) | (1,832) | ||
Other income and expenses(*) | 120 | 108 | ||
Impairment loss (including joint ventures and loans receivable ) | 237 | 1,834 | ||
Taxes and non‑controlling effect of other income and expenses and Impairment loss | (63) | (88) | ||
Profit (loss) attributable to owners of the parent – adjusted(*) | 1 52 | 21 | ||
Earnings per share – adjusted (€)(*) | 0.12 | 0.02 | ||
Diluted earnings per share – adjusted (€)(*) | 0.12 | 0.02 |
| Development in net carrying amount in 2023, | Trademarks, | Trademarks, | Software | Customer | ||
€ million | Goodwill | indefinite | definite | and licences | relations | Total |
As at 1 January | 6,930 | 3,132 | 134 | 263 | 421 | 10,880 |
Additions | – | – | 0 | 112 | – | 112 |
Acquired through business combinations | 3 | – | – | – | – | 3 |
Disposals | – | – | – | (0) | – | (0) |
Disposals through sales of businesses | (11) | (2) | – | – | (0) | (13) |
Reclassifications | (2) | – | – | 3 | – | 1 |
Amortisation | – | – | (74) | (144) | (49) | (268) |
Impairment loss | – | (146) | – | (1) | – | (147) |
Translation differences | 0 | (5) | – | (0) | (1) | (6) |
As at 31 December | 6,920 | 2,979 | 60 | 233 | 371 | 10,563 |
Of which accumulated cost | 8,566 | 3,349 | 251 | 666 | 524 | 13,356 |
| Of which accumulated amortisation | ||||||
and impairment loss | (1,645) | (370) | (191) | (433) | (154) | (2,793) |
| Development in net carrying amount in 2022, | Trademarks, | Trademarks, | Software | Customer | ||
€ million | Goodwill | indefinite | definite | and licences | relations | Total |
As at 1 January | 8,420 | 3,457 | 127 | 313 | 474 | 12,790 |
Additions | 0 | – | 0 | 80 | – | 80 |
Acquired through business combinations | 14 | – | – | 0 | – | 14 |
Disposals | (0) | (0) | (0) | (2) | – | (2) |
Disposals through sales of businesses | (9) | (0) | (0) | (2) | – | (12) |
Reclassifications | – | (95) | 95 | (0) | – | – |
Amortisation | – | (0) | (88) | (124) | (53) | (265) |
Impairment loss | (1,492) | (228) | – | (3) | – | (1,722) |
Translation differences | (3) | (2) | 0 | 1 | 0 | (4) |
As at 31 December | 6,930 | 3,132 | 134 | 263 | 42 1 | 10,880 |
Of which accumulated cost | 8,621 | 3,360 | 251 | 564 | 529 | 13,398 |
| Of which accumulated amortisation | ||||||
and impairment loss | (1,692) | (228) | (117) | (301) | (108) | (2,518) |
2023 | 2022 | |||
| Equipment, | Equipment, | |||
| Development in net carrying amount | furniture and | furniture and | ||
| € million | similar assets | Total | similar assets | Total |
As at 1 January | 28 | 28 | 35 | 35 |
Additions | 8 | 8 | 9 | 9 |
Disposals | (1) | (1) | – | – |
Reclassifications | 0 | 0 | 1 | 1 |
Depreciation | (13) | (13) | (16) | (16) |
Translation differences | 0 | 0 | – | – |
Acquisitions through business combinations | 0 | 0 | – | – |
Disposals through sales of businesses | (0) | (0) | – | – |
As at 31 December | 22 | 22 | 28 | 28 |
Of which accumulated cost | 169 | 169 | 169 | 169 |
Of which accumulated depreciation and impairment loss | (147) | (147) | (141) | (141) |
| Financial | |||||||
| Financial | Equity | Financial | Financial | liabilities at | |||
| assets at | instruments | assets at | liabilities at | fair value | |||
| amortised | at fair value | fair value | amortised | through | |||
31 December 2023, € million | Note | cost | through OCI | through OCI | cost | profit or loss | Total |
Other non‑current financial assets | 21.2 | 154 | 26 | – | – | – | 180 |
Trade receivables | 22 | 202 | – | – | – | – | 202 |
Other current financial assets | 21.2 | 30 | – | 16 | – | – | 46 |
Cash and cash equivalents | 29 | 57 | – | – | – | – | 57 |
Total financial assets | 443 | 26 | 16 | – | – | 484 | |
| Non‑current interest‑bearing | |||||||
borrowings | 21.4 | – | – | – | 1,771 | – | 1,771 |
Other non‑current financial liabilities | – | – | – | – | 3 | 3 | |
Current interest‑bearing borrowings | 21.4 | – | – | – | 9 | – | 9 |
Trade payables | – | – | – | 68 | – | 68 | |
Other current financial liabilities | – | – | – | – | 4 | 4 | |
Total financial liabilities | – | – | – | 1,848 | 7 | 1,855 |
| Financial | |||||||
| Financial | Equity | Financial | Financial | liabilities at | |||
| assets at | instruments | assets at | liabilities at | fair value | |||
| amortised | at fair value | fair value | amortised | through | |||
31 December 2022, € million | Note | cost | through OCI | through OCI | cost | profit or loss | Total |
Other non‑current financial assets | 21.2 | 140 | 33 | 66 | – | – | 239 |
Trade receivables | 22 | 157 | – | – | – | – | 157 |
Other current financial assets | 21.2 | 52 | – | – | – | – | 52 |
Cash and cash equivalents | 29 | 70 | – | – | – | – | 70 |
Total financial assets | 419 | 33 | 66 | – | – | 518 | |
| Non‑current interest‑bearing | |||||||
borrowings | 21.4 | – | – | – | 2,183 | – | 2,183 |
Other non‑current financial liabilities | – | – | – | – | 4 | 4 | |
Current interest‑bearing borrowings | 21.4 | – | – | – | 9 | – | 9 |
Trade payables | – | – | – | 43 | – | 43 | |
Other current financial liabilities | – | – | – | – | 4 | 4 | |
Total financial liabilities | – | – | – | 2,235 | 8 | 2,243 |
Non‑current | Current | |||
31 December, € million | 2023 | 2022 | 2023 | 2022 |
Investments in equity and debt instruments | 26 | 33 | – | – |
Loans issued (note21.3) | 153 | 140 | 25 | 49 |
| Derivative financial instruments (note21.5 ) | ||||
used for hedging | – | 66 | 16 | – |
held for trading at FVTPL | – | – | – | 0 |
Other financial assets | 1 | – | 5 | 3 |
Total other financial assets | 180 | 239 | 46 | 52 |
Carrying amount | Fair value | |||
31 December, € million | 2023 | 2022 | 2023 | 2022 |
Loans issued to joint ventures and associates | 138 | 122 | 135 | 113 |
Vendor loan notes | 15 | 18 | 14 | 17 |
Total non‑current interest‑bearing loans | 153 | 140 | 149 | 130 |
Loans issued to joint ventures and associates | 21 | 7 | 21 | 7 |
Vendor loan notes | 4 | 42 | 4 | 42 |
Total current interest‑bearing loans | 25 | 49 | 25 | 49 |
Total interest‑bearing loans issued | 177 | 189 | 174 | 179 |
Carrying amount | Fair value | |||
31 December, € million | 2023 | 2022 | 2023 | 2022 |
| Non‑current interest‑bearing borrowings | ||||
Senior Secured Facilities | 726 | 1,144 | 772 | 1,130 |
Senior Secured Notes | 1,045 | 1,039 | 1,050 | 985 |
Total non‑current interest‑bearing borrowings | 1,771 | 2,183 | 1,822 | 2,115 |
| Current interest‑bearing borrowings | ||||
Senior Secured Facilities and other credit facilities | 5 | 5 | 5 | 5 |
Senior Secured Notes | 4 | 4 | 4 | 4 |
Total current interest‑bearing borrowings | 9 | 9 | 9 | 9 |
Total interest‑bearing borrowings | 1,780 | 2,193 | 1,831 | 2,124 |
| Maturity | |||||||
| Less than | 1 to 3 | 3 to 6 | 6 to 9 | 9 to 12 | |||
| 1 months | months | months | months | months | >1 year | Total | |
| As at 31 December 2023 | |||||||
| Foreign exchange forward | |||||||
| contracts (highly probable | |||||||
| forecasted flows) | |||||||
Notional amount (in €million) | (3) | (6) | (9) | (9) | (8) | – | (34) |
Average forward rate (CAD/EUR) | 1.4644 | 1.4672 | 1.4702 | 1.4747 | 1.4799 | – | 1.4732 |
| Cross‑currency interest swap | |||||||
| contracts (borrowings) | |||||||
Notional amount (in €million) | – | – | 189 | – | – | – | 189 |
Average forward rate (USD/EUR) | – | – | 1.18510 | – | – | – | 1.18510 |
| Maturity | |||||||
| Less than | 1 to 3 | 3 to 6 | 6 to 9 | 9 to 12 | |||
| 1 months | months | months | months | months | >1 year | Total | |
| As at 31 December 2022 | |||||||
| Foreign exchange forward | |||||||
| contracts (highly probable | |||||||
| forecasted flows) | |||||||
Notional amount (in €million) | – | (42) | – | – | – | – | (42) |
Average forward rate (USD/EUR) | – | 1.0598 | – | – | – | – | 1.0598 |
Notional amount (in €million) | (3) | (5) | (9) | (10) | (9) | – | (36) |
Average forward rate (CAD/EUR) | 1.4483 | 1.4516 | 1.4574 | 1.4633 | 1.4673 | – | 1.46003 |
| Cross‑currency interest swap | |||||||
| contracts (borrowings) | |||||||
Notional amount (in €million) | – | – | – | – | – | 467 | 467 |
Average forward rate (USD/EUR) | – | – | – | – | – | 1.18510 | 1.18510 |
| Notional | Carrying | Line item in the statement of | |
| € million | amount | amount | financial position |
| 31 December 2023 | |||
Cross‑currency interest swap contracts on borrowings | 189 | 16 | Other current financial assets |
| Foreign currency forward contracts in relation | 34 | 0 | Other current financial liabilities |
| to royalty income | |||
| 31 December 2022 | |||
Foreign currency forward contracts in relation to the loans issued | 42 | 0 | Other current financial assets |
Cross‑currency interest swap contracts on borrowings | 467 | 66 | Non‑current financial assets |
| Foreign currency forward contracts in relation | 36 | 0 | Other current financial liabilities |
| to royalty income |
Hedging reserve, € million | 2023 | 2022 |
USD vendor loan note issued (hedged by foreign currency forward contracts (€/USD)) | – | (2) |
USD borrowings (hedged by cross‑currency interest swap contracts (€/USD)) | 13 | (27) |
Total | 13 | (29) |
Total hedging gain/(loss) recognised in OCI (Hedging reserve), € million | 2023 | 2022 |
USD borrowings and cross currency interest swap contract (€/USD) | (8) | 22 |
USD vendor loan note issued and foreign currency forward contracts (€/USD) | 2 | (2) |
| Foreign currency forward contracts in relation to the provision of services/purchases | ||
of services | (0) | (1) |
Total | (5) | 19 |
31 December, € million | 2023 | 2022 |
Trade receivables | 230 | 178 |
Less provision for impairment of trade receivables | (27) | (21) |
Trade receivables, net | 202 | 157 |
31 December, € million | 2023 | 2022 |
Not due | 164 | 123 |
Past due 0‑45 days | 25 | 24 |
Past due 46‑90 days | 14 | 4 |
Past due over 90 days | 27 | 29 |
Total | 230 | 178 |
2023 | 2022 | |||||
| Receivables | Receivables | |||||
| from | from | |||||
| contracts | contracts | |||||
| with | Contract | Contract | with | Contract | Contract | |
| € million | customers | assets | liabilities | customers | assets | liabilities |
Balance as at 1 January | 157 | 39 | 66 | 143 | 39 | 68 |
Transfers from/to other headings | – | – | – | (3) | 1 | 2 |
| Net of cash received and revenues | ||||||
recognised during the period from continuing operations | 19 | 45 | 6 | (12) | 38 | (1) |
Transfer from contract assets recognised at the beginning of the period to receivables | 39 | (39) | 0 | 39 | (39) | – |
Acquisitions through business combinations | 0 | – | 0 | 0 | – | 0 |
Disposals through sales of businesses | (1) | (0) | (1) | (3) | – | (3) |
Impairment losses recognised during the period from continuing operations | (12) | – | – | (7) | – | – |
Reclassification to assets held for sale | – | – | – | (1) | (0) | (1) |
Translation differences | (0) | (0) | 0 | 1 | 0 | 0 |
Balance as at 31 December | 202 | 45 | 71 | 157 | 39 | 66 |
Non‑current | Current | |||
31 December, € million | 2023 | 2022 | 2023 | 2022 |
Public duties receivable | – | – | 48 | 11 |
Prepaid expenses and deposits given | 22 | 15 | 39 | 25 |
Other assets | – | – | 7 | 19 |
Total | 22 | 15 | 94 | 55 |
| Total number of shares | ||||||
Shares outstanding | Treasury shares | Issued | ||||
Class A | Class B | Class A | Class B | Class A | Class B | |
As at 31 December 2021 | 1,164,365,859 | 59,256,068 | 1,321,054 | – | 1,165,686,913 | 59,256,068 |
Increase in treasury shares | (10,000,000) | – | 10,000,000 | – | – | – |
Decrease in treasury shares | 2,673,052 | – | (2,673,052) | – | – | – |
As at 31 December 2022 | 1,157,038,911 | 59,256,068 | 8,648,002 | – | 1,165,686,913 | 59,256,068 |
Decrease in treasury shares | 1,903,732 | – | (1,903,732) | – | – | – |
As at 31 December 2023 | 1,158,942,643 | 59,256,068 | 6,744,270 | – | 1,165,686,913 | 59,256,068 |
Non‑current | Current | |||
31 December, € million | 2023 | 2022 | 2023 | 2022 |
Public duties payable | – | – | 102 | 67 |
Accrued salaries and other employment benefits | 2 | 1 | 132 | 74 |
Accrued expenses | – | – | 166 | 110 |
Provisions (note 26) | 18 | 24 | 12 | 10 |
Other liabilities | 0 | 0 | 4 | 4 |
Total | 20 | 25 | 415 | 26 5 |
Non‑Current | Current | |||
31 December, € million | 2023 | 2022 | 2023 | 2022 |
Provision for restructuring costs (note 26.1) | 4 | 11 | 5 | 4 |
Pension liabilities (note 26.2.2) | 12 | 10 | – | – |
Other provisions | 2 | 3 | 7 | 6 |
Total | 18 | 24 | 12 | 10 |
€ million | 2023 | 2022 |
Net (income)/expense defined benefit obligation | 3 | 2 |
Of which recognised in Profit or loss – Personnel expenses | 1 | 3 |
Of which recognised in Profit or loss – Financial expenses | 0 | (0) |
| Of which recognised in Other Comprehensive Income – | ||
remeasurements of defined benefit pension liabilities | 2 | (2) |
€ million | 2023 | 2022 |
Liability as of 1 January: | 10 | 9 |
Current and past service cost | 1 | 3 |
Settlements | (1) | (1) |
Interest expense | 0 | 0 |
Remeasurements | 2 | (2) |
Liability as of 31 December: | 12 | 10 |
€ million 2023 | 2022 | |
Current income taxes | (137) | (40) |
Deferred income taxes | 101 | 23 |
Tax (expense) income | (36) | (17) |
Of which recognised in profit or loss from continuing operations | (40) | (10) |
Of which recognised in other comprehensive income | 4 | (7) |
€ million | 2023 | 2022 |
Profit (loss) before taxes from continuing operations | (91) | (1,756) |
Tax (expense) income based on weighted average nominal tax rate* | 21 | 463 |
Tax effect of share of profit (loss) of joint ventures and associates | (20) | (26) |
Tax effect of impairment loss on goodwill and other intangible assets | – | (399) |
| Tax effect of gain (loss) on sale and remeasurement of subsidiaries, joint ventures | ||
and associates | 0 | 14 |
Tax effect of foreign currency translation effects for the Norwegian tax group | (21) | – |
Tax effect of Aurelia Offer related costs | (5) | – |
Tax effect of other permanent differences | (13) | (15) |
Current period unrecognised deferred tax assets | (9) | (20) |
Previously unrecognised tax losses used in current period | 9 | 32 |
Reassessment of deferred taxes | (1) | (69) |
Adjustments of previously recognised income tax provisions | – | 12 |
Other | (1) | (3) |
Tax (expense) income recognised in profit or loss from continuing operations | (40) | (10) |
*Weighted average nominal tax rate | 23% | 26% |
€ million | 2023 | 2022 |
Current items | (10) | (4) |
Intangible assets | 708 | 766 |
Other non‑current items | (70) | (29) |
Unused tax losses | (98) | (113) |
Calculated net deferred tax liabilities (assets) | 531 | 620 |
Unrecognised deferred tax assets | 122 | 134 |
Net deferred tax liabilities (assets) recognised | 653 | 754 |
Of which deferred tax liabilities | 656 | 757 |
Of which deferred tax assets | (3) | (3) |
€ million | 2023 | 2022 |
As at 1 January | 754 | 744 |
Change included in tax expenses from continuing operations | (97) | (30) |
Change included in tax expenses from discontinued operations (note 10) | – | 33 |
Change included in other comprehensive income | (4) | 7 |
Reclassifications | 1 | – |
Disposal through sale of businesses | 0 | – |
Translation difference | (2) | (1) |
As at 31 December | 653 | 754 |
| End of lease | ||
User of the office building | Address | term |
Mobile.de GmbH and Kleinanzeigen | Dernburgstrasse 50/Herbartstrasse 18, Berlin | 2030 |
Adevinta France | UFO – 26 Rue des Jeuneurs, Paris | 2029 |
Adevinta Spain and HQ Functions | Ciudad de Granada 150, Barcelona | 2028 |
Adevinta France | 85 Rue de Faubourg Saint Martin, Paris | 2026 |
Distilled Ireland | Latin Hall 8, Dublin | 2026 |
Subito Italy | via Benigno Crespi 19, Milano | 2025 |
Marktplaats BV | Wibaustraat 224, Renault BLDG, Amsterdam | 2025 |
Mobile.de GmbH | J9, Albert Einstein Ring 26, Kleinmachnow | 2025 |
€ million | 2023 | 2022 |
Expense related to short‑term leases and low value assets | (4) | (4) |
Gross operating profit (loss) | (4) | (4) |
Depreciation of right‑of‑use asset | (20) | (19) |
Share of profit (loss) of joint ventures and associates | (1) | (1) |
Operating profit (loss) | (25) | (24) |
Interest expense on lease liabilities (note 17) | (3) | (2) |
Currency translation differences | 0 | (0) |
Profit (loss) before taxes | (28) | (26) |
| Equipment, | |||
| Carrying amount of right‑of‑use asset recognised | Buildings | furniture and | |
| and the movements during the period, € million | and land | similar assets | Total |
As at 1 January 2023 | 67 | 2 | 69 |
Additions | 31 | 0 | 31 |
Disposed through sales of businesses | (0) | – | (0) |
Partial or full termination | (1) | 0 | (1) |
Depreciation – profit (loss) from continuing operations | (20) | (1) | (20) |
Currency translation differences | (0) | (0) | (0) |
As at 31 December 2023 | 77 | 1 | 78 |
| Equipment, | |||
| Carrying amount of right‑of‑use asset recognised | Buildings | furniture and | |
| and the movements during the period, € million | and land | similar assets | Total |
As at 1 January 2022 | 82 | 1 | 82 |
Additions | 4 | 2 | 6 |
Disposed through sales of businesses | (1) | – | (1) |
Depreciation – profit (loss) from continuing operations | (18) | (1) | (19) |
As at 31 December 2022 | 67 | 2 | 69 |
| Maturity analysis (undiscounted amounts) of | ||
lease liability as at 31 December, € million | 2023 | 2022 |
<3 months | 5 | 5 |
3 months to 1 year | 17 | 15 |
1 to 2 years | 19 | 18 |
2 to 5 years | 42 | 35 |
>5 years | 12 | 9 |
Total | 94 | 82 |
€ million | 2023 | 2022 |
Total cash flow from operating activities | (7) | (6) |
Total cash flow from financing activities | (22) | (19) |
Total | (28) | (25) |
| Between 1 | More than | ||
| € million | and 5 years | 5 years | Total |
Extension options expected not to be exercised | 11 | 61 | 71 |
Termination options expected not to be exercised | – | – | – |
Total | 11 | 61 | 71 |
2023 | 2022 | |
Cash in acquired companies (note10) | (0) | (0) |
Acquisition cost other current assets | (0) | (0) |
Acquisition cost non‑current assets | (3) | (13) |
Aggregate acquisition cost assets | (3) | (14) |
Contingent consideration (note 10) | 1 | 3 |
Acquisition of subsidiaries, gross of cash acquired | (2) | (10) |
Cash in acquired companies (note10) | 0 | 0 |
Settlement of contingent consideration originated in prior periods – Pixie Pixel | (2) | – |
Settlement of contingent consideration – Null Leasing | – | (1) |
Acquisition of subsidiaries, net of cash acquired | (4) | (11) |
2023 | 2022 | |
Proceeds from sale of subsidiaries | 70 | 22 |
Cash sold | (3) | (10) |
Proceeds from sale of subsidiaries, net of cash sold | 68 | 12 |
2023 | 2022 | ||||
| Interest‑ | Interest‑ | ||||
| bearing | Lease | bearing | Put | Lease | |
| € million | borrowings | liabilities | borrowings | obligations | liabilities |
Debt as at 1 January | 2,193 | 78 | 2,464 | 2 | 92 |
| Cash flows from financing activities | |||||
| Repayment of interest‑bearing loans and borrowings | |||||
(note 21.4) | (387) | – | (321) | – | – |
Payment of lease liabilities (note 28) | – | (22) | – | – | (19) |
Interest expense (note 17 and note 28) | 81 | 3 | 74 | – | 2 |
Interest payment | (81) | (3) | (74) | – | (2) |
Payment of commitment fees | (3) | – | (4) | – | – |
Disposed through sales of businesses | – | (0) | (2) | (2) | (1) |
Partial or full termination | – | (1) | – | – | – |
Additions | – | 31 | – | – | 6 |
Foreign exchange adjustments | (11) | 0 | 28 | – | 0 |
Transaction costs charged to expense related to new financing (note 17) | 21 | – | 22 | – | – |
Loan origination fees reclassified to prepayments | (1) | – | 3 | – | – |
Settlement of cross‑currency interest rate swaps | (30) | – | – | – | – |
| Reclassification of interest expense from non‑current | |||||
interest payable | – | – | 2 | – | – |
Debt as at 31 December | 1,780 | 86 | 2,193 | – | 78 |
| Other | Tax | Other | |||
| Audit | attestation | advisory | non‑audit | ||
| €million | services | services | services | services | Total |
| Adevinta Group | |||||
| EY | 3 | – | – | 0 | 3 |
Other auditors | 0 | – | 0 | 0 | 0 |
Total | 3 | – | 0 | 0 | 3 |
| Adevinta ASA | |||||
EY | 1 | – | – | – | 1 |
| Other | Tax | Other | |||
| Audit | attestation | advisory | non‑audit | ||
| €million | services | services | services | services | Total |
| Adevinta Group | |||||
EY | 2 | 0 | 0 | 0 | 2 |
Other auditors | 1 | 0 | 0 | 0 | 1 |
Total | 3 | 0 | 0 | 0 | 3 |
| Adevinta ASA | |||||
EY | 0 | 0 | 0 | 0 | 0 |
| Country of | ||
| Subsidiaries | incorporation | % holding |
Editora Balcão Ltda | Brazil | 100.0% |
Adevinta France SASU | France | 100.0% |
SCM Local SASU | France | 100.0% |
LBC France SASU | France | 100.0% |
Locasun SASU | France | 100.0% |
Adevinta Product & Tech France SASU | France | 100.0% |
SAS SNEEP | France | 100.0% |
MBDE GmbH | Germany | 100.0% |
Oak Germany Buyer GmbH | Germany | 100.0% |
Mobile.de GmbH | Germany | 100.0% |
Kleinanzeigen.de GmbH | Germany | 100.0% |
Adevinta Classified Media Ireland Ltd | Ireland | 100.0% |
Distilled Ltd | Ireland | 50.0% |
Distilled Shared Services Ltd | Ireland | 50.0% |
Distilled Nominees Ltd | Ireland | 50.0% |
Distilled Financial Services Ltd | Ireland | 50.0% |
Daft Media Ltd | Ireland | 50.0% |
Adverts Marketplace Ltd | Ireland | 50.0% |
Done Deal Ltd | Ireland | 50.0% |
Subito.it S.r.l | Italy | 100.0% |
IM S.r.l. | Italy | 100.0% |
InfoJobs Italia S.r.l. | Italy | 100.0% |
Automobile.it S.r.l. | Italy | 100.0% |
Vivanuncios Classifieds Mexico, S. de R.L. De C.V. | Mexico | 100.0% |
Adevinta Oak Holdings B.V. | Netherlands | 100.0% |
Adevinta Netherlands NV | Netherlands | 100.0% |
Hebdo Mag Brazil Holdings BV | Netherlands | 100.0% |
| Country of | ||
| Subsidiaries | incorporation | % holding |
SnT Netherlands BV | Netherlands | 100.0% |
Marktplaats BV | Netherlands | 100.0% |
Marktplaats Bemiddeling BV | Netherlands | 100.0% |
Adevinta Ventures BV | Netherlands | 100.0% |
Adevinta NV | Netherlands | 100.0% |
Adevinta Finance AS | Norway | 100.0% |
SnT Classified ANS | Norway | 100.0% |
Marketplaces Austria Holding AS | Norway | 100.0% |
Adevinta Products & Technology SLU | Spain | 100.0% |
Adevinta Information Services SLU | Spain | 100.0% |
Adevinta Holdco Spain SLU | Spain | 100.0% |
Adevinta Iberica SLU | Spain | 100.0% |
Locasun Spain SLU | Spain | 100.0% |
Adevinta Spain SLU | Spain | 100.0% |
Inmoweb SLU | Spain | 100.0% |
Witei Solutions SLU | Spain | 100.0% |
Adevinta Ventures AB | Sweden | 100.0% |
Adevinta Growth Partner AB | Sweden | 100.0% |
Adevinta Products & Technology UK Limited | United Kingdom | 100.0% |
Adevinta UK Ltd | United Kingdom | 100.0% |
Gumtree IP ROW Holding Ltd | United Kingdom | 100.0% |
Kijiji Canada Ltd | Canada | 100.0% |
Kijiji Classifieds, LLC | USA | 100.0% |
alaMaula Argentina S.R.L. | Argentina | 100.0% |
2ememain Belgium BVBA | Belgium | 100.0% |
Gumtree Software Engineering (Shanghai) Co, Limited | China | 100.0% |
| Country of | ||
| Joint ventures | incorporation | % holding |
Willhaben internet service GmbH & Co KG | Austria | 50.0% |
Car4You GmbH | Austria | 50.0% |
Willhaben internet service GmbH | Austria | 50.0% |
Autopro24 Datenmanagement GmbH | Austria | 50.0% |
Bom Negócio Atividades de Internet Ltda | Brazil | 50.0% |
ZAP Internet Ltda. | Brazil | 50.0% |
Vivareal Internet Ltda. | Brazil | 50.0% |
Geoimóvel Tecnologia e informaçao imobiliaria Ltda. | Brazil | 50.0% |
ZAP + Suahouse Tecnologia e Gestão imobiliária Ltda. | Brazil | 50.0% |
DataZap S.A. Intellgencia imobiliaria | Brazil | 50.0% |
Infoprop Brasil Tehnologia Ltda | Brazil | 50.0% |
OLX Pay Instituição de Pagamento Ltda | Brazil | 50.0% |
OLX Participaçoes Ltda | Brazil | 50.0% |
Altimus Desenvolvimentode Software Ltda | Brazil | 50.0% |
Silver Brazil JVCO BV | Netherlands | 50.0% |
| Country of | |||
| Associate companies | incorporation | % holding | |
Younited SA | France | 7.6% | |
703 | Search BV | Netherlands | 31.5% |