| CONSOLIDATED INCOME STATEMENT (IFRS) | |||
EUR 1 000 Note | Jan 1 - Dec 31, 2024 | Jan 1 - Dec 31, 2023 | |
Net sales 2.1, 2.2 | |||
Other operating income 2.3 | |||
Materials and services 2.4 | - | - | |
Employee benefit expenses 2.5 | - | - | |
Other operating expenses 2.6 | - | - | |
Earnings before depreciation (EBITDA) | |||
Depreciation and amortization 2.7 | - | - | |
Operating profit (EBIT) | |||
Financial income 2.8 | |||
Financial expenses 2.8 | - | - | |
Profit before taxes | |||
Income taxes 2.9 | - | ||
Net profit/loss for the period | |||
Equity holders of the parent company | |||
Non-controlling interests | |||
| Earnings per share for profit attributable to the equity holders of the parent company: | |||
Earnings per share, EUR (diluted = non-diluted) | 2.10 |
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (IFRS) | ||
EUR 1 000 | Jan 1 - Dec 31, 2024 | Jan 1 - Dec 31, 2023 |
Net profit/loss for the period | ||
| Other comprehensive income which may be reclassified to profit or loss subsequently (net of tax) | ||
Change in translation differences | - | - |
Total other comprehensive income | - | - |
Total comprehensive income for the period | ||
| Total comprehensive income attributable to: | ||
Equity holders of the parent company | ||
Non-controlling interests |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION (IFRS) | |||
EUR 1 000 | Note | Dec 31, 2024 | Dec 31, 2023 |
| ASSETS | |||
| Non-current assets | |||
Goodwill | 3.1, 3.3 | ||
Intangible assets | 3.1 | ||
Property, plant and equipment | 3.2 | ||
| Non-current financial assets | |||
Long-term receivables from others | |||
Other investments | |||
Deferred tax assets | 2.9 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 3.4 | ||
| Short-term receivables | |||
Loan receivables from others | |||
Trade receivables from related parties | |||
Trade receivables from others | 3.5 | ||
Other receivables | 3.5 | ||
Accrued income and expenses | 3.5 | ||
Cash and cash equivalents | 3.5 | ||
Total current assets | |||
TOTAL ASSETS |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION (IFRS) | |||
EUR 1 000 | Note | Dec 31, 2024 | Dec 31, 2023 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity attributable to the equity holders of the parent company: | |||
Share capital | |||
Share premium fund | |||
Invested unrestricted equity fund | |||
Retained earnings | |||
Equity attributable to the equity holders of the parent company | |||
Non-controlling interests | |||
Total equity | 3.6 | ||
| Non-current liabilities | |||
Interest-bearing liabilities | 3.7 | ||
Leasing liabilities | 3.7 | ||
Non-interest-bearing liabilities | 3.7 | ||
Deferred tax liabilities | 2.9 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Interest-bearing liabilities | 3.7 | ||
Leasing liabilities | 3.7 | ||
Trade payables | 3.7 | ||
Advance payments | 3.7 | ||
Other liabilities | 3.7 | ||
Accrued income and expenses | 3.7 | ||
Total current liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| Cash flow from operating activities: | |||
Cash received from sales | |||
Cash received from other operating income | |||
Cash paid for operating expenses | - | - | |
Cash flow from operating activities before financial items and income taxes | |||
Interest paid | - | - | |
Interest received | |||
Income taxes paid | - | - | |
Cash flow from operating activities | |||
| Cash flow from investing activities: | |||
Investments in intangible and tangible assets | - | - | |
Acquisition of subsidiary company shares | 4.1 | - | - |
Short-term invesments in other shares | - | ||
Proceeds from sales of intangible and tangible assets | |||
Sale of subsidiaries reduced by cash at the time of sale | 4.1 | - | |
Repayments of loans receivable | - | ||
Cash flow from investing activities | - | - | |
| Cash flow from financing activities: | |||
Dividends paid | 3.6 | - | - |
Dividens received | 2.8 | ||
Changes in the shares of minority shareholders | 4.1 | - | |
Repayments of lease liabilities | - | - | |
Withdrawals and repayments of short-term loans | - | ||
Withdrawals of long-term loans | |||
Repayments of long-term loans | - | - | |
Cash flow from financing activities | - | ||
Change in cash and cash equivalents | - | ||
Cash and cash equivalents at the beginning of the period | |||
Translation difference of cash | - | ||
Cash and cash equivalents at the end of the period |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY, IFRS | ||||||||||
| EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT COMPANY | ||||||||||
EUR 1 000 | Note | Share | Sharepre- | Fund for invested | Treasury | Translation | Retained | Total | Non-control- | TOTAL |
| capital | mium fund | non-restricted | shares | differences | earnings | ling interes | ||||
| equity | ||||||||||
Equity on Jan 1, 2024 | - | - | ||||||||
Net profit/loss for the period | ||||||||||
| Other comprehensive income*: | ||||||||||
Change in translation differences | - | - | - | - | ||||||
Comprehensive income * | - | |||||||||
| Transactions with the shareholders: | ||||||||||
Dividends paid | - | - | - | - | ||||||
Transactions with the shareholders total | - | - | - | - | ||||||
Equity on Dec 31, 2024 | 3.6 | - | - | |||||||
Equity on Jan 1, 2023 | - | - | ||||||||
Net profit/loss for the period | ||||||||||
| Other comprehensive income*: | ||||||||||
Change in translation differences | - | - | - | - | ||||||
Comprehensive income * | - | |||||||||
| Transactions with the shareholders: | ||||||||||
Dividends paid | - | - | - | - | ||||||
Sale of subsidiaries | - | - | - | - | ||||||
Changes in ownership | - | - | ||||||||
Transactions with the shareholders total | - | - | - | - | - | |||||
Equity on Dec 31, 2023 | 3.6 | - | - |