| 1 Jan 2024 | 1 Jan 2023 | |||
EUR 1,000 | Note | –31 Dec 2024 | –31 Dec 2023 | |
REVENUE | 2.1 | |||
Other operating income | 2.5 | |||
Materials and services | 2.2 | - | - | |
Employee benefit expenses | 2.3, | 2.4 | - | - |
Depreciation and amortization | 3.1, | 3.3 | - | - |
Other operating expenses | 2.5 | - | - | |
OPERATING PROFIT | ||||
Financial income | 2.6 | |||
Financial expenses | 2.6 | - | - | |
| PROFIT BEFORE TAXES | ||||
Income taxes | 2.7 | - | - | |
PROFIT FOR THE PERIOD | ||||
| Attributable to: | ||||
| Shareholders of the parent company | 100% | |||
| Earnings per share based on the profit attributable to shareholders of the parent | ||||
| company: | ||||
Basic earnings per share (EUR), profit for the period | 2.8 | |||
Diluted earnings per share (EUR), profit for the period | 2.8 |
| 1 Jan 2024 | 1 Jan 2023 | ||
| EUR 1,000 | –31 Dec 2024 | –31 Dec 2023 | |
| PROFIT FOR THE PERIOD | |||
| Other comprehensive income | |||
| Items that may later be recognised through profit or loss | |||
Translation differences | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | |||
| Total comprehensive income for the period attributable to: | |||
| Shareholders of the parent company | 100% |
EUR 1,000 | Note | 31 Dec 2024 | 31 Dec 2023 |
| ASSETS | |||
| Non-current assets | |||
Goodwill | 3.1, 3.2 | ||
Intangible assets | 3.1 | ||
Tangible assets | 3.3 | ||
Right-of-use assets | 3.4 | ||
Other investments | 5.4 | ||
Deferred tax assets | 2.7 | ||
Receivables | 5.4 | ||
Total non-current assets | |||
| Current assets | |||
Trade receivables | 4.1 | ||
Other receivables | 4.1 | ||
Current tax assets | 4.1 | ||
Liquid funds | 5.5 | ||
Total current assets | |||
TOTAL ASSETS |
EUR 1,000 | Note | 31 Dec 2024 | 31 Dec 2023 |
| SHAREHOLDERS’ EQUITY AND LIABILITIES | |||
| Shareholders' equity | |||
Share capital | 5.1 | ||
Reserve for invested unrestricted equity | 5.1 | ||
Treasury shares | - | - | |
Translation differences | 5.1 | - | - |
Retained earnings | 5.1 | ||
Total shareholders' equity | |||
| Non-current liabilities | |||
Financial liabilities | 5.6 | ||
Lease liabilities | 3.4, 5.6 | ||
Other non-current interest-bearing liabilities | 5.6 | ||
Deferred tax liabilities | 2.7 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Financial liabilities | 5.6 | ||
Lease liabilities | 3.4, 5.6 | ||
Trade and other payables | 4.2 | ||
Current tax liabilities | 4.2 | ||
Provisions | 4.3 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES |
| 1 Jan 2024 | 1 Jan 2023 | ||
EUR 1,000 | Note | –31 Dec 2024 | –31 Dec 2023 |
| Cash flow from operating activities | |||
Profit for the period | |||
| Adjustments: | |||
Depreciation and amortisation | |||
Share-based incentive scheme | |||
Other adjustments | - | ||
Interest expenses and other financial expenses | 2.6 | ||
Interest income | 2.6 | - | - |
Taxes | 2.7 | ||
| Changes in working capital: | |||
Change in trade and other receivables | - | ||
Change in trade and other payables | - | - | |
Interest paid | - | - | |
Interest received | |||
Taxes paid | - | - | |
Net cash flow from operating activities | |||
| Cash flow from investing activities | |||
Acquisitions of businesses and subsidiaries, net of cash acquired | 3.5 | - | - |
Proceeds from the sale of tangible and intangible assets | |||
Investments in tangible assets | 3.3 | - | - |
Investments in intangible assets | 3.1 | - | - |
Investments in and return of capital from an associated company | |||
Net cash flow from investing activities | - | - |
| 1 Jan 2024 | 1 Jan 2023 | ||
EUR 1,000 | Note | –31 Dec 2024 | –31 Dec 2023 |
| Cash flows from financing activities | |||
Loan repayments | 5.6 | - | - |
Repayments of lease liabilities | 3.4 | - | - |
Share subscriptions with share options | 5.1 | ||
Acquisition of treasury shares | 5.1 | - | |
Divideds paid | 5.1 | - | - |
Distribution of dividends to non-controlling interests | - | - | |
Transactions with non-controlling interests | - | - | |
Net cash flow from financing activities | - | - | |
Change in liquid funds | - | - | |
Change in liquid funds | 5.5 | ||
Effect of changes in currency exchange rates | - | - | |
Liquid funds at the end of the period | 5.5 |
| Equity attributable to shareholders of the parent company | |||||||
| Reserve for invested | Translation | ||||||
EUR 1,000 | Note | Share capital | unrestricted equity | Treasury shares | differences | Retained earnings | Total shareholders' equity |
| Shareholders’ equity on 1 January 2024 | - | - | |||||
| Comprehensive income | |||||||
| Profit for the period | - | - | - | - | |||
| Other comprehensive income (net of tax) | |||||||
| Translation differences | 5.1 | - | - | - | - | - | - |
| Total comprehensive income for the period | - | - | - | - | |||
| Transactions with owners | |||||||
| Distribution of dividends | 5.1 | - | - | - | - | - | - |
| Share-based incentive scheme | 2.4 | - | - | - | |||
| Share subcriptions with share options | 5.1 | - | - | - | - | ||
| Distribution of dividends to non-controlling interests | - | - | - | - | - | - | |
| Transactions with non-controlling interests | - | - | - | - | - | - | |
| Total transactions with owners | - | - | - | - | |||
| Shareholders' equity on 31 December 2024 | - | - | |||||
| Shareholders' equity on 1 January 2023 | - | ||||||
| Comprehensive income | |||||||
| Profit for the period | - | - | - | - | |||
| Other comprehensive income (net of tax) | |||||||
| Translation differences | 5.1 | - | - | - | - | ||
| Total comprehensive income for the period | - | - | - | ||||
| Transactions with owners | |||||||
| Distribution of dividends | 5.1 | - | - | - | - | - | - |
| Share-based incentive scheme | 2.4 | - | - | - | |||
| Share subcriptions with share options | 5.1 | - | - | - | - | ||
| Acquisition of treasury shares | 5.1 | - | - | - | - | - | - |
| Distribution of dividends to non-controlling interests | - | - | - | - | - | - | |
| Transactions with non-controlling interests | - | - | - | - | - | - | |
| Total transactions with owners | - | - | - | - | - | ||
| Shareholders' equity on 31 December 2023 | - | - |