| Consolidated statement of comprehensive income | |||
EUR mill. | Note | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Revenue | 4, 5 | ||
Other operating income | 6 | ||
Materials and services | 7 | - | - |
Employee benefit expenses | 8 | - | - |
Depreciation, amortisation and impairment losses | 9 | - | - |
Other operating expenses | 10 | - | - |
Operating result | |||
Financial income | 11 | ||
Financial expenses | 11 | - | - |
Net finance expenses | - | - | |
Share of results in joint ventures | - | ||
Result before taxes | |||
Income tax expense | 12 | - | - |
Net income | |||
Profit attributable to Owners of the parent company |
EUR mill. | Note | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
| Other comprehensive adjustments | |||
| Items that may be reclassified to profit or loss | |||
Translation differences from foreign operations | - | ||
| Items that will not be reclassified to profit or loss | |||
Remeasurements of post-employment benefit obligations | 28 | - | |
Other comprehensive income for the period, net of tax | - | ||
Total comprehensive income | |||
| Total comprehensive income attributable to: | |||
Owners of the parent company | |||
Earnings per share for profit attributable to the shareholders of the parent company, in euro | |||
Basic earnings per share | 13 | ||
Diluted earnings per share | 13 |
| Consolidated statement of financial position | |||
EUR mill. | Note | 31 Dec 2025 | 31 Dec 2024 |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 14 | ||
Right-of-use assets | 14 | ||
Goodwill | 15, 16 | ||
Intangible assets | 15 | ||
Investment properties | 17 | ||
Investments in associates and joint ventures | 18 | ||
Loan receivables | 20 | ||
Deferred tax assets | 12 | ||
Other non-current assets | 20 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | |||
Trade and other receivables | 22 | ||
Current tax receivables | |||
Cash and cash equivalents | 23 | ||
Total current assets | |||
Assets held for sale | 32 | ||
TOTAL ASSETS |
EUR mill. | Note | 31 Dec 2025 | 31 Dec 2024 |
| EQUITY AND LIABILITIES | |||
| Equity attributable to equity holders of the Company | |||
Share capital | |||
Invested non-restricted equity reserve | |||
Treasury shares | - | - | |
Translation differences | - | - | |
Retained earnings | |||
Equity attributable to equity holders of the Company total | |||
TOTAL EQUITY | |||
| Non-current liabilities | |||
Non-current financial liabilities | 20, 21, 25 | ||
Non-current lease liabilities | 14, 21, 25 | ||
Deferred tax liabilities | 12 | ||
Provisions | 27 | ||
Other liabilities | |||
Total non-current liabilities | |||
| Current liabilities | |||
Current financial liabilities | 20, 21, 25 | ||
Current lease liabilities | 14, 21, 25 | ||
Current tax liabilities | |||
Provisions | 27 | ||
Trade and other payables | 26 | ||
Total current liabilities | |||
Liabilities directly associated with assets held for sale | 32 | ||
TOTAL LIABILITIES | |||
TOTAL EQUITY AND LIABILITIES |
| Consolidated statement of cash flows | |||
EUR mill. | Note | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
| Cash flows from operating activities | |||
Profit before income taxes | |||
Adjustments for Non-cash transactions | |||
Depreciation, amortisation and impairment losses | 9 | ||
Change in provisions | 27 | - | |
Other non-cash transactions | - | ||
Gains and Losses on sale of property, plant, equipment and other changes | - | - | |
Net finance expenses | 11 | ||
| Changes in working capital | |||
Trade and other receivables | |||
Inventories | - | - | |
Trade and other payables | - | ||
Interests received | |||
Income taxes paid | - | - | |
Net cash from operating activities |
EUR mill. | Note | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
| Cash flows from investing activities | |||
Acquisition of property, plant and equipment | - | - | |
Acquisition of intangible assets | - | - | |
Proceeds from sale of property, plant and equipment | |||
Acquisition of subsidiaries, net of cash acquired | 3 | - | - |
Proceeds from the disposal of subsidiaries, net of cash disposed of | |||
Investments to joint ventures | - | ||
Investments to shares and equity interest | - | ||
Acquisition of business operations, net of cash acquired | 3 | - | - |
Dividends received | |||
Net cash from investing activities | - | - | |
| Cash flows from financing activities | |||
Proceeds from non-current borrowings | 25 | ||
Repayment of non-current borrowings | 25 | - | |
Proceeds from current borrowings | 25 | ||
Repayment of current borrowings | 25 | - | - |
Payment of lease liabilities | 25 | - | - |
Payment of hire purchase liabilities | 25 | - | - |
Interests and other financial expenses paid | - | - | |
Interests and other financial income received | |||
Dividends paid | - | - | |
Net cash from financing activities | - | - | |
Net change in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | |||
Exchange rate differences | - | ||
Transfer to assets held for sale | - | ||
Cash and cash equivalents at 31 December |
| Consolidated statement of changes in equity | ||||||
| Equity attributable to owners of the parent company | ||||||
| Invested | ||||||
| non-restricted | Treasury | Retained | Translation | |||
MEUR | Share capital | equity reserve | shares | earnings | differences | Total equity |
Equity 1 Jan 2025 | - | - | ||||
| Comprehensive income | ||||||
Profit for the period | ||||||
Other comprehensive income | ||||||
| Transactions with owners | ||||||
Dividend | - | - | ||||
Share-based payments | ||||||
Equity 31 Dec 2025 | - | - |
| Equity attributable to owners of the parent company | ||||||
| Invested | ||||||
| non-restricted | Treasury | Retained | Translation | |||
MEUR | Share capital | equity reserve | shares | earnings | differences | Total equity |
Equity 1 Jan 2024 | - | - | ||||
| Comprehensive income | ||||||
Profit for the period | ||||||
Other comprehensive income | - | - | - | |||
| Transactions with owners | ||||||
Dividend | - | - | ||||
Share-based payments | ||||||
Equity 31 Dec 2024 | - | - |
| The Group information | |
| Company information | |
Name of reporting entity or other means of identification | |
Country of incorporation | |
Legal form of entity | |
Domicile of entity | |
Address of entity's registered office | |
Principal place of business | Finland and Sweden |
| Description of nature of entitys operations and principal | |
| activities | |
Name of parent entity |
| Consideration transferred | |
EUR mill. | 2025 |
Purchase price, payable in cash | 9.9 |
Contingent consideration | 5.9 |
Total consideration transferred | 15.8 |
| Identifiable assets acquired and liabilities assumed | |
EUR mill. | 2025 |
Cash and cash equivalents | 0.3 |
Intangible assets | 0.0 |
Property, plant and equipment | 0.0 |
Right-of-use assets | 0.1 |
Trade and other receivables | 0.5 |
Lease liabilities | -0.1 |
Trade and other payables | -0.4 |
Total identifiable net assets acquired | 0.5 |
Goodwill | 15.3 |
| Consideration transferred | |
EUR mill. | 2024 |
Purchase price, payable in cash | 8.1 |
Contingent consideration | 0.8 |
Total consideration transferred | 8.9 |
| Identifiable assets acquired and liabilities assumed | |
EUR mill. | 2024 |
Cash and cash equivalents | 0.8 |
Intangible assets | 0.2 |
Property, plant and equipment | 0.5 |
Right-of-use assets | 1.2 |
Trade and other receivables | 1.5 |
Financial liabilities | -0.1 |
Lease liabilities | -1.2 |
Trade and other payables | -2.2 |
Total identifiable net assets acquired | 0.6 |
Goodwill | 8.3 |
| 1.1.-31.12.2025 | Healthcare | Portfolio | Segments | Internal | |||
| EUR mill. | services | Businesses | Sweden | total | Other | eliminations | Total |
| Revenue | |||||||
| Revenues from external | |||||||
customers | 1,014.9 | 188.5 | 75.5 | 1,278.9 | - | - | 1,278.9 |
| Revenues from transactions | |||||||
| with other operating | |||||||
segments of the same entity | 16.2 | 4.0 | 0.1 | 20.3 | - | -20.3 | - |
Total revenue | 1,031.0 | 192.5 | 75.6 | 1,299.1 | - | -20.3 | 1,278.9 |
Adjusted EBITA | 166.7 | 13.7 | -1.3 | 179.1 | 0.2 | - | 179.3 |
Adjustments (EBITA) | 4.6 | 0.5 | 5.6 | 10.7 | 4.0 | - | 14.7 |
Adjusted EBIT | 154.6 | 12.6 | -2.6 | 164.6 | -8.3 | - | 156.3 |
Adjustments (EBIT) | 4.6 | 0.5 | 5.6 | 10.7 | 8.1 | - | 18.8 |
Depreciations | 6.4 | 0.9 | 7.2 | 14.5 | 58.4 | - | 72.9 |
| 1.1.-31.12.2024 | Healthcare | Portfolio | Segments | Internal | |||
| EUR mill. | services | Businesses | Sweden | total | Other | eliminations | Total |
| Revenue | |||||||
| Revenues from external | |||||||
customers | 1,026.8 | 231.6 | 81.6 | 1,340.0 | - | - | 1,340.0 |
| Revenues from transactions | |||||||
| with other operating | |||||||
segments of the same entity | 16.0 | 6.9 | 0.2 | 23.1 | - | -23.1 | - |
Total revenue | 1,042.8 | 238.5 | 81.8 | 1,363.1 | - | -23.1 | 1,340.0 |
Adjusted EBITA | 162.0 | 10.3 | -2.0 | 170.3 | 0.7 | - | 171.0 |
Adjustments (EBITA) | 7.6 | 0.3 | 6.3 | 14.2 | 9.2 | - | 23.5 |
Adjusted EBIT | 143.7 | 9.1 | -3.4 | 149.3 | -8.9 | - | 140.5 |
Adjustments (EBIT) | 7.6 | 0.3 | 7.2 | 15.1 | 9.2 | - | 24.4 |
Depreciations | 6.8 | 1.1 | 7.0 | 14.8 | 60.1 | - | 74.9 |
Adjustments (EBITA)*, EUR mill. | 2025 | 2024 |
Acquisition-related expenses 1) | -0.1 | -0.7 |
Restructuring-related expenses 2) | 1.1 | 1.9 |
Gains and losses on sale of assets, net 3) | -0.1 | 0.6 |
Strategic projects and other items affecting to comparability | 13.9 | 21.6 |
Adjustments | 14.7 | 23.5 |
Adjustments (EBIT)*, EUR mill. | 2025 | 2024 |
Acquisition-related expenses 1) | -0.1 | -0.7 |
Restructuring-related expenses 2) | 1.1 | 1.9 |
Gains and losses on sale of assets, net 3) | -0.1 | 0.6 |
Impairment losses | 4.1 | 0.9 |
Strategic projects and other items affecting to comparability | 13.9 | 21.6 |
Adjustments | 18.8 | 24.4 |
EUR mill. | 31 Dec 2025 | 31 Dec 2024 |
Profit before taxes | 116.6 | 89.6 |
Share of profits of joint ventures | 0.2 | - |
Net finance expenses | 20.7 | 26.5 |
Adjustments | 18.8 | 24.4 |
Other | 8.3 | 8.9 |
Segment's adjusted EBIT | 164.6 | 149.3 |
Amortisation and impairment losses | 27.1 | 31.5 |
Adjustments | -4.1 | -0.9 |
Other | -8.5 | -9.6 |
Adjusted EBITA | 179.1 | 170.3 |
EUR mill. | 31 Dec 2025 | 31 Dec 2024 |
Finland | 1,137.0 | 1,112.6 |
Sweden | 75.1 | 69.5 |
Total | 1,212.1 | 1,182.1 |
| Disaggregation of revenue | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Healthcare Services | 1,031.0 | 1,042.8 |
Portfolio Businesses | 192.5 | 238.5 |
Sweden | 75.6 | 81.8 |
Segments total | 1,299.1 | 1,363.1 |
Other | -20.3 | -23.1 |
Total | 1,278.9 | 1,340.0 |
| Healthcare Services, revenue | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
| By customer | ||
Occupational health customers | 588.5 | 602.2 |
Consumer customers | 223.7 | 223.8 |
Insurance customers | 187.6 | 179.5 |
Service sales | 31.3 | 37.4 |
Total | 1,031.0 | 1,042.8 |
| By service | ||
Appointments | 680.8 | 686.1 |
Diagnostics | 250.7 | 254.2 |
Other | 99.5 | 102.5 |
Total | 1,031.0 | 1,042.8 |
| Portfolio Businesses, revenue | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Outsourcing services | 54.8 | 82.8 |
Staffing services | 53.1 | 73.1 |
Dental care | 52.4 | 50.3 |
Other | 32.2 | 32.4 |
Total | 192.5 | 238.5 |
| Timing of satisfying performance obligations | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
At a point in time | 1,222.4 | 1,255.3 |
Over time | 56.4 | 84.7 |
Total | 1,278.9 | 1,340.0 |
| Balances in the statement of financial position | ||
EUR mill. | 31 Dec 2025 | 31 Dec 2024 |
Contract assets | 6.1 | 7.9 |
Contract liabilities | 6.6 | 7.0 |
| 6. Other operating income | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Rental income | 0.7 | 0.9 |
Gains on sale of property, plant and equipment | 0.2 | 0.3 |
Other items | 3.1 | 2.5 |
Total | 4.0 | 3.7 |
| 7. Materials and services | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Purchases of materials | -38.2 | -41.4 |
Change in inventories | 0.4 | 0.1 |
External services | -472.0 | -508.5 |
Total | -509.8 | -549.8 |
| 8. Employee benefit expenses | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Wages and salaries | -328.4 | -349.5 |
Share-based payments | -1.7 | -1.6 |
Pension expenses — defined contribution plans | -53.8 | -56.9 |
Other social security costs | -19.5 | -19.8 |
Total | -403.5 | -427.8 |
Number of personnel at the end of the reporting period* | 8,356 | 9,153 |
| 9. Depreciation, amortisation and impairment | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
| Depreciation and amortisation by asset type | ||
| Intangible assets | ||
Trademarks | -4.7 | -4.7 |
Customer relationships | -1.7 | -2.2 |
Other intangible assets | -16.5 | -20.4 |
Total | -23.0 | -27.2 |
| Property, plant and equipment | ||
Buildings | -0.0 | -0.1 |
Machinery and equipment | -14.6 | -16.4 |
Improvement to premises | -6.8 | -7.3 |
Total | -21.5 | -23.7 |
Right-of-use assets | -51.4 | -51.2 |
Investment property | -0.0 | -0.0 |
Depreciation and amortisation total | -95.8 | -102.1 |
| Impairment losses by asset groups | ||
Goodwill | -4.1 | - |
Other intangible assets | - | -2.5 |
Land and water | - | -0.0 |
Buildings and structures | - | -0.2 |
Other property, plant and equipment | - | -0.1 |
Machinery and equipment | -0.0 | -0.0 |
Improvement to premises | -0.0 | -0.3 |
Right-of-use assets | - | -1.1 |
Stocks and shares | - | -0.1 |
Impairment total | -4.1 | -4.2 |
Total depreciation, amortisation and impairment losses | -100.0 | -106.4 |
| Specification of other operating expenses | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
External services | -14.2 | -18.6 |
Operating and maintenance expenses for premises and equipment | -24.1 | -26.9 |
ICT expenses | -45.0 | -43.8 |
Non-statutory personnel expenses | -8.1 | -8.4 |
Leases and charges | -4.4 | -6.0 |
Travel expenses | -6.3 | -7.1 |
Marketing and communication | -13.9 | -11.1 |
Acquisition-related expenses | -0.3 | -0.3 |
Other costs | -15.8 | -21.6 |
Total | -132.1 | -143.7 |
| Auditor's fees | ||
In thousands of euro | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
| Audit and auditor's statements based on laws and regulations | ||
Audit, KPMG | -425.1 | -436.5 |
Auditor's statements based on laws and regulations, KPMG* | -73.5 | -123.6 |
Total | -498.6 | -560.1 |
| Non audit services | ||
Tax services, KPMG | -4.4 | -9.8 |
Other services, KPMG | -27.8 | -30.1 |
Total | -32.2 | -39.9 |
Auditor's fees total | -530.8 | -600.0 |
| 11. Financial income and expenses | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Interest income on loans and other receivables | 1.8 | 2.1 |
Dividend income | 0.0 | 0.0 |
Total financial income | 1.8 | 2.1 |
Interest expense on loans from financial institutions | -8.7 | -13.9 |
Interest expense on bonds | -5.4 | -5.3 |
Interest expenses on lease liabilities | -6.5 | -6.5 |
Change in fair value of interest rate derivatives | -1.0 | -1.6 |
Other financial expenses | -1.3 | -1.3 |
Total financial expenses | -23.0 | -28.6 |
Net financial expenses | -21.2 | -26.5 |
| Income taxes in the statement of income | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Current tax for the reporting year | -27.3 | -20.7 |
Income taxes for previous periods | 0.2 | -0.1 |
Change in deferred taxes | 3.6 | 2.8 |
Total income taxes | -23.5 | -18.0 |
| Reconciliation of the Group's tax rate to the Finnish tax rate | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Profit or loss before taxes | 116.2 | 89.6 |
Tax using the parent company's tax rate | -23.2 | -17.9 |
Tax rates in foreign jurisdictions | 0.1 | 0.1 |
Tax exempt income | 0.3 | 0.5 |
Non-deductible expenses | -1.1 | -0.5 |
Share of profit in joint ventures | 0.0 | - |
Recognition of previously unrecognised tax losses | 0.1 | 0.0 |
Tax losses for which no deferred taxes are recognised | -0.3 | -0.0 |
Taxes from previous periods | 0.2 | -0.1 |
Other | 0.3 | 0.1 |
Total income taxes in the statement of income | -23.5 | -18.0 |
| Deferred tax assets 2025 | |||||
| Recognised in | |||||
| Business | the statement of | Translation | |||
EUR mill. | 1 Jan 2025 | combinations | income | differences | 31 Dec 2025 |
Provisions | 1.0 | - | -0.2 | - | 0.8 |
Tax losses carried forward | 2.6 | - | 1.6 | 0.2 | 4.3 |
Leases | 1.9 | 0.0 | 0.4 | 0.0 | 2.3 |
Interest rate derivatives | 0.1 | - | -0.1 | - | - |
Other temporary differences | 1.6 | - | 0.4 | - | 2.0 |
Total | 7.1 | 0.0 | 2.2 | 0.2 | 9.3 |
| Deferred tax liabilities 2025 | ||||||
| Recognised in | ||||||
| Investments in | the statement | Translation | ||||
EUR mill. | 1 Jan 2025 | joint ventures | of income | differences | Reclassification | 31 Dec 2025 |
| Reversal of goodwill | ||||||
amortisation | 3.4 | - | 0.2 | - | - | 3.6 |
Business combinations | 10.2 | 0.4 | -1.7 | 0.0 | - | 8.8 |
Depreciation difference | 3.7 | - | 0.4 | - | - | 4.1 |
Loan withdrawal expense | 0.2 | - | -0.1 | - | - | 0.2 |
Interest rate derivatives | 0.7 | - | -0.3 | - | - | 0.4 |
Other temporary differences | 0.7 | - | 0.0 | 0.0 | - | 0.7 |
Transfer to assets held for sale | - | - | - | - | -0.0 | -0.0 |
Total | 18.7 | 0.4 | -1.4 | 0.0 | -0.0 | 17.6 |
| Deferred taxes from lease agreements 2025 | |||||||
| Recognised | |||||||
| in the | |||||||
| Business | statement of | Translation | |||||
EUR mill. | 1 Jan 2025 | combinations | Additions | Disposals | income | differences | 31 Dec 2025 |
Deferred tax asset | 38.5 | 0.0 | 13.8 | -2.3 | -9.8 | 0.2 | 40.4 |
Deferred tax liability | -36.6 | -0.0 | -13.8 | 2.3 | 10.3 | -0.2 | -38.1 |
Total | 1.9 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 2.3 |
| Deferred tax assets 2024 | ||||
| Recognised in | ||||
| Business | the statement of | |||
EUR mill. | 1 Jan 2024 | combinations | income | 31 Dec 2024 |
Provisions | 1.2 | - | -0.2 | 1.0 |
Tax losses carried forward | 1.5 | - | 1.1 | 2.6 |
Leases | 1.5 | 0.0 | 0.4 | 1.9 |
Interest rate derivatives | 0.0 | - | 0.0 | 0.1 |
Other temporary differences | 1.8 | - | -0.2 | 1.6 |
Total | 6.0 | 0.0 | 1.2 | 7.1 |
| Deferred tax liabilities 2024 | |||||
| Recognised in | |||||
| Business | the statement of | Translation | |||
EUR mill. | 1 Jan 2024 | combinations | income | difference | 31 Dec 2024 |
| Reversal of goodwill | |||||
amortisation | 3.2 | - | 0.2 | - | 3.4 |
Business combinations | 11.9 | - | -1.6 | -0.1 | 10.2 |
Depreciation difference | 3.3 | - | 0.4 | - | 3.7 |
Loan withdrawal expense | 0.2 | - | -0.1 | - | 0.2 |
Interest rate derivatives | 0.9 | - | -0.3 | - | 0.7 |
Other temporary differences | 0.8 | - | -0.1 | - | 0.7 |
Total | 20.2 | - | -1.5 | -0.1 | 18.7 |
| Deferred taxes from lease agreements 2024 | |||||||
| Recognised | |||||||
| in the | |||||||
| Business | statement of | Translation | |||||
EUR mill. | 1 Jan 2024 | combinations | Additions | Disposals | income | difference | 31 Dec 2024 |
Deferred tax asset | 44.8 | 0.2 | 10.5 | -1.2 | -15.8 | -0.0 | 38.5 |
Deferred tax liability | -43.3 | -0.2 | -10.5 | 1.2 | 16.2 | 0.0 | -36.6 |
Total | 1.5 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 1.9 |
| 13. Earnings per share | ||
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Result attributable to the equity holders of the company, EUR mill. | 92.6 | 71.7 |
Weighted average number of outstanding shares, in thousands | 126,647 | 126,597 |
Diluted average number of outstanding shares, in thousands | 126,781 | 126,727 |
Basic earnings per share for result attributable to the equity holders of the company, EUR | 0.73 | 0.57 |
Diluted earnings per share for result attributable to the equity holders of the company, EUR | 0.73 | 0.57 |
| Land and water, | Other tangible | ||||
| 2025 | buildings and | Machinery and | Improvement to | assets and | |
| MEUR | constructions | equipment | premises | advances paid | Total |
Acquisition cost 1 Jan 2025 | 2.3 | 196.6 | 80.8 | 7.7 | 287.4 |
Business combination | - | 0.0 | 0.0 | - | 0.0 |
Additions | - | 12.0 | 0.9 | 17.9 | 30.8 |
Disposals | - | -0.4 | - | - | -0.4 |
Translation differences | 0.0 | 0.2 | 0.0 | 0.0 | 0.3 |
Transfers between items | - | 2.9 | 12.3 | -15.2 | - |
Transfer to assets held for sale* | - | -0.6 | -0.5 | - | -1.1 |
Acquisition cost 31 Dec 2025 | 2.3 | 210.7 | 93.5 | 10.3 | 316.9 |
| Accumulated depreciation | |||||
| and impairment losses | |||||
1 Jan 2025 | -1.5 | -148.4 | -49.7 | -0.1 | -199.7 |
Depreciation | -0.0 | -14.6 | -6.8 | - | -21.5 |
Impairment losses | - | -0.0 | -0.0 | - | -0.0 |
Translation differences | -0.0 | -0.2 | -0.0 | - | -0.2 |
Transfer to assets held for sale* | - | 0.3 | 0.2 | - | 0.5 |
| Accumulated depreciation | |||||
| and impairment losses | |||||
31 Dec 2025 | -1.5 | -162.8 | -56.4 | -0.1 | -220.9 |
Carrying amount 1 Jan 2025 | 0.8 | 48.2 | 31.1 | 7.5 | 87.7 |
Carrying amount 31 Dec 2025 | 0.8 | 47.8 | 37.2 | 10.2 | 96.0 |
| Land and water, | Other tangible | ||||
| 2024 | buildings and | Machinery and | Improvement to | assets and | |
| MEUR | constructions | equipment | premises | advances paid | Total |
Acquisition cost 1 Jan 2024 | 2.3 | 179.7 | 76.6 | 1.1 | 259.7 |
Business combination | - | 0.5 | 0.0 | - | 0.5 |
Additions | - | 16.6 | 1.0 | 10.1 | 27.6 |
Disposals | - | -0.3 | - | - | -0.3 |
Translation differences | -0.0 | -0.1 | -0.0 | -0.0 | -0.1 |
Transfers between items | - | 0.4 | 3.1 | -3.5 | - |
Acquisition cost 31 Dec 2024 | 2.3 | 196.6 | 80.8 | 7.7 | 287.4 |
| Accumulated depreciation | |||||
| and impairment losses | |||||
1 Jan 2024 | -1.2 | -132.1 | -42.2 | - | -175.5 |
Depreciation | -0.1 | -16.4 | -7.3 | - | -23.7 |
Impairment losses | -0.2 | -0.0 | -0.3 | -0.1 | -0.5 |
Translation differences | 0.0 | 0.1 | 0.0 | - | 0.1 |
| Accumulated depreciation | |||||
| and impairment losses | |||||
31 Dec 2024 | -1.5 | -148.4 | -49.7 | -0.1 | -199.7 |
Carrying amount 1 Jan 2024 | 1.2 | 47.5 | 34.5 | 1.1 | 84.2 |
Carrying amount 31 Dec 2024 | 0.8 | 48.2 | 31.1 | 7.5 | 87.7 |
| 14.2 Right of-use-assets | |||
| 2025 | Other right-of- | ||
MEUR | Premises | use assets | Total |
Acquisition cost 1 Jan 2025 | 446.3 | 41.1 | 487.4 |
Business combination | 0.1 | - | 0.1 |
Additions | 68.3 | 0.7 | 69.0 |
Disposals | -9.0 | - | -9.0 |
Translation differences | 2.1 | 0.1 | 2.1 |
Transfers between items | -0.2 | 0.2 | - |
Transfer to assets held for sale* | -5.3 | - | -5.3 |
Acquisition cost 31 Dec 2025 | 502.3 | 42.0 | 544.4 |
Accumulated depreciation and impairment losses 1 Jan 2025 | -266.9 | -37.7 | -304.7 |
Depreciation for the reporting period | -49.4 | -2.1 | -51.4 |
Translation differences | -1.2 | -0.0 | -1.2 |
Transfer to assets held for sale* | 2.4 | - | 2.4 |
Accumulated depreciation and impairment losses 31 Dec 2025 | -315.0 | -39.9 | -354.9 |
Carrying amount 1 Jan 2025 | 179.4 | 3.3 | 182.7 |
Carrying amount 31 Dec 2025 | 187.3 | 2.2 | 189.5 |
| 2024 | Other right-of- | ||
MEUR | Premises | use assets | Total |
Acquisition cost 1 Jan 2024 | 424.0 | 40.9 | 464.9 |
Business combination | 1.2 | - | 1.2 |
Additions | 28.4 | 0.2 | 28.7 |
Disposals | -6.5 | -0.1 | -6.5 |
Translation differences | -0.9 | -0.0 | -0.9 |
Acquisition cost 31 Dec 2024 | 446.3 | 41.1 | 487.4 |
Accumulated depreciation and impairment losses 1 Jan 2024 | -217.9 | -34.9 | -252.8 |
Depreciation for the reporting period | -48.8 | -2.4 | -51.2 |
Impairment losses | -0.6 | -0.4 | -1.1 |
Translation differences | 0.4 | 0.0 | 0.4 |
Accumulated depreciation and impairment losses 31 Dec 2024 | -266.9 | -37.7 | -304.7 |
Carrying amount 1 Jan 2024 | 206.1 | 6.0 | 212.1 |
Carrying amount 31 Dec 2024 | 179.4 | 3.3 | 182.7 |
| 14.3 Lease liabilities | |||
| 31 Dec 2025 | |||
MEUR | Premises | Other | Total |
Non-current lease liabilities | 154.4 | 2.1 | 156.5 |
Current lease liabilities | 43.9 | 2.2 | 46.1 |
Transfers to liabilities directly associated with the assets held for sale | -2.9 | - | -2.9 |
Total lease liabilities | 195.4 | 4.2 | 199.7 |
| 31 Dec 2024 | |||
MEUR | Premises | Other | Total |
Non-current lease liabilities | 141.0 | 3.6 | 144.5 |
Current lease liabilities | 45.1 | 2.2 | 47.3 |
Total lease liabilities | 186.1 | 5.8 | 191.8 |
| 15. Goodwill and intangible assets | |||||
| Other intangible | |||||
| 2025 | Customer | assets and | |||
MEUR | Goodwill | relationships | Trademarks | advances paid | Total |
Acquisition cost 1 Jan 2025 | 954.7 | 167.5 | 88.6 | 168.6 | 1,379.5 |
Business combination | 15.8 | - | - | - | 15.8 |
Additions | - | - | - | 20.8 | 20.8 |
Translation differences | 2.6 | 0.3 | 0.2 | 0.8 | 3.9 |
Transfer to assets held for sale* | -8.9 | -1.4 | - | -0.0 | -10.3 |
Acquisition cost 31 Dec 2025 | 964.1 | 166.4 | 88.8 | 190.1 | 1,409.5 |
| Accumulated amortisations | |||||
| and impairment losses | |||||
1 Jan 2025 | -125.3 | -158.4 | -47.8 | -136.6 | -468.1 |
Amortisation | - | -1.7 | -4.7 | -16.4 | -22.8 |
Impairment losses* | -4.1 | - | - | - | -4.1 |
Translation differences | - | -0.1 | -0.1 | -0.4 | -0.7 |
Transfer to assets held for sale* | 4.1 | 1.2 | - | 0.0 | 5.2 |
| Accumulated amortisations | |||||
| and impairment losses | |||||
31 Dec 2025 | -125.3 | -159.1 | -52.6 | -153.5 | -490.4 |
Carrying amount 1 Jan 2025 | 829.4 | 9.2 | 40.8 | 32.1 | 911.4 |
Carrying amount 31 Dec 2025 | 838.8 | 7.4 | 36.3 | 36.7 | 919.2 |
| Other intangible | |||||
| 2024 | Customer | assets and | |||
MEUR | Goodwill | relationships | Trademarks | advances paid | Total |
Acquisition cost 1 Jan 2024 | 948.8 | 167.8 | 88.7 | 156.6 | 1,361.9 |
Business combination | 8.5 | - | - | 0.1 | 8.6 |
Additions | - | - | - | 12.2 | 12.2 |
Disposals* | -1.1 | -0.1 | - | - | -1.2 |
Translation differences | -1.4 | -0.2 | -0.1 | -0.4 | -2.1 |
Acquisition cost 31 Dec 2024 | 954.7 | 167.5 | 88.6 | 168.6 | 1,379.5 |
| Accumulated amortisations | |||||
| and impairment losses | |||||
1 Jan 2024 | -125.3 | -156.2 | -43.2 | -113.9 | -438.6 |
Amortisation | - | -2.2 | -4.7 | -20.4 | -27.2 |
Impairment losses | - | - | - | -2.5 | -2.5 |
Translation differences | - | 0.1 | 0.0 | 0.2 | 0.2 |
| Accumulated amortisations | |||||
| and impairment losses | |||||
31 Dec 2024 | -125.3 | -158.4 | -47.8 | -136.6 | -468.1 |
Carrying amount 1 Jan 2024 | 823.5 | 11.6 | 45.6 | 42.8 | 923.4 |
Carrying amount 31 Dec 2024 | 829.4 | 9.2 | 40.8 | 32.1 | 911.4 |
| 2025 | |
| EUR mill. | |
Acquisition cost 1 Jan 2025 | 70.0 |
Additions | 2.0 |
Transfers from advance payments | 9.4 |
Translation differences | 0.4 |
Transfer to assets held for sale* | -0.0 |
Acquisition cost 31 Dec 2025 | 81.8 |
Accumulated amortisations and impairment losses 1 Jan 2025 | -43.4 |
Amortisation and impairment losses | -13.9 |
Transfer to assets held for sale* | 0.0 |
Accumulated amortisations and impairment losses 31 Dec 2025 | -57.4 |
Carrying amount 1 Jan 2025 | 26.5 |
Carrying amount 31 Dec 2025 | 24.4 |
| 2024 | |
| EUR mill. | |
Acquisition cost 1 Jan 2024 | 57.8 |
Business combination | 0.1 |
Additions | 3.9 |
Transfers from advance payments | 8.3 |
Translation differences | -0.1 |
Acquisition cost 31 Dec 2024 | 70.0 |
Accumulated amortisations and impairment losses 1 Jan 2024 | -25.2 |
Amortisation and impairment losses | -18.3 |
Accumulated amortisations and impairment losses 31 Dec 2024 | -43.4 |
Carrying amount 1 Jan 2024 | 32.6 |
Carrying amount 31 Dec 2024 | 26.5 |
31 Dec 2025 | 31 Dec 2024 | ||||
EUR mill. | Goodwill | % | Impairment | Goodwill | % |
Healthcare Services | 621.3 | 74.1% | - | 607.2 | 73.2% |
Portfolio Businesses, Public payor | 140.5 | 16.7% | - | 149.4 | 18.0% |
Portfolio Businesses, Private payor | 30.8 | 3.7% | - | 29.1 | 3.5% |
Sweden | 46.3 | 5.5% | - | 43.7 | 5.3% |
Total | 838.8 | 100.0% | - | 829.4 | 100.0% |
Transfer to assets held for sale | 4.9 | - | 4.1 | - | - |
| Portfolio | Portfolio | |||
| The assumptions used in impairment | Healthcare | Businesses, Public | Businesses, | |
| calculations in 2025 | Services | payor | Private payor | Sweden |
The length of impairment testing period | 4 years | 4 years | 4 years | 4 years |
Terminal period revenue growth rate | 2.0% | 2.0% | 2.0% | 2.0% |
Profitability (EBIT %) during the terminal period | 11.9% | 6.0% | 4.9% | 5.1% |
Discount rate (Pre-tax WACC) | 8.7% | 9.7% | 8.6% | 9.2% |
Discount rate (Post-tax WACC) | 7.3% | 8.2% | 7.3% | 7.8% |
| Portfolio | Portfolio | |||
| The assumptions used in impairment | Healthcare | Businesses, Public | Businesses, | |
| calculations in 2024 | Services | payor | Private payor | Sweden |
The length of impairment testing period | 4 years | 4 years | 4 years | 4 years |
Terminal period revenue growth rate | 2.0% | 2.0% | 2.0% | 2.0% |
Profitability (EBIT %) during the terminal period | 13.8% | 7.8% | 9.4% | 5.7% |
Discount rate (Pre-tax WACC) | 8.5% | 9.9% | 8.5% | 8.6% |
Discount rate (Post-tax WACC) | 7.2% | 8.3% | 7.2% | 7.4% |
Variable | 2025 | 2024 |
| Terminal period revenue growth rate | ||
Healthcare Services | Decrease over 12.5 percentage points | Decrease over 24.5 percentage points |
Portfolio Businesses, Public payor | Decrease over 0.4 percentage points | Decrease over 2.1 percentage points |
Portfolio Businesses, Private payor | Decrease over 5.7 percentage points | Decrease over 21.3 percentage points |
Sweden | Decrease over 2.4 percentage points | Decrease over 1.8 percentage points |
| Profitability (EBIT %) during the terminal period | ||
Healthcare Services | Decrease over 9.0 percentage points | Decrease over 12.3 percentage points |
Portfolio Businesses, Public payor | Decrease over 0.4 percentage points | Decrease over 2.1 percentage points |
Portfolio Businesses, Private payor | Decrease over 2.7 percentage points | Decrease over 8.0 percentage points |
Sweden | Decrease over 1.6 percentage points | Decrease over 1.5 percentage points |
| Discount rate (Pre-tax WACC) | ||
Healthcare Services | Increase over 9.1 percentage points | Increase over 18.8 percentage points |
Portfolio Businesses, Public payor | Increase over 0.4 percentage points | Increase over 2.2 percentage points |
Portfolio Businesses, Private payor | Increase over 4.5 percentage points | Increase over 15.8 percentage points |
Sweden | Increase over 2.0 percentage points | Increase over 1.8 percentage points |
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Carrying amount at the beginning of the period | 0.3 | 0.3 |
Depreciation | -0.0 | -0.0 |
Carrying amount at the end of the period | 0.2 | 0.3 |
EUR mill. | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Rental income from investment properties | 0.0 | 0.1 |
Operating expenses for investment properties | -0.0 | -0.0 |
Total | 0.0 | 0.0 |
Value per m 2 (In | Total value | ||
| thousands of | (In thousands | ||
Investment | m 2 | euro) | of euro) |
Koy Jyväskylän Väinönkatu 30 | 1,348 | 0.2 | 269 |
Associated companies 31 Dec 2025 | Domicile | Ownership | Voting rights |
Terveyden Tuottajat Oy | Finland | 0.0% | 48.7% |
EUR mill. | 2025 | 2024 |
Carrying amount | 0.0 | 0.0 |
Joint ventures 31 Dec 2025 | Domicile | Ownership | Voting rights |
Roxellen BidCo AB | Sweden | 25.4% | 25.4% |
EUR mill. | 2025 | 2024 |
Carrying amount | 7.2 | - |
Group's share of total comprehensive income | -0.2 | - |
Performance Share Plan 2021 | 2025–2027 | 2024–2026 | 2023–2025 | 2022–2024 |
Grant date | 2 Apr 2025 | 2 Apr 2024 | 3 Apr 2023 | 1 Apr 2022 |
Maximum number of share awards | 700,000 | 640,000 | 640,000 | 683,085 |
Outstanding at 1 Jan 2025 | - | 581,000 | 488,666 | 384,308 |
Granted share awards during the period | 657,000 | 17,334 | 8,666 | - |
Forfeited share awards during the period | 57,000 | 106,000 | 68,666 | 289,155 |
Exercised share awards during the period | - | - | - | 95,153 |
Outstanding at 31 Dec 2025 | 600,000 | 492,334 | 428,666 | - |
Fair value of the share award at grant date | 8.9 | 6.2 | 6.6 | 9.2 |
End of the performance period | 28 Feb 2028 | 28 Feb 2027 | 28 Feb 2026 | 28 Feb 2025 |
End of the vesting period, expected | 31 Mar 2028 | 31 Mar 2027 | 31 Mar 2026 | 17 Mar 2025 |
Vesting conditions | Service condition, | Service condition, | Service condition, | Service condition, |
| total Shareholder | total Shareholder | total Shareholder | total Shareholder | |
| Return (TSR), EBITA | Return (TSR), EBITA | Return (TSR) | Return (TSR) | |
Exercised | In shares and cash | In shares and cash | In shares and cash | In shares and cash |
Restricted Share Plan | 2025–2027 | 2024–2026 | 2023–2025 | 2022–2024 |
Grant date | 25 Jun 2025 | 15 May 2024 | 3 Apr 2023 | 22 Jun 2022 |
Maximum number of share awards | 70,000 | 64,000 | 64,000 | 68,309 |
Outstanding at 1 Jan 2025 | - | 23,000 | 21,000 | 9,000 |
Granted share awards during the period | 4,000 | - | - | - |
Forfeited share awards during the period | - | - | 3,000 | 2,000 |
Exercised share awards during the period | - | - | - | 7,000 |
Outstanding at 31 Dec 2025 | 4,000 | 23,000 | 18,000 | - |
Fair value of the share award at grant date | 9.9 | 7.9 | 6.6 | 9.5 |
End of the performance period | 28 Feb 2028 | 28 Feb 2027 | 28 Feb 2026 | 28 Feb 2025 |
End of the vesting period, expected | 31 Mar 2028 | 31 Mar 2027 | 31 Mar 2026 | 17 Mar 2025 |
Vesting conditions | Service condition | Service condition | Service condition | Service condition |
Exercised | In shares and cash | In shares and cash | In shares and cash | In shares and cash |
| Financial assets | Financial assets | ||||
| and liabilities at | and liabilities at | Carrying | Fair value | ||
| EUR mill. 31 Dec 2025 | fair value | amortised cost | amount | Fair value | hierarchy |
| Financial assets | |||||
| Non-current | |||||
Loan receivables | 0.0 | - | 0.0 | 0.0 | Level 2 |
Unquoted equity investments | 1.7 | - | 1.7 | 1.7 | Level 3 |
| Current | |||||
Trade receivables | - | 103.0 | 103.0 | 103.0 | |
Cash and cash equivalents | - | 75.2 | 75.2 | 75.2 | |
Interest rate derivatives | 3.8 | - | 3.8 | 3.8 | Level 2 |
Total | 5.4 | 178.2 | 183.7 | 183.7 | |
| Financial liabilities | |||||
| Non-current | |||||
Loans from financial institutions | - | 232.8 | 232.8 | 232.8 | Level 2 |
Bonds | - | 99.5 | 99.5 | 103.4 | Level 1 |
Contingent considerations | 4.8 | - | 4.8 | 4.8 | Level 3 |
| Current | |||||
Loans from financial institutions | - | 48.8 | 48.8 | 48.8 | Level 2 |
Trade payables | - | 47.1 | 47.1 | 47.1 | |
Contingent considerations | 2.8 | - | 2.8 | 2.8 | Level 3 |
Interest rate derivatives | 0.4 | - | 0.4 | 0.4 | Level 2 |
Total | 8.0 | 428.2 | 436.2 | 440.1 |
| 31 Dec 2025 | ||||||
| Carrying | Contractual | |||||
| EUR mill. | amount | cash flows | 1 year | 1–2 years | 2–5 years | Over 5 years |
| Loans from financial | ||||||
institutions | 281.6 | 292.3 | 51.5 | 218.0 | 22.7 | - |
Bonds | 99.5 | 113.4 | 5.4 | 5.4 | 102.7 | - |
Lease liabilities | 199.7 | 227.0 | 51.2 | 44.0 | 77.9 | 53.8 |
Trade payables | 48.5 | 48.5 | 48.5 | - | - | - |
Total | 629.3 | 681.1 | 156.6 | 267.4 | 203.3 | 53.8 |
| 31 Dec 2024 | ||||||
| Carrying | Contractual | |||||
| EUR mill. | amount | cash flows | 1 year | 1–2 years | 2–5 years | Over 5 years |
| Loans from financial | ||||||
institutions | 278.8 | 274.9 | 15.4 | 18.6 | 240.9 | - |
Bonds | 99.3 | 118.8 | 5.4 | 5.4 | 108.0 | - |
Lease liabilities | 191.8 | 214.1 | 52.4 | 46.9 | 70.4 | 44.4 |
Hire purchase liabilities | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
Trade payables | 55.6 | 55.6 | 55.6 | - | - | - |
Interest rate derivatives | 0.3 | - | - | - | - | - |
Total | 625.9 | 663.5 | 128.9 | 70.9 | 419.4 | 44.4 |
| Carrying amounts of trade and other receivables and contract assets | ||
EUR mill. | 2025 | 2024 |
| Non-current | ||
Loan receivables | 0.3 | 0.3 |
Total non-current receivables | 0.3 | 0.3 |
| Current | ||
Trade receivables | 96.9 | 109.6 |
Other receivables | 2.7 | 1.9 |
Prepaid expenses | 14.8 | 12.2 |
Derivative assets | 3.8 | 3.4 |
Contract assets | 6.1 | 7.9 |
Total | 124.2 | 135.0 |
| Specification of prepaid expenses | ||
EUR mill. | 2025 | 2024 |
Personnel related prepaid expenses | 0.2 | 0.2 |
Prepayments | 11.3 | 8.0 |
Other prepaid expenses | 3.3 | 4.1 |
Total | 14.8 | 12.2 |
| Ageing of trade receivables and recognised credit losses | ||||
| Trade receivables | Recognised | |||
| 2025 | and contract | Expected credit | expected credit | |
| EUR mill. | assets total | loss | loss | Carrying amount |
Contract assets | 6.1 | -0.0% | -0.0 | 6.1 |
Not past due | 86.6 | -0.1% | -0.1 | 86.6 |
| Past due | ||||
Less than 30 days | 6.5 | -0.5% | -0.0 | 6.4 |
31–90 days | 2.7 | -1.5% | -0.0 | 2.6 |
91–180 days | 0.8 | -6.7% | -0.1 | 0.7 |
Over 180 days | 2.0 | -74.5% | -1.5 | 0.5 |
Total | 104.7 | -1.7 | 103.0 |
| Ageing of trade receivables and recognised credit losses | ||||
| Recognised | ||||
| 2024 | Trade receivables | Expected credit | expected credit | |
| EUR mill. | total | loss | loss | Carrying amount |
Contract assets | 7.9 | -0.0% | -0.0 | 7.9 |
Not past due | 97.4 | -0.1% | -0.1 | 97.3 |
| Past due | ||||
Less than 30 days | 7.4 | -0.5% | -0.0 | 7.4 |
31–90 days | 1.8 | -1.3% | -0.0 | 1.8 |
91–180 days | 2.6 | -9.4% | -0.2 | 2.3 |
Over 180 days | 2.3 | -68.9% | -1.6 | 0.7 |
Total | 119.5 | -1.9 | 117.5 |
| Invested | |||||||
| Number of | Number | non- | |||||
| outstanding | of treasury | Number of | restricted | ||||
| shares, | shares, | shares total, | Share | equity | Treasury | ||
| EUR mill. | 1,000 pcs | 1,000 pcs | 1,000 pcs | capital | reserve | shares | Total |
1 Jan 2024 | 126,556 | 480 | 127,037 | 0.1 | 492.8 | -15.7 | 477.2 |
Acquisition of treasury shares | 49 | -49 | - | - | - | 0.4 | 0.4 |
| Cancellation of treasury | |||||||
shares | - | - | - | - | - | - | - |
31 Dec 2024 | 126,605 | 432 | 127,037 | 0.1 | 492.8 | -15.2 | 477.6 |
1 Jan 2025 | 126,605 | 432 | 127,037 | 0.1 | 492.8 | -15.2 | 477.6 |
Acquisition of treasury shares | 50 | -50 | - | - | - | 0.5 | 0.5 |
| Cancellation of treasury | |||||||
shares | - | - | - | - | - | - | - |
31 Dec 2025 | 126,655 | 381 | 127,037 | 0.1 | 492.8 | -14.8 | 478.1 |
| Non-cash changes | ||||||
| Business | Translation | |||||
EUR mill. | 1 Jan 2025 | Cash flows | combinations | Other changes | differences | 31 Dec 2025 |
| Loans from financial | ||||||
institutions | 278.8 | 2.5 | - | 0.3 | - | 281.6 |
Bonds | 99.3 | - | - | 0.2 | - | 99.5 |
Hire purchase liabilities | 0.0 | -0.0 | - | - | - | - |
Lease liabilities | 191.8 | -48.8 | 0.1 | 56.7 | -0.3 | 199.7 |
Total | 569.9 | -46.3 | 0.1 | 57.2 | -0.3 | 580.8 |
| Non-cash changes | ||||||
| Business | Translation | |||||
EUR mill. | 1 Jan 2025 | Cash flows | combinations | Other changes | differences | 31 Dec 2024 |
| Loans from financial | ||||||
institutions | 313.8 | -35.3 | 0.1 | 0.1 | - | 278.8 |
Bonds | 99.1 | - | - | 0.2 | - | 99.3 |
Hire purchase liabilities | 3.8 | -3.8 | - | - | - | 0.0 |
Lease liabilities | 219.1 | -53.6 | 1.2 | 25.0 | 0.0 | 191.8 |
Total | 635.7 | -92.6 | 1.3 | 25.4 | 0.0 | 569.9 |
| Carrying amounts of trade and other payables | ||
EUR mill. | 2025 | 2024 |
Trade payables | 47.1 | 55.6 |
Other payables | 84.8 | 82.3 |
Contract liabilities | 6.6 | 7.0 |
Derivative liabilities | 0.4 | 0.3 |
Accrued expenses | 73.6 | 85.1 |
Total | 212.4 | 230.3 |
| Specification of other payables | ||
EUR mill. | 2025 | 2024 |
Doctor's fee liabilities | 45.6 | 50.1 |
VAT liabilities | 27.0 | 23.0 |
Other | 12.1 | 9.1 |
Total | 84.8 | 82.3 |
| Specification of accrued expenses | ||
EUR mill. | 2025 | 2024 |
Personnel-related accrued expenses | 64.1 | 74.6 |
Interest liabilities | 4.2 | 4.8 |
Other | 5.3 | 5.6 |
Total | 73.6 | 85.1 |
| Carrying amounts of provisions | ||
EUR mill. | 2025 | 2024 |
Non-current provisions | 1.6 | 3.3 |
Current provisions | 3.1 | 2.9 |
Total | 4.8 | 6.2 |
EUR mill. | 2025 | 2024 |
Onerous contracts | 1.6 | 3.1 |
Other provisions | 3.2 | 3.1 |
Total | 4.8 | 6.2 |
| Changes in provisions during the financial year 2025 | |||
| Onerous | |||
| EUR mill. | contracts | Other provisions | Total |
1 Jan 2025 | 3.1 | 3.1 | 6.2 |
Increase in provisions | 0.0 | 0.8 | 0.8 |
Used provisions | -1.5 | -0.5 | -2.0 |
Transfer to liabilities directly associated with assets held for sale | - | -0.2 | -0.2 |
31 Dec 2025 | 1.6 | 3.2 | 4.8 |
| Changes in provisions during the financial year 2024 | |||
| Onerous | |||
| EUR mill. | contracts | Other provisions | Total |
1 Jan 2024 | 4.1 | 2.0 | 6.1 |
Increase in provisions | 0.0 | 2.7 | 2.7 |
Used provisions | -1.1 | -1.6 | -2.7 |
31 Dec 2024 | 3.1 | 3.1 | 6.2 |
EUR mill. | 2025 | 2024 |
Present value of the defined benefit obligations | 1.2 | 1.3 |
Expenses related to defined benefit plans | -0.0 | 0.0 |
Remeasurements of defined benefit obligations | -0.0 | 0.1 |
EUR mill. | 2025 | 2024 |
1 Jan | 1.3 | 1.3 |
Interest expense (+) / income (-) | 0.0 | 0.1 |
Benefits paid | -0.1 | -0.1 |
| Remeasurement of the obligation | ||
Actuarial gain (-) / loss (+) from change in financial assumptions | -0.0 | 0.1 |
Translation differences | 0.1 | -0.0 |
31 Dec | 1.2 | 1.3 |
% | 2025 | 2024 |
Discount rate | 3.40 | 2.70 |
Inflation | 1.70 | 1.80 |
EUR mill. | 2025 | 2024 |
| 0.5%-point increase in the principal assumption | ||
Discount rate | -0.1 | -0.0 |
Inflation | 0.1 | 0.0 |
| 0.5%-point decrease in the principal assumption | ||
Discount rate | 0.2 | 0.0 |
Inflation | -0.2 | -0.0 |
EUR mill. | 31 Dec 2025 | 31 Dec 2024 |
Business mortgages | 0.7 | 0.7 |
Real estate mortgages | - | 0.2 |
Total | 0.7 | 0.9 |
| Securities for own debts | ||
Deposits | 0.1 | 0.2 |
Guarantees | 0.4 | 0.1 |
Total | 0.5 | 0.3 |
2025 | Sales | Purchases | Receivables | Payables |
Associated companies | 0.4 | 4.4 | 0.0 | 0.4 |
Joint ventures | 0.2 | 0.4 | 0.2 | 0.1 |
Total | 0.6 | 4.8 | 0.2 | 0.5 |
| Remuneration to the members of the Executive team | ||
(excluding CEO), in thousands of euro | 2025 | 2024 |
Fixed pay | 1,582.7 | 1,568.1 |
Other benefits | 53.2 | 40.6 |
Short-term incentives | 435.0 | 700.5 |
Share-based payments | 363.5 | 308.3 |
Termination benefits | 44.0 | 36.0 |
Pensions (statutory) | 344.8 | 384.4 |
Total | 2,823.2 | 3,037.9 |
2025 | 2024 | |||||||
| Remuneration to the | Annual fee | Annual fee | Other | Annual fee | Annual fee | Other | ||
| Board of Directors, in | settled in | settled in | Meeting | financial | settled in | settled in | Meeting | financial |
| thousands of euro | cash | shares | fees | benefits* | cash | shares | fees | benefits* |
| Kauniskangas Kari | ||||||||
(Chairman of the board) | 55.1 | 36.7 | 18.9 | 0.6 | 54.0 | 36.0 | 15.8 | 0.5 |
Pullola Kristian | 32.4 | 21.6 | 13.0 | 0.3 | 31.8 | 21.2 | 10.7 | 0.3 |
Rosenberg Matts | 32.4 | 21.6 | 13.0 | 0.3 | 31.8 | 21.2 | 10.7 | 0.3 |
Lemne Carola | 25.9 | 17.2 | 15.3 | 0.3 | 25.4 | 16.9 | 14.5 | 0.3 |
Lehtoranta Ari | 25.9 | 17.2 | 13.0 | 0.3 | 25.4 | 16.9 | 10.1 | 0.3 |
Hasselberg Sofia | 25.9 | 17.2 | 20.3 | 0.3 | 25.4 | 16.9 | 17.2 | 0.3 |
Sarajärvi Teija | 25.9 | 17.2 | 13.0 | 0.3 | 25.4 | 16.9 | 8.1 | 0.3 |
| Member of the Board of Directors until 26 March 2024 | ||||||||
Viippola Katri | - | - | - | - | - | - | 2.0 | - |
Total | 223.3 | 148.9 | 106.4 | 2.2 | 219.2 | 146.0 | 89.0 | 2.2 |
| Management holdings | ||
Name | Position | 31 Dec 2025 |
Kari Kauniskangas | Chairman of the Board of Directors | 29,285 |
Matts Rosenberg | Member of the Board of Directors | 18,902 |
Carola Lemne | Member of the Board of Directors | 11,640 |
Kristian Pullola | Member of the Board of Directors | 12,611 |
Ari Lehtoranta | Member of the Board of Directors | 10,018 |
Sofia Hasselberg | Member of the Board of Directors | 6,013 |
Teija Sarajärvi | Member of the Board of Directors | 3,514 |
Ville Iho | President and CEO | 33,183 |
Juuso Pajunen | Chief Financial Officer | 24,269 |
Petteri Lankinen | Chief Medical Officer | - |
Laura Karotie | Senior Vice President, Corporate Health | - |
Henri Mäenalanen | Executive Vice President, Portfolio Businesses | 4,444 |
Stefan Kullgren | Executive Vice President, Swedish Business Area | 10,000 |
Ilari Richard | Senior Vice President, Digital Services | 6,337 |
Minttu Sinisalo | Senior Vice President, Human Resources | 5,627 |
Petra Gräsbeck | Senior Vice President, Communications and Public Affairs | 175 |
| Subsidiaries as at 31 December 2025 | |||
Company name | Domicile | Group's share | Group's voting rights |
Cityläkarna Mariehamn AB | Finland | 100.0% | 100.0% |
Clarahälsan AB | Sweden | 100.0% | 100.0% |
EAM TTALO Holding Oy* | Finland | 0.0% | 0.0% |
Feelgood Företagshälsa Dalarna AB | Sweden | 100.0% | 100.0% |
Feelgood Företagshälsovård AB | Sweden | 100.0% | 100.0% |
Feelgood Hälsoforum AB | Sweden | 100.0% | 100.0% |
Feelgood Sjukvård AB | Sweden | 100.0% | 100.0% |
Feelgood Svenska AB | Sweden | 100.0% | 100.0% |
Idavallen AB | Sweden | 100.0% | 100.0% |
Länshälsan Skåne AB | Sweden | 100.0% | 100.0% |
Medimar Scandinavia AB | Finland | 100.0% | 100.0% |
Nämndemansgården i Sverige AB | Sweden | 100.0% | 100.0% |
Rela-hierojat Oy | Finland | 100.0% | 100.0% |
Sauma Lastensuojelupalvelut Oy | Finland | 100.0% | 100.0% |
Silmäsairaala Pilke Oy | Finland | 100.0% | 100.0% |
Suomen Hierojakoulut Oy | Finland | 100.0% | 100.0% |
Suomen Terveystalo Oy | Finland | 100.0% | 100.0% |
Terveystalo Estonia OÜ | Estonia | 100.0% | 100.0% |
Terveystalo Healthcare Holding Oy | Finland | 100.0% | 100.0% |
Terveystalo Healthcare Oy | Finland | 100.0% | 100.0% |
Terveystalo Julkiset palvelut Oy | Finland | 100.0% | 100.0% |
Company name | Domicile | Group's share | Group's voting rights |
Terveystalo Kuntaturva Oy | Finland | 100.0% | 100.0% |
Terveystalo Tactus Oy | Finland | 100.0% | 100.0% |
TT Ålands Tandläkarna AB | Finland | 100.0% | 100.0% |
Turun Silmälaser Oy | Finland | 100.0% | 100.0% |