1,000 | EUR | Note | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | 1,000 | EUR | Note | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 |
| 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 | - | |||
Employee benefit expenses | 3.6 | - | - | Other comprehensive income for the period, | 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 operation | 1.3 | Basic earnings per share | |||||||
Profit for the period | Continuing operations | 2.7 | |||||||
Discontinued operation | 2.7 | ||||||||
Total | |||||||||
| Diluted earnings per share | |||||||||
Continuing operations | 2.7 | ||||||||
Discontinued operation | 2.7 | ||||||||
Total | |||||||||
| 84 | |||||||||
| ASSETS | EQUITY AND LIABILITIES | ||||||||
1,000 | EUR | Note | Dec 31, 2025 | Dec 31, 2024 | 1,000 | EUR | Note | Dec 31, 2025 | Dec 31, 2024 |
| 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 company | |||||||
Total non-current assets | 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 | ||||||
Lease liabilities | 2.5 | ||||||||
Assets held for sale | 1.3 | Other liabilities | 4.6 | ||||||
Total current assets | Total non-current liabilities | ||||||||
Total assets | |||||||||
| 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 | |||||||||
| Liabilities directly associated with assets classified | |||||||||
as held for sale | 1.3 | ||||||||
Total current liabilities | |||||||||
Total liabilities | |||||||||
Total equity and liabilities | |||||||||
| 85 | |||||||||||
1,000 EUR | Note | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | 1,000 | EUR | Note | Jan 1–Dec 31, 2025 | Jan 1–Dec 31, 2024 | |||
| Cash flows from/used in operating activities | Cash flows from/used in operating activities | Cash flows from/used in investing activities | |||||||||
Operating profit from continuing operations 32,796 | Operating profit from continuing operations | Investments in tangible and intangible assets | 4 | - | - | ||||||
| Operating profit from discontinued operation 1.3 6,017 4,356 | Operating profit from discontinued operation | 1.3 | Proceeds from sale of Supramax vessels | ||||||||
Operating profit total | Operating profit total 38,813 18,556 | Proceeds from sale of tangible assets and other | |||||||||
| Adjustments to operating profit: | Adjustments to operating profit: | non-current assets | |||||||||
| Depreciation, amortization and impairment losses 27,347 38,957 | Depreciation, amortization and impairment losses | Swed Handling acquisition, net of cash | - | ||||||||
| Gains on sale of tangible assets and other | Gains on sale of tangible assets and other | Other acquisitions, net of cash | - | - | |||||||
non-current assets | non-current assets -10,871 | - | - | Green Handy forward contracts | - | ||||||
| Losses on sale / deconsolidation of business | Losses on sale / deconsolidation of business | Dividends received | |||||||||
operations | Investing cash flow | - | - | ||||||||
Expensed inventory fair value adjustment of acquired businesses | acquired businesses 17 | Expensed inventory fair value adjustment of | |||||||||
| Share of profits accounted for using the equity | Cash flows from/used in financing activities | ||||||||||
method | 3.3 | - | - | Proceeds from loans | |||||||
Share-based incentive plan | Repayments of loans | - | - | ||||||||
Green Coaster sales gain adjustment | Proceeds from issuance of commercial | ||||||||||
Increase (+) / decrease (-) in provisions | - | papers (+) / repayment (-) | - | ||||||||
Unrealized foreign exchange gains and losses on operating activities | Purchase of own shares | - | |||||||||
Payment of lease liabilities | - | - | |||||||||
| Change in working capital: | Hybrid bond repayment | 2.6 | - | ||||||||
Increase (-) / decrease (+) in inventories | - | Hybrid bond, interest paid | 2.6 | - | - | ||||||
| Increase (-) / decrease (+) in inventories Green | Proceeds from sale of minority interest in ESL Shipping | ||||||||||
Coasters and Green Handies | - | Dividend paid to the non-controlling owners | - | - | |||||||
| Increase (-) / decrease (+) in accounts receivable | Dividends paid | - | - | ||||||||
and other receivables | Financing cash flow | - | |||||||||
Increase (+) / decrease (-) in accounts payable and other liabilities | - | - | |||||||||
Green Handy forward contracts | - | Change in cash and cash equivalents | |||||||||
Interest paid | - | - | Cash and cash equivalents Jan. 1 | ||||||||
Interest received | Translation differences | - | - | ||||||||
Income taxes paid | - | - | Cash and cash equivalents at year-end | ||||||||
Operating cash flow | Cash and cash equivalents of the discontinued | ||||||||||
operation classified as held for sale | - | ||||||||||
Cash and cash equivalents, Group total |
| 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, 2025 | - | |||||||||||
| Comprehensive income | ||||||||||||
Profit for the period | ||||||||||||
| Other comprehensive income | ||||||||||||
Cash flow hedges | - | - | - | - | ||||||||
Translation differences | ||||||||||||
Total comprehensive income | - | |||||||||||
| Transactions with owners | ||||||||||||
Dividend distribution | - | - | - | - | ||||||||
Change in non-controlling interest | 2.6 | - | ||||||||||
Hybrid bond redemption | 2.6 | - | - | - | ||||||||
Hybrid bond interest | 2.6 | - | - | - | ||||||||
Purchase of own shares | 2.6 | - | - | - | ||||||||
Share-based incentive plan | ||||||||||||
Total transactions with owners | - | - | - | - | - | |||||||
Equity December 31, 2025 | - | |||||||||||
Equity January 1, 2024 | - | |||||||||||
| Comprehensive income | ||||||||||||
Profit for the period | ||||||||||||
| Other comprehensive income | ||||||||||||
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 | - | ||||||||||
Hybrid bond interest | 2.6 | - | - | - | ||||||||
Share-based incentive plan | ||||||||||||
Total transactions with owners | ||||||||||||
Equity December 31, 2024 | - | |||||||||||
| 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 |
| Optimol, Green- | Swed | ||||
1,000 | EUR | fluid and Paraffin | Polyma | Handling | Total |
| Net sales | |||||
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 | 2025 | 2024 |
Net sales | 147,256 | 133,088 | |
Other operating income | 194 | 116 | |
Materials and services | -121,464 | -109,489 | |
Employee benefit expenses | -11,341 | -10,105 | |
Depreciation, amortization and impairment losses | -301 | -434 | |
Depreciation, leased assets | -1,207 | -1,911 | |
Other operating expenses | -7,120 | -6,910 | |
Operating profit | 6,017 | 4,356 | |
Financial income and expenses | -593 | -48 | |
Profit before taxes | 5,424 | 4,307 | |
Income taxes | -667 | -1,102 | |
Result for the period | 4,757 | 3,205 |
2025 | 2024 | |
| Assets of discontinued operation | 58,050 | |
| Assets classified as held for sale, total | 58,050 | 0 |
| Liabilities of discontinued operation | 21,134 | |
| Liabilities directly associated with assets classified | ||
| as held for sale, total | 21,134 | 0 |
1,000 | EUR | 2025 | 2024 |
Net cash inflow from operating activities | 4,845 | 6,065 | |
Net cash inflow/outflow(-) from investing activities | -734 | 2,861 | |
Net cash inflow/outflow(-) from financing activities | -2,060 | -2,101 | |
Net change in cash generated by the discontinued operation | 2,052 | 6,825 |
1,000 | EUR | 2025 | 2024 |
Total equity | 163,522 | 188,822 | |
Loans and overdraft facilities | 238,406 | 204,743 | |
Lease liabilities | 13,128 | 19,671 | |
Liabilities classified as held for sale | 5,204 | ||
Interest-bearing liabilities, total | 256,738 | 224,414 | |
Equity and interest-bearing liabilities, total | 420,260 | 413,236 | |
Interest-bearing liabilities, total | 256,738 | 224,414 | |
- Cash and cash equivalents | 50,291 | 36,393 | |
- Cash and cash equivalents classified as held for sale | -6,314 | ||
Net interest-bearing debt | 212,761 | 188,021 | |
Gearing, % | 130.1% | 99.6% | |
Total equity | 163,522 | 188,822 | |
Equity and liabilities, total | 513,539 | 511,963 | |
Advances received | 447 | 515 | |
Equity ratio, % | 31.9% | 36.9% |
1,000 | EUR | 2025 | 2024 |
Net cash from operating activities | 48,873 | 32,350 | |
Net cash used in investing activities | -22,358 | -68,489 | |
Free cash flow | 26,515 | -36,139 |
1,000 | EUR | Note | 2025 | 2024 |
| Financial assets | ||||
| Measured at amortized cost | ||||
Loan receivables | 58 | 63 | ||
Accounts receivable and other receivables* | 46,965 | 62,742 | ||
Cash and cash equivalents | 2.2 | 50,291 | 36,393 | |
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 | 2 | ||
Financial assets, total | 97,316 | 108,565 | ||
| Financial liabilities | ||||
| Measured at amortized cost | ||||
Loans and overdraft facilities | 2.3 | 238,406 | 204,743 | |
Accounts payable and other liabilities* | 36,294 | 50,111 | ||
Lease liabilities | 2.5 | 13,128 | 19,671 | |
Measured at fair value through other comprehensive income | ||||
Derivatives | 5.2 | 393 | ||
| Measured at fair value through profit and loss | ||||
Derivatives | 163 | 60 | ||
Contingent considerations from acquisitions | 7,581 | 10,802 | ||
Financial liabilities, total | 295,966 | 285,386 |
1,000 | EUR | 2025 | 2024 |
Cash and cash equivalents | 50,291 | 36,393 | |
Revolving credit facilities | 40,000 | 40,000 | |
Total | 90,291 | 76,393 |
1,000 | EUR | 2025 | 2024 |
| Non-current | |||
Loans | 179,170 | 191,736 | |
Bonds | 15,000 | ||
194,170 | 191,736 | ||
| Current | |||
Loans | 42,738 | 8,006 | |
Commercial papers | 5,000 | ||
Overdraft facilities in use | 1,499 | ||
44,236 | 13,006 | ||
| Total | |||
Loans | 221,908 | 199,743 | |
Commercial papers | 5,000 | ||
Bonds | 15,000 | ||
Overdraft facilities in use | 1,499 | ||
Total | 238,406 | 204,743 |
| Carrying value | Cash flow | ||||||
1,000 | EUR | Dec 31, 2025 | 2026 | 2027 | 2028 | 2029 | 2030– |
Loans | -236,908 | -42,658 | -79,665 | -27,191 | -21,684 | -65,982 | |
Overdraft facility | -1,499 | -1,499 | |||||
Loans total | -238,406 | -44,157 | -79,665 | -27,191 | -21,684 | -65,982 | |
Accounts payable and other liabilities | -36,294 | -36,294 | |||||
Contingent considerations from acquisitions | -7,581 | -7,898 | |||||
Lease liabilities | -13,128 | -7,366 | -3,549 | -1,306 | -682 | -864 | |
| Currency forward contracts | |||||||
Hedge accounting applied | -393 | -393 | |||||
Hedge accounting not applied | -163 | -163 | |||||
Derivative instruments total | -556 | -556 |
| 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 |
1,000 | EUR | 2025 | 2024 |
Intangible assets | 161 | 347 | |
Land | 580 | 689 | |
Buildings | 3,781 | 8,888 | |
Machinery and equipment | 2,160 | 2,746 | |
Vessels | 6,114 | 6,294 | |
Total | 12,796 | 18,963 |
1,000 | EUR | 2025 | 2024 |
Non-current | 6,090 | 9,413 | |
Current | 7,037 | 10,258 | |
Total | 13,128 | 19,671 |
1,000 | EUR | 2025 | 2024 |
Depreciation and amortization, leased assets | -8,893 | -12,919 | |
Interest expenses | -520 | -536 | |
Expenses relating to short-term leases | -59 | -54 | |
Expenses relating to leases of low-value assets | -193 | -195 | |
Expenses relating to leases with variable rent | -5,478 | -1,408 | |
Expenses total | -15,143 | -15,112 | |
Rental income from operating sub-leases | 43 | ||
Rental income total | 43 |
| Share premium | |||||
| Number of | Share capital | reserve | |||
| shares | 1,000 | EUR | 1,000 | EUR | |
| Dec 31, 2025 | 31,419,779 | 17,692 | 4,351 | ||
| Number of | Treasury shares | ||
| shares | 1,000 | EUR | |
| Jan 1, 2024 | 16,244 | -133 | |
| Share-based incentive plan | -13,976 | 117 | |
| Dec 31, 2024 | 2,268 | -17 | |
| Jan 1, 2025 | 2,268 | -17 | |
| Purchase of own shares | 103,232 | -688 | |
| Share-based incentive plan | -5,106 | 36 | |
| Dec 31, 2025 | 100,394 | -669 | |
1,000 | EUR | 2025 | 2024 |
| Profit for the period attributable to parent company | |||
shareholders, continuing operations | 18,750 | 3,158 | |
Interest of the hybrid bond (adjusted by tax effect), continuing operations | -754 | -2,100 | |
| Profit for the period attributable to parent company | |||
| shareholders, discontinued operation | 4,757 | 3,205 | |
| Total | 22,753 | 4,263 | |
| Average number of shares outstandning | |||
during the financial period (1,000) | 31,408 | 31,414 | |
| Basic and diluted earnings per share, EUR | |||
Earnings per share, continuing operations | 0.57 | 0.03 | |
| Earnings per share, discontinued operation | 0.15 | 0.10 | |
| Total | 0.72 | 0.14 |
1,000 | EUR | ESL Shipping | Telko | Discontinued operation | Unallocated items | Group total |
Segment assets Dec 31, 2024 | 238,170 | 174,065 | 59,619 | 40,109 | 511,963 | |
Segment assets Dec 31, 2025 | 233,759 | 167,625 | 58,050 | 54,105 | 513,539 | |
Segment liabilities Dec 31, 2024 | 21,762 | 56,803 | 18,948 | 225,627 | 323,140 | |
Segment liabilities Dec 31, 2025 | 22,534 | 51,749 | 21,134 | 254,599 | 350,017 | |
Net debt Dec 31, 2024 | 92,540 | 73,077 | 188,031 | |||
Net debt Dec 31, 2025 | 123,156 | 63,475 | 212,761 |
2025 | 2024 | ||||||||
1,000 | EUR | ESL Shipping | Telko | Unallocated items | Total | ESL Shipping | Telko | Unallocated items | Total |
EBITA | 25,545 | 17,479 | -6,235 | 36,788 | 9,205 | 12,506 | -5,132 | 16,579 | |
EBITA amortization*) | -133 | -3,644 | -216 | -3,992 | -139 | -2,070 | -170 | -2,379 | |
Operating profit | 25,412 | 13,836 | -6,452 | 32,796 | 9,066 | 10,436 | -5,302 | 14,200 | |
Net financial expenses | -7,497 | -7,497 | -8,472 | -8,472 | |||||
Profit before taxes | 25,299 | 5,728 |
1,000 | EUR | 2025 | 2024 |
Plastics business | 114,589 | 105,890 | |
Chemicals business | 99,764 | 82,743 | |
Lubricants business | 70,157 | 64,670 | |
Telko total | 284,510 | 253,304 |
1,000 | EUR | 2025 | 2024 |
| Vessel class: | |||
Handy | 79,134 | 79,132 | |
Coaster | 80,227 | 94,201 | |
Sale of Green Coaster vessels | 25,212 | 25,329 | |
Supra | 7,544 | ||
ESL Shipping total | 184,573 | 206,207 |
1,000 | EUR | 2025 | 2024 |
| ESL Shipping | |||
Finland | 96,046 | 101,142 | |
Scandinavia | 62,278 | 74,753 | |
Baltic countries | 3,343 | 2,822 | |
Other European countries | 21,530 | 24,107 | |
Other countries | 1,376 | 3,383 | |
184,573 | 206,207 | ||
| Telko | |||
Finland | 49,462 | 48,381 | |
Scandinavia | 106,157 | 76,298 | |
Baltic countries | 28,115 | 28,220 | |
Other European countries | 75,095 | 70,030 | |
Other countries | 25,681 | 30,375 | |
284,510 | 253,304 | ||
| Total | |||
Finland | 145,508 | 149,523 | |
Scandinavia | 168,436 | 151,051 | |
Baltic countries | 31,458 | 31,042 | |
Other European countries | 96,625 | 94,137 | |
Other countries | 27,057 | 33,758 | |
Total | 469,084 | 459,510 |
1,000 | EUR | 2025 | 2024 |
Gains on sale of tangible assets and other non-current assets | 10,949 | 696 | |
Rents and related remunerations | 215 | 241 | |
Insurance compensation | 2,397 | 311 | |
Other income | 875 | 1,159 | |
Total | 14,435 | 2,406 |
1,000 | EUR | 2025 | 2024 |
Balance Jan 1 | 1,921 | 1,703 | |
Translation differences | 3 | ||
Business combinations | 44 | ||
Dividends received | -45 | -269 | |
Share of profits for the the financial year | 264 | 442 | |
Carrying amount Dec 31 | 2,143 | 1,921 |
1,000 | EUR | 2025 | 2024 |
Services acquired | -1,991 | -2,534 | |
Commissions | -181 | -87 | |
Depreciation of time-chartered vessels | -872 | -1,101 | |
Interest expense of time-chartered vessels | -21 | -26 | |
Leased assets, vessels | 1,027 | 1,122 | |
Other receivables | 264 | 123 | |
Lease liabilities | 1,018 | 1,133 |
Company | Domicile | Holding % |
Auriga KG | DE | 49.00 |
Norma KG | DE | 49.00 |
CrossChem Sweden AB | SE | 50.00 |
1,000 | EUR | 2025 | 2024 |
| Purchases during the period | |||
ESL Shipping | -56,768 | -65,021 | |
Telko | -213,056 | -216,807 | |
Total | -269,824 | -281,828 | |
Change in inventories | -3,713 | 19,046 | |
| Services acquired | |||
Telko | -8,201 | -6,685 | |
Total | -8,201 | -6,685 | |
Materials and services, total | -281,737 | -269,467 |
1,000 | EUR | 2025 | 2024 |
ESL Shipping | -78,721 | -81,846 | |
Telko | -13,211 | -12,789 | |
Other operations | -4,064 | -3,186 | |
Total | -95,995 | -97,822 |
1,000 | EUR | 2025 | 2024 |
| Audit firm of the parent company | |||
Audit | 466 | 527 | |
Tax advice | 4 | ||
Other services | 450 | 87 | |
| Other audit firms | |||
Audit | 92 | 56 | |
Tax advice | 27 | 10 | |
Other services | 49 | 19 | |
Total | 1,085 | 702 |
1,000 | EUR | 2025 | 2024 |
Wages and salaries | -38,110 | -36,401 | |
Pension expenses, defined contribution plans | -4,118 | -3,643 | |
Share-based payments | -466 | -637 | |
Other employee benefit expenses | -4,720 | -3,577 | |
Total | -47,414 | -44,259 |
2025 | 2024 | |
ESL Shipping | 257 | 269 |
Telko | 364 | 294 |
Other operations | 25 | 46 |
Continuing operations, total | 645 | 608 |
Discontinued operation | 162 | 157 |
Total | 807 | 765 |
2025 | 2024 | |
ESL Shipping | 250 | 253 |
Telko | 368 | 349 |
Other operations | 17 | 44 |
Continuing operations, total | 635 | 646 |
Discontinued operation | 163 | 154 |
Total | 798 | 800 |
2025 | 2024 | |
Finland | 325 | 333 |
Scandinavia | 153 | 151 |
Baltic countries | 40 | 38 |
Other European countries | 86 | 94 |
Other countries | 31 | 30 |
Continuing operations, total | 635 | 646 |
Discontinued operation | 163 | 154 |
Total | 798 | 800 |
1,000 | EUR | 2025 | 2024 |
Intangible assets | -3,837 | -2,188 | |
Buildings | -511 | -346 | |
Vessels | -11,402 | -13,300 | |
Machinery and equipment | -1,118 | -772 | |
Other tangible assets | -77 | -51 | |
Total | -16,946 | -16,657 | |
| Impairment losses | |||
Vessels | -7,018 | ||
Other tangible assets | -18 | ||
Total impairment losses | -7,036 | ||
Total depreciation, amortization and impairment losses | -16,946 | -23,693 |
1,000 | EUR | 2025 | 2024 |
Intangible assets | -155 | -191 | |
Land | -116 | -112 | |
Buildings | -1,413 | -1,386 | |
Vessels | -6,118 | -10,313 | |
Machinery and equipment | -1,091 | -916 | |
Total | -8,893 | -12,919 |
2025 | 2024 | ||||||||
| Other | Other | ||||||||
1,000 | EUR | ESL Shipping | Telko | operations | Total | ESL Shipping | Telko | operations | Total |
Intangible assets | -128 | -3,641 | -68 | -3,837 | -135 | -2,050 | -3 | -2,188 | |
Tangible assets | -11,419 | -1,670 | -19 | -13,109 | -13,309 | -1,142 | -17 | -14,469 | |
Total | -11,548 | -5,311 | -87 | -16,946 | -13,445 | -3,192 | -20 | -16,657 | |
Leased assets | -6,475 | -1,873 | -545 | -8,893 | -10,663 | -1,772 | -483 | -12,919 |
1,000 | EUR | 2025 | 2024 |
Interest income from loans and other receivables | 3,758 | 3,023 | |
Foreign exchange gains | 620 | 1,146 | |
Financial income | 4,378 | 4,169 | |
Interest expenses on leases | -520 | -536 | |
Interest and other financial expenses | -9,772 | -10,234 | |
Foreign exchange losses | -1,583 | -1,871 | |
Financial expenses | -11,875 | -12,641 | |
Financial income and expenses | -7,497 | -8,472 |
1,000 | EUR | 2025 | 2024 |
Profit before taxes | 25,299 | 5,728 | |
Taxes calculated using the parent company's tax rate | -5,060 | -1,146 | |
Impact of foreign subsidiaries' tax rates | 127 | 248 | |
Impact of tonnage taxation | 4,172 | 729 | |
Losses for which no deferred tax asset was recognized | -1,210 | -1,372 | |
Utilization of previously unrecognized tax losses | 160 | 356 | |
Taxes from previous financial years | -509 | -742 | |
Withholding taxes | -331 | -18 | |
Timing differences, tax-free and non-deductible items | 553 | 295 | |
Taxes in the statement of comprehensive income | -2,097 | -1,650 | |
Effective tax rate | 8% | 29% |
1,000 | EUR | 2025 | 2024 |
Taxes for the period | -2,533 | -1,867 | |
Change in deferred tax assets and liabilities | 944 | 959 | |
Taxes from previous financial years | -509 | -742 | |
Total | -2,097 | -1,650 |
1,000 | EUR | Note | 2025 | 2024 |
Goodwill | 4.3 | 46,485 | 66,983 | |
Other intangible assets | 4.2 | 31,236 | 38,952 | |
Tangible assets | 4.1 | 187,073 | 174,407 | |
Leased assets | 2.5 | 12,796 | 18,963 | |
Investments accounted for using the equity method | 3.3 | 2,143 | 1,921 | |
Other financial assets | 126 | 159 | ||
Net working capital | 75,772 | 102,280 | ||
Invested capital of discontinued operation | 53,387 | |||
Total | 409,017 | 403,666 |
1,000 | EUR | Note | 2025 | 2024 |
Inventories | 4.4 | 47,438 | 66,366 | |
Green Coaster and Green Handy advance payments | 4.4 | 14,057 | 17,818 | |
Accounts receivable | 4.5 | 46,965 | 62,742 | |
Accounts payable | 4.6 | -32,233 | -44,121 | |
Advances received | 4.6 | -456 | -524 | |
Net working capital | 75,772 | 102,280 |
1,000 | EUR | 2025 | 2024 |
Finland | 151,605 | 186,119 | |
Scandinavia | 126,483 | 113,363 | |
Baltic countries | 156 | 254 | |
Other European countries | 1,551 | 1,520 | |
Other countries | 65 | 130 | |
Total | 279,859 | 301,386 |
1,000 | EUR | 2025 | 2024 |
ESL Shipping | 31,920 | 47,339 | |
Telko | 2,785 | 1,882 | |
Other operations | 17 | 325 | |
Continuing operations, total | 34,722 | 49,546 | |
Discontinued operation | 497 | 128 | |
Total | 35,219 | 49,674 |
| Work in | ||||||||
| Machinery and | Other | progress and | ||||||
1,000 | EUR | Land | Buildings | equipment | Vessels | tangible assets | advance payments | Total |
Acquisition cost, Jan 1 | 2,084 | 17,789 | 20,283 | 267,465 | 1,722 | 43,136 | 352,479 | |
Translation differences | 123 | 560 | 726 | 57 | 2 | 1,468 | ||
Additions | 117 | 1,935 | 2,357 | 29,798 | 34,207 | |||
Assets classified as held for sale | -1,100 | -8,230 | -9,330 | |||||
Decreases | -257 | -2,601 | -23,304 | -144 | -647 | -26,953 | ||
Transfers between classes | 675 | 30 | 29,546 | -30,273 | -23 | |||
Acquisition cost, Dec 31 | 2,207 | 17,784 | 12,142 | 276,063 | 1,636 | 42,016 | 351,848 | |
Accumulated depreciation, Jan 1 | -9,042 | -16,259 | -151,667 | -1,104 | -178,072 | |||
Translation differences | -184 | -567 | -35 | -787 | ||||
Accumulated depreciation, assets held for sale | 841 | 7,580 | 8,420 | |||||
Accumulated depreciation of decreases | 244 | 2,397 | 16,064 | 144 | 18,848 | |||
Depreciation for the period, continuing operations | -511 | -1,118 | -11,402 | -77 | -13,109 | |||
Depreciation for the period, discontinued operation | -6 | -69 | -75 | |||||
Accumulated depreciation, Dec 31 | -9,500 | -14,776 | -139,426 | -1,073 | -164,775 | |||
Carrying amount, Dec 31 | 2,207 | 8,284 | -2,634 | 136,638 | 563 | 42,016 | 187,073 |
| 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 | -346 | -772 | -13,300 | -51 | -14,469 | |||
Depreciation for the period, discontinued operation | -11 | -195 | -205 | |||||
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 |
| 2025 | |||||
| Other | |||||
| Intangible | intangible | Advance | |||
1,000 | EUR | rights | assets | payments | Total |
Acquisition cost, Jan 1 | 12,984 | 40,199 | 1,292 | 54,476 | |
Translation differences | 295 | 1,108 | 1,402 | ||
Additions | 160 | 71 | 781 | 1,012 | |
Assets classified as held for sale | -3,876 | -7,901 | -11,777 | ||
Decreases | -255 | -68 | -207 | -530 | |
Transfers between classes | 87 | -65 | 23 | ||
Acquisition cost, Dec 31 | 9,396 | 33,408 | 1,802 | 44,606 | |
Accumulated amortization and impairment, Jan 1 | -1,874 | -13,650 | -15,523 | ||
Translation differences | -18 | -213 | -231 | ||
Accumulated amortization, assets held for sale | 491 | 5,662 | 6,153 | ||
Accumulated amortization and impairment of decreases | 243 | 51 | 294 | ||
Amortization for the period, continuing operations | -750 | -3,313 | -4,062 | ||
Accumulated amortization and impairment, Dec 31 | -1,906 | -11,463 | -13,370 | ||
Carrying amount, Dec 31 | 7,489 | 21,945 | 1,802 | 31,236 |
| 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 decrea- ses | 109 | 5 | 114 | ||
Amortization for the period, continuing operations | -419 | -1,769 | -2,188 | ||
Amortization for the period, discontinued operation | -29 | -199 | -228 | ||
Accumulated amortization and impairment, Dec 31 | -1,874 | -13,650 | -15,523 | ||
Carrying amount, Dec 31 | 11,111 | 26,549 | 1,292 | 38,952 |
1,000 | EUR | 2025 | 2024 |
Acquisition cost, Jan1 | 76,126 | 47,605 | |
Additions, business combinations | 136 | 28,312 | |
Assets classified as held for sale | -26,282 | ||
Translation differences | 1,368 | 208 | |
Acquisition cost, Dec 31 | 51,347 | 76,126 | |
Accumulated impairment, Jan 1 | -9,143 | -9,151 | |
Accumulated amortization, assets held for sale | 4,283 | ||
Translation differences | -2 | 8 | |
Accumulated impairment, Dec 31 | -4,862 | -9,143 | |
Carrying amount, Dec 31 | 46,485 | 66,983 |
1,000 | EUR | 2025 | 2024 |
ESL Shipping | 6,337 | 6,337 | |
Telko | 40,148 | 38,818 | |
Leipurin | 21,828 | ||
Total | 46,485 | 66,983 |
2025 | 2024 | |
ESL Shipping | 8.86% | 7.69% |
Telko | 10.92% | 10.92% |
Leipurin | 7.90% |
1,000 | EUR | 2025 | 2024 |
Materials and supplies | 5,224 | 5,925 | |
Work in progress | 269 | ||
Finished goods | 40,482 | 58,440 | |
Green coaster ja green handy advance payments | 14,057 | 17,818 | |
Other inventories | 1,733 | 1,731 | |
Total | 61,496 | 84,183 |
1,000 | EUR | 2025 | 2024 |
ESL Shipping | 16,762 | 21,413 | |
Telko | 44,734 | 48,117 | |
Leipurin | 14,653 | ||
Total | 61,496 | 84,183 |
1,000 | EUR | 2025 | 2024 |
Accounts receivable | 46,965 | 62,742 | |
Refund from the Ministry of Transport and Communications | 2,477 | 3,316 | |
Advance payments | 2,422 | 1,622 | |
VAT receivable | 1,111 | 1,837 | |
Loan receivables | 38 | 4 | |
Fair value of hedge instruments | 9,357 | ||
Other deferred receivables | 9,278 | 9,556 | |
Total | 62,291 | 88,433 |
| Accounts | Allowance for | Carrying | ||
1,000 | EUR | receivable | credit losses | amount |
Not matured | 42,298 | -29 | 42,269 | |
Matured 1–30 days ago | 3,806 | -13 | 3,793 | |
Matured 31–60 days ago | 207 | -2 | 205 | |
Matured 61–90 days ago | 52 | 0 | 52 | |
Matured 91–180 days ago | 433 | -22 | 411 | |
Matured more than 181 days ago | 906 | -671 | 235 | |
Total | 47,702 | -737 | 46,965 |
| 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 |
1,000 | EUR | 2025 | 2024 |
Contingent considerations from acquisitions | 9,999 | ||
Advances received | 9 | 8 | |
Other non-current liabilities | 20 | 17 | |
Total | 29 | 10,025 |
1,000 | EUR | 2025 | 2024 |
Accounts payable | 32,233 | 44,121 | |
Advances received | 447 | 515 | |
Salaries and social security contributions | 7,523 | 9,728 | |
Employer contributions | 1,553 | 1,640 | |
Accrued interest | 2,019 | 3,295 | |
VAT liability | 3,303 | 4,258 | |
Contingent considerations from acquisitions | 7,581 | 803 | |
Other current liabilities | 469 | 1,036 | |
Other current deferred liabilities | 9,979 | 8,217 | |
Total | 65,108 | 73,614 |
| Tax | Restoration | Pension | |||
1,000 | EUR | provisions | provisions | provisions | Total |
January 1, 2025 | 38 | 466 | 98 | 602 | |
Change in provisions | -38 | 6 | -32 | ||
December 31, 2025 | 0 | 466 | 104 | 570 |
| Warranty | Other | Pension | |||
1,000 | EUR | provision | provisions | provisions | Total |
January 1, 2025 | 42 | 65 | 107 | ||
Change in provisions | -20 | 28 | -3 | 5 | |
December 31, 2025 | 22 | 28 | 62 | 113 |
1,000 | EUR | 2025 | 2024 |
Leases | 145 | 137 | |
Employee benefits | 13 | 8 | |
Allowance for credit losses and other provisions | 98 | 77 | |
Losses carried forward | 117 | 133 | |
Other temporary differences | 139 | 99 | |
Total | 513 | 454 |
1,000 | EUR | 2025 | 2024 |
Deferred tax assets, Jan 1 | 454 | 541 | |
| Items recognized in the statement of comprehensive income | |||
Leases | 9 | -58 | |
Employee benefits | 5 | 1 | |
Allowance for credit losses and other provisions | 20 | -171 | |
Losses carried forward | -16 | 133 | |
Other temporary differences | 41 | 8 | |
Deferred tax assets, Dec 31 | 513 | 454 |
1,000 | EUR | 2025 | 2024 |
Depreciation in excess of plan and Swedish tax reserves | 3,293 | 3,055 | |
Tangible and intangible assets | 7,511 | 9,260 | |
Retained earnings of foreign subsidiaries | 157 | 1,122 | |
Other temporary differences | 18 | 2 | |
Total | 10,980 | 13,439 |
1,000 | EUR | 2025 | 2024 |
Deferred tax liabilities, Jan 1 | 13,439 | 5,508 | |
| Items recognized in the statement of comprehensive income | |||
Depreciation in excess of plan and Swedish tax reserves | 351 | 261 | |
Tangible and intangible assets | -611 | -925 | |
Retained earnings of foreign subsidiaries | -256 | 76 | |
Other temporary differences | 16 | -76 | |
Acquisitions | 8,595 | ||
Transfer to liabilities held for sale, Leipurin | -1,958 | ||
Deferred tax liabilities, Dec 31 | 10,980 | 13,439 |
1,000 | EUR | 2025 | 2024 |
Leased assets | 2,082 | 2,332 | |
Lease liabilities | 2,227 | 2,469 | |
Total | 145 | 137 |
1,000 | EUR | 2025 | 2024 |
EUR | 235,067 | 201,331 | |
SEK | 3,339 | 3,412 | |
Total | 238,406 | 204,743 |
1,000 | EUR | 2025 | 2024 |
EUR | 32,693 | 43,306 | |
SEK | 6,379 | 10,208 | |
DKK | 2,738 | 2,436 | |
PLN | 333 | 771 | |
UAH | 701 | 578 | |
USD | 835 | 1,783 | |
Other | 3,286 | 3,659 | |
Total | 46,965 | 62,742 |
1,000 | EUR | 2025 | 2024 |
EUR | 26,252 | 35,575 | |
SEK | 2,413 | 4,743 | |
DKK | 178 | 190 | |
PLN | 37 | -4 | |
UAH | 295 | 214 | |
USD | 2,487 | 2,801 | |
Other | 1,019 | 1,118 | |
Total | 32,680 | 44,636 |
2025 | 2024 | ||||
| Profit | Profit | ||||
1,000 | EUR | and loss | Equity | and loss | Equity |
| ESL Shipping cash flow hedge | |||||
+ 10% strengthening of EUR against USD | -13,915 | -15,681 | |||
- 10% weakening of EUR against USD | 17,007 | 19,165 | |||
| Other currency hedge instruments | |||||
Nominal value + 10% | 462 | 650 | |||
Nominal value - 10% | -462 | -650 |
| Equity | Equity | ||
1,000 | EUR | 2025 | 2024 |
EUR | 36,478 | 38,782 | |
SEK | 17,879 | 26,017 | |
DKK | 5,298 | 8,943 | |
NOK | 27 | 180 | |
UAH | 737 | 1,650 | |
PLN | 33 | 320 | |
CNY | 2,734 | 3,264 | |
KZT | -1,448 | -2,145 | |
UZS | -687 | -737 | |
RON | -392 | -394 | |
INR | -11 | ||
Total | 60,647 | 75,882 |
Profit and loss | Profit and loss | ||
1,000 | EUR | 2025 | 2024 |
| Interest rate risk | |||
Change of +100 basic points in the market interest rates | -2,099 | -1,892 | |
Change of -100 basic points in the market interest rates | 2,086 | 1,909 |
| Nominal | Fair | Nominal | Fair | ||
| value | value, net | value | value, net | ||
1,000 | EUR | 2025 | 2025 | 2024 | 2024 |
| Forwards | |||||
Foreign currency forwards | 158,090 | -557 | 179,759 | 9,306 |
1,000 | EUR | 2025 | 2024 |
Materials and services | -14 | 10 | |
Financial income | -153 | -60 | |
Profit for the period | -167 | -50 | |
Other comprehensive income | -16,881 | 9,403 | |
Total comprehensive income | -17,048 | 9,353 |
1,000 | EUR | 2025 | 2024 |
Salaries and other short-term employee benefits | 2,208 | 1,987 | |
Post-employment benefits | 380 | 327 | |
Termination benefits | 98 | ||
Share-based payments | 368 | 519 | |
Total | 2,956 | 2,931 |
1,000 | EUR | 2025 | 2024 |
| Chief Executive Officer compensation | |||
CEO Jansson Rolf, salaries | 473 | 468 | |
CEO Jansson Rolf, pensions | 96 | 93 | |
CEO Jansson Rolf, bonuses | 105 | 87 | |
CEO Jansson Rolf, share-based payments | 51 | 52 | |
Total | 725 | 700 |
1,000 | EUR | 2025 | 2024 |
| Board of Directors compensation | |||
Westerlund Heikki, Chairman of the Board | 76 | 77 | |
Laine Mikael, Vice Chairman of the Board | 58 | 57 | |
Allam Patricia | 40 | 41 | |
Ekman Annika* | 41 | 28 | |
Kolunsarka Tapio | 39 | 41 | |
Pöyry Salla** | 17 | ||
Ståhlberg Kaarina | 44 | 42 | |
Vehmas Tatu | 46 | 45 | |
Total | 344 | 347 | |
| *Member of the Board since April 12, 2024 | |||
| **Member of the Board until April 12, 2024 |
1,000 € | 2025 | 2024 |
Recognized in employee benefit expenses | -466 | -637 |
| Board | Number of | Share price on | Share price on | |||
decision date | Grant date | Transfer date | shares 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 | 16.12.2025 | 5,106 | 6.19 | 6.66 | |
10.8.2023 | 22.8.2023 | 5,000 | 6.19 | |||
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 | |||
Share-based incentive plan 2025–2027 | 16.2.2025 | 28.3.2025 | 5.02 | |||
Share-based incentive plan 2025 | 16.2.2025 | 16.2.2025 | 5.02 |
1,000 | EUR | 2025 | 2024 |
Mortgages given | 155,211 | 169,637 | |
Guarantees | 41,416 | 14,134 | |
Total | 196,627 | 183,771 | |
Other commitments | 23,845 | 25,589 |