| Reporting | Share capital | ||||
| Company | Core activities | Chamber of commerce no. | currency | (in thousands) | 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 | 2024 | 2023 |
| US dollar (USD) | 1.104 | 1.105 |
| Swiss franc (CHF) | 0.939 | 0.930 |
| British pound (GBP) | 0.827 | 0.867 |
| Canadian dollar (CAD) | 1.489 | 1.457 |
| Chinese renminbi (CNH) | 7.603 | 7.866 |
| Norwegian krone (NOK) | 11. 763 | 11.218 |
| Danish krone (DKK) | 7. 457 | 7. 455 |
| Swiss franc (CHF) – average exchange rate | 0.953 | 0.972 |
| 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 | 2023 | 2024 | 2024 | 2023 | 2024 | 2024 | 2024 | 2024 |
| Intangible assets | ||||||||
| Software | 2,887 | –274 | 2,613 | –2,515 | 424 | –156 | –2,247 | 366 |
| Activated customer base | 17, 778 | –172 | 17,606 | –16,715 | 158 | –177 | –16,734 | 872 |
| Total intangible assets | 20,665 | –446 | 20,219 | –19,230 | 582 | –333 | –18,981 | 1,238 |
| Right-of-use assets | ||||||||
| Right-of-use land and buildings | 7, 746 | 2,048 | 9,794 | –6,167 | 147 | –1,551 | –7, 571 | 2,223 |
| Right-of-use vehicles | 69 | –1 | 68 | –27 | 0 | –17 | –44 | 24 |
| Total right-of-use assets | 7,815 | 2,047 | 9,862 | –6,194 | 147 | –1,568 | –7, 615 | 2,247 |
| Property, plant and equipment | ||||||||
| Vehicles | 643 | 143 | 786 | –504 | 138 | –115 | –481 | 305 |
| Art objects | 34 | 0 | 34 | 0 | 0 | 0 | 0 | 34 |
| Office equipment/installations | 3,327 | 6 | 3,333 | –3,229 | 21 | –67 | –3,275 | 58 |
| Total property, plant and equipment | 4,004 | 149 | 4,153 | –3,733 | 159 | –182 | –3,756 | 397 |
| Additions | ||||||||
| (disposals) | ||||||||
| Acquisition | incl. asset | Acquisition | Accum. | Asset | Amortisation | Accum. | Net book | |
| cost | retirement | cost | amortisation | retirement | for the year | amortisation | value | |
| in TEUR | 2022 | 2023 | 2023 | 2022 | 2023 | 2023 | 2023 | 2023 |
| Intangible assets | ||||||||
| Software | 2,579 | 308 | 2,887 | –2,311 | –65 | –139 | –2,515 | 372 |
| Activated customer base | 16,738 | 1,040 | 17, 7 78 | –15,565 | –976 | –174 | –16,715 | 1,063 |
| Total intangible assets | 19,317 | 1,348 | 20,665 | –17,876 | –1,041 | –313 | –19,230 | 1,435 |
| Right-of-use assets | ||||||||
| Right-of-use land and buildings | 6,283 | 1,463 | 7, 746 | –4,589 | –77 | –1,500 | –6,166 | 1,580 |
| Right-of-use vehicles | 65 | 4 | 69 | –10 | –1 | –17 | –28 | 41 |
| Total right-of-use assets | 6,348 | 1,467 | 7,815 | –4,599 | –78 | –1,517 | –6,194 | 1,621 |
| Property, plant and equipment | ||||||||
| Vehicles | 631 | 12 | 643 | –400 | –9 | –95 | –504 | 139 |
| Art objects | 34 | 0 | 34 | 0 | 0 | 0 | 0 | 34 |
| Office equipment/installations | 3,201 | 126 | 3,327 | –3,035 | –101 | –93 | –3,229 | 98 |
| Total property, plant and equipment | 3,866 | 138 | 4,004 | –3,435 | –110 | –188 | –3,733 | 271 |
| in TEUR | Right-of-use assets |
| As at 1 January 2024 | 1,621 |
| Additions | 2,047 |
| Amortisation expense | –1,421 |
| As at 31 December 2024 | 2,247 |
| in TEUR | Lease liabilities |
| As at 1 January 2024 | 1,645 |
| Accretion of interest | –44 |
| Payments | 670 |
| As at 31 December 2024 | 2,271 |
| in TEUR | Lease expenses |
| Amortisation expense of right-of-use assets | –1,421 |
| Interest expense on lease liabilities | –44 |
| 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 | –1,465 |
| in TEUR | 2024 | 2023 |
| Balance at 1 January (excl. ECL) | 1,393,722 | 1,562,847 |
| New loans granted, increase in existing loans | 292,905 | 303,882 |
| Repayments | –62,318 | –69,167 |
| Currency and other adjustments | 14,291 | –3,130 |
| Term reclassification | –471,582 | –400,710 |
| Total loans to related parties (gross amount) | 1,167,018 | 1,393,722 |
| Expected credit loss | –2,367 | –3,952 |
| Total loans to related parties | 1,164,651 | 1,389,770 |
| 2024 | 2023 | |
| EUR | 3.11% | 2.56% |
| CHF | 1.70% | 1.40% |
| USD | 3.70% | 3.96% |
| DKK | 1.61% | 1.42% |
| in TEUR | 2024 | 2023 |
| Receivables from third parties | 5,255 | 5,567 |
| Other assets | 157 | 157 |
| Total other assets | 5,412 | 5,724 |
| Market value | Acquisition cost | Market value | Acquisition cost | |
| in TEUR | 2024 | 2024 | 2023 | 2023 |
| Equity/equity funds | 13,428 | 13,399 | 11,314 | 9,807 |
| Investment-grade bonds /bond funds | 97,113 | 96,004 | 99,429 | 95,393 |
| Sub-investment-grade bonds | 1,153 | 1,127 | 1,990 | 1,901 |
| Commodities | 1,913 | 1,895 | 2,049 | 1,892 |
| Total securities | 113,607 | 112, 425 | 114,782 | 108,993 |
| in TEUR | Notional | Notional | Premium/ | ||
| Maturity | amount | amount TEUR | discount | Total | Coupon |
| Short-term | |||||
| 26.05.2025 | TEUR 500.000 | 500,000 | –1,377 | 498,623 | 1.000% |
| Total book value short-term bond liabilities | 498,623 | ||||
| Long-term | |||||
| 16.11.2026 | TCHF 300,000 | 306,639 | 15,765 | 322,404 | 2.100% |
| 22.11.2027 | TEUR 750,000 | 750,000 | –1,510 | 748,490 | 0.750% |
| 23.08.2030 | TEUR 600,000 | 600,000 | –12,030 | 587,970 | 2.125% |
| 28.08.2031 | TEUR 500,000 | 500,000 | –3,100 | 496,900 | 3.000% |
| Total book value long-term bondliabilities | 2,155,764 | ||||
| Total book value bonds issued | 2,654,387 |
| in TEUR | Notional | ||
| Maturity | amount | Market value | Coupon |
| 26.05.2025 | 500,000 | 496,315 | 1.000% |
| 16.11.2026 | 306,639 | 328,654 | 2.100% |
| 22.11.2027 | 750,000 | 710,993 | 0.750% |
| 23.08.2030 | 600,000 | 583,722 | 2.125% |
| 28.08.2031 | 500,000 | 502,500 | 3.000% |
| Total market value at 31 December | 2,622,184 |
| in TEUR | Notional | Notional | Premium/ | ||
| Maturity | amount | amount TEUR | discount | Total | Coupon |
| Long-term | |||||
| 26.05.2025 | TEUR 500,000 | 500,000 | –5,502 | 494,498 | 1.000% |
| 16.11.2026 | TCHF 300,000 | 306,639 | 17,123 | 323,762 | 2.100% |
| 22.11.2027 | TEUR 750,000 | 750,000 | –2,032 | 747,968 | 0.750% |
| 23.08.2030 | TEUR 600,000 | 600,000 | –16,380 | 583,620 | 2.125% |
| Total book value long-term bondliabilities | 2,149,848 | ||||
| Total book value bonds issued | 2,149,848 |
| in TEUR | Notional | ||
| Maturity | amount | Market value | Coupon |
| 26.05.2025 | 500,000 | 484,820 | 1.000% |
| 16.11.2026 | 306,639 | 328,153 | 2.100% |
| 22.11.2027 | 750,000 | 693,870 | 0.750% |
| 23.08.2030 | 600,000 | 566,214 | 2.125% |
| Total market value at 31 December | 2,073,057 |
| in TEUR | 2024 | 2023 |
| Payables for deliveries and services | 1,658 | 2,673 |
| of which to third parties | 751 | 1,826 |
| of which to related parties | 907 | 847 |
| Compensation-related liabilities | 5,629 | 5,002 |
| Other liabilities | 4,284 | 2,760 |
| Total other liabilities | 11, 571 | 10,435 |
| Parent | Associated | Third | ||
| in TEUR | Total | companies | companies | parties |
| Interest income | ||||
| Interest income from financing activities at amortised cost | 78,034 | 0 | 78,034 | 0 |
| Interest income from financing leasing activities at amortised cost | 3,329 | 0 | 3,329 | 0 |
| Interest income from liquid assets at amortised cost | 63,590 | 55 | 26,546 | 36,989 |
| Interest income from current accounts | 26,601 | 55 | 26,546 | 0 |
| Interest income from bank accounts, time deposits and money market funds | 36,989 | 0 | 0 | 36,989 |
| Interest income from financial instruments at fair value through profit or loss | 24,770 | 0 | 3,325 | 21,445 |
| Valuation gains/(losses) from interest rate and cross-currency swaps (unrealised) | 73 | 0 | 1,269 | –1,196 |
| Interest income from interest rate and cross-currency swaps | 21,660 | 0 | 960 | 20,700 |
| Other interest income from financial instruments | 3,037 | 0 | 1,096 | 1,941 |
| Total interest income | 169,723 | 55 | 111,234 | 58,434 |
| Interest expenses | ||||
| Interest expenses for current accounts and time deposits | 40,876 | 15,299 | 25,577 | 0 |
| Interest expenses for bonds issued | 45,819 | 3,824 | 0 | 41,995 |
| Interest expenses from financial instruments | 18,429 | 208 | 2,612 | 15,609 |
| Interest expenses from interest rate and cross-currency swaps | 17,812 | 0 | 2,339 | 15,473 |
| Other interest expenses from financial instruments | 617 | 208 | 273 | 136 |
| Other interest expenses (third parties) | 702 | 0 | 3 | 699 |
| Total interest expenses | 105,826 | 19,331 | 28,192 | 58,303 |
| Parent | Associated | Third | ||
| in TEUR | Total | companies | companies | parties |
| Interest income | ||||
| Interest income from financing activities at amortised cost | 68,675 | 0 | 68,660 | 15 |
| Interest income from financing leasing activities at amortised cost | 3,118 | 0 | 3,118 | 0 |
| Interest income from liquid assets at amortised cost | 53,828 | 5 | 29,118 | 24,705 |
| Interest income from current accounts | 29,123 | 5 | 29,118 | 0 |
| Interest income from bank accounts, time deposits and money market funds | 24,705 | 0 | 0 | 24,705 |
| Interest income from financial instruments at fair value through profit or loss | 22,768 | 0 | 5,485 | 17,283 |
| Valuation (gains) /losses from interest rate and cross-currency swaps (unrealised) | 0 | 0 | 0 | 0 |
| Interest income from interest rate and cross-currency swaps | 20,524 | 0 | 4,613 | 15,911 |
| Other interest income from financial instruments | 2,244 | 0 | 872 | 1,372 |
| Total interest income | 148,389 | 5 | 106,381 | 42,003 |
| Interest expenses | ||||
| Interest expenses for current accounts and time deposits | 34,647 | 12,187 | 22,434 | 26 |
| Interest expenses for bonds issued | 38,108 | 2,769 | 0 | 35,339 |
| Interest expenses from financial instruments | 23,992 | 404 | 5,687 | 17,901 |
| Interest expenses from interest rate and cross-currency swaps | 22,002 | 0 | 4,560 | 17, 442 |
| Other interest expenses from financial instruments | 1,990 | 404 | 1,127 | 459 |
| Other interest expenses (third parties) | 798 | 0 | 3 | 795 |
| Total interest expenses | 97, 545 | 15,360 | 28,124 | 54,061 |
| in TEUR | 2024 | 2023 |
| Acquisition commissions, brokerage fees | 17,80 0 | 15,828 |
| Collection and delcredere agreements | 31,705 | 33,736 |
| Total income from commission and service fee activities | 49,505 | 49,564 |
| in TEUR | 2024 | 2023 |
| Income from securities transactions | 6,577 | 8,315 |
| Income from foreign exchange transactions | 16,963 | 12,061 |
| Total income from trading activities and financial instruments | 23,540 | 20,376 |
| in TEUR | 2024 | 2023 |
| Wages and salaries | 22,724 | 20,341 |
| Pension cost | 1,247 | 898 |
| Social securitycost | 1,829 | 1,678 |
| Other employee cost | 938 | 818 |
| Total personnel expenses | 26,738 | 23,735 |
| in TEUR | 2024 | 2023 |
| Pension cost | ||
| Current service cost | 1,286 | 904 |
| Past service cost related to plan amendments | –56 | 0 |
| Net interest expense /(income) | 67 | 35 |
| Foreign currency translation | –50 | –41 |
| Pension cost recognised in income statement | 1,247 | 898 |
| Revaluation of defined benefit plan | ||
| Actuarial (gains)/losses due to changes in demographic assumptions | 3,578 | 3,324 |
| Actuarial (gains)/losses due to changes based on experience | 1,251 | 1,619 |
| Return on plan assets (less interest income) | –2,727 | –1,739 |
| Foreign currency translation | 7 | 235 |
| Revaluation recognised in OCI | 2,109 | 3,439 |
| Liabilities for pension plan | ||
| Defined benefit obligation at 31 December | 57, 414 | 52,364 |
| Fair value of plan assets at 31 December | –50,187 | –47,072 |
| Net liabilities at 31 December | 7, 227 | 5,292 |
| Changes in the benefit obligations | ||
| Benefit obligation at 1 January | 52,364 | 42,106 |
| Interest expense | 756 | 947 |
| Current service cost | 1,286 | 904 |
| Plan participant contributions | 1,226 | 1,153 |
| Actuarial (gains)/losses due to changes in demographic assumptions | 3,578 | 3,324 |
| Actuarial (gains)/losses due to changes based on experience | 1,251 | 1,619 |
| Past service cost related to plan amendments | –56 | 0 |
| Benefit payments | –2,567 | –637 |
| Foreign currency translation | –424 | 2,948 |
| Benefit obligation at 31 December | 57, 414 | 52,364 |
| Changes in the plan assets | ||
| Fair value of plan assets at 1 January | 47,081 | 39,946 |
| Interest income | 689 | 912 |
| Return on plan assets (less interest income) | 2,727 | 1,739 |
| Plan participant contributions | 1,226 | 1,153 |
| Employer contributions | 1,366 | 1,285 |
| Benefit payments | –2,567 | –637 |
| Foreign currency translation | –335 | 2,674 |
| Fair value of plan assets at 31 December | 50,187 | 47,072 |
| Assumptions | ||
| Discount rate | 1.50% | 1.50% |
| Expected return on plan assets | 1.50% | 2.20% |
| Future salary increases up to age 54 P /A | 1.50% | 1.50% |
| 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 2020/Generation table | |
| in TEUR | Defined benefit | Gross service |
| Defined changes in assumptions | obligation | cost |
| Assumption at 31.12.2024 | 57, 414 | 2,868 |
| Discount rate | ||
| Increase by 25 basis points | 54,958 | 2,765 |
| Decrease by 25 basis points | 59,152 | 2,978 |
| Rate of salary increase | ||
| Increase by 50 basis points | 57,575 | 2,868 |
| Decrease by 50 basis points | 56,430 | 2,868 |
| 2024 | 2023 | |
| Equities | 26.8% | 23.1% |
| Bonds | 37.8% | 40.1% |
| Real estate | 24.6% | 26.7% |
| Other | 10.8% | 10.1% |
| Total of plan asset allocation | 100.0% | 100.0% |
| in TEUR | 2024 | 2023 |
| Short-term employee benefits | 3,427 | 3,229 |
| Total compensation paid to key management personnel | 3,427 | 3,229 |
| in TEUR | 2024 | 2023 |
| Income before taxes | 108,180 | 98,201 |
| Tax expense using the assumed average tax rate | 27,910 | 25,337 |
| Difference between actual and assumed tax rates | -5,529 | –6,917 |
| Withholding tax payments | 0 | 160 |
| (De)recognition deferred taxes | 0 | –165 |
| Tax effects related to prior years | -451 | 717 |
| Net effective tax expenses | 21,930 | 19,132 |
| in TEUR | 2024 | 2023 |
| Deferred tax assets on cash flow hedges | 935 | 1,265 |
| Deferred tax assets from loss carryforwards | 248 | 516 |
| Deferred tax assets | 1,183 | 1,781 |
| in TEUR | 2024 | 2023 |
| Deferred tax liabilities on intangible assets | 385 | 397 |
| Deferred tax liabilities | 385 | 397 |
| Parent | Associated | ||
| in TEUR | Total | companies | companies |
| Receivables from relatedparties | |||
| Loans to related companies | 1,164,651 | 0 | 1,164,651 |
| Receivables from related companies | 1,723,063 | 26,938 | 1,696,125 |
| Current accounts | 604,728 | 17,082 | 587,646 |
| Short-term loans | 935,917 | 0 | 935,917 |
| Factoring | 182,418 | 9,856 | 172,562 |
| Total receivables from related parties | 2,887, 714 | 26,938 | 2,860,776 |
| Payables to related parties | |||
| Payables to related companies | 1,422,468 | 401,593 | 1,020,875 |
| Current accounts | 697,194 | 1,593 | 695,601 |
| Fixed-term deposits | 725,274 | 400,000 | 325,274 |
| Other payables to related parties | 907 | 0 | 907 |
| Total payables to related parties | 1,423,375 | 401,593 | 1,021,782 |
| Parent | Associated | ||
| in TEUR | Total | companies | companies |
| Receivables from relatedparties | |||
| Loans to related companies | 1,389,770 | 0 | 1,389,770 |
| Receivables from related companies | 1,297,954 | 11, 457 | 1,286,497 |
| Current accounts | 478,638 | 0 | 478,638 |
| Short-term loans | 610,300 | 0 | 610,300 |
| Factoring | 209,016 | 11, 457 | 197, 559 |
| Total receivables from related parties | 2,687,724 | 11, 457 | 2,676,267 |
| Payables to related parties | |||
| Payables to related companies | 1,474,770 | 598,164 | 876,606 |
| Current accounts | 829,508 | 198,164 | 631,344 |
| Fixed-term deposits | 645,262 | 400,000 | 245,262 |
| Other payables to related parties | 847 | 0 | 847 |
| Total payables to related parties | 1,475,617 | 598,164 | 877, 453 |
| in TEUR | 2024 | 2023 |
| Guarantees, letters of comfort, letters of credit | 211,397 | 458,972 |
| Total contingent liabilities | 211,397 | 458,972 |
| in TEUR | 2024 | 2023 |
| Unutilised lending commitments | 79,513 | 3,785 |
| Total unutilised lending commitments | 79,513 | 3,785 |
| 2024 | 2023 | |||
| Market scenario | Impact on profit | Market scenario | Impact on profit | |
| Currency | (in TEUR) | (in TEUR) | ||
| CHF | 10% | 1,767 | 10% | 1,837 |
| –ꢀ10% | –1,767 | –ꢀ10% | –1,837 | |
| USD | 10% | 1,509 | 10% | 2,451 |
| –ꢀ10% | –1,509 | –ꢀ10% | –2,451 | |
| GBP | 10% | 7 | 10% | 1 |
| –ꢀ10% | –7 | –ꢀ10% | –1 | |
| CAD | 10% | 64 | 10% | 62 |
| –ꢀ10% | –64 | –ꢀ10% | –62 | |
| CNY | 10% | –4 | 10% | 4 |
| –ꢀ10% | 4 | –ꢀ10% | –4 | |
| DKK | 10% | 38 | 10% | 61 |
| –ꢀ10% | –38 | –ꢀ10% | –61 | |
| NOK | 10% | 76 | 10% | 80 |
| –ꢀ10% | –76 | –ꢀ10% | –80 | |
| Amounts in TEUR countervalue | ||||||
| in TEUR | Total | EUR | USD | CHF | DKK | Others |
| ASSETS | ||||||
| Non-current assets | ||||||
| Intangible assets | 1,238 | 366 | 0 | 872 | 0 | 0 |
| Right-of-use assets | 2,247 | 1,388 | 0 | 859 | 0 | 0 |
| Property, plant and equipment | 397 | 80 | 0 | 317 | 0 | 0 |
| Loans to related companies | 1,164,651 | 750,286 | 301,165 | 93,362 | 3,212 | 16,626 |
| Positive fair values of derivative instruments | 5,293 | 2,087 | 0 | 3,133 | 10 | 63 |
| Deferred tax assets | 1,183 | 935 | 0 | 248 | 0 | 0 |
| Total non-current assets | 1,175,009 | 755,142 | 301,165 | 98,791 | 3,222 | 16,689 |
| Current assets | ||||||
| Receivables from related companies | 1,723,063 | 1,062,480 | 230,748 | 165, 711 | 51,327 | 212,797 |
| Positive fair values of derivative instruments | 12,713 | –1,206 | 2,843 | 5,581 | 14 | 5,481 |
| Other assets | 5,412 | 1,800 | 15 | 3,596 | 0 | 1 |
| Income tax receivables | 0 | 0 | 0 | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 16,186 | 13,592 | –617 | 1,375 | 9 | 1,827 |
| Securities at amortised cost | 186,426 | 0 | 0 | 186,426 | 0 | 0 |
| Securities at fair value through profit or loss | 113,607 | 80,940 | 7, 457 | 25,210 | 0 | 0 |
| Cash and cash equivalents | 1,430,269 | 681,962 | 9,961 | 645,366 | 0 | 92,980 |
| Total current assets | 3, 487, 676 | 1,839,568 | 250,407 | 1,033,265 | 51,350 | 313,086 |
| Total assets | 4,662,685 | 2,594,710 | 551,572 | 1,132,056 | 54,572 | 329,775 |
| 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 | 497,274 | 497,274 | 0 | 0 | 0 | 0 |
| Other comprehensive income from cash flow hedges | –3,795 | –3,795 | 0 | 0 | 0 | 0 |
| Foreign currency translation | –71 | –71 | 0 | 0 | 0 | 0 |
| Total shareholders’ equity | 514,408 | 514,408 | 0 | 0 | 0 | 0 |
| Non-current liabilities | ||||||
| Bonds issued | 2,155,764 | 2,155,764 | 0 | 0 | 0 | 0 |
| Liabilities for pension plans | 7,227 | 0 | 0 | 7,227 | 0 | 0 |
| Lease liabilities | 1,054 | 245 | 0 | 809 | 0 | 0 |
| Negative fair values of derivative instruments | 12,561 | –161,852 | 167,254 | 7,064 | 0 | 95 |
| Deferred tax liabilities | 385 | 0 | 0 | 385 | 0 | 0 |
| Total non-current liabilities | 2,176,991 | 1,994,157 | 167, 254 | 15,485 | 0 | 95 |
| Current liabilities | ||||||
| Bonds issued | 498,623 | 498,623 | 0 | 0 | 0 | 0 |
| Payables to related companies | 1,422,468 | 1,159,788 | 72,995 | 51,431 | 5,738 | 132,516 |
| Lease liabilities | 1,217 | 1,158 | 0 | 59 | 0 | 0 |
| Payables to banks | 675 | 31 | 0 | 0 | 458 | 186 |
| Income tax payables | 14,791 | 3,714 | 0 | 11,077 | 0 | 0 |
| Negative fair values of derivative instruments | 10,168 | –50,186 | 55,826 | 1,894 | 1 | 2,633 |
| Other liabilities | 11, 571 | 2,244 | 1,309 | 7, 350 | 0 | 668 |
| Accrued expenses and deferred income | 11, 773 | 10,840 | 88 | 845 | 0 | 0 |
| Total current liabilities | 1,971,286 | 1,626,212 | 130,218 | 72,656 | 6,197 | 136,003 |
| Total equity and liabilities | 4,662,685 | 4,134,777 | 297, 472 | 88,141 | 6,197 | 136,098 |
| Balance sheet position | 0 | –1,540,067 | 254,100 | 1,043,915 | 48,375 | 193,677 |
| Amounts in TEUR countervalue | ||||||
| in TEUR | Total | EUR | USD | CHF | DKK | Others |
| ASSETS | ||||||
| Non-current assets | ||||||
| Intangible assets | 1,435 | –190 | 0 | 1,625 | 0 | 0 |
| Right-of-use assets | 1,621 | 1,361 | 0 | 260 | 0 | 0 |
| Property, plant and equipment | 271 | –134 | 0 | 405 | 0 | 0 |
| Loans to related companies | 1,389,770 | 849,804 | 379,870 | 131,269 | 3,178 | 25,649 |
| Positive fair values of derivative instruments | 10,193 | 162,284 | –153,865 | 1,597 | 5 | 172 |
| Deferred tax assets | 1,781 | 1,265 | 0 | 516 | 0 | 0 |
| Total non-current assets | 1,405,071 | 1,014,390 | 226,005 | 135,672 | 3,183 | 25,821 |
| Current assets | ||||||
| Receivables from related companies | 1,297,954 | 878,115 | 94,435 | 56,605 | 50,662 | 218,137 |
| Positive fair values of derivative instruments | 9,785 | 12,676 | –9,444 | 1,959 | 40 | 4,554 |
| Other assets | 5,724 | 4,291 | 0 | 1,432 | 0 | 1 |
| Income tax receivables | 55 | 0 | 0 | 55 | 0 | 0 |
| Accrued income and prepaid expenses | 12,088 | 9,321 | –618 | 2,129 | 5 | 1,251 |
| Securities at amortised cost | 112,949 | 0 | 0 | 112,949 | 0 | 0 |
| Securities at fair value through profit or loss | 114, 782 | 81,515 | 4,536 | 26,936 | 0 | 1,795 |
| Cash and cash equivalents | 1,191,590 | 631,599 | 1,068 | 543,849 | 2 | 15,072 |
| Total current assets | 2,744,927 | 1,617,517 | 89,977 | 745,914 | 50,709 | 240,810 |
| Total assets | 4,149,998 | 2,631,907 | 315,982 | 881,586 | 53,892 | 266,631 |
| 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 | 438,133 | 438,133 | 0 | 0 | 0 | 0 |
| Other comprehensive income from cash flow hedges | –5,409 | –5,409 | 0 | 0 | 0 | 0 |
| Foreign currency translation | 179 | 179 | 0 | 0 | 0 | 0 |
| Total shareholders’ equity | 453,903 | 453,903 | 0 | 0 | 0 | 0 |
| Non-current liabilities | ||||||
| Bonds issued | 2,149,847 | 2,149,847 | 0 | 0 | 0 | 0 |
| Liabilities for pension plans | 5,292 | 0 | 0 | 5,292 | 0 | 0 |
| Lease liabilities | 341 | 240 | 0 | 101 | 0 | 0 |
| Negative fair values of derivative instruments | 12,949 | 61,909 | –36,472 | –12,194 | 0 | –294 |
| Deferred tax liabilities | 397 | 0 | 0 | 397 | 0 | 0 |
| Total non-current liabilities | 2,168,826 | 2,211,996 | –36,472 | –6,404 | 0 | –294 |
| Current liabilities | ||||||
| Bonds issued | 0 | 0 | 0 | 0 | 0 | 0 |
| Payables to related companies | 1,474,770 | 1,224,990 | 103,252 | 23,973 | 4,134 | 118,421 |
| Lease liabilities | 1,304 | 1,139 | 0 | 165 | 0 | 0 |
| Payables to banks | 5,731 | 84 | 4,777 | 0 | 173 | 697 |
| Income tax payables | 12,422 | 2,121 | 0 | 10,301 | 0 | 0 |
| Negative fair values of derivative instruments | 13,227 | 55,030 | –20,593 | –15,187 | –6 | –6,017 |
| Other liabilities | 10,435 | 1,603 | 1,149 | 6,692 | 2 | 989 |
| Accrued expenses and deferred income | 9,380 | 8,422 | 102 | 856 | 0 | 0 |
| Total current liabilities | 1, 527, 269 | 1,293,389 | 88,687 | 26,800 | 4,303 | 114,090 |
| Total equity and liabilities | 4,149,998 | 3,959,288 | 52,215 | 20,396 | 4,303 | 113,796 |
| Balance sheet position | 0 | -1,327,381 | 263,767 | 861,190 | 49,589 | 152,835 |
| Fixed | Variable | Non–interest | ||
| in TEUR | Total | interest rate | interest rate | bearing |
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets | 1,238 | 0 | 0 | 1,238 |
| Right-of-use assets | 2,247 | 0 | 0 | 2,247 |
| Property, plant and equipment | 397 | 0 | 0 | 397 |
| Loans to related companies | 1,164,651 | 1,164,651 | 0 | 0 |
| Positive fair values of derivative instruments | 5,293 | 0 | 0 | 5,293 |
| Deferred tax assets | 1,183 | 0 | 0 | 1,183 |
| Total non-current assets | 1,175,009 | 1,164,651 | 0 | 10,358 |
| Current assets | ||||
| Receivables from related companies | 1,723,063 | 935,917 | 604,728 | 182,418 |
| Positive fair values of derivative instruments | 12,713 | 0 | 0 | 12,713 |
| Other assets | 5,412 | 0 | 5,412 | 0 |
| Income tax receivables | 0 | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 16,186 | 0 | 0 | 16,186 |
| Securities at amortised cost | 186,426 | 186,426 | 0 | 0 |
| Securities at fair value through profit or loss | 113,607 | 91,007 | 7,260 | 15,340 |
| Cash and cash equivalents | 1,430,269 | 0 | 1,430,269 | 0 |
| Total current assets | 3, 487, 676 | 1,213,350 | 2,047, 669 | 226,657 |
| Total assets | 4,662,685 | 2,378,001 | 2,047, 669 | 237,015 |
| 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 | 497,274 | 0 | 0 | 497,274 |
| Other comprehensive income from cash flow hedges | –3,795 | 0 | 0 | –3,795 |
| Foreign currency translation | –71 | 0 | 0 | –71 |
| Total shareholders’ equity | 514,408 | 0 | 0 | 514,408 |
| Non-current liabilities | ||||
| Bonds issued | 2,155,764 | 2,155,764 | 0 | 0 |
| Liabilities for pension plans | 7,227 | 0 | 7,227 | 0 |
| Lease liabilities | 1,054 | 1,054 | 0 | 0 |
| Negative fair values of derivative instruments | 12,561 | 0 | 0 | 12,561 |
| Deferred tax liabilities | 385 | 0 | 0 | 385 |
| Total non-current liabilities | 2,176,991 | 2,156,818 | 7, 227 | 12,946 |
| Current liabilities | ||||
| Bonds issued | 498,623 | 498,623 | 0 | 0 |
| Payables to related companies | 1,422,468 | 725,274 | 697,194 | 0 |
| Lease liabilities | 1,217 | 1,217 | 0 | 0 |
| Payables to banks | 675 | 0 | 675 | 0 |
| Income tax payables | 14,791 | 0 | 0 | 14,791 |
| Negative fair values of derivative instruments | 10,168 | 0 | 0 | 10,168 |
| Other liabilities | 11, 571 | 0 | 0 | 11, 571 |
| Accrued expenses and deferred income | 11, 773 | 0 | 0 | 11, 773 |
| Total current liabilities | 1,971,286 | 1,225,114 | 697,869 | 48,303 |
| Total equity and liabilities | 4,662,685 | 3,381,932 | 705,096 | 575,657 |
| Balance sheet position | 0 | –1,003,931 | 1,342,573 | –338,642 |
| Fixed | Variable | Non–interest | ||
| in TEUR | Total | interest rate | interest rate | bearing |
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets | 1,435 | 0 | 0 | 1,435 |
| Right-of-use assets | 1,621 | 0 | 0 | 1,621 |
| Property, plant and equipment | 271 | 0 | 0 | 271 |
| Loans to related companies | 1,389,770 | 1,389,770 | 0 | 0 |
| Positive fair values of derivative instruments | 10,193 | 0 | 0 | 10,193 |
| Deferred tax assets | 1,781 | 0 | 0 | 1,781 |
| Total non-current assets | 1,405,071 | 1,389,770 | 0 | 15,301 |
| Current assets | ||||
| Receivables from related companies | 1,297,954 | 610,300 | 478,638 | 209,016 |
| Positive fair values of derivative instruments | 9,785 | 0 | 0 | 9,785 |
| Other assets | 5,724 | 0 | 5,724 | 0 |
| Income tax receivables | 55 | 0 | 0 | 55 |
| Accrued income and prepaid expenses | 12,088 | 0 | 0 | 12,088 |
| Securities at amortised cost | 112,949 | 112,949 | 0 | 0 |
| Securities at fair value through profit or loss | 114, 782 | 92,847 | 8,572 | 13,363 |
| Cash and cash equivalents | 1,191,590 | 0 | 1,191,590 | 0 |
| Total current assets | 2,744,927 | 816,096 | 1,684,524 | 244,307 |
| Total assets | 4,149,998 | 2,205,866 | 1,684,524 | 259,608 |
| 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 | 438,133 | 0 | 0 | 438,133 |
| Other comprehensive income from cash flow hedges | –5,409 | 0 | 0 | –5,409 |
| Foreign currency translation | 179 | 0 | 0 | 179 |
| Total shareholders’ equity | 453,903 | 0 | 0 | 453,903 |
| Non-current liabilities | ||||
| Bonds issued | 2,149,847 | 2,149,847 | 0 | 0 |
| Liabilities for pension plans | 5,292 | 0 | 5,292 | 0 |
| Lease liabilities | 341 | 341 | 0 | 0 |
| Negative fair values of derivative instruments | 12,949 | 0 | 0 | 12,949 |
| Deferred tax liabilities | 397 | 0 | 0 | 397 |
| Total non-current liabilities | 2,168,826 | 2,150,188 | 5,292 | 13,346 |
| Current liabilities | ||||
| Bonds issued | 0 | 0 | 0 | 0 |
| Payables to related companies | 1,474,770 | 645,262 | 829,508 | 0 |
| Lease liabilities | 1,304 | 1,304 | 0 | 0 |
| Payables to banks | 5,731 | 0 | 5,731 | 0 |
| Income tax payables | 12,422 | 0 | 0 | 12,422 |
| Negative fair values of derivative instruments | 13,227 | 0 | 0 | 13,227 |
| Other liabilities | 10,435 | 0 | 0 | 10,435 |
| Accrued expenses and deferred income | 9,380 | 0 | 0 | 9,380 |
| Total current liabilities | 1, 527, 269 | 646,566 | 835,239 | 45,464 |
| Total equity and liabilities | 4,149,998 | 2,796,754 | 840,531 | 512,713 |
| Balance sheet position | 0 | –590,888 | 844,056 | –253,169 |
| in TEUR | Duration | |||||||||||
| Change in | ||||||||||||
| Currency | basis points | ≤6 months | 6 months to 1 year | 1–5 years | >5 years | Total | ||||||
| EUR | 100 | –100 | –1,759 | 1,835 | –1,733 | 1,797 | 1,604 | –1,653 | 30,345 | –32,416 | 28,457 | –30,437 |
| USD | 100 | –100 | –86 | 90 | 7 | –7 | –1,806 | 1,897 | 0 | 0 | –1,885 | 1,980 |
| CHF | 100 | –100 | –380 | 390 | –246 | 254 | 2,100 | –2,134 | –353 | 374 | 1,121 | –1,116 |
| DKK | 100 | –100 | 25 | –26 | 0 | 0 | –5 | 5 | –3 | 3 | 17 | –18 |
| CNH | 100 | –100 | –9 | 9 | 1 | –1 | 0 | 0 | 0 | 0 | –8 | 8 |
| NOK | 100 | –100 | –10 | 10 | 5 | –5 | 0 | 0 | 0 | 0 | –5 | 5 |
| CAD | 100 | –100 | 4 | –3 | –9 | 10 | 2 | –2 | 0 | 0 | –3 | 5 |
| GBP | 100 | –100 | –3 | 3 | –6 | 6 | 0 | 0 | 0 | 0 | –9 | 9 |
| Others | 100 | –100 | –19 | 20 | –86 | 89 | –51 | 52 | 0 | 0 | –156 | 161 |
| in TEUR | Duration | |||||||||||
| Change in | ||||||||||||
| Currency | basis points | ≤6 months | 6 months to 1 year | 1–5 years | >5 years | Total | ||||||
| EUR | 100 | –100 | –724 | 766 | –1,945 | 2,029 | 9,466 | –9,996 | 15,507 | –16,622 | 22,304 | –23,823 |
| USD | 100 | –100 | 43 | –46 | –195 | 204 | 59 | –60 | –2,046 | 2,156 | –2,139 | 2,254 |
| CHF | 100 | –100 | –540 | 560 | –66 | 68 | 4,593 | –4,767 | –1,072 | 1,328 | 2,915 | –2,811 |
| DKK | 100 | –100 | 6 | –7 | 0 | 0 | 27 | –27 | 0 | 0 | 33 | –34 |
| CNH | 100 | –100 | 6 | –7 | 10 | –10 | 0 | 0 | 0 | 0 | 16 | –17 |
| NOK | 100 | –100 | 1 | –2 | –12 | 13 | 0 | 0 | 0 | 0 | –11 | 11 |
| CAD | 100 | –100 | 0 | 0 | 1 | –1 | 0 | 0 | 0 | 0 | 1 | –1 |
| GBP | 100 | –100 | –6 | 7 | –25 | 26 | 0 | 0 | 0 | 0 | –31 | 33 |
| Others | 100 | –100 | –4 | 5 | –47 | 49 | –145 | 150 | 0 | 0 | –196 | 204 |
| in TEUR | Market value | Share |
| Equity/equity funds | 13,428 | 11.8% |
| Investment-grade bonds /bond funds | 97,113 | 85.5% |
| Sub-investment-grade bonds | 1,153 | 1.0% |
| Commodities | 1,913 | 1.7% |
| Total asset allocation | 113,607 | 100.0% |
| in TEUR | Market value | Share |
| Equity/equity funds | 11,314 | 9.9% |
| Investment-grade bonds /bond funds | 99,429 | 86.6% |
| Sub-investment-grade bonds | 1,990 | 1.7% |
| Commodities | 2,049 | 1.8% |
| Total asset allocation | 114,782 | 100.0% |
| in TEUR | 2024 | 2023 |
| Credit risks at 31 December | ||
| Total Würth Group long-term | 1,167,018 | 1,393,722 |
| Total Würth Group short-term | 1,723,800 | 1,298,848 |
| On-balance exposure | ||
| Cash and cash equivalents | 1,430,269 | 1,191,590 |
| Securities at amortised cost | 186,426 | 112,949 |
| Positive fair values of derivative instruments | 18,006 | 19,978 |
| Other assets | 5,412 | 5,724 |
| Off-balance exposure | ||
| Contingent liabilities | 211,397 | 458,972 |
| Lending commitments | 79,513 | 3,785 |
| Total credit risk exposure | 4,821,841 | 4,485,568 |
| in TEUR | 31.12.2024 | 31.12.2023 |
| Loans to related companies | 2,367 | 3,952 |
| Short-term receivables from related companies | 737 | 894 |
| Total expected credit loss | 3,104 | 4,846 |
| ECL movements (in TEUR) | Stage 1 | Stage 2 | Stage 3 | Total |
| Balance as at 1 January 2024 | 4,526 | 320 | 0 | 4,846 |
| Changes due to | ||||
| Net movements from new and derecognised transactions | –428 | –271 | 0 | –699 |
| Stage migration | –8 | 18 | 0 | 10 |
| Remeasurements | –1,036 | –17 | 0 | –1,053 |
| Balance as at 31 December 2024 | 3,054 | 50 | 0 | 3,104 |
| Cashflow | ||||
| in TEUR | Carrying amounts | <1 year | 1–5 years | >5 years |
| On-balance liabilities | ||||
| Financial liabilities | ||||
| Bonds | 2,654,387 | 542,581 | 1,198,549 | 1,142,750 |
| Payables to banks | 675 | 675 | 0 | 0 |
| Derivative financial liabilities | ||||
| Inflows from foreign currency instruments | 25,119 | 68,307 | 0 | |
| Outflows from foreign currency instruments | 24,217 | 26,261 | 7 7,174 | 0 |
| Inflows from interest rate instruments | 52,636 | 170,757 | 0 | |
| Outflows from interest rate instruments | 20,420 | 62,700 | 196,030 | 2,342 |
| Off-Balance liabilities | ||||
| Contingent liabilities | 211,397 | 211,397 | 0 | 0 |
| Cashflow | ||||
| in TEUR | Carrying amounts | <1 year | 1–5 years | >5 years |
| On-balance liabilities | ||||
| Financial liabilities | ||||
| Bonds | 2,149,847 | 30,152 | 1,659,141 | 625,500 |
| Payables to banks | 5,731 | 5,731 | 0 | 0 |
| Derivative financial liabilities | ||||
| Inflows from foreign currency instruments | 1,213,884 | 7 7,0 05 | 12,696 | |
| Outflows from foreign currency instruments | 29,892 | 1,235,486 | 82,632 | 13,578 |
| Inflows from interest rate instruments | 28,331 | 183,612 | 0 | |
| Outflows from interest rate instruments | 22,142 | 40,417 | 200,720 | 4,157 |
| Off-Balance liabilities | ||||
| Contingent liabilities | 458,972 | 458,972 | 0 | 0 |
| Contract value or | |||
| in TEUR | notional value | Positive fair value | Negative fair value |
| Foreign currency instruments | |||
| Forward currency contracts | 2,143,290 | 14,230 | –24,217 |
| Options | 150,465 | 591 | –591 |
| Total foreign currency instruments | 2,293,755 | 14,821 | –24,808 |
| Interest rate instruments | |||
| Interest rate swaps | 822,973 | 6,543 | –11,108 |
| Cross-currency swaps | 223,644 | 0 | –9,312 |
| Financial futures | 6,103 | 0 | 0 |
| Total interest rate instruments | 1,052,720 | 6,543 | –20,420 |
| Reduction due to CSA | 0 | –3,358 | 22,499 |
| Total derivative financial instruments | 3,346,475 | 18,006 | –22,729 |
| Contract value or | |||
| in TEUR | notional value | Positive fair value | Negative fair value |
| Foreign currency instruments | |||
| Forward currency contracts | 2,180,701 | 11,321 | –29,892 |
| Options | 56,658 | 2,795 | –108 |
| Total foreign currency instruments | 2, 237, 359 | 14,116 | –30,000 |
| Interest rate instruments | |||
| Interest rate swaps | 687,034 | 8,555 | –19,951 |
| Cross-currency swaps | 245,348 | 7,252 | –2,191 |
| Financial futures | 2,182 | 0 | 0 |
| Total interest rate instruments | 934,564 | 15,807 | –22,142 |
| Reduction due to CSA | 0 | –9,945 | 25,966 |
| Total derivative financial instruments | 3,171,923 | 19,978 | –26,176 |
| 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 | 21,364 | –3,358 | 18,006 |
| Total | 21,364 | –3,358 | 18,006 |
| FINANCIAL LIABILITIES | |||
| Derivative financial instruments | –45,228 | 22,499 | –22,729 |
| Total | –45,228 | 22,499 | –22,729 |
| 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 | 29,923 | –9,945 | 19,978 |
| Total | 29,923 | –9,945 | 19,978 |
| FINANCIAL LIABILITIES | |||
| Derivative financial instruments | –52,142 | 25,966 | –26,176 |
| Total | –52,142 | 25,966 | –26,176 |
| Carrying amount | Fair value | |||
| in TEUR | 2024 | 2023 | 2024 | 2023 |
| ASSETS | ||||
| Non-current assets | ||||
| Loans to related companies | 1,164,651 | 1,389,770 | 1,197,298 | 1,401,428 |
| Positive fair values of derivative instruments | 5,293 | 10,193 | 5,293 | 10,193 |
| Total non-current assets | 1,169,944 | 1,399,963 | 1,202,591 | 1,411,621 |
| Current assets | ||||
| Receivables from related companies | 1,723,063 | 1,297,954 | 1,723,063 | 1,297,954 |
| Positive fair values of derivative instruments | 12,713 | 9,785 | 12,713 | 9,785 |
| Securities at amortised cost | 186,426 | 112,949 | 186,772 | 113,214 |
| Securities at fair value through profit or loss | 113,607 | 114, 782 | 113,607 | 114, 782 |
| Cash and cash equivalents | 1,430,269 | 1,191,590 | 1,430,269 | 1,191,590 |
| Total current assets | 3,466,078 | 2,727,060 | 3,466,424 | 2, 727, 325 |
| LIABILITIES | ||||
| Non-current liabilities | ||||
| Bonds issued | 2,155,764 | 2,149,847 | 2,125,869 | 2,073,057 |
| Negative fair values of derivative instruments | 12,561 | 12,949 | 12,561 | 12,949 |
| Total non-current liabilities | 2,168,325 | 2,162,796 | 2,138,430 | 2,086,006 |
| Current liabilities | ||||
| Bond issued | 498,623 | 0 | 496,315 | 0 |
| Payables to related companies | 1,422,468 | 1,474,770 | 1,420,769 | 1,471,927 |
| Payables to banks | 675 | 5,731 | 675 | 5,731 |
| Negative fair values of derivative instruments | 10,168 | 13,227 | 10,168 | 13,227 |
| Total current liabilities | 1,931,934 | 1,493,728 | 1,927,927 | 1,490,885 |
| in TEUR | Level 1 | Level 2 | Level 3 | Total fair value |
| ASSETS | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 6,543 | 0 | 6,543 |
| Cross-currency swaps | 0 | 0 | 0 | 0 |
| Options | 0 | 591 | 0 | 591 |
| Forward currency contracts | 0 | 14,230 | 0 | 14,230 |
| Reduction due to CSA | 0 | –3,358 | 0 | –3,358 |
| Financial instruments at fair value through profit or loss | ||||
| Securities at fair value through profit or loss | 113,607 | 0 | 0 | 113,607 |
| Financial instruments at amortised cost | ||||
| Loans to related companies | 0 | 1,197,298 | 0 | 1,197,298 |
| Securities at amortised cost | 0 | 186,426 | 0 | 186,426 |
| LIABILITIES | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 11,108 | 0 | 11,108 |
| Cross-currency swaps | 0 | 9,312 | 0 | 9,312 |
| Options | 0 | 591 | 0 | 591 |
| Foreign currency contracts | 0 | 24,217 | 0 | 24,217 |
| Reduction due to CSA | 0 | –22,499 | 0 | –22,499 |
| Other liabilities at amortised cost | ||||
| Bonds issued | 2,622,184 | 0 | 0 | 2,622,184 |
| Payables to related companies | 0 | 1,420,769 | 0 | 1,420,769 |
| in TEUR | Level 1 | Level 2 | Level 3 | Total fair value |
| ASSETS | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 8,555 | 0 | 8,555 |
| Cross-currency swaps | 0 | 7,252 | 0 | 7,252 |
| Options | 0 | 2,795 | 0 | 2,795 |
| Forward currency contracts | 0 | 11,321 | 0 | 11,321 |
| Reduction due to CSA | 0 | –9,945 | 0 | –9,945 |
| Financial instruments at fair value through profit or loss | ||||
| Securities at fair value through profit or loss | 114, 782 | 0 | 0 | 114, 782 |
| Financial instruments at amortised cost | ||||
| Loans to related companies | 0 | 1,401,428 | 0 | 1,401,428 |
| Securities at amortised cost | 0 | 112,949 | 0 | 112,949 |
| LIABILITIES | ||||
| Derivative financial instruments | ||||
| Interest rate swaps | 0 | 19,951 | 0 | 19,951 |
| Cross-currency swaps | 0 | 2,191 | 0 | 2,191 |
| Options | 0 | 108 | 0 | 108 |
| Foreign currency contracts | 0 | 29,892 | 0 | 29,892 |
| Reduction due to CSA | 0 | –25,966 | 0 | –25,966 |
| Other liabilities at amortised cost | ||||
| Bonds issued | 2,073,057 | 0 | 0 | 2,073,057 |
| Payables to related companies | 0 | 1,471,927 | 0 | 1,471,927 |
| Carrying amount 2024 | Carrying amount 2023 | |||||
| Transaction | Notional | |||||
| in TEUR | currency | amount | Assets | Liabilities | Assets | Liabilities |
| Micro cash flow hedges | ||||||
| Hedges to related parties | USD | 20,000 | 0 | 0 | 0 | 401 |
| Hedges to related parties | USD | 37, 50 0 | 0 | 1,990 | 0 | 173 |
| Hedges to related parties | USD | 15,000 | 0 | 0 | 330 | 0 |
| Hedges to related parties | USD | 7,000 | 0 | 265 | 201 | 0 |
| Hedges to related parties | USD | 15,000 | 0 | 651 | 300 | 0 |
| Hedges to related parties | CHF | 19,937 | 0 | 1,008 | 0 | 1,617 |
| Forecasted – new bond issued 20181 | EUR | 0 | 31 | 0 | 108 | |
| Forecasted – new bond issued 20202 | EUR | 0 | 4,740 | 0 | 6,732 | |
| Forecasted – new bond issued 20223 | EUR | 403 | 0 | 474 | 0 | |
| Forecasted – new bond issued 20244 | EUR | 0 | 510 | 0 | 0 | |
| in TEUR | |||
| Carrying amount | <1 year | 1–5 years | >5 years |
| At 31 December 2024 | |||
| Hedges to related parties USD 37,500 | 0 | 1,990 | 0 |
| Hedges to related parties USD 7,000 | 265 | 0 | 0 |
| Hedges to related parties USD 15,000 | 651 | 0 | 0 |
| Hedges to related parties CHF 19,937 | 0 | 1,008 | 0 |
| Carrying amount 2024 | Carrying amount 2023 | |||||
| Transaction | Notional | |||||
| in TEUR | currency | amount | Assets | Liabilities | Assets | Liabilities |
| Micro fair value hedges | ||||||
| Würth bond 2025 | EUR | 150,000 | 0 | 1,231 | 0 | 4,992 |
| Würth bond 2026 | CHF | 100,000 | 3,123 | 0 | 1,528 | 0 |
| Würth bond 2030 | EUR | 250,000 | 0 | 9,405 | 0 | 13,291 |
| Würth bond 2031 | EUR | 200,000 | 0 | 77 | 0 | 0 |
| Hedges to related parties | EUR | 30,000 | 307 | 0 | 1,099 | 0 |
| Hedges to related parties | EUR | 10,000 | 716 | 0 | 1,021 | 0 |
| Hedges to related parties | USD | 130,000 | 0 | 3,856 | 5,030 | 0 |
| Hedges to related parties | EUR | 40,000 | 2,047 | 0 | 3,362 | 0 |
| Hedges to related parties | USD | 10,000 | 0 | 159 | 569 | 0 |
| Hedges to related parties | USD | 25,000 | 0 | 1,383 | 822 | 0 |
| in TEUR | |||
| Carrying amount | <1 year | 1–5 years | >5 years |
| At 31 December 2024 | |||
| Würth bond 2025 EUR 150,000 | 1,231 | 0 | 0 |
| Würth bond 2026 CHF 100,000 | 0 | 3,123 | 0 |
| Würth bond 2030 EUR 250,000 | 0 | 0 | 9,405 |
| Würth bond 2031 EUR 200,000 | 0 | 0 | 77 |
| Hedges to related parties EUR 30,000 | 307 | 0 | 0 |
| Hedges to related parties EUR 10,000 | 0 | 716 | 0 |
| Hedges to related parties USD 130,000 | 0 | 3,856 | 0 |
| Hedges to related parties EUR 40,000 | 0 | 2,047 | 0 |
| Hedges to related parties USD 10,000 | 0 | 159 | 0 |
| Hedges to related parties USD 25,000 | 1,383 | 0 | 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 | 168,605 | 0 | 2,295 | 0 | 0 | 170,900 | 14 | –1,191 | 169,723 |
| Interest expenses | –106,852 | 0 | –152 | 0 | 0 | –107,0 04 | –13 | 1,191 | –105,826 |
| Net interest income | 61,753 | 0 | 2,143 | 0 | 0 | 63,896 | 1 | 0 | 63,897 |
| Income from factoring activities | 13,613 | 0 | 0 | 0 | 0 | 13,613 | 0 | 0 | 13,613 |
| Income from commission and | |||||||||
| service fee activities | 0 | 0 | 0 | 31,705 | 0 | 31,705 | 17,80 0 | 0 | 49,505 |
| Income from trading activities | |||||||||
| and financial instruments | 0 | 20,449 | 3,119 | 0 | 0 | 23,568 | –278 | 250 | 23,540 |
| Other ordinary income | 732 | 0 | 0 | 0 | 0 | 732 | 178 | 0 | 910 |
| Expected credit loss | |||||||||
| (expenses)/recovery | 1,742 | 0 | 0 | 0 | 0 | 1,742 | 0 | 0 | 1,742 |
| Total segment income | 77,840 | 20,449 | 5,262 | 31,705 | 0 | 135,256 | 17, 701 | 250 | 153,207 |
| Expenses | |||||||||
| Personnel expenses | 0 | 0 | 0 | 0 | –13,391 | –13,391 | –13,347 | 0 | –26,738 |
| Other administrative expenses | 0 | 0 | 0 | 0 | –13,850 | –13,850 | –2,357 | 0 | –16,207 |
| Amortisation | 0 | 0 | 0 | 0 | –1,208 | –1,208 | –874 | 0 | –2,082 |
| Segment expenses | 0 | 0 | 0 | 0 | –28,449 | –28,449 | –16,578 | 0 | –45,027 |
| Segment result | 77,840 | 20,449 | 5,262 | 31,705 | –28,449 | 106,807 | 1,123 | 250 | 108,180 |
| Income tax expense | 0 | 0 | 0 | 0 | –21,699 | –21,699 | –231 | 0 | –21,930 |
| Net profit for the year | 77,840 | 20,449 | 5,262 | 31,705 | –50,148 | 85,108 | 892 | 250 | 86,250 |
| 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 | 146,608 | 0 | 1,930 | 0 | 0 | 148,538 | 16 | –165 | 148,389 |
| Interest expenses | –97, 566 | 0 | –141 | 0 | 0 | –97, 707 | –3 | 165 | –97, 545 |
| Net interest income | 49,042 | 0 | 1,789 | 0 | 0 | 50,831 | 13 | 0 | 50,844 |
| Income from factoring activities | 13,573 | 0 | 0 | 0 | 0 | 13,573 | 0 | 0 | 13,573 |
| Income from commission and | |||||||||
| service fee activities | 0 | 0 | 0 | 33,736 | 0 | 33,736 | 15,828 | 0 | 49,564 |
| Income from trading activities | |||||||||
| and financial instruments | 0 | 15,178 | 4,898 | 0 | 0 | 20,076 | 440 | –140 | 20,376 |
| Other ordinary income | 410 | 0 | 0 | 0 | 0 | 410 | 182 | 0 | 592 |
| Expected credit loss | |||||||||
| (expenses)/recovery | 4,273 | 0 | 0 | 0 | 0 | 4,273 | 0 | 0 | 4,273 |
| Total segment income | 67, 298 | 15,178 | 6,687 | 33,736 | 0 | 122,899 | 16,463 | –140 | 139,222 |
| Expenses | |||||||||
| Personnel expenses | 0 | 0 | 0 | 0 | –11, 590 | –11, 590 | –12,145 | 0 | –23,735 |
| Other administrative expenses | 0 | 0 | 0 | 0 | –13,131 | –13,131 | –2,137 | 0 | –15,268 |
| Amortisation | 0 | 0 | 0 | 0 | –1,144 | –1,144 | –874 | 0 | –2,018 |
| Segment expenses | 0 | 0 | 0 | 0 | –25,865 | –25,865 | –15,156 | 0 | –41,021 |
| Segment result | 67, 298 | 15,178 | 6,687 | 33,736 | –25,865 | 97,034 | 1,307 | –140 | 98,201 |
| Income tax expense | 0 | 0 | 0 | 0 | –18,978 | –18,978 | –154 | 0 | –19,132 |
| Net profit for the year | 67, 298 | 15,178 | 6,687 | 33,736 | –44,843 | 78,056 | 1,153 | –140 | 79,069 |
| 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 | 4,513,857 | 17, 772 | 115,157 | 0 | 39,292 | 4,686,078 | 9,949 | –33,342 | 4,662,685 |
| Segment liabilities | 4,174,406 | 22,631 | 27,355 | 0 | 461,686 | 4,686,078 | 9,949 | –33,342 | 4,662,685 |
| Additional segment | |||||||||
| information | |||||||||
| Capital expenditures | 0 | 0 | 0 | 0 | 290 | 290 | 194 | 0 | 484 |
| 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 | 4,032,222 | 19,928 | 115,349 | 0 | 35,789 | 4,203,288 | 8,750 | –62,040 | 4,149,998 |
| Segment liabilities | 3,746,599 | 25,518 | 22,637 | 0 | 408,534 | 4,203,288 | 8,750 | –62,040 | 4,149,998 |
| Additional segment | |||||||||
| information | |||||||||
| Capital expenditures | 8 | 0 | 0 | 0 | 0 | 8 | 327 | 0 | 335 |
| Maturity | |||
| in TEUR | Total | <12 months | >12 months |
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 1,238 | 366 | 872 |
| Right-of-use assets | 2,247 | 0 | 2,247 |
| Property, plant and equipment | 397 | 397 | 0 |
| Loans to related companies | 1,164,651 | 0 | 1,164,651 |
| Positive fair values of derivative instruments | 5,293 | 0 | 5,293 |
| Deferred tax assets | 1,183 | 1,183 | 0 |
| Total non-current assets | 1,175,009 | 1,946 | 1,173,063 |
| Current assets | |||
| Receivables from related companies | 1,723,063 | 1,723,063 | 0 |
| Positive fair values of derivative instruments | 12,713 | 12,713 | 0 |
| Other assets | 5,412 | 5,412 | 0 |
| Income tax receivables | 0 | 0 | 0 |
| Accrued income and prepaid expenses | 16,186 | 16,186 | 0 |
| Securities at amortised cost | 186,426 | 186,426 | 0 |
| Securities at fair value through profit or loss | 113,607 | 113,607 | 0 |
| Cash and cash equivalents | 1,430,269 | 1,430,269 | 0 |
| Total current assets | 3, 487, 676 | 3, 487, 676 | 0 |
| Total assets | 4,662,685 | 3,489,622 | 1,173,063 |
| Non-current liabilities | |||
| Bonds issued | 2,155,764 | 0 | 2,155,764 |
| Liabilities for pension plans | 7,227 | 0 | 7,227 |
| Lease liabilities | 1,054 | 0 | 1,054 |
| Negative fair values of derivative instruments | 12,561 | 0 | 12,561 |
| Deferred tax liabilities | 385 | 385 | 0 |
| Total non-current liabilities | 2,176,991 | 385 | 2,176,606 |
| Current liabilities | |||
| Bonds issued | 498,623 | 498,623 | 0 |
| Payables to related companies | 1,422,468 | 1,422,468 | 0 |
| Lease liabilities | 1,217 | 1,217 | 0 |
| Payables to banks | 675 | 675 | 0 |
| Income tax payables | 14,791 | 14,791 | 0 |
| Negative fair values of derivative instruments | 10,168 | 10,168 | 0 |
| Other liabilities | 11, 571 | 11, 571 | 0 |
| Accrued expenses and deferred income | 11, 773 | 11, 773 | 0 |
| Total current liabilities | 1,971,286 | 1,971,286 | 0 |
| Total liabilities | 4,148,277 | 1,971,671 | 2,176,606 |
| Maturity | |||
| in TEUR | Total | <12 months | >12 months |
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 1,435 | 372 | 1,063 |
| Right-of-use assets | 1,621 | 0 | 1,621 |
| Property, plant and equipment | 271 | 271 | 0 |
| Loans to related companies | 1,389,770 | 0 | 1,389,770 |
| Positive fair values of derivative instruments | 10,193 | 0 | 10,193 |
| Deferred tax assets | 1,781 | 1,781 | 0 |
| Total non-current assets | 1,405,071 | 2,424 | 1,402,647 |
| Current assets | |||
| Receivables from related companies | 1,297,954 | 1,297,954 | 0 |
| Positive fair values of derivative instruments | 9,785 | 9,785 | 0 |
| Other assets | 5,724 | 5,724 | 0 |
| Income tax receivables | 55 | 55 | 0 |
| Accrued income and prepaid expenses | 12,088 | 12,088 | 0 |
| Securities at amortised cost | 112,949 | 112,949 | 0 |
| Securities at fair value through profit or loss | 114, 782 | 114, 782 | 0 |
| Cash and cash equivalents | 1,191,590 | 1,191,590 | 0 |
| Total current assets | 2,744,927 | 2,744,927 | 0 |
| Total assets | 4,149,998 | 2, 747, 351 | 1,402,647 |
| Non-current liabilities | |||
| Bonds issued | 2,149,847 | 0 | 2,149,847 |
| Liabilities for pension plans | 5,292 | 0 | 5,292 |
| Lease liabilities | 341 | 0 | 341 |
| Negative fair values of derivative instruments | 12,949 | 0 | 12,949 |
| Deferred tax liabilities | 397 | 397 | 0 |
| Total non-current liabilities | 2,168,826 | 397 | 2,168,429 |
| Current liabilities | |||
| Bonds issued | 0 | 0 | 0 |
| Payables to related companies | 1,474,770 | 1,474,770 | 0 |
| Lease liabilities | 1,304 | 1,304 | 0 |
| Payables to banks | 5,731 | 5,731 | 0 |
| Income tax payables | 12,422 | 12,422 | 0 |
| Negative fair values of derivative instruments | 13,227 | 13,227 | 0 |
| Other liabilities | 10,435 | 10,435 | 0 |
| Accrued expenses and deferred income | 9,380 | 9,380 | 0 |
| Total current liabilities | 1, 527, 269 | 1, 527, 269 | 0 |
| Total liabilities | 3,696,095 | 1,527,666 | 2,168,429 |