| KONSERNITILINPÄÄTÖS, IFRS | |||||||||
1,000 | EUR | Note | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | 1,000 | EUR | Note | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
| Continuing operations | Other comprehensive income | ||||||||
Net sales | 3.1 | Items that may be reclassified to profit or loss | |||||||
Other operating income | 3.2 | in subsequent periods: | |||||||
Share of profits accounted for using the equity method | 3.3 | Translation differences | - | ||||||
Materials and services | 3.4 | - | - | Cash flow hedges | 5.2 | - | |||
| Other comprehensive income for the period, | |||||||||
Employee benefit expenses | 3.6 | - | - | net of taxes | |||||
Depreciation, amortization and impairment losses | 3.7 | - | - | Total comprehensive income | |||||
Depreciation and amortization, leased assets | 3.7 | - | - | ||||||
Other operating expenses | 3.5 | - | - | Profit for the period attributable to | |||||
Operating profit | Parent company shareholders | ||||||||
Non-controlling interest | |||||||||
Financial income | 3.8 | ||||||||
Financial expenses | 3.8 | - | - | ||||||
Financial income and expenses | - | - | Total comprehensive income attributable to | ||||||
Parent company shareholders | |||||||||
Profit before taxes | Non-controlling interest | ||||||||
Income taxes | 3.9 | - | - | ||||||
Profit from continuing operations | Earnings per share attributable to parent company | ||||||||
| shareholders, EUR | |||||||||
Profit from discontinued operations | 1.3 | - | Basic earnings per share | ||||||
Profit for the period | Continuing operations | 2.7 | |||||||
Discontinued operations | 2.7 | - | |||||||
Total | - | ||||||||
| Diluted earnings per share | |||||||||
Continuing operations | 2.7 | ||||||||
Discontinued operations | 2.7 | - | |||||||
Total | - |
| KONSERNITILINPÄÄTÖS, IFRS | ||||||||||
| ASSETS | EQUITY AND LIABILITIES | |||||||||
1,000 | EUR | Note | 31.12.2024 | 31.12.2023 | 1,000 | EUR | Note | 31.12.2024 | 31.12.2023 | |
| Non-current assets | Equity attributable to parent company shareholders | |||||||||
Goodwill | 4.3 | Share capital | 2.6 | |||||||
Other intangible assets | 4.2 | Share premium reserve | 2.6 | |||||||
Tangible assets | 4.1 | Other reserves | ||||||||
Leased assets | 2.5 | Hybrid bond | 2.6 | |||||||
Investments accounted for using the equity method | 3.3 | Translation differences | - | - | ||||||
Other financial assets | Retained earnings | |||||||||
Deferred tax assets | 4.8 | Total equity attributable to owners of the parent | ||||||||
Total non-current assets | company | |||||||||
Equity attributable to the non-controlling interest | ||||||||||
Total equity | ||||||||||
| Current assets | ||||||||||
Inventories | 4.4 | Non-current liabilities | ||||||||
Accounts receivable and other receivables | 4.5 | Deferred tax liabilities | 4.8 | |||||||
Current tax assets | Provisions | 4.7 | ||||||||
Cash and cash equivalents | 2.2 | Loans and overdraft facilities | 2.3 | |||||||
Total current assets | Lease liabilities | 2.5 | ||||||||
Total assets | ||||||||||
Other liabilities | 4.6 | |||||||||
Total non-current liabilities | ||||||||||
| Current liabilities | ||||||||||
Provisions | 4.7 | |||||||||
Loans and overdraft facilities | 2.3 | |||||||||
Lease liabilities | 2.5 | |||||||||
Accounts payable and other liabilities | 4.6 | |||||||||
Current tax liabilities | ||||||||||
Total current liabilities | ||||||||||
Total liabilities | ||||||||||
Total equity and liabilities | ||||||||||
1,000 | EUR | Note | Jan 1–Dec 31, 2024 Jan 1–Dec 31, 2023 | 1,000 | EUR | Note | Jan 1–Dec 31, 2024 Jan 1–Dec 31, 2023 | ||
| Cash flows from/used in operating activities | Cash flows from/used in investing activities | ||||||||
Operating profit from continuing operations | Investments in tangible and intangible assets | 4 | - | - | |||||
Operating profit from discontinued operations | 1.3 | - | Proceeds from sale of supramax vessels | ||||||
Operating profit total | Proceeds from sale of tangible assets and other | ||||||||
| Adjustments to operating profit: | non-current assets | ||||||||
Depreciation, amortization and impairment losses | Swed Handling acquisition, net of cash | - | |||||||
| Gains on sale of tangible assets and other non-cur- | Other acquisitions, net of cash | - | - | ||||||
rent assets | - | - | Dividends received | ||||||
| Losses on sale / deconsolidation of business opera- | Cash impact from sale / deconsolidation of business | ||||||||
tions | operations *) | - | |||||||
Expensed inventory fair value adjustment of acquired busi- nesses | Investing cash flow | - | - | ||||||
| Share of profits accounted for using the equity | |||||||||
method | 3.3 | - | - | Cash flows from/used in financing activities | |||||
Share-based incentive plan | Proceeds from loans | ||||||||
Increase (+) / decrease (-) in provisions | - | Repayments of loans | - | - | |||||
Unrealized foreign exchange gains and losses on operating activities | Proceeds from issuance of commercial papers | ||||||||
Purchase of own shares | - | ||||||||
| Change in working capital: | Payment of lease liabilities | - | - | ||||||
Increase (-) / decrease (+) in inventories | - | Hybrid bond, interest paid | 2.6 | - | - | ||||
| Increase (-) / decrease (+) in inventories green coast- | Proceeds from sale of minority interest in ESL Shipping | ||||||||
ers and green handies | - | - | Dividend paid to the non-controlling owners | - | |||||
| Increase (-) / decrease (+) in accounts receivable and | Dividends paid | - | - | ||||||
other receivables | - | Financing cash flow | - | ||||||
Increase (+) / decrease (-) in accounts payable and other liabilities | - | - | |||||||
Interest paid | - | - | Change in cash and cash equivalents | - | |||||
Interest received | Cash and cash equivalents Jan. 1 | ||||||||
Income taxes paid | - | - | Translation differences | - | |||||
Operating cash flow | Impairment of cash of the eastern companies classified | ||||||||
as held for sale | |||||||||
Cash and cash equivalents at year-end |
| Total equity attributable to owners of the parent company | |||||||||||
| Share | Non- | ||||||||||
| premium | Other | Translation | Retained | controlling | |||||||
1,000 | EUR | Note | Share capital | reserve | reserves | Hybrid bond | differences | earnings | Total | interest | Total equity |
Equity January 1, 2024 | - | ||||||||||
| Comprehensive income | |||||||||||
Profit for the period | |||||||||||
| Other comprehensive income, net of taxes | |||||||||||
Cash flow hedges | |||||||||||
Translation differences | - | - | - | ||||||||
Total comprehensive income | - | ||||||||||
| Transactions with owners: | |||||||||||
Dividend distribution | - | - | - | - | |||||||
Sale of non-controlling interest | 2.6 | ||||||||||
Change in non-controlling interest | 2.6 | - | 0 | ||||||||
Hybrid bond interest | 2.6 | - | - | - | |||||||
Share-based incentive plan | |||||||||||
Total transactions with owners | |||||||||||
Equity December 31, 2024 | - | ||||||||||
Equity January 1, 2023 | - | ||||||||||
| Comprehensive income | |||||||||||
Profit for the period | |||||||||||
| Other comprehensive income, net of taxes | |||||||||||
Cash flow hedges | - | - | |||||||||
Translation differences | - | - | |||||||||
Reclassification of translation differences | 1.3 | ||||||||||
Total comprehensive income | - | ||||||||||
| Transactions with owners | |||||||||||
Dividend distribution | - | - | |||||||||
Hybrid bond interest | 2.6 | - | - | ||||||||
Purchase of own shares | 2.6 | - | - | ||||||||
Share-based incentive plan | |||||||||||
Total transactions with owners | - | - | |||||||||
Equity December 31, 2023 | - |
| Optimol, Green- | Swed | ||||
1,000 | EUR | fluid and Paraffin | Polyma | Handling | Total |
| Consideration | |||||
Paid in cash | 12,411 | 5,448 | 52,530 | 70,389 | |
Total consideration | 12,411 | 5,448 | 52,530 | 70,389 | |
Assets acquired and liabilities assumed, fair value | |||||
Intangible assets | 3,970 | 3,307 | 19,928 | 27,205 | |
Tangible assets | 188 | 1,225 | 11,410 | 12,824 | |
Inventories | 3,174 | 3,101 | 5,843 | 12,117 | |
Accounts receivable and other receivables | 4,039 | 1,272 | 8,712 | 14,023 | |
Cash and cash equivalents | 102 | 208 | 3,674 | 3,984 | |
Total assets | 11,473 | 9,114 | 49,566 | 70,153 | |
Interest-bearing liabilities | 1,758 | 2,468 | 3,746 | 7,971 | |
Accounts payable and other liabilities | 3,212 | 2,067 | 6,196 | 11,475 | |
Deferred tax liabilities | 1,139 | 1,130 | 6,361 | 8,630 | |
Total liabilities | 6,108 | 5,666 | 16,302 | 28,077 | |
Net assets acquired | 5,365 | 3,448 | 33,264 | 42,077 | |
Goodwill | 7,046 | 2,001 | 19,266 | 28,312 | |
Total | 12,411 | 5,448 | 52,530 | 70,389 | |
Acquisition-related costs in 2024 | 661 | 245 | 1,029 | 1,935 |
■ NET SALES OF THE ACQUIRED COMPANIES IN 2024 | |||||
| Optimol, Green- | Swed | ||||
1,000 | EUR | fluid ja Paraffin | Polyma | Handling | Total |
Before acquisition | 3,714 | 7,005 | 28,864 | 39,583 | |
After acquisition | 15,481 | 5,284 | 27,858 | 48,622 | |
Net sales total | 19,194 | 12,289 | 56,721 | 88,205 |
1,000 | EUR | 2023 |
| Consideration | ||
Paid in cash | 5,027 | |
Total consideration | 5,027 | |
| Assets acquired and liabilities assumed, fair value | ||
Intangible assets | 3,386 | |
Tangible assets | 19 | |
Leased assets | 576 | |
Inventories | 1,383 | |
Accounts receivable and other receivables | 1,124 | |
Cash and cash equivalents | 14 | |
Total assets | 6,502 | |
Interest-bearing liabilities | 1,239 | |
Accounts payable and other liabilities | 1,018 | |
Deferred tax liabilities | 630 | |
Total liabilities | 2,887 | |
Net assets acquired | 3,615 | |
Goodwill | 1,412 | |
Total | 5,027 | |
Acquisition-related costs | 354 |
1,000 | EUR | 2023 |
Net sales | 16,620 | |
Other operating income | 21 | |
Materials and services | -14,427 | |
Employee benefit expenses | -2,149 | |
Depreciation, amortization and impairment losses | -39 | |
Depreciation, leased assets | -244 | |
Other operating expenses | -15,887 | |
Operating profit | -16,105 | |
Financial income and expenses | 1,750 | |
Profit before taxes | -14,355 | |
Income taxes | -259 | |
Result for the period | -14,614 |
1,000 | EUR | 2023 |
Net cash inflow from operating activities | 610 | |
Net cash inflow/outflow(-) from investing activities | -7,842 | |
Net cash inflow/outflow(-) from financing activities | -366 | |
Net change in cash generated by the discontinued operation | -7,598 |
1,000 | EUR | 2023 |
| Telko Russia divestment | ||
Gain on sale | 2,363 | |
Reclassification of cumulative translation differences | -10,464 | |
Loss on sale, total | -8,101 | |
| Leipurin Russia loss of control | ||
Loss on loss of control | -1,611 | |
Reclassification of cumulative translation differences | -3,725 | |
Loss on loss of control, total | -5,336 | |
| Loss of control of other eastern operations | ||
Loss on loss of control | -86 | |
Reclassification of cumulative translation differences | -985 | |
Loss on loss of control, total | -1,071 | |
| Total | ||
Gain on sale | 2,363 | |
Loss on loss of control | -1,697 | |
Reclassification of cumulative translation differences | -15,174 | |
Loss on loss of control, total | -14,508 |
1,000 | EUR | 2024 | 2023 |
Total equity | 188,822 | 140,487 | |
Loans and overdraft facilities | 204,743 | 172,439 | |
Lease liabilities | 19,671 | 23,460 | |
Interest-bearing liabilities, total | 224,414 | 195,899 | |
Equity and interest-bearing liabilities, total | 413,236 | 336,386 | |
Interest-bearing liabilities, total | 224,414 | 195,899 | |
- Cash and cash equivalents | 36,393 | 30,683 | |
Net debt | 188,021 | 165,216 | |
Gearing, % | 99.6% | 117.6% | |
Total equity | 188,822 | 140,487 | |
Equity and liabilities, total | 511,963 | 409,709 | |
Advances received | 515 | 1,531 | |
Equity ratio, % | 36.9% | 34.4% |
1,000 | EUR | 2024 | 2023 |
Net cash from operating activities | 32,350 | 47,611 | |
Net cash used in investing activities | -68,489 | -20,286 | |
Free cash flow | -36,139 | 27,325 |
1,000 | EUR | Note | 2024 | 2023 |
| Financial assets | ||||
| Measured at amortized cost | ||||
Loan receivables | 63 | 1,336 | ||
Accounts receivable and other receivables* | 62,742 | 48,784 | ||
Cash and cash equivalents | 2.2 | 36,393 | 30,683 | |
Measured at fair value through other comprehensive income | ||||
Derivatives | 9,357 | |||
| Measured at fair value through profit and loss | ||||
Derivatives | 10 | |||
Other financial assets | 2 | 128 | ||
Financial assets, total | 108,565 | 80,931 | ||
| Financial liabilities | ||||
| Measured at amortized cost | ||||
Loans and overdraft facilities | 2.3 | 204,743 | 172,439 | |
Accounts payable and other liabilities* | 50,111 | 42,448 | ||
Lease liabilities | 2.5 | 19,671 | 23,460 | |
Measured at fair value through other comprehensive income | ||||
Derivatives | 5.2 | 59 | ||
| Measured at fair value through profit and loss | ||||
Derivatives | 60 | |||
Contingent considerations from acquisitions | 10,802 | 811 | ||
Financial liabilities, total | 285,386 | 239,217 |
1,000 | EUR | 2024 | 2023 |
Cash and cash equivalents | 36,393 | 30,683 | |
Revolving credit facilities | 40,000 | 40,000 | |
Total | 76,393 | 70,683 |
1,000 | EUR | 2024 | 2023 |
| Non-current | |||
Loans | 191,736 | 138,547 | |
191,736 | 138,547 | ||
| Current | |||
Loans | 8,006 | 18,905 | |
Commercial papers | 5,000 | ||
Bonds | 14,981 | ||
Overdraft facilities in use | 6 | ||
13,006 | 33,892 | ||
| Total | |||
Loans | 199,743 | 157,452 | |
Commercial papers | 5,000 | ||
Bonds | 14,981 | ||
Overdraft facilities in use | 6 | ||
Total | 204,743 | 172,439 |
| Carrying value | Cash flow | ||||||
1,000 | EUR | Dec 31,2024 | 2025 | 2026 | 2027 | 2028 | 2029– |
Loans | -199,743 | -8,287 | -112,487 | -9,345 | -30,790 | -39,412 | |
Commercial papers | -5,000 | -5,000 | |||||
Loans total | -204,743 | -13,287 | -112,487 | -9,345 | -30,790 | -39,412 | |
Accounts payable and other liabilities | -50,111 | -50,111 | |||||
Contingent considerations from acquisitions | -10,802 | -929 | -11,345 | -633 | |||
Lease liabilities | -19,671 | -10,851 | -4,368 | -3,047 | -1,440 | -1,172 | |
| Currency forward contracts | |||||||
Hedge accounting applied | 9,357 | 9,357 | |||||
Hedge accounting not applied | -50 | -50 | |||||
Derivative instruments total | 9,306 | 9,306 | |||||
| 2023 | Carrying value | Cash flow | |||||
1,000 | EUR | 31.12.2023 | 2024 | 2025 | 2026 | 2027 | 2028– |
Loans | -172,433 | -33,904 | -36,796 | -43,590 | -16,990 | -41,172 | |
Overdraft facilities in use | -6 | -6 | |||||
Accounts payable and other liabilities | -42,448 | -42,448 | |||||
Contingent considerations from acquisitions | -811 | -312 | -712 | ||||
Lease liabilities | -23,460 | -15,729 | -3,984 | -2,137 | -1,645 | -1,164 | |
1,000 | EUR | 2024 | 2023 |
Intangible assets | 347 | 544 | |
Land | 689 | 745 | |
Buildings | 8,888 | 7,052 | |
Machinery and equipment | 2,746 | 2,044 | |
Vessels | 6,294 | 12,131 | |
Total | 18,963 | 22,516 |
1,000 | EUR | 2024 | 2023 |
Non-current | 9,413 | 8,331 | |
Current | 10,258 | 15,129 | |
Total | 19,671 | 23,460 |
1,000 | EUR | 2024 | 2023 |
Depreciation and amortization, leased assets | -14,830 | -14,183 | |
Interest expenses | -840 | -631 | |
Expenses relating to short-term leases | -62 | -217 | |
Expenses relating to leases of low-value assets | -241 | -209 | |
Expenses relating to leases with variable rent | -1,408 | ||
Expenses total | -17,381 | -15,240 | |
Rental income from operating sub-leases | 17 | 54 | |
Rental income total | 17 | 54 |
| Share premium | |||||
| Number of | Share capital | reserve | |||
| shares | 1,000 | EUR | 1,000 | EUR | |
| Dec 31, 2024 | 31,419,779 | 17,692 | 4,351 | ||
| Number of | Treasury shares | ||
| shares | 1,000 | EUR | |
| Jan 1, 2023 | 62,250 | -354 | |
| Purchase of own shares | 36,194 | -302 | |
| Share-based incentive plan | -82,200 | 523 | |
| Dec 31, 2023 | 16,244 | -133 | |
| Jan 1, 2024 | 16,244 | -133 | |
| Share-based incentive plan | -13,976 | 117 | |
| Dec 31, 2024 | 2,268 | -17 | |
1,000 | EUR | 2024 | 2023 |
| Profit for the period attributable to parent company shareholders, | |||
continuing operations | 6,363 | 16,255 | |
Interest of the hybrid bond (adjusted by tax effect), continuing operations | -2,100 | -2,100 | |
Profit for the period attributable to parent company shareholders, discontinued operations | -14,614 | ||
| Total | 4,263 | -459 | |
| Average number of shares outstandning during the financial | |||
period (1,000) | 31,414 | 31,390 | |
| Basic and diluted earnings per share, EUR | |||
Earnings per share, continuing operations | 0.14 | 0.45 | |
| Earnings per share, discontinued operations | -0.46 | ||
| Total | 0.14 | -0.01 |
1,000 | EUR | ESL Shipping | Telko | Leipurin | Unallocated items | Group total |
Segment assets Dec 31, 2023 | 241,525 | 74,510 | 58,808 | 34,866 | 409,709 | |
Segment assets Dec 31, 2024 | 238,170 | 174,065 | 59,619 | 40,109 | 511,963 | |
Segment liabilities Dec 31, 2023 | 31,817 | 33,191 | 19,191 | 185,023 | 269,222 | |
Segment liabilities Dec 31, 2024 | 21,762 | 56,803 | 18,948 | 225,627 | 323,140 |
2024 | 2023 | ||||||||||
| Unallocated | Group | Unallocated | Group | ||||||||
1,000 | EUR | ESL Shipping | Telko | Leipurin | items | total | ESL Shipping | Telko | Leipurin | items | total |
EBITA | 9,205 | 12,506 | 4,495 | -4,968 | 21,238 | 17,836 | 8,719 | 5,855 | -5,201 | 27,209 | |
EBITA poistot*) | -139 | -2,070 | -303 | -170 | -2,682 | -157 | -722 | -245 | -215 | -1,339 | |
Liikevoitto | 9,066 | 10,436 | 4,192 | -5,138 | 18,556 | 17,679 | 7,997 | 5,610 | -5,415 | 25,871 | |
Nettorahoituskulut | -8,520 | -8,520 | -9,255 | -9,255 | |||||||
Voitto ennen veroja | 10,035 | 16,616 | |||||||||
| *) Amortization and impairment of intangible assets |
1,000 | EUR | 2024 | 2023 |
Plastics business | 105,890 | 101,438 | |
Chemicals business | 82,743 | 59,410 | |
Lubricants business | 64,670 | 50,469 | |
Telko total | 253,304 | 211,317 |
1,000 | EUR | 2024 | 2023 |
| Regions: | |||
Finland | 45,395 | 49,272 | |
Sweden | 55,118 | 50,221 | |
Baltics | 32,576 | 35,786 | |
East | 805 | ||
Total | 133,088 | 136,084 | |
| of which: | |||
Bakeries | 93,635 | 99,718 | |
Food Industry | 15,607 | 11,844 | |
Retail, foodservice, other | 23,846 | 24,522 | |
Leipurin total | 133,088 | 136,084 |
1,000 | EUR | 2024 | 2023 |
| Vessel class: | |||
Handy | 79,132 | 78,534 | |
Coaster | 119,530 | 93,682 | |
Supra | 7,544 | 16,812 | |
ESL Shipping total | 206,207 | 189,028 |
1,000 | EUR | 2024 | 2023 | ||||
| Leipurin | |||||||
Finland | 45,468 | 49,454 | |||||
Scandinavia | 53,892 | 49,290 | |||||
Baltic countries | 32,473 | 35,711 | |||||
Other European countries | 1,255 | 1,629 | |||||
133,088 | 136,084 | ||||||
| Unallocated items | |||||||
Finland | 4 | ||||||
| 4 | |||||||
| Total | |||||||
Finland | 194,991 | 197,413 | |||||
Scandinavia | 204,944 | 157,537 | |||||
Baltic countries | 63,515 | 63,854 | |||||
Other European countries | 95,392 | 74,534 | |||||
Other countries | 33,758 | 43,096 | |||||
Total | 592,599 | 536,434 | |||||
1,000 | EUR | 2024 | 2023 | ||||
| ESL Shipping | |||||||
Finland | 101,142 | 99,411 | |||||
Scandinavia | 74,753 | 53,367 | |||||
Baltic countries | 2,822 | 425 | |||||
Other European countries | 24,107 | 26,118 | |||||
Other countries | 3,383 | 9,708 | |||||
206,207 | 189,029 | ||||||
| Telko | |||||||
Finland | 48,381 | 48,544 | |||||
Scandinavia | 76,298 | 54,880 | |||||
Baltic countries | 28,220 | 27,718 | |||||
Other European countries | 70,030 | 46,787 | |||||
Other countries | 30,375 | 33,388 | |||||
253,304 | 211,317 | ||||||
1,000 | EUR | 2024 | 2023 |
Gains on sale of tangible assets and other non-current assets | 703 | 1,479 | |
Rents and related remunerations | 137 | 58 | |
Gains on sale of business operations | 174 | ||
Leasing agreement related compensation | 121 | 49 | |
Other income | 1,563 | 1,229 | |
Total | 2,523 | 2,989 |
1,000 | EUR | 2024 | 2023 |
Balance Jan 1 | 1,703 | 974 | |
Business combinations | 44 | ||
Dividends received | -269 | -539 | |
Share of profits for the the financial year | 442 | 1,268 | |
Carrying amount Dec 31 | 1,921 | 1,703 |
1,000 | EUR | 2024 | 2023 |
Services acquired | -2,534 | -3,080 | |
Commissions | -87 | ||
Depreciation of time-chartered vessels | -1,101 | -1,254 | |
Interest expense of time-chartered vessels | -26 | -29 | |
Leased assets, vessels | 1,122 | 1,265 | |
Other receivables | 123 | 286 | |
Lease liabilities | 1,133 | 1,272 | |
Company | Domicile | Holding % |
Auriga KG | DE | 49.00 |
Norma KG | DE | 49.00 |
CrossChem Sweden AB | SE | 50.00 |
1,000 | EUR | 2024 | 2023 |
| Purchases during the period | |||
ESL Shipping | -65,021 | -47,028 | |
Telko | -216,807 | -160,396 | |
Leipurin | -104,989 | -106,871 | |
Total | -386,817 | -314,295 | |
Change in inventories | 19,287 | -14,926 | |
| Services acquired | |||
Telko | -6,685 | -4,159 | |
Leipurin | -4,740 | -5,223 | |
Total | -11,426 | -9,382 | |
Materials and services, total | -378,956 | -338,603 |
1,000 | EUR | 2024 | 2023 |
ESL Shipping | -81,846 | -78,093 | |
Telko | -12,789 | -6,756 | |
Leipurin | -5,937 | -5,666 | |
Other operations | -4,139 | -3,645 | |
Total | -104,712 | -94,160 |
1,000 | EUR | 2024 | 2023 |
| Audit firm of the parent company | |||
Audit | 527 | 365 | |
Tax advice | 4 | 3 | |
Other services | 15 | 63 | |
| Other audit firms | |||
Audit | 56 | 43 | |
Tax advice | 10 | 20 | |
Other services | 19 | 4 | |
Total | 630 | 498 |
1,000 | EUR | 2024 | 2023 |
Wages and salaries | -44,058 | -40,247 | |
Pension expenses, defined contribution plans | -4,597 | -4,075 | |
Share-based payments | -655 | -1,114 | |
Other employee benefit expenses | -5,055 | -3,103 | |
Total | -54,364 -48,539 |
2024 | 2023 | |
ESL Shipping | 269 | 296 |
Telko | 294 | 237 |
Leipurin | 157 | 167 |
Other operations | 46 | 40 |
Continuing operations, total | 765 | 740 |
Discontinued operation | 95 | |
| Total 765 835 |
2024 | 2023 | |
ESL Shipping | 253 | 297 |
Telko | 349 | 218 |
Leipurin | 154 | 157 |
Other operations | 44 | 40 |
| Total 800 712 |
2024 | 2023 | |
Finland | 371 | 408 |
Scandinavia | 225 | 128 |
Baltic countries | 80 | 83 |
Other European countries | 94 | 60 |
Other countries | 30 | 33 |
Total | 800 | 712 |
1,000 | EUR | 2024 | 2023 |
Intangible assets | -2,416 | -920 | |
Buildings | -356 | -455 | |
Vessels | -13,300 | -17,223 | |
Machinery and equipment | -967 | -720 | |
Other tangible assets | -51 | -17 | |
Total | -17,090 | -19,335 | |
| Impairment losses | |||
Vessels | -7,018 | ||
Other tangible assets | -18 | ||
Total impairment losses | -7,036 | ||
Total depreciation, amortization and impairment losses | -24,127 | -19,335 |
1,000 | EUR | 2024 | 2023 |
Intangible assets | -266 | -418 | |
Land | -112 | -99 | |
Buildings | -2,831 | -2,553 | |
Vessels | -10,313 | -10,021 | |
Machinery and equipment | -1,308 | -1,092 | |
Total | -14,830 | -14,183 |
2024 | 2023 | ||||||||||
| Other | Group | Other | Group | ||||||||
1,000 | EUR | ESL Shipping | Telko | Leipurin | operations | total | ESL Shipping | Telko | Leipurin | operations | total |
Intangible assets | -135 | -2,050 | -228 | -3 | -2,416 | -144 | -643 | -130 | -3 | -920 | |
Tangible assets | -13,309 | -1,142 | -205 | -17 | -14,674 | -17,260 | -608 | -504 | -43 | -18,415 | |
-13,445 | -3,192 | -434 | -20 | -17,090 | -17,404 | -1,251 | -634 | -46 | -19,335 | ||
Leased assets | -10,663 | -1,772 | -1,911 | -483 | -14,830 | -10,394 | -1,460 | -1,581 | -748 | -14,183 |
1,000 | EUR | 2024 | 2023 |
Dividend income from other non-current financial assets | 595 | 3 | |
Interest income from loans and other receivables | 3,404 | 684 | |
Foreign exchange gains | 1,176 | 913 | |
Financial income | 5,176 | 1,600 | |
Interest expenses on leases | -840 | -631 | |
Interest and other financial expenses | -10,984 | -8,753 | |
Foreign exchange losses | -1,872 | -1,471 | |
Financial expenses | -13,696 | -10,855 | |
Financial income and expenses | -8,520 | -9,255 |
1,000 | EUR | 2024 | 2023 |
Profit before taxes | 10,035 | 16,616 | |
Taxes calculated using the parent company's tax rate | -2,007 | -3,323 | |
Impact of foreign subsidiaries' tax rates | 160 | 350 | |
Impact of tonnage taxation | 729 | 2,650 | |
Losses for which no deferred tax asset was recognized | -1,372 | -1,717 | |
Utilization of previously unrecognized tax losses | 635 | 464 | |
Taxes from previous financial years | -1,088 | -433 | |
Withholding taxes | -123 | -56 | |
Timing differences, tax-free and non-deductible items | 314 | 1,704 | |
Taxes in the statement of comprehensive income | -2,752 | -361 | |
Effective tax rate | 27% | 2% |
1,000 | EUR | 2024 | 2023 |
Taxes for the period | -2,208 | -2,246 | |
Change in deferred tax assets and liabilities | 544 | 2,318 | |
Taxes from previous financial years | -1,088 | -433 | |
Total | -2,752 | -361 |
1,000 | EUR | 2024 | 2023 |
Cash flow hedges | 12 |
1,000 | EUR | Note | 2024 | 2023 |
Goodwill | 4.3 | 66,983 | 38,454 | |
Other intangible assets | 4.2 | 38,952 | 13,256 | |
Tangible assets | 4.1 | 174,407 | 168,972 | |
Leased assets | 2.5 | 18,963 | 22,516 | |
Investments accounted for using the equity method | 3.3 | 1,921 | 1,703 | |
Other financial assets | 159 | 229 | ||
Net working capital | 102,280 | 69,261 | ||
Total | 403,666 | 314,392 |
1,000 | EUR | Note | 2024 | 2023 |
Inventories | 4.4 | 66,366 | 44,179 | |
Green coaster ja green handy advance payments | 4.4 | 17,818 | 15,063 | |
Accounts receivable | 4.5 | 62,742 | 48,784 | |
Accounts payable | 4.6 | -44,121 | -37,234 | |
Advances received | 4.6 | -524 | -1,531 | |
Net working capital | 102,280 | 69,261 |
1,000 | EUR | 2024 | 2023 |
Finland | 186,119 | 192,710 | |
Scandinavia | 113,363 | 51,673 | |
Baltic countries | 254 | 269 | |
Other European countries | 1,520 | 255 | |
Other countries | 130 | 223 | |
Total | 301,386 | 245,130 |
1,000 | EUR | 2024 | 2023 |
ESL Shipping | 47,339 | 20,723 | |
Telko | 1,882 | 892 | |
Leipurin | 128 | 89 | |
Other operations | 325 | 81 | |
Continuing operations, total | 49,674 | 21,785 | |
Discontinued operation | 40 | ||
Total | 49,674 | 21,825 |
| Work in | ||||||||
| Machinery and | Other | progress and | ||||||
1,000 | EUR | Land | Buildings | equipment | Vessels | tangible assets | advance payments | Total |
Acquisition cost, Jan 1 | 2 | 6,743 | 13,304 | 310,057 | 751 | 25,577 | 356,434 | |
Translation differences | -7 | -40 | -276 | -3 | 0 | -326 | ||
Additions, business combinations | 2,091 | 11,066 | 7,223 | 968 | 21,348 | |||
Additions | 29 | 1,020 | 1,678 | 98 | 45,577 | 48,402 | ||
Decreases | -1 | -24 | -989 | -72,258 | -91 | -73,362 | ||
Transfers between classes | 15 | 27,987 | -28,018 | -16 | ||||
Acquisition cost, Dec 31 | 2,084 | 17,789 | 20,283 | 267,465 | 1,722 | 43,136 | 352,479 | |
Accumulated depreciation, Jan 1 | -5,245 | -11,692 | -170,045 | -480 | -187,462 | |||
Translation differences | 11 | 246 | 2 | 259 | ||||
Accumulated depreciation, business combinations | -3,474 | -4,550 | -560 | -8,584 | ||||
Accumulated depreciation of decreases | 21 | 704 | 38,696 | 4 | 39,426 | |||
Depreciation for the period, continuing operations | -356 | -967 | -13,300 | -51 | -14,674 | |||
Impairment | -7,018 | -18 | -7,036 | |||||
Accumulated depreciation, Dec 31 | -9,042 | -16,259 | -151,667 | -1,104 | -178,072 | |||
Carrying amount, Dec 31 | 2,084 | 8,747 | 4,024 | 115,798 | 619 | 43,136 | 174,407 |
| Work in | ||||||||
| Machinery and | Other | progress and | ||||||
1,000 | EUR | Land | Buildings | equipment | Vessels | tangible assets | advance payments | Total |
Acquisition cost, Jan 1 | 4,945 | 16,999 | 16,207 | 309,228 | 756 | 10,669 | 358,804 | |
Translation differences | 2 | -166 | -305 | -469 | ||||
Additions, business combinations | 27 | 27 | ||||||
Additions | 2 | 415 | 2,044 | 18,485 | 20,946 | |||
Decreases | -4,945 | -10,189 | -3,063 | -4,672 | -5 | -22,874 | ||
Transfers between classes | 97 | 23 | 3,457 | -3,577 | 0 | |||
Acquisition cost, Dec 31 | 2 | 6,743 | 13,304 | 310,057 | 751 | 25,577 | 356,434 | |
Accumulated depreciation, Jan 1 | -8,514 | -13,878 | -157,494 | -464 | -180,350 | |||
Translation differences | 112 | 237 | 349 | |||||
Accumulated depreciation, business combinations | -8 | -8 | ||||||
Accumulated depreciation of decreases | 3,621 | 2,707 | 4,672 | 1 | 11,001 | |||
Transfers between classes | -1 | -1 | ||||||
Depreciation for the period, continuing operations | -455 | -720 | -17,223 | -17 | -18,415 | |||
Depreciation for the period, discontinued operations | -9 | -29 | -38 | |||||
Accumulated depreciation, Dec 31 | -5,245 | -11,692 | -170,045 | -480 | -187,462 | |||
Carrying amount, Dec 31 | 2 | 1,498 | 1,612 | 140,012 | 271 | 25,577 | 168,972 |
| 2024 | |||||
| Other | |||||
| Intangible | intangible | Advance | |||
1,000 | EUR | rights | assets | payments | Total |
Acquisition cost, Jan 1 | 7,465 | 17,914 | 1,012 | 26,391 | |
Translation differences | -11 | -81 | -92 | ||
Additions, business combinations | 5,249 | 21,968 | 27,216 | ||
Additions | 185 | 411 | 677 | 1,273 | |
Decreases | -109 | -13 | -207 | -329 | |
Transfers between classes | 206 | -190 | 16 | ||
Acquisition cost, Dec 31 | 12,984 | 40,199 | 1,292 | 54,476 | |
Accumulated amortization and impairment, Jan 1 | -1,415 | -11,720 | -13,135 | ||
Translation differences | -3 | 33 | 30 | ||
Accumulated amortization, business combinations | -116 | -116 | |||
Accumulated amortization and impairment of decreases | 109 | 5 | 114 | ||
Amortization for the period, continuing operations | -448 | -1,968 | -2,416 | ||
Accumulated amortization and impairment, Dec 31 | -1,874 | -13,650 | -15,523 | ||
Carrying amount, Dec 31 | 11,111 | 26,549 | 1,292 | 38,952 |
| 2023 | |||||
| Other | |||||
| Intangible | intangible | Advance | |||
1,000 | EUR | rights | assets | payments | Total |
Acquisition cost, Jan 1 | 7,123 | 14,567 | 808 | 22,498 | |
Translation differences | 10 | 232 | 851 | 1,093 | |
Additions, business combinations | 141 | 3,103 | 3,244 | ||
Additions | 28 | 28 | |||
Decreases | -472 | -472 | |||
Transfers between classes | 635 | 12 | -647 | 0 | |
Acquisition cost, Dec 31 | 7,465 | 17,914 | 1,012 | 26,391 | |
Accumulated amortization and impairment, Jan 1 | -1,650 | -10,933 | -12,583 | ||
Translation differences | -6 | -98 | -104 | ||
Accumulated amortization and impairment of decreases | 473 | 473 | |||
Amortization for the period, continuing operations | -231 | -689 | -920 | ||
Amortization for the period, discontinued operations | -1 | -1 | |||
Accumulated amortization and impairment, Dec 31 | -1,415 | -11,720 | -13,135 | ||
Carrying amount, Dec 31 | 6,050 | 6,194 | 1,012 | 13,256 |
1,000 | EUR | 2024 | 2023 |
Telko | 6,730 | 2,155 | |
Leipurin | 3,404 | 3,148 | |
Total | 10,135 | 5,303 |
1,000 | EUR | 2024 | 2023 |
Acquisition cost, Jan1 | 47,605 | 47,392 | |
Additions, business combinations | 28,312 | 1,745 | |
Decreases | -1,519 | ||
Translation differences | 208 | -13 | |
Acquisition cost, Dec 31 | 76,126 | 47,605 | |
Accumulated impairment, Jan 1 | -9,151 | -10,524 | |
Accumulated impairment of decreases | 1,368 | ||
Translation differences | 8 | 5 | |
Accumulated impairment, Dec 31 | -9,143 | -9,151 | |
Carrying amount, Dec 31 | 66,983 | 38,454 |
1,000 | EUR | 2024 | 2023 |
ESL Shipping | 6,337 | 6,337 | |
Telko | 38,818 | 10,790 | |
Leipurin | 21,828 | 21,327 | |
Total | 66,983 | 38,454 |
2024 | 2023 | |
ESL Shipping | 7.69% | 8.57% |
Telko | 10.92% | 12.34% |
Leipurin | 7.90% | 9.28% |
1,000 | EUR | 2024 | 2023 |
Materials and supplies | 5,925 | 6,174 | |
Work in progress | 269 | ||
Finished goods | 58,440 | 37,522 | |
Green coaster ja green handy advance payments | 17,818 | 15,063 | |
Other inventories | 1,731 | 483 | |
Total | 84,183 | 59,242 |
1,000 | EUR | 2024 | 2023 |
ESL Shipping | 21,413 | 19,583 | |
Telko | 48,117 | 25,222 | |
Leipurin | 14,653 | 14,437 | |
Total | 84,183 | 59,242 |
1,000 | EUR | 2024 | 2023 |
Accounts receivable | 62,742 | 48,784 | |
Refund from the Ministry of Transport and Communications | 3,316 | 5,887 | |
Advance payments | 1,622 | 4,123 | |
VAT receivable | 1,837 | 1,691 | |
Loan receivables | 4 | 1,336 | |
Fair value of hedge instruments | 9,357 | ||
Other deferred receivables | 9,556 | 11,884 | |
Total | 88,433 | 73,705 |
| 2024 | Accounts | Allowance for | Carrying | |
1,000 | EUR | receivable | credit losses | amount |
Not matured | 55,750 | -38 | 55,712 | |
Matured 1–30 days ago | 6,343 | -29 | 6,315 | |
Matured 31–60 days ago | 414 | -38 | 376 | |
Matured 61–90 days ago | 271 | -2 | 269 | |
Matured 91–180 days ago | 115 | -45 | 70 | |
Matured more than 181 days ago | 875 | -875 | 0 | |
Total | 63,768 | -1,027 | 62,742 |
| 2023 | Accounts | Allowance for | Carrying | |
1,000 | EUR | receivable | credit losses | amount |
Not matured | 45,431 | -31 | 45,400 | |
Matured 1–30 days ago | 3,104 | -9 | 3,095 | |
Matured 31–60 days ago | 123 | -1 | 122 | |
Matured 61–90 days ago | 70 | 70 | ||
Matured 91–180 days ago | 112 | -30 | 82 | |
Matured more than 181 days ago | 1,180 | -1,165 | 15 | |
Total | 50,020 | -1,236 | 48,784 |
1,000 | EUR | 2024 | 2023 |
Contingent considerations from acquisitions | 9,999 | 538 | |
Advances received | 8 | ||
Other non-current liabilities | 17 | 449 | |
Total | 10,025 | 986 |
1,000 | EUR | 2024 | 2023 |
Accounts payable | 44,121 | 37,234 | |
Advances received | 515 | 1,531 | |
Salaries and social security contributions | 9,728 | 8,384 | |
Employer contributions | 1,640 | 1,436 | |
Accrued interest | 3,295 | 2,733 | |
VAT liability | 4,258 | 3,659 | |
Contingent considerations from acquisitions | 803 | 273 | |
Other current liabilities | 1,036 | 596 | |
Other current deferred liabilities | 8,217 | 8,848 | |
Total | 73,614 | 64,695 |
| Tax | Restoration | Pension | |||
1,000 | EUR | provisions | provisions | provisions | Total |
December 31, 2023 | 28 | 466 | 101 | 595 | |
Change in provisions | 10 | -3 | 7 | ||
December 31, 2024 | 38 | 466 | 98 | 602 |
| Warranty | Other | Pension | |||
1,000 | EUR | provision | provisions | provisions | Total |
December 31, 2023 | 35 | 122 | 157 | ||
Change in provisions | 7 | -122 | 65 | -50 | |
December 31, 2024 | 42 | 0 | 65 | 107 |
1,000 | EUR | 2024 | 2023 |
Leases | 137 | 195 | |
Employee benefits | 8 | 7 | |
Allowance for credit losses | 10 | 46 | |
Other provisions | 68 | 202 | |
Losses carried forward | 133 | ||
Other temporary differences | 99 | 91 | |
Total | 454 | 541 |
1,000 | EUR | 2024 | 2023 |
Deferred tax assets, Jan 1 | 541 | 330 | |
| Items recognized in the statement of comprehensive income | |||
Leases | -58 | 121 | |
Employee benefits | 1 | -17 | |
Allowance for credit losses | -36 | -56 | |
Other provisions | -134 | 109 | |
Losses carried forward | 133 | ||
Other temporary differences | 8 | 54 | |
Deferred tax assets, Dec 31 | 454 | 541 |
1,000 | EUR | 2024 | 2023 |
Depreciation in excess of plan and Swedish tax reserves | 3,055 | 1,319 | |
Tangible and intangible assets | 9,260 | 3,065 | |
Retained earnings of foreign subsidiaries | 1,122 | 1,046 | |
Other temporary differences | 2 | 78 | |
Total | 13,439 | 5,508 |
1,000 | EUR | 2024 | 2023 |
Deferred tax liabilities, Jan 1 | 5,508 | 6,946 | |
| Items recognized in the statement of comprehensive income | |||
Depreciation in excess of plan and Swedish tax reserves | 261 | -115 | |
Tangible and intangible assets | -925 | -1,940 | |
Retained earnings of foreign subsidiaries | 76 | -23 | |
Other temporary differences | -76 | 52 | |
Acquisitions | 8,595 | 588 | |
Deferred tax liabilities, Dec 31 | 13,439 | 5,508 |
1,000 | EUR | 2024 | 2023 |
Leased assets | 2,332 | 1,949 | |
Lease liabilities | 2,469 | 2,143 | |
Total | 137 | 195 |
1,000 | EUR | 2024 | 2023 |
EUR | 201,331 | 171,531 | |
SEK | 3,412 | ||
USD | 902 | ||
PLN | 6 | ||
Total | 204,743 | 172,439 |
1,000 | EUR | 2024 | 2023 |
EUR | 43,306 | 36,837 | |
SEK | 10,208 | 5,438 | |
DKK | 2,436 | 1,596 | |
PLN | 771 | 541 | |
UAH | 578 | 438 | |
USD | 1,783 | 1,105 | |
Other | 3,659 | 2,829 | |
Total | 62,742 | 48,784 |
| ACCOUNTS PAYABLE AND ADVANCES RECEIVED BY CURRENCY | |||
1,000 | EUR | 2024 | 2023 |
EUR | 35,575 | 28,745 | |
SEK | 4,743 | 5,120 | |
DKK | 190 | 367 | |
PLN | -4 | 90 | |
UAH | 214 | 562 | |
USD | 2,801 | 1,954 | |
Other | 1,118 | 1,927 | |
Total | 44,636 | 38,765 |
Profit and loss | Equity | ||
1,000 | EUR | 2024 | 2024 |
| ESL Shipping cash flow hedge | |||
+ 10% strengthening of EUR against USD | -15,681 | ||
- 10% weakening of EUR against USD | 19,165 | ||
| Other currency hedge instruments | |||
Nominal value + 10% | 650 | ||
Nominal value - 10% | -650 |
| Equity | Equity | ||
1,000 | EUR | 2024 | 2023 |
EUR | 38,782 | 36,040 | |
SEK | 26,017 | 21,034 | |
DKK | 8,943 | 9,657 | |
NOK | 180 | -161 | |
UAH | 1,650 | 1,325 | |
PLN | 320 | 5,593 | |
CNY | 3,264 | 2,615 | |
KZT | -2,145 | -786 | |
AZN | -472 | ||
UZS | -737 | -483 | |
RON | -394 | -376 | |
Total | 75,882 | 73,986 |
Profit and loss | Profit and loss | ||
1,000 | EUR | 2024 | 2023 |
| Interest rate risk | |||
Change of +100 basic points in the market interest rates | -1,892 | -1,559 | |
Change of -100 basic points in the market interest rates | 1,909 | 1,572 |
| Nominal | Fair | Nominal | Fair | ||
| value | value, net | value | value, net | ||
1,000 | EUR | 2024 | 2024 | 2023 | 2023 |
| Forwards | |||||
Foreign currency forwards | 179,759 | 9,306 | 11,290 | -59 |
1,000 | EUR | 2024 | 2023 |
Materials and services | 10 | ||
Financial income | -60 | ||
Profit for the period | -50 | ||
Other comprehensive income | 9,403 | -47 | |
Total comprehensive income | 9,353 | -47 |
1,000 | EUR | 2024 | 2023 |
Salaries and other short-term employee benefits | 1,987 | 2,219 | |
Post-employment benefits | 480 | 556 | |
Termination benefits | 98 | ||
Share-based payments | 519 | 723 | |
Total | 3,084 | 3,498 |
1,000 | EUR | 2024 | 2023 |
| Chief Executive Officer compensation | |||
CEO Jansson Rolf, salaries | 468 | 443 | |
CEO Jansson Rolf, pensions | 93 | 102 | |
CEO Jansson Rolf, bonuses | 87 | 175 | |
CEO Jansson Rolf, share-based payments | 52 | 522 | |
Total | 700 | 1,242 |
1,000 | EUR | 2024 | 2023 |
| Board of Directors compensation | |||
Westerlund Heikki, Chairman of the Board | 77 | 73 | |
Kaario Mammu, Vice Chairman of the Board** | 13 | ||
Laine Mikael, Vice Chairman of the Board*** | 57 | 51 | |
Allam Patricia | 41 | 37 | |
Ekman Annika**** | 28 | ||
Kolunsarka Tapio | 41 | 37 | |
Pöyry Salla***** | 17 | 37 | |
Ståhlberg Kaarina* | 42 | 31 | |
Vehmas Tatu | 45 | 41 | |
Total | 347 | 320 | |
| *Member of the Board since April 4, 2023 | |||
| **Vice Chairman of the Board until April 4, 2023 | |||
| ***Vice Chairman of the Board since April 4, 2023 | |||
| ****Member of the Board since April 12, 2024 | |||
| *****Member of the Board until April 12, 2024 |
1000 € | 2024 | 2023 |
Recognized in employee benefit expenses | -655 | -1,114 |
| Number | ||||||
| Board | of shares | Share price on | Share price on | |||
decision date | Grant date | Transfer date | granted | grant date, EUR | transfer date, EUR | |
Restricted share plan 2020 | 17.6.2020 | 14.6.2022 | 16.6.2022 | 10,000 | 7.83 | 7.59 |
17.6.2020 | 14.6.2022 | 22.6.2023 | 10,000 | 7.83 | 7.04 | |
10.8.2023 | 22.8.2023 | 10,000 | 6.19 | |||
Share-based incentive plan 2021–2023 | 11.2.2021 | 1.4.2021 | 23.3.2022 | 67,100 | 8.99 | 6.72 |
16.2.2022 | 16.2.2022 | 23.3.2022 | 22,300 | 10.34 | 6.72 | |
Share-based incentive plan 2022–2024 | 16.2.2022 | 30.5.2022 | 28.3.2023 | 76,050 | 7.48 | 8.46 |
16.2.2022 | 30.5.2022 | 26.3.2024 | 7,560 | 7.48 | 6.08 | |
Share-based incentive plan 2023–2025 | 15.2.2023 | 6.6.2023 | 26.3.2024 | 6,416 | 6.95 | 6.08 |
Share-based incentive plan 2024–2026 | 15.2.2024 | 28.3.2024 | 6.08 |
1,000 | EUR | 2024 | 2023 |
Mortgages given | 169,637 | 127,000 | |
Guarantees | 14,134 | 20,734 | |
Total | 183,771 | 147,734 | |
Other commitments | 25,589 | 23,480 |