| Company | Core activities | No. chamber of commerce | Currency | Share capital | Quota |
| Würth Finance International B.V., | Treasury activities for the Würth Group | 008654700 | EUR | 16,000 | 100% |
| Amsterdam | |||||
| Würth Invest AG, | Asset management | CH - 350.3.0 07.992- 6 | CHF | 23,000 | 100% |
| Chur | |||||
| Würth Financial Services AG, | Financial and pension plan consulting/insurance | CH-020.3.918.954-7 | CHF | 1,500 | 100% |
| Rorschach | brokerage for corporate and private clients |
| Conversion rates at 31 December | 2022 | 2021 |
| US dollar (USD) | 1.068 | 1.137 |
| Swiss franc (CHF) | 0.987 | 1.036 |
| British pound (GBP) | 0.888 | 0.840 |
| Canadian dollar (CAD) | 1.446 | 1.436 |
| Chinese renminbi (CNH) | 7.386 | 7.232 |
| Norwegian krone (NOK) | 10.516 | 10.027 |
| Danish krone (DKK) | 7. 436 | 7. 438 |
| Swiss franc (CHF) – average exchange rate | 1.005 | 1.081 |
| Office furniture and equipment | 2–5 years |
| Interior installations | 5 years |
| Vehicles | 3–4 years |
| ICT hardware | 2–3 years |
| EDP software | 2 years |
| Activated customer base | 10 years |
| Additions | ||||||||
| (disposals) | ||||||||
| Acquisition | incl. asset | Acquisition | Accum. | Asset | Amortisation | Accum. | Net book | |
| cost | retirement | cost | amortisation | retirement | for the year | amortisation | value | |
| in TEUR | 2021 | 2022 | 2022 | 2021 | 2022 | 2022 | 2022 | 2022 |
| Intangible assets | ||||||||
| Software | 2,360 | 219 | 2,579 | –2,165 | –40 | –106 | –2,311 | 268 |
| Activated customer base | 15,956 | 782 | 16,738 | –14,674 | –722 | –169 | –15,565 | 1,173 |
| Total intangible assets | 18,316 | 1,001 | 19,317 | –16,839 | –762 | –275 | –17,876 | 1,441 |
| Right-of-use assets | ||||||||
| Right-of-use land and buildings | 4,975 | 1,308 | 6,283 | –3,161 | 22 | –1,450 | –4,589 | 1,694 |
| Right-of-use vehicles | 0 | 65 | 65 | 0 | 0 | –10 | –10 | 55 |
| Total right-of-use assets | 4,975 | 1,373 | 6,348 | –3,161 | 22 | –1,460 | –4,599 | 1,749 |
| Property, plant and equipment | ||||||||
| Vehicles | 655 | –24 | 631 | –399 | 107 | –108 | –400 | 231 |
| Art objects | 34 | 0 | 34 | 0 | 0 | 0 | 0 | 34 |
| Office equipment/installations | 2,932 | 269 | 3,201 | –2,794 | –116 | –125 | –3,035 | 166 |
| Total property, plant and equipment | 3,621 | 245 | 3,866 | –3,193 | –9 | –233 | –3,435 | 431 |
| Total | 26,912 | 2,619 | 29,531 | –23,193 | –749 | –1,968 | –25,910 | 3,621 |
| Additions | ||||||||
| (disposals) | ||||||||
| Acquisition | incl. asset | Acquisition | Accum. | Asset | Amortisation | Accum. | Net book | |
| cost | retirement | cost | amortisation | retirement | for the year | amortisation | value | |
| in TEUR | 2020 | 2021 | 2021 | 2020 | 2021 | 2021 | 2021 | 2021 |
| Intangible assets | ||||||||
| Software | 2,228 | 133 | 2,360 | –2,075 | –30 | –59 | –2,165 | 196 |
| Activated customer base | 15,280 | 675 | 15,956 | –13,897 | –620 | –158 | –14,674 | 1,281 |
| Total intangible assets | 17, 508 | 808 | 18,316 | –15,972 | –650 | –217 | –16,839 | 1,477 |
| Right-of-use assets | ||||||||
| Right-of-use land and buildings | 3,714 | 1,260 | 4,975 | –2,028 | 283 | –1,417 | –3,161 | 1,814 |
| Right-of-use vehicles | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total right-of-use assets | 3,714 | 1,260 | 4,975 | –2,028 | 283 | –1,417 | –3,161 | 1,814 |
| Property, plant and equipment | ||||||||
| Vehicles | 635 | 21 | 655 | –482 | 204 | –121 | –399 | 256 |
| Art objects | 34 | 0 | 34 | 0 | 0 | 0 | 0 | 34 |
| Office equipment/installations | 2,789 | 143 | 2,932 | –2,658 | –45 | –90 | –2,794 | 138 |
| Total property, plant and equipment | 3,458 | 164 | 3,621 | –3,140 | 159 | –211 | –3,193 | 428 |
| Total | 24,680 | 2,232 | 26,912 | –21,140 | –208 | –1,845 | –23,193 | 3,719 |
| in TEUR | Right-of-use assets |
| As at 1 January 2022 | 1,814 |
| Accretion of interest | 0 |
| Additions | 1,373 |
| Amortisation expense | –1,438 |
| As at 31 December 2022 | 1,749 |
| in TEUR | Lease liabilities |
| As at 1 January 2022 | 1,830 |
| Accretion of interest | –1 |
| Payments | –62 |
| As at 31 December 2022 | 1,767 |
| in TEUR | Lease liabilities |
| Amortisation expense of right-of-use assets | –1,438 |
| Interest expense on lease liabilities | –1 |
| Expense relating to short-term leases (incl. in cost of sales) | 0 |
| Expense relating to leases of low-value assets (incl. admin. expenses) | 0 |
| Variable lease payments (incl. in cost of sales) | 0 |
| Total amount recognised in income statement | –1,439 |
| in TEUR | 2022 | 2021 |
| Balance at 1 January | 1, 437,145 | 1,167, 421 |
| New loans granted, increase in existing loans | 496,979 | 584,111 |
| Repayments | –60,744 | –57,083 |
| Currency and other adjustments | 21,217 | 22,390 |
| Term reclassification | –331,750 | –283,641 |
| Expected creditloss | –7,855 | –3,908 |
| Total loans to related parties | 1,554,992 | 1,429,290 |
| 2022 | 2021 | |
| EUR | 1.94% | 1.76% |
| CHF | 1.01% | 0.99% |
| USD | 3.62% | 3.63% |
| DKK | 0.99% | 1.02% |
| in TEUR | 2022 | 2021 |
| Receivables from third parties | 2,773 | 3,002 |
| Other assets | 176 | 621 |
| Total other assets | 2,949 | 3,623 |
| Market value | Acquisition cost | Market value | Acquisition cost | |
| in TEUR | 2022 | 2022 | 2021 | 2021 |
| Equity/equity funds | 9,065 | 10,070 | 10,775 | 10,170 |
| Investment-grade bonds /bonds funds | 81,673 | 85,371 | 52,389 | 50,961 |
| Sub-investment-grade bonds | 2,759 | 3,131 | 3,451 | 3,361 |
| Commodities | 1,976 | 1,864 | 1,864 | 1,590 |
| Total securities | 95,473 | 100,436 | 68,479 | 66,082 |
| in TEUR | Notional | Notional | Premium/ | Own | ||
| Maturity | amount | amount TEUR | discount | bonds | Total | Coupon |
| Long term | ||||||
| 26.05.2025 | TEUR 500,000 | 500,000 | –9, 711 | 0 | 490,289 | 1.000% |
| 16.11.2026 | TCHF 300,000 | 306,639 | –4,107 | 0 | 302,532 | 2.100% |
| 22.11.2027 | TEUR 750,000 | 750,000 | –2,554 | 0 | 747, 4 46 | 0.750% |
| 23.08.2030 | TEUR 600,000 | 600,000 | –30,674 | 0 | 569,326 | 2.125% |
| Total book value long-term bond liabilities | 2,109,593 | |||||
| Total book value bonds issued | 2,109,593 |
| Notional | |||
| in TEUR | (excluding own | ||
| Maturity | bonds) | Market value | Coupon |
| 26.05.2025 | 500,000 | 476,785 | 1.000% |
| 16.11.2026 | 306,639 | 304,038 | 2.100% |
| 22.11.2027 | 750,000 | 661,425 | 0.750% |
| 23.08.2030 | 600,000 | 540,162 | 2.125% |
| Total market value at 31 December | 1,982,410 |
| in TEUR | Notional | Notional | Premium/ | Own | ||
| Maturity | amount | amount TEUR | discount | bonds | Total | Coupon |
| Short term | ||||||
| 19.05.2022 | TEUR 500,000 | 500,000 | –157 | 0 | 499,843 | 1.000% |
| Total book value short-term bond liabilities | 499,843 | |||||
| Long term | ||||||
| 26.05.2025 | TEUR 500,000 | 500,000 | 3,135 | 0 | 503,135 | 1.000% |
| 22.11.2027 | TEUR 750,000 | 750,000 | –3,074 | 0 | 746,925 | 0.750% |
| Total book value long-term bond liabilities | 1,250,060 | |||||
| Total book value bonds issued | 1,749,903 |
| Notional | |||
| (excluding own | |||
| in TEUR Maturity | bonds) | Market value | Coupon |
| 19.05.2022 | 500,000 | 500,900 | 1.000% |
| 26.05.2025 | 500,000 | 516,165 | 1.000% |
| 22.11.2027 | 750,000 | 773,055 | 0.750% |
| Total market value at 31 December | 1,790,120 |
| in TEUR | 2022 | 2021 |
| Payables for deliveries and services | 8,800 | 8,583 |
| of which to third parties | 658 | 3,005 |
| of which to related parties | 8,142 | 5,578 |
| Compensation-related liabilities | 4,646 | 4,626 |
| Other liabilities | 2,166 | 2,356 |
| Total other liabilities | 15,612 | 15,565 |
| Parent | Associated | Third | ||
| in TEUR | Total | companies | companies | parties |
| Interest income | ||||
| Interest income from financing activities at amortised cost | 51,273 | 0 | 51,248 | 25 |
| Interest income from financing leasing activities at amortised cost | 2,299 | 0 | 2,299 | 0 |
| Interest income from liquid assets at amortised cost | 18,564 | 47 | 16,173 | 2,344 |
| Interest income from current accounts | 16,220 | 47 | 16,173 | 0 |
| Interest income from bank accounts, time deposits and money market funds | 2,344 | 0 | 0 | 2,344 |
| Interest income from financial instruments at fair value through profit and loss | 16,290 | 0 | 5,011 | 11,279 |
| Valuation gains/(losses) from interest rate and cross-currency swaps (realised) | 0 | 0 | 0 | 0 |
| Interest income from interest rate and cross-currency swaps | 14,725 | 0 | 4,106 | 10,619 |
| Other interest income from financial instruments | 1,565 | 0 | 905 | 660 |
| Total interest income | 88,426 | 47 | 74,731 | 13,648 |
| Interest expenses | ||||
| Interest expenses for current accounts and time deposits | 3,434 | 190 | 3,172 | 72 |
| Interest expenses for bonds issued | 24,367 | 2,149 | 0 | 22,218 |
| Interest expenses from financial instruments | 28,814 | 131 | 9,553 | 19,130 |
| Valuation (gains) /losses from interest rate and cross-currency swaps (unrealised) | 997 | 0 | 3,696 | –2,699 |
| Interest expenses from interest rate and cross-currency swaps | 18,371 | 0 | 4,201 | 14,170 |
| Other interest expenses from financial instruments | 9,446 | 131 | 1,656 | 7,659 |
| Other interest expenses (third parties) | 2,235 | 0 | 7 | 2,228 |
| Total interest expenses | 58,850 | 2,470 | 12,732 | 43,648 |
| Parent | Associated | Third | ||
| in TEUR | Total | companies | companies | parties |
| Interest income | ||||
| Interest income from financing activities at amortised cost | 32,518 | 0 | 32,494 | 24 |
| Interest income from financing leasing activities at amortised cost | 2,580 | 0 | 2,580 | 0 |
| Interest income from liquid assets at amortised cost | 7, 567 | 28 | 7, 493 | 46 |
| Interest income from current accounts | 7, 521 | 28 | 7, 493 | 0 |
| Interest income from bank accounts, time deposits and money market funds | 46 | 0 | 0 | 46 |
| Interest income from financial instruments at fair value through profit and loss | 15,408 | 0 | 6,251 | 9,157 |
| Valuation gains/(losses) from interest rate and cross-currency swaps (realised) | 2 | 0 | 2 | 0 |
| Interest income from interest rate and cross-currency swaps | 14,138 | 0 | 4,981 | 9,157 |
| Other interest income from financial instruments | 1,268 | 0 | 1,268 | 0 |
| Total interest income | 58,073 | 28 | 48,818 | 9,227 |
| Interest expenses | ||||
| Interest expenses for current accounts and time deposits | 308 | 0 | 74 | 234 |
| Interest expenses for bonds issued | 20,562 | 2,188 | 0 | 18,374 |
| Interest expenses from financial instruments | 18,928 | 0 | 5,491 | 13,437 |
| Valuation (gains) /losses from interest rate and cross-currency swaps (unrealised) | 0 | 0 | 0 | 0 |
| Interest expenses from interest rate and cross-currency swaps | 15,136 | 0 | 5,491 | 9,645 |
| Other interest expenses from financial instruments | 3,792 | 0 | 0 | 3,792 |
| Other interest expenses (third parties) | 4,105 | 0 | 1 | 4,104 |
| Total interest expenses | 43,903 | 2,188 | 5,566 | 36,149 |
| in TEUR | 2022 | 2021 |
| Acquisition commissions, brokerage fees | 14,340 | 13,094 |
| Collection and delcredere agreements | 34,008 | 30,631 |
| Total income from commission and service fee activities | 48,348 | 43,725 |
| in TEUR | 2022 | 2021 |
| Income from securities transactions | –5,463 | 1,125 |
| Income from foreign exchange transactions | 16,752 | 13,664 |
| Total income from trading activities and financial instruments | 11,289 | 14,789 |
| in TEUR | 2022 | 2021 |
| Wages and salaries | 18,439 | 17,333 |
| Pension cost | 1,174 | 1,164 |
| Social securitycost | 1,533 | 1,456 |
| Other employee cost | 845 | 748 |
| Total personnel expenses | 21,991 | 20,701 |
| in TEUR | 2022 | 2021 |
| Pension cost | ||
| Current service cost | 1,167 | 1,181 |
| Net interest expense/(income) | 11 | 9 |
| Foreign currency translation | –4 | –26 |
| Pension cost recognised in income statement | 1,174 | 1,164 |
| Revaluation of defined benefit plan | ||
| Actuarial (gains)/losses due to changes in demographic assumptions | –8,042 | –2,765 |
| Actuarial (gains)/losses due to changes based on experience | 3,990 | 863 |
| Return on plan assets (less interest income) | 2,089 | –1,205 |
| Foreign currency translation | 70 | 27 |
| Revaluation recognised in OCI | –1,893 | –3,080 |
| Liabilities for pension plan | ||
| Defined benefit obligation at 31 December | 42,106 | 43,190 |
| Fair value of plan assets at 31 December | –39,946 | –39,221 |
| Net liabilities at 31 December | 2,160 | 3,969 |
| Changes in the benefit obligations | ||
| Benefit obligation at 1 January | 43,190 | 40,563 |
| Interest expense | 133 | 62 |
| Current service cost | 1,167 | 1,181 |
| Plan participant contributions | 1,067 | 947 |
| Actuarial (gains)/losses due to changes in demographic assumptions | –8,042 | –2,765 |
| Actuarial (gains)/losses due to changes based on experience | 3,990 | 863 |
| Benefit payments | –1,461 | 514 |
| Foreign currency translation | 2,062 | 1,825 |
| Benefit obligation at 31 December | 42,106 | 43,190 |
| Changes in the plan assets | ||
| Fair value of plan assets at 1 January | 39,221 | 33,767 |
| Interest income | 122 | 53 |
| Return on plan assets (less interest income) | –2,089 | 1,205 |
| Plan participant contributions | 1,067 | 947 |
| Employer contributions | 1,188 | 1,080 |
| Benefit payments | –1,461 | 514 |
| Foreign currency translation | 1,898 | 1,655 |
| Fair value of plan assets at 31 December | 39,946 | 39,221 |
| Assumptions | ||
| Discount rate | 2.20% | 0.30% |
| Expected return on plan assets | 0.30% | 0.15% |
| Future salary increases up to age 54 P /A | 1.00% | 0.50% |
| Future salary increases from age 55 P /A | 0.00% | 0.00% |
| Future pension increases | 0.00% | 0.00% |
| Probability of termination of service | BVG 2015/Generation table | |
| in TEUR | Defined benefit | Gross service |
| Defined changes in assumptions | obligation | cost |
| Assumption at 31.12.2022 | 42,106 | 2,024 |
| Discount rate | ||
| Increase by 25 basis points | 42,807 | 1,956 |
| Decrease by 25 basis points | 45,612 | 2,096 |
| Rate of salary increase | ||
| Increase by 50 basis points | 44,572 | 2,024 |
| Decrease by 50 basis points | 43,782 | 2,024 |
| 2022 | 2021 | |
| Equities | 22.0% | 25.7% |
| Bonds | 40.0% | 38.7% |
| Real estate | 28.5% | 26.5% |
| Other | 9.5% | 9.1% |
| Total of plan asset allocation | 100.0% | 100.0% |
| in TEUR | 2022 | 2021 |
| Short-term employee benefits | 2,500 | 2,335 |
| Total compensation paid to key management personnel | 2,500 | 2,335 |
| in TEUR | 2022 | 2021 |
| Income before taxes | 66,328 | 62,530 |
| Tax expense using the assumed average tax rate (25.8%) | 17,113 | 15,633 |
| Effect on tax-free income /effect on non-taxable expenses | 0 | 0 |
| Difference between actual and assumed tax rates | –5,572 | –4,296 |
| Withholding tax payments | 99 | 174 |
| (De)recognition deferred taxes | 749 | –93 |
| Tax effects related to prior years | –465 | –2,471 |
| Other effects | 0 | 722 |
| Net effective tax expenses | 11,924 | 9,669 |
| in TEUR | 2022 | 2021 |
| Deferred tax assets on cash flow hedges | 1,651 | 2,062 |
| Deferred tax assets from loss carry-forwards | 856 | 0 |
| Deferred taxassets | 2,507 | 2,062 |
| in TEUR | 2022 | 2021 |
| Deferred tax liabilities on intangible assets | 342 | 320 |
| Deferred tax liabilities | 342 | 320 |
| Parent | Associated | ||
| in TEUR | Total | companies | companies |
| Receivables from related parties | |||
| Loans to related companies | 1,554,992 | 0 | 1,554,992 |
| Receivables from related companies | 1,348,390 | 8,420 | 1,339,970 |
| Current accounts | 577, 512 | 0 | 577, 512 |
| Short-term loans | 578,502 | 0 | 578,502 |
| Factoring | 192,376 | 8,420 | 183,956 |
| Total receivables from related parties | 2,903,382 | 8,420 | 2,894,962 |
| Payables to relatedparties | |||
| Payables to related companies | 1,194,662 | 405,254 | 789,408 |
| Current accounts | 1,005,775 | 405,254 | 600,521 |
| Fixed-term deposits | 188,887 | 0 | 188,887 |
| Other payables to related parties | 8,142 | 0 | 8,142 |
| Total payables to related parties | 1,202,804 | 405,254 | 797, 550 |
| Parent | Associated | ||
| in TEUR | Total | companies | companies |
| Receivables from related parties | |||
| Loans to related companies | 1,429,290 | 0 | 1,429,290 |
| Receivables from related companies | 1,079,652 | 7, 712 | 1,071,940 |
| Current accounts | 353,586 | 0 | 353,586 |
| Short-term loans | 526,634 | 0 | 526,634 |
| Factoring | 199,432 | 7, 712 | 191,720 |
| Total receivables from related parties | 2,508,942 | 7, 712 | 2,501,230 |
| Payables to relatedparties | |||
| Payables to related companies | 1,283,002 | 415,982 | 867,020 |
| Current accounts | 1,266,385 | 415,982 | 850,403 |
| Fixed-term deposits | 16,617 | 0 | 16,617 |
| Other payables to related parties | 5,578 | 0 | 5,578 |
| Total payables to related parties | 1,288,580 | 415,982 | 872,598 |
| in TEUR | 2022 | 2021 |
| Guarantees, letters of comfort, letters of credit | 227, 371 | 212,126 |
| Total contingent liabilities | 227, 371 | 212,126 |
| in TEUR | 2022 | 2021 |
| Unutilised lending commitments | 67,684 | 42,198 |
| Total unutilised lending commitments | 67, 684 | 42,198 |
| 2022 | 2021 | |||
| Market scenario | Impact on profit | Market scenario | Impact on profit | |
| Currency | (in TEUR) | (in TEUR) | ||
| CHF | 10% | 1,705 | 10% | 1,071 |
| –10% | –1,705 | –10% | –1,071 | |
| USD | 10% | 1,568 | 10% | 880 |
| –10% | –1,568 | –10% | –880 | |
| GBP | 10% | 17 | 10% | 44 |
| –10% | –17 | –10% | –44 | |
| CAD | 10% | 113 | 10% | 96 |
| –10% | –113 | –10% | –96 | |
| CNY | 10% | 45 | 10% | 36 |
| –10% | –45 | –10% | –36 | |
| DKK | 10% | 25 | 10% | 19 |
| –10% | –25 | –10% | –19 | |
| NOK | 10% | 105 | 10% | 123 |
| –10% | –105 | –10% | –123 | |
| Amounts in TEUR countervalue | ||||||
| in TEUR | Total | EUR | USD | CHF | DKK | Others |
| ASSETS | ||||||
| Non-current assets | ||||||
| Intangible assets | 1,441 | –190 | 0 | 1,631 | 0 | 0 |
| Right-of-use assets | 1,749 | 1,289 | 0 | 460 | 0 | 0 |
| Property, plant and equipment | 431 | –72 | 0 | 503 | 0 | 0 |
| Loans to related companies | 1,554,992 | 1,000,603 | 383,102 | 116,224 | 3,718 | 51,345 |
| Positive fair values of derivative instruments | 14,894 | 9,646 | 5,083 | 165 | 0 | 0 |
| Deferred tax assets | 2,507 | 2,507 | 0 | 0 | 0 | 0 |
| Total non-current assets | 1,576,014 | 1,013,783 | 388,185 | 118,983 | 3,718 | 51,345 |
| Current assets | ||||||
| Receivables from related companies | 1,348,390 | 866,876 | 143,251 | 58,599 | 49,701 | 229,963 |
| Positive fair values of derivative instruments | 6,634 | 4,529 | 1,586 | 32 | 95 | 392 |
| Other assets | 2,949 | 1,606 | 0 | 1,336 | 0 | 7 |
| Income tax receivables | 52 | 52 | 0 | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 12,248 | 9,869 | –624 | 695 | 4 | 2,304 |
| Securities held for trading | 95,473 | 89,173 | 4,469 | 1,831 | 0 | 0 |
| Cash and cash equivalents | 804,952 | 369,800 | 726 | 418,871 | 1,466 | 14,089 |
| Total current assets | 2,270,698 | 1,341,905 | 149,408 | 481,364 | 51,266 | 246,755 |
| Total assets | 3,846,712 | 2,355,688 | 537, 593 | 600,347 | 54,984 | 298,100 |
| EQUITY AND LIABILITIES | ||||||
| Shareholders’ equity | ||||||
| Issued capital | 16,000 | 16,000 | 0 | 0 | 0 | 0 |
| Additional paid-in capital | 5,000 | 5,000 | 0 | 0 | 0 | 0 |
| Retained earnings | 333,099 | 333,099 | 0 | 0 | 0 | 0 |
| Other comprehensive income from cash flow hedges | –7, 327 | –7, 327 | 0 | 0 | 0 | 0 |
| Foreign currency translation | 38 | 38 | 0 | 0 | 0 | 0 |
| Net profit for the year | 54,404 | 54,404 | 0 | 0 | 0 | 0 |
| Total shareholders’ equity | 401,214 | 401,214 | 0 | 0 | 0 | 0 |
| Non-current liabilities | ||||||
| Bonds issued | 2,109,593 | 2,109,593 | 0 | 0 | 0 | 0 |
| Liabilities for pension plans | 2,160 | 0 | 0 | 2,160 | 0 | 0 |
| Lease liabilities | 480 | 229 | 0 | 251 | 0 | 0 |
| Negative fair values of derivative instruments | 12,442 | –227,938 | 227, 7 74 | 12,606 | 0 | 0 |
| Deferred tax liabilities | 342 | 0 | 0 | 342 | 0 | 0 |
| Total non-current liabilities | 2,125,017 | 1,881,884 | 227, 774 | 15,359 | 0 | 0 |
| Current liabilities | ||||||
| Bonds issued | 0 | 0 | 0 | 0 | 0 | 0 |
| Commercial paper | 75,000 | 75,000 | 0 | 0 | 0 | 0 |
| Payables to related companies | 1,194,662 | 988,408 | 73,908 | 21,878 | 642 | 109,826 |
| Lease liabilities | 1,287 | 1,069 | 0 | 218 | 0 | 0 |
| Payables to banks | 6,589 | 2,823 | 130 | 3 | 0 | 3,633 |
| Income tax payables | 9,310 | –1,678 | 0 | 10,988 | 0 | 0 |
| Negative fair values of derivative instruments | 7, 565 | –9,860 | 11, 510 | 4,351 | 0 | 1,564 |
| Other liabilities | 15,612 | 7, 4 49 | 1,268 | 5,810 | 0 | 1,085 |
| Accrued expenses and deferred income | 10,456 | 9,554 | 92 | 810 | 0 | 0 |
| Total current liabilities | 1,320,481 | 1,072,765 | 86,908 | 44,058 | 642 | 116,108 |
| Total equity and liabilities | 3,846,712 | 3,355,863 | 314,682 | 59,417 | 642 | 116,108 |
| Balance sheet position | 0 | –1,000,175 | 222,911 | 540,930 | 54,342 | 181,992 |
| Amounts in TEUR countervalue | ||||||
| in TEUR | Total | EUR | USD | CHF | DKK | Others |
| ASSETS | ||||||
| Non-current assets | ||||||
| Intangible assets | 1,477 | –190 | 0 | 1,667 | 0 | 0 |
| Right-of-use assets | 1,814 | 1,220 | 0 | 594 | 0 | 0 |
| Property, plant and equipment | 428 | –49 | 0 | 477 | 0 | 0 |
| Loans to related companies | 1,429,290 | 940,831 | 324,416 | 91,824 | 5,390 | 66,829 |
| Positive fair values of derivative instruments | 4,670 | 249,939 | –226,615 | –18,654 | 0 | 0 |
| Deferred tax assets | 2,062 | 2,062 | 0 | 0 | 0 | 0 |
| Total non-current assets | 1,439,741 | 1,193,813 | 97,801 | 75,908 | 5,390 | 66,829 |
| Current assets | ||||||
| Receivables from related companies | 1,079,652 | 715,613 | 7 7, 532 | 55,760 | 40,463 | 190,284 |
| Positive fair values of derivative instruments | 985 | 41,003 | –36,093 | –4,750 | 0 | 825 |
| Other assets | 3,623 | 2,130 | –0 | 1,488 | 0 | 5 |
| Income tax receivables | 0 | 0 | 0 | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 6,828 | 5,536 | –624 | 319 | 4 | 1,593 |
| Securities held for trading | 68,479 | 42,821 | 5,499 | 17,698 | 0 | 2,461 |
| Cash and cash equivalents | 859,052 | 452,330 | 323 | 391,522 | 1,298 | 13,579 |
| Total current assets | 2,018,619 | 1,259,433 | 46,637 | 462,037 | 41,765 | 208,747 |
| Total assets | 3,458,360 | 2,453,246 | 144,438 | 537,945 | 47,155 | 275,576 |
| EQUITY AND LIABILITIES | ||||||
| Shareholders’ equity | ||||||
| Issued capital | 16,000 | 16,000 | 0 | 0 | 0 | 0 |
| Additional paid-in capital | 5,000 | 5,000 | 0 | 0 | 0 | 0 |
| Retained earnings | 303,345 | 303,345 | 0 | 0 | 0 | 0 |
| Other comprehensive income from cash flow hedges | –8,947 | –8,947 | 0 | 0 | 0 | 0 |
| Foreign currency translation | –54 | –54 | 0 | 0 | 0 | 0 |
| Net profit for the year | 52,861 | 52,861 | 0 | 0 | 0 | 0 |
| Total shareholders’ equity | 368,205 | 368,205 | 0 | 0 | 0 | 0 |
| Non-current liabilities | ||||||
| Bonds issued | 1,250,060 | 1,250,060 | 0 | 0 | 0 | 0 |
| Liabilities for pension plans | 3,969 | 0 | 0 | 3,969 | 0 | 0 |
| Lease liabilities | 610 | 209 | 0 | 401 | 0 | 0 |
| Negative fair values of derivative instruments | 719 | 202 | 500 | 17 | 0 | 0 |
| Deferred tax liabilities | 320 | 0 | 0 | 320 | 0 | 0 |
| Total non-current liabilities | 1,255,678 | 1,250,471 | 500 | 4,707 | 0 | 0 |
| Current liabilities | ||||||
| Bonds issued | 499,843 | 499,843 | 0 | 0 | 0 | 0 |
| Commercial paper | 0 | 0 | 0 | 0 | 0 | 0 |
| Payables to related companies | 1,283,002 | 1,096,775 | 58,218 | 12,149 | –801 | 116,661 |
| Lease liabilities | 1,220 | 1,016 | 0 | 204 | 0 | 0 |
| Payables to banks | 11,988 | 7,160 | 0 | 4,828 | 0 | 0 |
| Income tax payables | 7,020 | 6,280 | 0 | 740 | 0 | 0 |
| Negative fair values of derivative instruments | 8,347 | 6,385 | 1,606 | 159 | 0 | 197 |
| Other liabilities | 15,565 | 5,952 | 1,113 | 5,761 | 0 | 2,739 |
| Accrued expenses and deferred income | 7, 492 | 7, 394 | 84 | 14 | 0 | 0 |
| Total current liabilities | 1,834,477 | 1,630,805 | 61,021 | 23,855 | –801 | 119, 597 |
| Total equity and liabilities | 3,458,360 | 3,249,481 | 61,521 | 28,562 | –801 | 119, 597 |
| Balance sheet position | 0 | –796,235 | 82,917 | 509,383 | 47,956 | 155,979 |
| Maturity | |||||
| in TEUR | Total | Sight | <1 year | 1–5 years | >5 years |
| ASSETS | |||||
| Non-current assets | |||||
| Intangible assets | 1,441 | 269 | 0 | 0 | 1,172 |
| Right-of-use assets | 1,749 | 0 | 0 | 1,749 | 0 |
| Property, plant and equipment | 431 | 431 | 0 | 0 | 0 |
| Loans to related companies | 1,554,992 | 0 | 0 | 1,215,727 | 339,265 |
| Positive fair values of derivative instruments | 14,894 | 0 | 0 | 8,882 | 6,012 |
| Deferred tax assets | 2,507 | 2,507 | 0 | 0 | 0 |
| Total non-current assets | 1,576,014 | 3,207 | 0 | 1,226,358 | 346,449 |
| Current assets | |||||
| Receivables from related companies | 1,348,390 | 769,888 | 578,502 | 0 | 0 |
| Positive fair values of derivative instruments | 6,634 | 6,402 | 232 | 0 | 0 |
| Other assets | 2,949 | 2,949 | 0 | 0 | 0 |
| Income tax receivables | 52 | 52 | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 12,248 | 12,248 | 0 | 0 | 0 |
| Securities held for trading | 95,473 | 95,473 | 0 | 0 | 0 |
| Cash and cash equivalents | 804,952 | 804,952 | 0 | 0 | 0 |
| Total current assets | 2,270,698 | 1,691,964 | 578,734 | 0 | 0 |
| Total assets | 3,846,712 | 1,695,171 | 578,734 | 1,226,358 | 346,449 |
| EQUITY AND LIABILITIES | |||||
| Shareholders’ equity | |||||
| Issued capital | 16,000 | 16,000 | 0 | 0 | 0 |
| Additional paid-in capital | 5,000 | 5,000 | 0 | 0 | 0 |
| Retained earnings | 333,099 | 333,099 | 0 | 0 | 0 |
| Other comprehensive income from cash flow hedges | –7, 327 | –7, 327 | 0 | 0 | 0 |
| Foreign currency translation | 38 | 38 | 0 | 0 | 0 |
| Net profit for the year | 54,404 | 54,404 | 0 | 0 | 0 |
| Total shareholders’ equity | 401,214 | 401,214 | 0 | 0 | 0 |
| Non-current liabilities | |||||
| Bonds issued | 2,109,593 | 0 | 0 | 792,821 | 1,316,772 |
| Liabilities for pension plans | 2,160 | 0 | 2,160 | 0 | 0 |
| Lease liabilities | 480 | 0 | 0 | 480 | 0 |
| Negative fair values of derivative instruments | 12,442 | 0 | 0 | 4,634 | 7,808 |
| Deferred tax liabilities | 342 | 342 | 0 | 0 | 0 |
| Total non-current liabilities | 2,125,017 | 342 | 2,160 | 797,935 | 1,324,580 |
| Current liabilities | |||||
| Bonds issued | 0 | 0 | 0 | 0 | 0 |
| Commercial paper | 75,000 | 0 | 75,000 | 0 | 0 |
| Payables to related companies | 1,194,662 | 1,005,775 | 188,887 | 0 | 0 |
| Lease liabilities | 1,287 | 0 | 1,287 | 0 | 0 |
| Payables to banks | 6,589 | 6,589 | 0 | 0 | 0 |
| Income tax payables | 9,310 | 9,310 | 0 | 0 | 0 |
| Negative fair values of derivative instruments | 7, 565 | 7, 359 | 206 | 0 | 0 |
| Other liabilities | 15,612 | 10,966 | 4,646 | 0 | 0 |
| Accrued expenses and deferred income | 10,456 | 10,456 | 0 | 0 | 0 |
| Total current liabilities | 1,320,481 | 1,050,455 | 270,026 | 0 | 0 |
| Total equity and liabilities | 3,846,712 | 1, 452,011 | 272,186 | 797,935 | 1,324,580 |
| Balance sheet position | 0 | 243,160 | 306,548 | 428,423 | –978,131 |
| Maturity | |||||
| in TEUR | Total | Sight | <1 year | 1–5 years | >5 years |
| ASSETS | |||||
| Non-current assets | |||||
| Intangible assets | 1,477 | 196 | 0 | 0 | 1,281 |
| Right-of-use assets | 1,814 | 0 | 0 | 1,814 | 0 |
| Property, plant and equipment | 428 | 428 | 0 | 0 | 0 |
| Loans to related companies | 1,429,290 | 0 | 0 | 1,096,492 | 332,798 |
| Positive fair values of derivative instruments | 4,670 | 0 | 0 | 2,928 | 1,742 |
| Deferred tax assets | 2,062 | 2,062 | 0 | 0 | 0 |
| Total non-current assets | 1,439,741 | 2,686 | 0 | 1,101,234 | 335,821 |
| Current assets | |||||
| Receivables from related companies | 1,079,652 | 553,018 | 526,634 | 0 | 0 |
| Positive fair values of derivative instruments | 985 | 985 | 0 | 0 | 0 |
| Other assets | 3,623 | 3,623 | 0 | 0 | 0 |
| Income tax receivables | 0 | 0 | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 6,828 | 6,828 | 0 | 0 | 0 |
| Securities held for trading | 68,479 | 68,479 | 0 | 0 | 0 |
| Cash and cash equivalents | 859,052 | 859,052 | 0 | 0 | 0 |
| Total current assets | 2,018,619 | 1,491,985 | 526,634 | 0 | 0 |
| Total assets | 3,458,360 | 1,494,671 | 526,634 | 1,101,234 | 335,821 |
| EQUITY AND LIABILITIES | |||||
| Shareholders’ equity | |||||
| Issued capital | 16,000 | 16,000 | 0 | 0 | 0 |
| Additional paid-in capital | 5,000 | 5,000 | 0 | 0 | 0 |
| Retained earnings | 303,345 | 303,345 | 0 | 0 | 0 |
| Other comprehensive income from cash flow hedges | –8,947 | –8,947 | 0 | 0 | 0 |
| Foreign currency translation | –54 | –54 | 0 | 0 | 0 |
| Net profit for the year | 52,861 | 52,861 | 0 | 0 | 0 |
| Total shareholders’ equity | 368,205 | 368,205 | 0 | 0 | 0 |
| Non-current liabilities | |||||
| Bonds issued | 1,250,060 | 0 | 0 | 503,135 | 746,925 |
| Liabilities for pension plans | 3,969 | 0 | 3,969 | 0 | 0 |
| Lease liabilities | 610 | 0 | 0 | 610 | 0 |
| Negative fair values of derivative instruments | 719 | 0 | 0 | 702 | 17 |
| Deferred tax liabilities | 320 | 320 | 0 | 0 | 0 |
| Total non-current liabilities | 1,255,678 | 320 | 3,969 | 504,447 | 746,942 |
| Current liabilities | |||||
| Bonds issued | 499,843 | 0 | 499,843 | 0 | 0 |
| Commercial paper | 0 | 0 | 0 | 0 | 0 |
| Payables to related companies | 1,283,002 | 1,266,385 | 16,617 | 0 | 0 |
| Lease liabilities | 1,220 | 0 | 1,220 | 0 | 0 |
| Payables to banks | 11,988 | 11,988 | 0 | 0 | 0 |
| Income tax payables | 7,020 | 7,020 | 0 | 0 | 0 |
| Negative fair values of derivative instruments | 8,347 | 8,347 | 0 | 0 | 0 |
| Other liabilities | 15,565 | 10,939 | 4,626 | 0 | 0 |
| Accrued expenses and deferred income | 7, 492 | 7, 492 | 0 | 0 | 0 |
| Total current liabilities | 1,834,477 | 1,312,171 | 522,306 | 0 | 0 |
| Total equity and liabilities | 3,458,360 | 1,680,696 | 526,275 | 504,447 | 746,942 |
| Balance sheet position | 0 | –186,025 | 359 | 596,787 | –411,121 |
| Fixed | Variable | Non–interest | ||
| in TEUR | Total | interest rate | interest rate | bearing |
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets | 1,441 | 0 | 0 | 1,441 |
| Right-of-use assets | 1,749 | 0 | 0 | 1,749 |
| Property, plant and equipment | 431 | 0 | 0 | 431 |
| Loans to related companies | 1,554,992 | 1,554,992 | 0 | 0 |
| Positive fair values of derivative instruments | 14,894 | 0 | 0 | 14,894 |
| Deferred tax assets | 2,507 | 0 | 0 | 2,507 |
| Total non-current assets | 1,576,014 | 1,554,992 | 0 | 21,022 |
| Current assets | ||||
| Receivables from related companies | 1,348,390 | 578,502 | 57 7, 512 | 192,376 |
| Positive fair values of derivative instruments | 6,634 | 0 | 0 | 6,634 |
| Other assets | 2,949 | 0 | 2,949 | 0 |
| Income tax receivables | 52 | 0 | 0 | 52 |
| Accrued income and prepaid expenses | 12,248 | 0 | 0 | 12,248 |
| Securities held for trading | 95,473 | 81,673 | 0 | 13,800 |
| Cash and cash equivalents | 804,952 | 0 | 804,952 | 0 |
| Total current assets | 2,270,698 | 660,175 | 1,385,413 | 225,110 |
| Total assets | 3,846,712 | 2,215,167 | 1,385,413 | 246,132 |
| EQUITY AND LIABILITIES | ||||
| Shareholders’ equity | ||||
| Issued capital | 16,000 | 0 | 0 | 16,000 |
| Additional paid-in capital | 5,000 | 0 | 0 | 5,000 |
| Retained earnings | 333,099 | 0 | 0 | 333,099 |
| Other comprehensive income from cash flow hedges | –7, 327 | 0 | 0 | –7, 327 |
| Foreign currency translation | 38 | 0 | 0 | 38 |
| Net profit for the year | 54,404 | 0 | 0 | 54,404 |
| Total shareholders’ equity | 401,214 | 0 | 0 | 401,214 |
| Non-current liabilities | ||||
| Bonds issued | 2,109,593 | 2,109,593 | 0 | 0 |
| Liabilities for pension plans | 2,160 | 0 | 2,160 | 0 |
| Lease liabilities | 480 | 480 | 0 | 0 |
| Negative fair values of derivative instruments | 12,442 | 0 | 0 | 12,442 |
| Deferred tax liabilities | 342 | 0 | 0 | 342 |
| Total non-current liabilities | 2,125,017 | 2,110,073 | 2,160 | 12,784 |
| Current liabilities | ||||
| Bonds issued | 0 | 0 | 0 | 0 |
| Commercial paper | 75,000 | 75,000 | 0 | 0 |
| Payables to related companies | 1,194,662 | 188,887 | 1,005,775 | 0 |
| Lease liabilities | 1,287 | 0 | 0 | 1,287 |
| Payables to banks | 6,589 | 0 | 6,589 | 0 |
| Income tax payables | 9,310 | 0 | 0 | 9,310 |
| Negative fair values of derivative instruments | 7, 565 | 0 | 0 | 7, 565 |
| Other liabilities | 15,612 | 0 | 0 | 15,612 |
| Accrued expenses and deferred income | 10,456 | 0 | 0 | 10,456 |
| Total current liabilities | 1,320,481 | 263,887 | 1,012,364 | 44,230 |
| Total equity and liabilities | 3,846,712 | 2,373,960 | 1,014,524 | 458,228 |
| Balance sheet position | 0 | –158,793 | 370,889 | –212,096 |
| Fixed | Variable | Non–interest | ||
| in TEUR | Total | interest rate | interest rate | bearing |
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets | 1,477 | 0 | 0 | 1,477 |
| Right-of-use assets | 1,814 | 0 | 0 | 1,814 |
| Property, plant and equipment | 428 | 0 | 0 | 428 |
| Loans to related companies | 1,429,290 | 1,429,290 | 0 | 0 |
| Positive fair values of derivative instruments | 4,670 | 0 | 0 | 4,670 |
| Deferred tax assets | 2,062 | 0 | 0 | 2,062 |
| Total non-current assets | 1,439,741 | 1,429,290 | 0 | 10,451 |
| Current assets | ||||
| Receivables from related companies | 1,079,652 | 526,634 | 353,586 | 199,432 |
| Positive fair values of derivative instruments | 985 | 0 | 0 | 985 |
| Other assets | 3,623 | 0 | 3,623 | 0 |
| Income tax receivables | 0 | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 6,828 | 0 | 0 | 6,828 |
| Securities held for trading | 68,479 | 52,389 | 0 | 16,090 |
| Cash and cash equivalents | 859,052 | 0 | 859,052 | 0 |
| Total current assets | 2,018,619 | 579,023 | 1,216,261 | 223,335 |
| Total assets | 3,458,360 | 2,008,313 | 1,216,261 | 233,786 |
| EQUITY AND LIABILITIES | ||||
| Shareholders’ equity | ||||
| Issued capital | 16,000 | 0 | 0 | 16,000 |
| Additional paid-in capital | 5,000 | 0 | 0 | 5,000 |
| Retained earnings | 303,345 | 0 | 0 | 303,345 |
| Other comprehensive income from cash flow hedges | –8,947 | 0 | 0 | –8,947 |
| Foreign currency translation | –54 | 0 | 0 | –54 |
| Net profit for the year | 52,861 | 0 | 0 | 52,861 |
| Total shareholders’ equity | 368,205 | 0 | 0 | 368,205 |
| Non-current liabilities | ||||
| Bonds issued | 1,250,060 | 1,250,060 | 0 | 0 |
| Liabilities for pension plans | 3,969 | 0 | 3,969 | 0 |
| Lease liabilities | 610 | 610 | 0 | 0 |
| Negative fair values of derivative instruments | 719 | 0 | 0 | 719 |
| Deferred tax liabilities | 320 | 0 | 0 | 320 |
| Total non-current liabilities | 1,255,678 | 1,250,670 | 3,969 | 1,039 |
| Current liabilities | ||||
| Bonds issued | 499,843 | 499,843 | 0 | 0 |
| Commercial paper | 0 | 0 | 0 | 0 |
| Payables to related companies | 1,283,002 | 16,617 | 1,266,385 | 0 |
| Lease liabilities | 1,220 | 0 | 0 | 1,220 |
| Payables to banks | 11,988 | 0 | 11,988 | 0 |
| Income tax payables | 7,020 | 0 | 0 | 7,020 |
| Negative fair values of derivative instruments | 8,347 | 0 | 0 | 8,347 |
| Other liabilities | 15,565 | 0 | 0 | 15,565 |
| Accrued expenses and deferred income | 7, 492 | 0 | 0 | 7, 492 |
| Total current liabilities | 1,834,477 | 516,460 | 1,278,373 | 39,644 |
| Total equity and liabilities | 3,458,360 | 1, 767,130 | 1,282,342 | 408,888 |
| Balance sheet position | 0 | 241,183 | –66,081 | –175,102 |
| in TEUR | Duration | |||||||||||
| Change in | ||||||||||||
| Currency | basis points | ≤6 months | 6 months to 1 year | 1–5 years | >5 years | Total | ||||||
| EUR | 100 | –100 | –1,272 | 1,322 | –1,686 | 1,746 | 14,446 | –15,525 | 13,594 | –14,824 | 25,082 | –27,281 |
| USD | 100 | –100 | 66 | –70 | 95 | –99 | –1,662 | 1,743 | –3,055 | 3,241 | –4,556 | 4,815 |
| CHF | 100 | –100 | –144 | 148 | 57 | –59 | 6,032 | –6,353 | –968 | 1,035 | 4,977 | –5,229 |
| DKK | 100 | –100 | 11 | –11 | –44 | 46 | –6 | 6 | –14 | 14 | –53 | 55 |
| CNH | 100 | –100 | 15 | –16 | 3 | –3 | 0 | 0 | 0 | 0 | 18 | –19 |
| NOK | 100 | –100 | 54 | –57 | –10 | 11 | 0 | 0 | 0 | 0 | 44 | –46 |
| CAD | 100 | –100 | –14 | 15 | 51 | –53 | –23 | 24 | 0 | 0 | 14 | –14 |
| GBP | 100 | –100 | –3 | 4 | 1 | –1 | –26 | 26 | 0 | 0 | –28 | 29 |
| Others | 100 | –100 | 43 | –46 | –53 | 56 | –177 | 182 | 0 | 0 | –187 | 192 |
| in TEUR | Duration | |||||||||||
| Change in | ||||||||||||
| Currency | basis points | ≤6 months | 6 months to 1 year | 1–5 years | >5 years | Total | ||||||
| EUR | 100 | –100 | 711 | –730 | –576 | 594 | –15,478 | 16,213 | 37, 431 | –40,332 | 22,088 | –24,255 |
| USD | 100 | –100 | 78 | –80 | –352 | 364 | 67 | –70 | –2,057 | 2,213 | –2,264 | 2,427 |
| CHF | 100 | –100 | 173 | –177 | 36 | –36 | –1,743 | 1,828 | –1,218 | 1,319 | –2,752 | 2,934 |
| DKK | 100 | –100 | 41 | –42 | 33 | –34 | –31 | 33 | 0 | 0 | 43 | –43 |
| CNH | 100 | –100 | 8 | –8 | 1 | –1 | 0 | 0 | 0 | 0 | 9 | –9 |
| NOK | 100 | –100 | 3 | –3 | –17 | 17 | –66 | 69 | 0 | 0 | –80 | 83 |
| CAD | 100 | –100 | 6 | –6 | –11 | 12 | –39 | 40 | 0 | 0 | –44 | 46 |
| GBP | 100 | –100 | –4 | 4 | –14 | 14 | –25 | 27 | 0 | 0 | –43 | 45 |
| Others | 100 | –100 | –52 | 55 | –56 | 58 | –295 | 307 | 0 | 0 | –403 | 420 |
| in TEUR | Market value | Share |
| Equity/equity funds | 9,065 | 9.5% |
| Investment-grade bonds /bond funds | 81,673 | 85.5% |
| Sub-investment-grade bonds | 2,759 | 2.9% |
| Commodities | 1,976 | 2.1% |
| Total asset allocation | 95,473 | 100.0% |
| in TEUR | Market value | Share |
| Equity/equity funds | 10,775 | 15.7% |
| Investment-grade bonds /bond funds | 52,389 | 76.5% |
| Sub-investment-grade bonds | 3,451 | 5.1% |
| Commodities | 1,864 | 2.7% |
| Total asset allocation | 68,479 | 100.0% |
| in TEUR | 2022 | 2021 |
| Credit risks at 31 December | ||
| Total Würth Group long-term | 1,562,847 | 1,433,198 |
| Total Würth Group short-term | 1,349,654 | 1,080,249 |
| Cash and cash equivalents | 804,952 | 859,052 |
| Positive fair values of derivative instruments | 21,528 | 5,655 |
| Other assets | 2,949 | 3,623 |
| Contingent liabilities | 227, 371 | 212,126 |
| Lending commitments | 67,684 | 42,198 |
| Total credit risk exposure | 4,036,985 | 3,636,101 |
| in TEUR | 31.12.2022 | 31.12.2021 |
| Loans to related companies | 7,855 | 3,908 |
| Short-term receivables from related companies | 1,264 | 596 |
| Total expected credit loss | 9,119 | 4,504 |
| ECL movements (in TEUR) | Stage 1 | Stage 2 | Stage 3 | Total |
| Balance as at 1 January 2022 | 4,289 | 215 | 0 | 4,504 |
| Changes due to | ||||
| Net movements from new and derecognised transactions | 403 | 63 | 0 | 466 |
| Stage migration | 25 | 99 | 0 | 124 |
| Remeasurements | 3,727 | 298 | 0 | 4,025 |
| Balance as at 31 December 2022 | 8,444 | 675 | 0 | 9,119 |
| Net movements from new and derecognised transactions | Effects resulting from the change in volume; calculated using the cur- |
| rent closing balance of the assets multiplied by the PD of the previous | |
| year | |
| Stage migration | Shifts between the stages due to reassessment of the credit risk |
| Remeasurements | Residual amount represents the influence of the changed PD |
| Contract value or | |||
| in TEUR | national value | Positive fair value Negative fair value | |
| Foreign currency instruments | |||
| Forward currency contracts | 1,481,218 | 6,811 | –12,743 |
| Options | 17,016 | 0 | 0 |
| Total foreign currency instruments | 1,498,234 | 6,811 | –12,743 |
| Interest rate instruments | |||
| Interest rate swaps | 811,139 | 13,100 | –40,702 |
| Cross-currency swaps | 268,212 | 6,662 | –5,125 |
| Financial futures | 8,863 | 0 | –48 |
| Total interest rate instruments | 1,088,214 | 19,762 | –45,875 |
| Reduction due to CSA | 0 | –5,045 | 38,611 |
| Total derivative financial instruments | 2,586,448 | 21,528 | –20,007 |
| Contract value or | |||
| in TEUR | national value | Positive fair value Negative fair value | |
| Foreign currency instruments | |||
| Forward currency contracts | 1,504,281 | 3,347 | –19,184 |
| Options | 0 | 0 | 0 |
| Total foreign currency instruments | 1,504,281 | 3,347 | –19,184 |
| Interest rate instruments | |||
| Interest rate swaps | 605,618 | 6,919 | –3,523 |
| Cross-currency swaps | 290,663 | 1,551 | –1,251 |
| Financial futures | 9,328 | 7 | 0 |
| Total interest rate instruments | 905,609 | 8,477 | –4,774 |
| Reduction due to CSA | 0 | –6,169 | 14,892 |
| Total derivative financial instruments | 2,409,890 | 5,655 | –9,066 |
| Gross amounts offset | |||
| Gross carrying amounts | in accordance with | Net amount presented | |
| in TEUR | (before offsetting) | the offsetting criteria | in balance sheet |
| FINANCIAL ASSETS | |||
| Derivative financial instruments | 26,573 | –5,045 | 21,528 |
| Total | 26,573 | –5,045 | 21,528 |
| FINANCIAL LIABILITIES | |||
| Derivative financial instruments | –58,618 | 38,611 | –20,007 |
| Total | –58,618 | 38,611 | –20,007 |
| Gross amounts offset | |||
| Gross carrying amounts | in accordance with | Net amount presented | |
| in TEUR | (before offsetting) | the offsetting criteria | in balance sheet |
| FINANCIAL ASSETS | |||
| Derivative financial instruments | 11, 824 | –6,169 | 5,655 |
| Total | 11,824 | –6,169 | 5,655 |
| FINANCIAL LIABILITIES | |||
| Derivative financial instruments | –23,958 | 14,892 | –9,066 |
| Total | –23,958 | 14,892 | –9,066 |
| Carrying amount | Fair value | |||
| in TEUR | 2022 | 2021 | 2022 | 2021 |
| ASSETS | ||||
| Non-current assets | ||||
| Loans to related companies | 1,554,992 | 1,429,290 | 1,525,713 | 1,524,096 |
| Positive fair values of derivative instruments | 14,894 | 4,670 | 14,894 | 4,670 |
| Total non-current assets | 1,569,886 | 1,433,960 | 1,540,607 | 1,528,766 |
| Current assets | ||||
| Receivables from related companies | 1,348,390 | 1,079,652 | 1,348,388 | 1,084,789 |
| Positive fair values of derivative instruments | 6,634 | 985 | 6,634 | 985 |
| Securities held for trading | 95,473 | 68,479 | 95,473 | 68,479 |
| Cash and cash equivalents | 804,952 | 859,052 | 804,987 | 859,341 |
| Total current assets | 2,255,449 | 2,008,168 | 2,255,482 | 2,013,594 |
| EQUITY AND LIABILITIES | ||||
| Non-current liabilities | ||||
| Bonds issued | 2,109,593 | 1,250,060 | 1,972,029 | 1,302,614 |
| Negative fair values of derivative instruments | 12,442 | 719 | 12,442 | 719 |
| Total non-current liabilities | 2,122,035 | 1,250,779 | 1,984,471 | 1,303,333 |
| Current liabilities | ||||
| Bonds issued | 0 | 499,843 | 0 | 505,925 |
| Commercial paper | 75,000 | 0 | 75,233 | 0 |
| Payables to related companies | 1,194,662 | 1,283,002 | 1,192,790 | 1,283,441 |
| Payables to banks | 6,589 | 11,988 | 6,589 | 11,994 |
| Negative fair values of derivative instruments | 7, 565 | 8,347 | 7, 565 | 8,347 |
| Total current liabilities | 1,283,816 | 1,803,180 | 1,282,177 | 1,809,707 |
| in TEUR | Level 1 | Level 2 | Level 3 | Total fair value |
| ASSETS | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 13,100 | 0 | 13,100 |
| Cross-currency swaps | 0 | 6,662 | 0 | 6,662 |
| Financial futures | 0 | 0 | 0 | 0 |
| Forward currency contracts | 0 | 6,811 | 0 | 6,811 |
| Reduction due to CSA | 0 | –5,045 | 0 | –5,045 |
| Financial instruments held for trading | ||||
| Securities | 95,473 | 0 | 0 | 95,473 |
| Financial instruments atamortised cost | ||||
| Receivables from related companies | 0 | 2,874,101 | 0 | 2,874,101 |
| Cash and cash equivalents | 804,987 | 0 | 0 | 804,987 |
| LIABILITIES | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 40,702 | 0 | 40,702 |
| Cross-currency swaps | 0 | 5,125 | 0 | 5,125 |
| Financial futures | 0 | 48 | 0 | 48 |
| Foreign currency contracts | 0 | 12,743 | 0 | 12,743 |
| Reduction due to CSA | 0 | –38,611 | 0 | –38,611 |
| Other liabilities at amortised cost | ||||
| Bonds issued | 0 | 1,972,029 | 0 | 1,972,029 |
| Commercial paper | 0 | 75,233 | 0 | 75,233 |
| Payables to related companies | 0 | 1,192,790 | 0 | 1,192,790 |
| Payables to banks | 6,589 | 0 | 0 | 6,589 |
| in TEUR | Level 1 | Level 2 | Level 3 | Total fair value |
| ASSETS | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 6,919 | 0 | 6,919 |
| Cross-currency swaps | 0 | 1,551 | 0 | 1,551 |
| Financial futures | 0 | 7 | 0 | 7 |
| Forward currency contracts | 0 | 3,347 | 0 | 3,347 |
| Reduction due to CSA | 0 | –6,169 | 0 | –6,169 |
| Financial instruments held for trading | ||||
| Securities | 68,479 | 0 | 0 | 68,479 |
| Financial instruments atamortised cost | ||||
| Receivables from related companies | 0 | 2,608,885 | 0 | 2,608,885 |
| Cash and cash equivalents | 859,341 | 0 | 0 | 859,341 |
| LIABILITIES | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 3,523 | 0 | 3,523 |
| Cross-currency swaps | 0 | 1,251 | 0 | 1,251 |
| Financial futures | 0 | 0 | 0 | 0 |
| Foreign currency contracts | 0 | 19,184 | 0 | 19,184 |
| Reduction due to CSA | 0 | –14,892 | 0 | –14,892 |
| Other liabilities at amortised cost | ||||
| Bonds issued | 0 | 1,808,539 | 0 | 1,808,539 |
| Commercial paper | 0 | 0 | 0 | 0 |
| Payables to related companies | 0 | 1,283,441 | 0 | 1,283,441 |
| Payables to banks | 11,994 | 0 | 0 | 11,994 |
| Carrying amount 2022 | Carrying amount 2021 | |||||
| Transaction | Notional | |||||
| in TEUR | currency | amount | Assets | Liabilities | Assets | Liabilities |
| Micro cash flow hedges | ||||||
| Hedges to related parties | CHF | 12,000 | 0 | 162 | 0 | 275 |
| Hedges to related parties | USD | 20,000 | 0 | 1,017 | 0 | 158 |
| Hedges to related parties | USD | 37, 50 0 | 0 | 1,863 | 680 | 0 |
| Hedges to related parties | USD | 15,000 | 67 | 0 | 914 | 0 |
| Hedges to related parties | USD | 7,000 | 21 | 0 | 481 | 0 |
| Hedges to related parties | USD | 15,000 | 0 | 150 | 886 | 0 |
| Hedges to related parties | CHF | 19,937 | 0 | 1,365 | 0 | 616 |
| Forecasted – new bond issued 20181 | EUR | 0 | 184 | 0 | 260 | |
| Forecasted – new bond issued 20202 | EUR | 0 | 8,718 | 0 | 10,705 | |
| Forecasted – new bond issued 20223 | EUR | 546 | 0 | 0 | 0 | |
| in TEUR | |||
| Carrying amount | <1 year | 1–5 years | >5 years |
| At 31 December 2022 | |||
| Hedges to related parties CHF 12,000 | 162 | 0 | 0 |
| Hedges to related parties USD 20,000 | 0 | 1,017 | 0 |
| Hedges to related parties USD 37,500 | 0 | 1,863 | 0 |
| Hedges to related parties USD 15,000 | 0 | 67 | 0 |
| Hedges to related parties USD 7,000 | 0 | 21 | 0 |
| Hedges to related parties USD 15,000 | 0 | 150 | 0 |
| Hedges to related parties CHF 19,937 | 0 | 1,365 | 0 |
| Carrying amount 2022 | Carrying amount 2021 | |||||
| Transaction | Notional | |||||
| in TEUR | currency | amount | Assets | Liabilities | Assets | Liabilities |
| Micro fair value hedges | ||||||
| Würth bond 2025 | EUR | 150,000 | 0 | 8,836 | 4,373 | 0 |
| Würth bond 2026 | CHF | 100,000 | 0 | 682 | 0 | 0 |
| Würth bond 2030 | EUR | 250,000 | 0 | 27,121 | 0 | 0 |
| Hedges to related parties | EUR | 30,000 | 1,982 | 0 | 0 | 678 |
| Hedges to related parties | EUR | 10,000 | 1,574 | 0 | 171 | 0 |
| Hedges to related parties | USD | 130,000 | 5,182 | 0 | 0 | 2,230 |
| Hedges to related parties | EUR | 40,000 | 5,340 | 0 | 764 | 0 |
| Hedges to related parties | USD | 10,000 | 568 | 0 | 98 | 0 |
| Hedges to related parties | USD | 25,000 | 824 | 0 | 0 | 368 |
| in TEUR | |||
| Carrying amount | <1 year | 1–5 years | >5 years |
| At 31 December 2022 | |||
| Würth bond 2025 EUR 150,000 | 0 | 8,836 | 0 |
| Würth bond 2026 CHF 100,000 | 0 | 682 | 0 |
| Würth bond 2030 EUR 250,000 | 0 | 0 | 27,121 |
| Hedges to related parties EUR 30,000 | 0 | 1,982 | 0 |
| Hedges to related parties EUR 10,000 | 0 | 0 | 1,574 |
| Hedges to related parties USD 130,000 | 0 | 0 | 5,182 |
| Hedges to related parties EUR 40,000 | 0 | 5,340 | 0 |
| Hedges to related parties USD 10,000 | 0 | 568 | 0 |
| Hedges to related parties USD 25,000 | 0 | 824 | 0 |
| Inhouse Banking | External | ||||||||
| Financial | |||||||||
| Services | |||||||||
| Total | |||||||||
| Total | Würth | ||||||||
| Group | Securities | Central | Central | Inhouse | Insurance | Finance | |||
| in TEUR | Financing | Trading | investments | Settlement | Services | Banking | Brokerage | Elimination | Group |
| Income | |||||||||
| Interest income | 87,677 | 0 | 869 | 0 | 0 | 88,546 | 0 | –120 | 88,426 |
| Interest expenses | –58,814 | 0 | –155 | 0 | 0 | –58,969 | –1 | 120 | –58,850 |
| Net interest income | 28,863 | 0 | 714 | 0 | 0 | 29,577 | –1 | 0 | 29,576 |
| Income from factoring activities | 17, 733 | 0 | 0 | 0 | 0 | 17, 733 | 0 | 0 | 17, 733 |
| Income from commission and | |||||||||
| service fee activities | 0 | 0 | 0 | 34,029 | 0 | 34,029 | 14,319 | 0 | 48,348 |
| Income from trading activities | |||||||||
| and financial instruments | 0 | 17,250 | –6,239 | 0 | 0 | 11,011 | 370 | –92 | 11,289 |
| Other ordinary income | 553 | 0 | 0 | 0 | 0 | 553 | 100 | 0 | 653 |
| Expected creditloss | |||||||||
| (expenses)/recovery | –4,615 | 0 | 0 | 0 | 0 | –4,615 | 0 | 0 | –4,615 |
| Total segment income | 42,534 | 17, 250 | –5,525 | 34,029 | 0 | 88,288 | 14,788 | –92 | 102,984 |
| Expenses | |||||||||
| Personnel expenses | –726 | –570 | 0 | –3,715 | –5,846 | –10,857 | –11,134 | 0 | –21,991 |
| Other administrative expenses | 0 | 0 | 0 | 0 | –10,769 | –10,769 | –1,913 | 0 | –12,682 |
| Amortisation | 0 | 0 | 0 | 0 | –1,132 | –1,132 | –836 | 0 | –1,968 |
| Other ordinary expenses | 0 | 0 | 0 | 0 | 0 | 0 | –15 | 0 | –15 |
| Segment expenses | –726 | –570 | 0 | –3,715 | –17, 747 | –22,758 | –13,898 | 0 | –36,656 |
| Segment result | 41,808 | 16,680 | –5,525 | 30,314 | –17, 747 | 65,530 | 890 | –92 | 66,328 |
| Income tax expenses | 0 | 0 | 0 | 0 | –12,538 | –12,538 | –135 | 0 | –12,673 |
| Deferred taxes | 0 | 0 | 0 | 0 | 756 | 756 | –7 | 0 | 749 |
| Net profit for the year | 41,808 | 16,680 | –5,525 | 30,314 | –29,529 | 53,748 | 748 | –92 | 54,404 |
| Inhouse Banking | External | ||||||||
| Financial | |||||||||
| Services | |||||||||
| Total | |||||||||
| Total | Würth | ||||||||
| Group | Securities | Central | Central | Inhouse | Insurance | Finance | |||
| in TEUR | Financing | Trading | investments | Settlement | Services | Banking | Brokerage | Elimination | Group |
| Income | |||||||||
| Interest income | 56,308 | 0 | 636 | 0 | 0 | 56,944 | 0 | 1,129 | 58,073 |
| Interest expenses | –42,598 | 0 | –175 | 0 | 0 | –42,773 | –1 | –1,129 | –43,903 |
| Net interest income | 13,710 | 0 | 461 | 0 | 0 | 14,171 | –1 | 0 | 14,170 |
| Income from factoring activities | 16,234 | 0 | 0 | 0 | 0 | 16,234 | 0 | 0 | 16,234 |
| Income from commission and | |||||||||
| service fee activities | 0 | 0 | 0 | 30,653 | 0 | 30,653 | 13,072 | 0 | 43,725 |
| Income from trading activities | |||||||||
| and financial instruments | 0 | 13,660 | 1,075 | 0 | 0 | 14,735 | 5 | 49 | 14,789 |
| Other ordinary income | 667 | 0 | 0 | 0 | 0 | 667 | 130 | 0 | 797 |
| Expected creditloss | |||||||||
| (expenses)/recovery | 6,846 | 0 | 0 | 0 | 0 | 6,846 | 0 | 0 | 6,846 |
| Total segment income | 37, 457 | 13,660 | 1,536 | 30,653 | 0 | 83,306 | 13,206 | 49 | 96,561 |
| Expenses | |||||||||
| Personnel expenses | –1,101 | –529 | 0 | –3,589 | –5,226 | –10,445 | –10,256 | 0 | –20,701 |
| Other administrative expenses | 0 | 0 | 0 | 0 | –9,959 | –9,959 | –1,526 | 0 | –11, 485 |
| Amortisation | 0 | 0 | 0 | 0 | –1,137 | –1,137 | –708 | 0 | –1,845 |
| Other ordinary expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Segment expenses | –1,101 | –529 | 0 | –3,589 | –16,322 | –21,541 | –12,490 | 0 | –34,031 |
| Segment result | 36,356 | 13,131 | 1,536 | 27,064 | –16,322 | 61,765 | 716 | 49 | 62,530 |
| Income tax expenses | 0 | 0 | 0 | 0 | –9,429 | –9,429 | –158 | 0 | –9,587 |
| Deferred taxes | 0 | 0 | 0 | 0 | –75 | –75 | –7 | 0 | –82 |
| Net profit for the year | 36,356 | 13,131 | 1,536 | 27,064 | –25,826 | 52,261 | 551 | 49 | 52,861 |
| Inhouse Banking | External | ||||||||
| Financial | |||||||||
| Services | |||||||||
| Total | |||||||||
| Total | Würth | ||||||||
| Group | Securities | Central | Central | Inhouse | Insurance | Finance | |||
| in TEUR | Financing | Trading | investments | Settlement | Services | Banking | Brokerage | Elimination | Group |
| Balance sheet | |||||||||
| Segment assets | 3,745,611 | 21,519 | 96,271 | 0 | 34,281 | 3,897,682 | 7,110 | –58,080 | 3,846,712 |
| Segment liabilities | 3,486,041 | 20,566 | 14,759 | 0 | 376,316 | 3,897,682 | 7,110 | –58,080 | 3,846,712 |
| Additional segment | |||||||||
| information | |||||||||
| Capital expenditures | 0 | 0 | 0 | 0 | 92 | 92 | 313 | 0 | 405 |
| Inhouse Banking | External | ||||||||
| Financial | |||||||||
| Services | |||||||||
| Total | |||||||||
| Total | Würth | ||||||||
| Group | Securities | Central | Central | Inhouse | Insurance | Finance | |||
| in TEUR | Financing | Trading | investments | Settlement | Services | Banking | Brokerage | Elimination | Group |
| Balance sheet | |||||||||
| Segment assets | 3,481,182 | 5,648 | 73,017 | 0 | 29,304 | 3,589,151 | 6,442 | –137,233 | 3,458,360 |
| Segment liabilities | 3,176,871 | 8,091 | 59,914 | 0 | 344,275 | 3,589,151 | 6,442 | –137,233 | 3,458,360 |
| Additional segment | |||||||||
| information | |||||||||
| Capital expenditures | 0 | 0 | 0 | 0 | 133 | 133 | 286 | 0 | 419 |