EUR thousand | Note | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Net sales | 2.1 | ||
Other operating income | 2.2 | ||
Share of result in associated companies | 3.4 | - | |
Materials and services | 4.1 | - | - |
Employee benefit expenses | 2.3 | - | - |
Other operating expenses | 2.3 | - | - |
| 3.2, 3.3, | |||
| Depreciation, amortization and impairment | 3.5, 3.6 | - | - |
Operating profit | |||
Financial income | 5.4 | ||
Financial expenses | 5.4 | - | - |
Financial income and expenses, net | - | - | |
Profit before taxes | - | ||
Income tax expense | 6.2 | - | - |
Profit/loss for the period | - | ||
| Attributable to: | |||
Owners of the parent | - | ||
Non-controlling interest | |||
| Earnings per share (EUR) for profit | |||
| attributable to owners of the parent | |||
Basic EPS (EUR) | - | ||
Diluted EPS (EUR) | - |
| EUR thousand | Note | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Profit/loss for the period | - | ||
| Other comprehensive income | |||
Items that may be reclassified to profit or loss in subsequent periods: | |||
Translation differences | |||
Tax on items that may be reclassified to profit or loss | - | - | |
Total comprehensive income | |||
| Attributable to: | |||
Owners of the parent | |||
Non-controlling interest |
EUR thousand | Note | 31 Dec 2025 | 31 Dec 2024 |
| ASSETS | |||
| Non-current assets | |||
Goodwill | 3.1, 3.2, 3.3 | ||
Other intangible assets | 3.2 | ||
Right-of-use assets | 3.6 | ||
Property, plant and equipment | 3.5 | ||
Investments in associates | 1.4, 3.4 | ||
Deferred tax assets | 6.2 | ||
Derivative financial instruments | 5.2 | ||
Other non-current receivables | |||
Total non-current assets | |||
| Current assets | |||
Inventories | 4.1 | ||
Trade and other receivables | 4.2, 5.1 | ||
Derivative financial instruments | 5.2 | ||
Income tax receivables | 6.2 | ||
Cash and cash equivalents | 5.2 | ||
Total current assets | |||
TOTAL ASSETS |
EUR thousand | Note | 31 Dec 2025 | 31 Dec 2024 |
| EQUITY AND LIABILITIES | |||
| Equity attributable to owners of the parent | |||
Share capital | 5.6 | ||
Other reserves | 5.6 | ||
Own shares | 5.6 | - | - |
Translation differences | 5.6 | - | - |
Retained earnings | |||
Total equity attributable to owners of the parent | |||
Equity attributable to non-controlling interest | |||
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Loans from credit institutions | 5.2 | ||
Lease liability | 3.6 | ||
Deferred tax liabilities | 6.2 | ||
Derivative financial instruments | 5.2 | ||
Non-current interest-free liabilities | 5.2 | ||
Other non-current liabilities | 5.2 | ||
Total non-currentliabilities | |||
| Current liabilities | |||
Commercial papers | 5.2 | ||
Lease liability | 3.6 | ||
Trade and other payables | 4.3 | ||
Derivative financial instruments | 5.2 | ||
Income tax liabilities | 6.2 | ||
Provisions | |||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
EUR thousand | Attributable to owners of the parent | Non-controlling interest | Total equity | |||||
Share capital | Other reserves | Treasury shares | Translation differences | Retained earnings | Total | |||
Equity at 1 Oct 2023 | - | - | ||||||
Profit/loss for the period | ||||||||
Translation differences | ||||||||
Tax on other comprehensive income | - | - | - | |||||
Total comprehensive income | ||||||||
Business combinations | ||||||||
Other changes | - | |||||||
Dividends | - | - | ||||||
Share-based incentive plan | - | - | - | |||||
Equity at 31 Dec 2024 | - | - |
EUR thousand | Attributable to owners of the parent | Non-controlling interest | Total equity | |||||
Share capital | Other reserves | Treasury shares | Translation differences | Retained earnings | Total | |||
Equity at 1 Jan 2025 | - | - | ||||||
Profit/loss for the period | - | - | - | |||||
Translation differences | ||||||||
Tax on other comprehensive income | - | - | - | |||||
Total comprehensive income | - | |||||||
Dividends | - | - | ||||||
Share-based incentive plan | ||||||||
Other changes | ||||||||
Equity at 31 Dec 2025 | - | - |
EUR thousand | Note | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
| Cash flows from operating activities | |||
Profit before taxes | - | ||
| Adjustments | |||
Depreciation, amortisation and impairment | |||
Financial income and expenses, net | |||
Other adjustments | - | ||
Cash flows before changes in working capital | |||
| Change in working capital | |||
Increase (-) / decrease (+) in trade and other receivables | 4.2 | ||
Increase (-) / decrease (+) in inventories | 4.1 | - | - |
Increase (+) / decrease (-) in trade and other payables | 4.3 | - | |
Cash flows from operating activities before financial items and taxes | |||
Income taxes paid | - | - | |
Net cash from operating activities |
EUR thousand | Note | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
| Cash flows from investing activities | |||
Investments in tangible and intangible assets | 3.2, 3.5 | - | - |
| Acquisition of subsidiaries and business | |||
acqusitions, net of cash acquired | 3.1 | - | - |
Investments in associates | 3.4 | - | |
Disposal of subsidiaries | |||
Net cash from investing activities | - | - | |
| Cash flows from financing activities | |||
Dividends paid | - | - | |
Proceeds from non-current loans | |||
Repayments of non-current loans | - | ||
Issuance of commercial papers | 5.2 | - | |
Repayments of lease liabilities | - | - | |
Interest and other financial expenses paid | - | - | |
Interest and other finance income received | |||
Net cash flow from financing activities | - | - | |
Net change in cash and cash equivalents | - | ||
Cash and cash equivalents at start of period | 5.1, 5.2 | ||
Foreign exchange differences and cash of acquired subsidiary | |||
Cash and cash equivalents at end of period |
Accounting principle | Note | IFRS standard |
Segment information and net sales | 2.1 Segment information and net sales | IFRS 8, IFRS 15 |
| Employee benefits and share-based | 2.3 Operating expenses | IAS 19, IFRS 2 |
| payments | 2.4 Share-based payments | |
Business combinations | 3.1 Business combinations | IFRS 3 |
Intangible assets | 3.2 Intangible assets, | IAS 36, IAS 38 |
| 3.3 Group goodwill and impairment testing | ||
Associated companies | 3.4 Associated companies | IAS 28 |
Property, plant and equipment | 3.5 Property, plant and equipment | IAS 16, IAS 36 |
Leases | 3.6 Leases | IFRS 16 |
Inventories | 4.1 Inventories | IAS 2 |
Financial assets and liabilities | 5.2 Financial assets and liabilities | IAS 32, IFRS 7, IFRS 9, IFRS 13 |
Financial risk management | 5.1 Financial risk management | IAS 32, IFRS 7, IFRS 9, IFRS 13 |
Operating leases | 5.3 Commitments and contingent liabilities | IAS 37 |
Equity | 5.6 Shareholders' equity | IAS 1 |
Related party transactions | 6.1 Related party transactions | IAS 24 |
Taxes | 6.2 Taxes | IAS 12 |
Accounting estimates and management judgement | Note |
Net sales and contractual liabilities | 2.1 and 4.3 |
Business combinations | 3.1 |
Goodwill impairment | 3.3 |
Inventory valuation | 4.1 |
Leases | 3.6 |
Share-based payments | 2.4 |
Deferred taxes | 6.2 |
Country of origin | Group ownership, % | |
Musti Group Nordic Oy | Finland | 100.0 |
Musti ja Mirri Oy | Finland | 100.0 |
Peten Koiratarvike Oy | Finland | 100.0 |
Premium Pet Food Suomi Oy | Finland | 100.0 |
Arken Zoo Syd AB | Sweden | 100.0 |
Arken Zoo Holding AB | Sweden | 100.0 |
Arken Zoo AB | Sweden | 100.0 |
Zoo Support Scandinavia AB | Sweden | 100.0 |
Djurfriskvård Falun AB | Sweden | 70.0 |
Ninas Värld Arninge AB | Sweden | 70.0 |
Musti Norge AS | Norway | 100.0 |
Pet City OÜ | Estonia | 100.0 |
Eesti Veterinaaria Kliinikum OÜ | Estonia | 100.0 |
SIA Pet City | Latvia | 100.0 |
UAB Pet City | Lithuania | 100.0 |
UAB Pet City Klinika | Lithuania | 100.0 |
Zu, Produtos e Serviços para Animais, S.A. | Portugal | 100.0 |
Finland | 39,752 | 34,639 |
Sweden | 50,593 | 44,043 |
Norway | 8,736 | 8,603 |
Baltic countries | 3,294 | 3,040 |
Portugal | 6,218 | - |
| New | Group | |||||
EUR thousand | Finland | Sweden | Norway | markets | functions | Group |
Net sales* | 242,087 | 224,212 | 91,11 0 | 3,1 62 | 0 | 560,571 |
% split of net sales between segment | 43% | 40% | 16% | 1% | 0% | 100% |
EBITDA | 60,646 | 43,805 | 20,554 | 183 | - 5 7,947 | 6 7, 2 41 |
Adjustments | 539 | 182 | 79 | 0 | 13,588 | 14,388 |
Adjusted EBITDA | 61,185 | 43,987 | 20,633 | 183 | -44,359 | 81,629 |
| Depreciation and impairment of right-of | ||||||
use assets and tangible assets | -14,600 | -14,935 | -7,669 | -376 | -6,097 | -43,676 |
EBITA | 46,047 | 28,870 | 12,886 | -193 | -64,045 | 23,565 |
Adjustments | 539 | 182 | 79 | 0 | 13,588 | 14,388 |
EUR thousand | 1 Jan - 31 Dec 2025 | % | 1 Oct 2023 - 31 Dec 2024 | % |
Store sales | 383,904 | 75.4 | 413,169 | 73.7 |
Online sales | 116,443 | 22.9 | 136,359 | 24.3 |
Other sales | 8,508 | 1.7 | 11,044 | 2.0 |
Total | 508,855 | 100.0 | 560,571 | 100.0 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Wages and salaries | 81,891 | 81,252 |
| Pension costs - defined contribution | ||
plans | 16,194 | 18,279 |
Share based payments | 277 | 1,220 |
Other employee benefit expenses | 5,570 | 4,019 |
Total | 103,932 | 104,769 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Tax advisory | 32 | 38 |
Other services | 97 | 20 |
Total | 591 | 563 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Rental income | 442 | 775 |
Marketing contribution | 4,476 | 4,454 |
Personnel* | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Personnel on average | 2,575 | 1,761 |
Personnel at the end of period | 2,595 | 2,178 |
| Performance | Performance | |
| period FY2023-25 | period FY2024-26 | |
Number of share awards granted, maximum, pcs* | 171,000 | 143,000 |
Number of plan participants at end of financial year | 32 | 27 |
Share price at grant date, EUR | 15.50 | 26.12 |
Assumed fulfilment of performance criteria, % | 50.0% | 50.0% |
| Estimated number of share awards returned prior | ||
to the end of commitment period, % | 10.0% | 10.0% |
EUR thousand | ZU |
| Acquisition cost | |
Purchase price paid in cash | 13,449 |
| Fair value of net identifiable assets acquired | |
| Non-current assets | |
Property, plant and equipment | 10,569 |
Trademarks | 3,008 |
Other intangible assets | 1,204 |
Deferred tax assets | 66 |
| Current assets | |
Inventories | 2,493 |
Trade and other receivables | 762 |
Cash and cash equivalents | 551 |
Total assets | 18,652 |
| Non-current liabilities | |
Deferred tax liabilities | 779 |
Lease liabilities | 4,243 |
| Current liabilities | |
Lease liabilities | 1,222 |
Trade and other payables | 6,173 |
Total liabilities | 12,417 |
Net assets acquired | 6,236 |
Goodwill | 7, 2 1 3 |
| Cash flow impact | |
Purchase price paid in cash | -12,905 |
Cash and cash equivalents of the acquired company | 551 |
Expenses related to the acquisition | -23 |
Impact on cash flows | -12,376 |
EUR thousand | Pet City |
| Acquisition cost | |
Purchase price paid in cash | 18,136 |
| Fair value of net identifiable assets acquired | |
| Non-current assets | |
Property, plant and equipment | 17,602 |
Trademarks | 1,750 |
Other intangible assets | 508 |
Deferred tax assets | 142 |
| Current assets | |
Inventories | 2,975 |
Trade and other receivables | 640 |
Cash and cash equivalents | 731 |
Total assets | 24,347 |
| Non-current liabilities | |
Deferred tax liabilities | 329 |
Lease liabilities | 12,045 |
| Current liabilities | |
Lease liabilities | 2,988 |
Trade and other payables | 5,337 |
Total liabilities | 20,699 |
Net assets acquired | 3,649 |
Goodwill | 14,487 |
| Cash flow impact | |
Purchase price paid in cash | -18,136 |
Cash and cash equivalents of the acquired company | 731 |
Expenses related to the acquisition | -385 |
Impact on cash flows | -1 7,790 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Finland | 99,136 | 100,542 |
Sweden | 82,985 | 74,415 |
Norway | 5,336 | 5,358 |
Baltics | 14,741 | 14,842 |
Portugal | 8,402 | |
Total | 210,600 | 195,157 |
| Other | |||||
| Development | intangible | Advance | |||
| EUR thousand | expenditure | Goodwill | assets | payments | Total |
| 2025 | |||||
Cost 1 Jan 2025 | 124 | 195,024 | 62,326 | 1,957 | 259,431 |
Business combinations | 1,189 | 3,091 | 4,280 | ||
Additions | 9,755 | 9,088 | -542 | 18,301 | |
Disposals and closing of stores | -12 | -12 | |||
Exchange differences | 4,786 | 860 | 8 | 5,654 | |
Cost 31 Dec 2025 | 124 | 210,755 | 75,353 | 1,423 | 287,655 |
Accumulated amortization and impairment at 1 Jan 2025 | -67 | 133 | -44,111 | -44,045 | |
Amortization | -38 | -6,662 | -6,700 | ||
Exchange differences | -288 | -754 | -1,042 | ||
Accumulated amortization and impairment at 31 Dec 2025 | -106 | -154 | -51,526 | -51,786 | |
Net book value at 1 Jan 2025 | 57 | 195,158 | 18,215 | 1,957 | 215,387 |
Net book value at 31 Dec 2025 | 19 | 210,600 | 23,827 | 1,423 | 235,869 |
| 2024 | |||||
Cost 1 Oct 2023 | 124 | 174,210 | 53,028 | 2,058 | 229,420 |
Business combinations | 254 | 1,753 | 2,007 | ||
Additions | 20,344 | 7,519 | -105 | 27,758 | |
Exchange differences | 216 | 26 | 4 | 246 | |
Cost 31 Dec 2024 | 124 | 195,024 | 62,326 | 1,957 | 259,431 |
Accumulated amortization and impairment at 1 Oct 2023 | -19 | 164 | -36,778 | -36,633 | |
Amortization | -48 | -7,284 | -7,332 | ||
Exchange differences | -31 | -48 | -79 | ||
Accumulated amortization and impairment at 31 Dec 2024 | -67 | 133 | -44,111 | -44,045 | |
Net book value at 1 Oct 2023 | 105 | 174,375 | 16,249 | 2,058 | 192,787 |
Net book value at 31 Dec 2024 | 57 | 195,158 | 18,215 | 1,957 | 215,387 |
| Summarized balance sheet | |
EUR thousand | 31 Dec 2025 |
Total non-current assets | 392 |
| Current assets | |
Cash | 1,503 |
Other current assets | 170 |
Total current assets | 1,673 |
Total assets | 2,065 |
| Non-current liabilities | |
Financial liabilities | 109 |
Total non-current liabilities | 109 |
| Current liabilities | |
Financial liabilities | 76 |
Other liabilities | 261 |
Total current liabilities | 338 |
Total liabilities | 447 |
Equity | 1,618 |
Group’s share of equity | 647 |
EUR thousand | 1 Jan - 31 Dec 2025 |
Net sales | 1,282 |
Cost of sales | -233 |
Personnel and other operating expenses | -1 510 |
Depreciation and amortisation | -77 |
Financial income and expenses | -12 |
Result for the year | -550 |
Group’s share of the result | -220 |
EUR thousand | 31 Dec 2025 |
Book value at the beginning of the financial year | 1,967 |
Additions | 0 |
Share of result | -220 |
Translation differences | -6 |
Book value at the end of the financial year | 1,741 |
| Machinery | Other | |||||
| Buildings and | and | tangible | Advance | |||
EUR thousand | Land | structures | equipment | assets | payments | Total |
| 2025 | ||||||
Cost 1 Jan 2025 | 292 | 6,183 | 31,458 | 31,200 | 1,720 | 70,852 |
Business combinations | 9,773 | 15 | 9,788 | |||
Additions | 2 | 3,815 | 8,687 | 726 | 13,230 | |
Disposals | -7 | -4 | -11 | |||
Exchange differences | 439 | 872 | 44 | 1,355 | ||
Cost 31 Dec 2025 | 292 | 6,185 | 45,478 | 40,759 | 2,501 | 95,215 |
Accumulated depreciation at 1 Jan 2025 | 0 | -408 | -19,976 | -18,069 | 0 | -38,453 |
Depreciation | -221 | -8,420 | -5,324 | -13,965 | ||
Impairment | -19 | -51 | -69 | |||
Exchange differences | -378 | -490 | -868 | |||
Accumulated depreciation at 31 Dec 2025 | 0 | -629 | -28,792 | -23,934 | 0 | -53,355 |
Net book value at 1 Jan 2025 | 292 | 5,775 | 11,482 | 13,131 | 1,720 | 32,400 |
Net book value at 31 Dec 2025 | 292 | 5,556 | 16,685 | 16,825 | 2,501 | 41,860 |
| Machinery | Other | |||||
| Buildings and | and | tangible | Advance | |||
EUR thousand | Land | structures | equipment | assets | payments | Total |
| 2024 | ||||||
Cost 1 Oct 2023 | 192 | 6,150 | 26,151 | 24,208 | 265 | 56,967 |
Business combinations | 483 | 2,087 | 251 | 2,820 | ||
Additions | 100 | 32 | 4,822 | 5,223 | 1,204 | 11,382 |
Exchange differences | 3 | -318 | -1 | -316 | ||
Cost 31 Dec 2024 | 292 | 6,183 | 31,458 | 31,200 | 1,720 | 70,852 |
Accumulated depreciation at 1 Oct 2023 | 0 | -131 | -16,193 | -13,073 | 0 | -29,398 |
Depreciation | -276 | -3,787 | -5,169 | -9,232 | ||
Impairment | -4 | -1 | -5 | |||
Exchange differences | 8 | 173 | 181 | |||
Accumulated depreciation at 31 Dec 2024 | 0 | -408 | -19,976 | -18,069 | 0 | -38,453 |
Net book value at 1 Oct 2023 | 192 | 6,019 | 9,958 | 11,135 | 265 | 27,570 |
Net book value at 31 Dec 2024 | 292 | 5,775 | 11,482 | 13,131 | 1,720 | 32,400 |
| Machinery | ||||
| Land and | Buildings and | and | ||
| EUR thousand | water | structures | equipment | Total |
| 2025 | ||||
Net book value at 1 Jan 2025 | 174 | 89,533 | 823 | 90,529 |
New contracts | 256 | 9,656 | 1,704 | 11,616 |
Acquisitions through business combinations | 0 | 5,364 | 100 | 5,464 |
Terminated contracts | 0 | -864 | -141 | -1,005 |
Revaluations and modifications | 18 | 18,323 | -33 | 18,309 |
Exchange rate differences | 0 | 2,104 | 38 | 2,142 |
Depreciation | -10 | -31,522 | -624 | -32,156 |
Net book value at 31 Dec 2025 | 439 | 92,593 | 1,867 | 94,899 |
| Machinery | ||||
| Land and | Buildings and | and | ||
| EUR thousand | water | structures | equipment | Total |
| 2024 | ||||
Net book value at 1 Oct 2023 | 179 | 74,550 | 1,043 | 75,771 |
New contracts | 0 | 6,525 | 372 | 6,897 |
Acquisitions through business combinations | 0 | 14,942 | 91 | 15,033 |
Terminated contracts | 0 | -810 | -252 | -1,062 |
Revaluations and modifications | 0 | 28,828 | 157 | 28,985 |
Exchange rate differences | 0 | -465 | 4 | -461 |
Depreciation | -5 | -34,037 | -592 | -34,634 |
Net book value at 31 Dec 2024 | 174 | 89,533 | 823 | 90,529 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Lease liability at the beginning | 95,595 | 79,825 |
Net increases | 36,686 | 49,173 |
Rent expenses | -35,715 | -37,080 |
Interest expense | 3,943 | 3,676 |
Lease liability at the end | 100,510 | 95,595 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Non-current lease liability | 69,337 | 66,889 |
Current lease liability | 31,173 | 28,706 |
Total | 100,510 | 95,595 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
| Expenses from short-term rental agreements, leasing | ||
| agreements with minor value and variable rental | ||
costs, that are not included in the lease liability | -599 | -1,127 |
Depreciation of right of use assets | -32,151 | -34,454 |
Interest expenses from lease liability* | -3,943 | -3,676 |
Total | -36,693 | -39,257 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
| Net working capital | ||
Inventories | 7 7,81 7 | 66,455 |
Trade and other receivables | 15,432 | 14,705 |
Trade and other payables | -90,997 | -68,153 |
Excluding financial items in other liabilities | 546 | 466 |
Total | 2,797 | 13,472 |
Change of net working capital in the balance sheet | 10,675 | -5 024 |
| Items that are not included in the change of net | ||
| working capital as presented in the cash flow | ||
| statement, with their impact included elsewhere | ||
in the cash flow statement* | 1,018 | -7 567 |
Change of net working capital in the cash flow statement** | 11,694 | -12 591 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Finished goods | 77,565 | 66,112 |
Advance payments | 252 | 343 |
Total | 7 7, 8 1 7 | 66,455 |
Inventories recognised as expenses, for which the carrying amount of inventories was reduced to the net relisable value | 3,775 | 4,725 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
The amount of inventories recognized as an expense during the period | 233,315 | 330,378 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Trade receivables* | 7,745 | 5,723 |
Prepayments and accrued income | 4,835 | 3,815 |
Other receivables | 2,851 | 5,167 |
Total | 15,432 | 14,705 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Trade payables | 50,236 | 31,300 |
Advances received | 601 | 612 |
Other liabilities | 15,910 | 13,317 |
Accrued expenses | 24,251 | 22,925 |
Total | 90,997 | 68,153 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Personnel related costs | 16,653 | 13,984 |
Accrued interests | 546 | 466 |
Other items | 7,051 | 8,475 |
Tot al | 24,251 | 22,925 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
VAT liabilities | 9,732 | 8,234 |
Payroll taxes | 3,695 | 3,029 |
Loyalty program | 2,437 | 2,016 |
Other items | 46 | 37 |
Tot al | 15,910 | 13,317 |
| 31 Dec 2025 | ||||
EUR thousand | EUR | SEK | USD | GBP |
Trade payables | -74 | -8 | ||
Cash and cash equivalents | -65 | -18 | ||
Position, total | -139 | -26 | 0 | 0 |
| 31 Dec 2024 | ||||
EUR thousand | EUR | SEK | USD | GBP |
Trade payables | -338 | -3 | ||
Position, total | -338 | -3 | 0 | 0 |
| 31 Dec 2025 | ||||
EUR thousand | SEK | NOK | USD | GBP |
EUR +10% | 17 | -5 | -82 | -47 |
| 31 Dec 2024 | ||||
EUR thousand | SEK | NOK | USD | GBP |
EUR +10% | 92 | 1 | -90 | -121 |
| 31 Dec 2025 | ||||
EUR thousand | SEK | NOK | USD | GBP |
SEK +10% | -482 | 1 957 | -963 | -113 |
| 31 Dec 2024 | ||||
EUR thousand | SEK | NOK | USD | GBP |
SEK +10% | -347 | 2,094 | -1,329 | -108 |
| 31 Dec 2025 | ||||
EUR thousand | SEK | NOK | USD | GBP |
Trade payables | -187 | -3 | -200 | -323 |
Cash and cash equivalents | 19 | 54 | 58 | 45 |
Derivative financial instruments* | 962 | 745 | ||
Position, total | -168 | 50 | 820 | 468 |
| 31 Dec 2024 | ||||
EUR thousand | SEK | NOK | USD | GBP |
Trade payables | 24 | -204 | -223 | |
Interest-bearing liabilities | -8,727 | |||
Cash and cash equivalents | -949 | -12 | 31 | 6 |
Derivative financial instruments* | 8,729 | 1,072 | 1,424 | |
Position, total | -922 | -12 | 899 | 1,207 |
| 31 Dec 2025 | ||||
EUR thousand | EUR | NOK | USD | GBP |
Trade payables | -13,900 | -59 | -1,245 | -421 |
Trade receivables | 1,229 | 60 | 6 | |
Cash and cash equivalents | 95 | 17 | 2 | 103 |
Derivative financial instruments* | 17,400 | -19,590 | 10,868 | 1,450 |
Position, total | 4,824 | -19,571 | 9,632 | 1,132 |
| 31 Dec 2024 | ||||
EUR thousand | EUR | NOK | USD | GBP |
Trade payables | -9,226 | -9 | -710 | -231 |
Trade receivables | 389 | 56 | 9 | |
Cash and cash equivalents | -40 | 35 | 19 | 41 |
Derivative financial instruments* | 12,350 | -21,026 | 13,972 | 1,266 |
Position, total | 3,473 | -20,944 | 13,290 | 1,076 |
| 31 Dec 2025 | ||||
EUR thousand | EUR | SEK | USD | GBP |
NOK +10% | 14 | 3 | 0 | 0 |
| 31 Dec 2024 | ||||
EUR thousand | EUR | SEK | USD | GBP |
NOK +10% | 34 | 0 | 0 | 0 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
| Items recognised through profit and loss | ||
Net exchange rate gains/losses included in the financial income/expenses | -1,693 | 345 |
| Exchange rate gains/losses recognised in the result | ||
for the period, total (net) | -1,693 | 345 |
EUR thousand | Expected credit loss rate | Trade receivables (gross) | Deduction related to losses | Trade receivables (net) | |||
| The table below sets forth the maturity distribution of | |||||||
receivables and provisions for impairment based on credit risk estimates. | % | 31 Dec 2025 | 31 Dec 2024 | 31 Dec 2025 | 31 Dec 2024 | 31 Dec 2025 | 31 Dec 2024 |
Unmatured | 0,5 % | 3,912 | 2,791 | 18 | 14 | 3,895 | 2,777 |
1-30 days | 1 % | 564 | 400 | 6 | 4 | 558 | 396 |
31-60 days | 5 % | 29 | 81 | 1 | 4 | 28 | 77 |
61-180 days | 10 % | 134 | 55 | 13 | 5 | 121 | 49 |
180-360 days | 50 % | 74 | 173 | 37 | 86 | 37 | 86 |
over 360 days | 100 % | 291 | 34 | 291 | 34 | 0 | 0 |
Total | 5,004 | 3,533 | 366 | 148 | 4,638 | 3,386 | |
Credit card receivables | 0,1 % | 3,111 | 2,340 | 3 | 2 | 3,108 | 2,337 |
Tot al | 8,115 | 5,873 | 369 | 150 | 7,74 5 | 5,723 |
| 31 Dec 2025 | |||||||
EUR thousand | FY2026 | FY2027 | FY2028 | FY2029 | FY2030 | FY2031- | Tot al |
| Non-current liabilities | |||||||
| Loans from credit | |||||||
institutions | 109,675 | 109,675 | |||||
Lease liability | 23,225 | 17,739 | 12,838 | 7,6 9 6 | 7,838 | 69,337 | |
| Other non-current | |||||||
interest-bearing liabilities | 80 | 80 | |||||
| Current liabilities | |||||||
| Loans from credit | |||||||
institutions | 12,901 | 12,901 | |||||
Lease liability | 31,173 | 31,173 | |||||
Trade and other payables* | 50,236 | 50,236 | |||||
Other current liabilities | 2,363 | 2,363 | |||||
Tot al | 96,672 | 23,305 | 127,414 | 12,838 | 7,6 9 6 | 7,8 3 8 | 275,764 |
Interest payments | 8,567 | 7,206 | 4,701 | 1,113 | 609 | 308 | 22,503 |
| 31 Dec 2024 | |||||||
EUR thousand | FY2025 | FY2026 | FY2027 | FY2028 | FY2029 | FY2030- | Tot al |
| Non-current liabilities | |||||||
| Loans from credit | |||||||
institutions | 94,668 | 94,668 | |||||
Lease liability | 24,011 | 17,101 | 12,127 | 6,978 | 6,672 | 66,889 | |
| Other non-current | |||||||
interest-bearing liabilities | 2,231 | 2,231 | |||||
| Current liabilities | |||||||
| Loans from credit | |||||||
institutions | 7,458 | 7,458 | |||||
Lease liability | 28,706 | 28,706 | |||||
Trade and other payables* | 31,300 | 31,300 | |||||
Tot al | 67,464 | 24,011 | 114,000 | 12,127 | 6,978 | 6,672 | 231,252 |
Interest payments | 7,954 | 6,809 | 4,430 | 991 | 525 | 257 | 20,966 |
| 31 Dec 2025 | |||
EUR thousand | Level 1 | Level 2 | Level 3 |
| Assets | |||
| Financial assets at amortised cost | |||
Other non-curret assets | 412 | ||
Trade and other receivables* | 7,745 | ||
Cash and cash equivalents | 16,243 | ||
| Financial assets at fair value through profit and loss | |||
Derivative financial instruments | 890 | ||
Tot al | 25,291 |
| 31 Dec 2024 | |||
EUR thousand | Level 1 | Level 2 | Level 3 |
| Assets | |||
| Financial assets at amortised cost | |||
Other non-curret assets | 240 | ||
Trade and other receivables* | 5,723 | ||
Cash and cash equivalents | 11,829 | ||
| Financial assets at fair value through profit and loss | |||
Derivative financial instruments | 1,076 | ||
Tot al | 18,868 |
| 31 Dec 2025 | |||
EUR thousand | Level 1 | Level 2 | Level 3 |
| Liabilities | |||
| Financial liabilities at amortised cost | |||
Loans from credit institutions | 109,675 | ||
Commercial papers | 12,901 | ||
Lease liability | 100,510 | ||
Trade and other payables* | 50,236 | ||
| Earn-out liability | 2,363 | ||
Financial assets at fair value through profit and loss | 80 | ||
Derivative financial instruments | 1,051 | ||
Tot al | 274,452 | 2,363 |
| 31 Dec 2024 | |||
EUR thousand | Level 1 | Level 2 | Level 3 |
| Liabilities | |||
| Financial liabilities at amortised cost | |||
Loans from credit institutions | 94,668 | ||
Commercial papers | 7,458 | ||
Lease liability | 95,595 | ||
Trade and other payables* | 31,300 | ||
Earn-out liability | 2,231 | ||
| Financial assets at fair value through profit and loss | |||
Derivative financial instruments | 473 | ||
Tot al | 229,495 | 2,231 |
| Financial assets | |||||
EUR thousand | Financial assets at fair value through profit and loss | Financial assets at amortised cost | Book value | Fair value | |
| 31 Dec 2025 | |||||
| Non-current assets | |||||
Derivative financial instruments | 118 | 118 118 | |||
Other non-current assets | 412 | 412 412 | |||
Tot al | 118 | 412 | 530 530 | ||
| Current assets | |||||
Trade and other receivables | 7,74 5 | 7,74 5 7,74 5 | |||
Derivative financial instruments | 773 | 773 773 | |||
Cash and cash equivalents | 16,243 | 16,243 | 16,243 | ||
Tot al | 773 | 23,988 | 24,761 | 24,761 | |
Financial assets, total | 890 | 24,400 | 25,291 | 25,291 | |
EUR thousand | Financial assets at fair value through profit and loss | Financial assets at amortised cost | Book value | Fair value | |
| 31 Dec 2024 | |||||
| Non-current assets | |||||
Other non-current assets | 240 | 240 240 | |||
Tot al | 0 | 240 | 240 240 | ||
| Current assets | |||||
Trade and other receivables | 5,723 | 5,723 5,723 | |||
Derivative financial instruments | 1,076 | 1,076 1,076 | |||
Cash and cash equivalents | 11,829 | 11,829 | 11,829 | ||
Tot al | 1,076 | 17,552 | 18,628 | 18,628 | |
Financial assets, total | 1,076 | 1 7,7 9 2 | 18,868 | 18,868 |
EUR thousand | Financial liabilities at fair value through profit and loss | Financial liabilities at amortised cost | Book value | Fair value |
| 31 Dec 2025 | ||||
| Non-current liabilities | ||||
Loans from credit institutions | 109,675 | 109,675 | 109,675 | |
Derivative financial instruments | 122 | 122 | 122 | |
Lease liability | 69,337 | 69,337 | 69,337 | |
Other non-current liabilities | 80 | 80 | 80 | |
Tot al | 122 | 179,092 | 179,214 | 179,214 |
| Current liabilities | ||||
Commercial papers | 12,901 | 12,901 | 12,901 | |
Lease liability | 31,173 | 31,173 | 31,173 | |
Trade and other payables | 50,236 | 50,236 | 50,236 | |
Other current liabilities | 2,363 | 2,363 | 2,363 | |
Derivative financial instruments | 929 | 929 | 929 | |
Tot al | 929 | 96,672 | 97,601 | 97,601 |
Financial liabilities, total | 1,051 | 275,764 | 276,815 | 276,815 |
EUR thousand | Financial liabilities at fair value through profit and loss | Financial liabilities at amortised cost | Book value | Fair value |
| 31 Dec 2024 | ||||
| Non-current liabilities | ||||
Loans from credit institutions | 94,668 | 94,668 | 94,668 | |
Derivative financial instruments | 240 | 240 | 240 | |
Lease liability | 66,889 | 66,889 | 66,889 | |
Other non-current liabilities | 2,231 | 2,231 | 2,231 | |
Tot al | 240 | 163,788 | 164,028 | 164,028 |
| Current liabilities | ||||
Commercial papers | 7,458 | 7,458 | 7,458 | |
Lease liability | 28,706 | 28,706 | 28,706 | |
Trade and other payables | 31,300 | 31,300 | 31,300 | |
Derivative financial instruments | 233 | 233 | 233 | |
Tot al | 233 | 67,464 | 67,697 | 67,697 |
Financial liabilities, total | 473 | 231,252 | 231,725 | 231,725 |
| Foreign exchange | Other non-cash | ||||||
EUR thousand | 1 Jan 2025 | Cash flows | New leases | movement | Change in fair values | movements | 31 Dec 2025 |
| Current interest-bearing loans and borrowings | |||||||
(excluding items listed below) | 7,458 | 4,957 | 486 | 12,901 | |||
Current lease liability | 28,706 | -31,773 | 3,447 | 612 | 30,181 | 31,173 | |
| Non-current interest-bearing loans and borrowings | |||||||
(excluding items listed below) | 94,668 | 15,079 | -72 | 109,675 | |||
Non-current lease liability | 66,889 | 13,633 | 1,530 | -12,715 | 69,337 | ||
Derivative financial instruments | 473 | -473 | 1,051 | 1,051 | |||
Earn-out liability | 2,231 | 132 | 2,363 | ||||
Other non-current liabilities | 0 | 80 | 80 | ||||
Total liabilities from financing activities | 200,425 | -12,210 | 17,080 | 2,142 | 0 | 19,143 | 226,579 |
| Foreign exchange | Other non-cash | ||||||
EUR thousand | 1 Oct 2023 | Cash flows | New leases | movement | Change in fair values | movements | 31 Dec 2024 |
| Current interest-bearing loans and borrowings | |||||||
(excluding items listed below) | 9,412 | -1,955 | 0 | 7,458 | |||
Current lease liability | 24,307 | -33,157 | 4,497 | -145 | 33,202 | 28,706 | |
| Non-current interest-bearing loans and borrowings | |||||||
(excluding items listed below) | 69,943 | 24,475 | 250 | 94,668 | |||
Non-current lease liability | 55,518 | 17,433 | -317 | -5,745 | 66,889 | ||
Derivative financial instruments | 306 | -306 | 473 | 473 | |||
Earn-out liability | 2,031 | 200 | 2,231 | ||||
Total liabilities from financing activities | 161,517 | -10,942 | 21,930 | -461 | 0 | 28,380 | 200,425 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Cash and cash equivalents | 16,243 | 11,829 |
| Receivables | Payables | |||
EUR thousand | Nominal value | at fair value | at fair value | Net fair value |
| 31 Dec 2025 | ||||
| Forward exchange | ||||
contracts | 89,514 | 773 | -930 | -156 |
Interest rate swaps | 55,000 | 117 | -121 | -4 |
Tot al | 144,514 | 890 | -1,051 | -160 |
| Receivables | Payables | |||
EUR thousand | Nominal value | at fair value | at fair value | Net fair value |
| 31 Dec 2024 | ||||
| Forward exchange | ||||
contracts | 85,585 | 1,076 | -234 | 842 |
Interest rate swaps | 35,000 | 0 | -239 | -239 |
Tot al | 120,585 | 1,076 | -473 | 603 |
EUR thousand | FY2026 | FY2027 | FY2028 | FY2029 | FY2030 |
| Forward exchange | |||||
contracts | 88,728 | 785 | 0 | 0 | 0 |
Interest rate swaps | 0 | 35,000 | 20,000 | 0 | 0 |
Tot al | 88,728 | 35,785 | 20,000 | 0 | 0 |
EUR thousand | FY2025 | FY2026 | FY2027 | FY2028 | FY2029 |
| Forward exchange | |||||
contracts | 85,011 | 573 | 0 | 0 | 0 |
Interest rate swaps | 0 | 0 | 35,000 | 0 | 0 |
Tot al | 85,011 | 573 | 35,000 | 0 | 0 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Non-current interest-bearing liabilities | 179,092 | 163,788 |
Current interest-bearing liabilities | 46,436 | 36,164 |
Derivative financial instruments | 160 | -603 |
Cash and cash equivalents | -16,243 | -11,829 |
Net debt | 209,446 | 187,520 |
Balance sheet values | Fair values | |||
EUR thousand | 31 Dec 2025 | 31 Dec 2024 | 31 Dec 2025 | 31 Dec 2024 |
Loans from credit institutions | 109,675 | 94,668 | 94,668 | |
Lease liability | 69,337 | 66,889 | 66,889 | |
Other non-current liabilities | 80 | 2,231 | 2,231 | |
| Total interest-bearing non-current | ||||
liabilities | 179,092 | 163,788 | 163,788 | |
Commercial papers | 12,901 | 7,458 | 12,901 | 7,458 |
Lease liability | 31,173 | 28,706 | 31,173 | 28,706 |
Other current liabilities | 2,363 | 0 | 2,363 | 0 |
| Total interest-bearing current | ||||
liabilities | 46,436 | 36,164 | 46,436 | 36,164 |
Derivative financial instruments | 1,051 | 473 | 1,051 | 473 |
Total interest-bearing liabilities | 226,579 | 200,425 | 226,579 | 200,425 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
| Other guarantees given on own behalf | ||
Guarantees relating to rental payments | 3,944 | 3,665 |
Other commitments | 23 | 23 |
Tot al | 3,968 | 3,688 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
| Other commitments | ||
Lease liabilities for leases not recognised in the balance sheet | 5,461 | 750 |
Tot al | 5,461 | 750 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
| Financial income | ||
Interest income | 1,468 | 2,771 |
Exchange gains | 3,621 | 1,996 |
Exchange gains from derivatives | 3,605 | 4,230 |
Gain from changes in the fair value of derivatives | 890 | 1,076 |
Other financial income | 0 | 22 |
Tot al | 9,585 | 10,096 |
| Financial expenses | ||
Interest expenses on loans valued to amortised cost | -6,083 | -6,122 |
Interest expenses from lease liability | -3,943 | -3,676 |
Exchange losses | -3,532 | -3,118 |
Exchange losses from derivatives | -5,387 | -2,763 |
Loss from changes in the fair value of derivatives | 235 | -1,731 |
Other financial expenses | -852 | -751 |
Tot al | -19,563 | -18,161 |
Financial income and expenses, net | -9,978 | -8,066 |
| Own shares | |||||
| Number of | held by | Invested | |||
| outstanding | the parent | Total number | unrestricted | ||
| EUR thousand | shares | company | of shares | Share capital | equity |
1 Jan 2025 | 33,387,887 | 147,566 | 33,535,453 | 11,002 | 118,009 |
Capital return | 0 | 0 | 0 | 0 | 0 |
Acqusition of own shares | 0 | 0 | 0 | 0 | 0 |
Shares delivered on the basis of the share-based | |||||
payments | 0 | 0 | 0 | 0 | 0 |
31 Dec 2025 | 33,387,887 | 147,566 | 33,535,453 | 11,002 | 118,009 |
1 Oct 2023 | 33,387,887 | 147,566 | 33,535,453 | 11,002 | 118,009 |
Capital return | 0 | 0 | 0 | 0 | 0 |
Acqusition of own shares | 0 | 0 | 0 | 0 | 0 |
Shares delivered on the basis of the share-based | |||||
payments | 0 | 0 | 0 | 0 | 0 |
31 Dec 2024 | 33,387,887 | 147,566 | 33,535,453 | 11,002 | 118,009 |
31 Dec 2025 | 31 Dec 2024 | |
| Earnings per share, basic | ||
| Net profit attributable to equity owners of the parent | ||
company, EUR thousand | -3,723 | 6,700 |
Weighted average number of shares | 33,387,887 | 33,387,987 |
Basic earnings per share, EUR | -0.11 | 0.20 |
| Earnings per share, diluted | ||
| Net profit attributable to equity owners of the parent | ||
company, EUR thousand | -3,723 | 6,700 |
Weighted average number of shares | 33,387,887 | 33,387,987 |
| Adjustments: | ||
Average number of treasury shares it is possible to be issued on the basis of the share-based payments | 143,000 | 158,160 |
| Weighted average number of shares for diluted | ||
earnings per share | 33,530,887 | 33,546,147 |
Diluted earnings per share, EUR | -0.11 | 0.20 |
EUR thousand | 31 Dec 2025 |
Retained earnings at the end of financial year | 10,102 |
Unrestricted equity | 123,349 |
Own shares | -5,340 |
Result for the financial year | -3,002 |
Distributable funds total | 125,109 |
| Management | Tot al | Management | Tot al | |||
EUR thousand | CEO | team | 2024 | CEO | team | 2023 |
| Salaries and other short-term | ||||||
employee benefits | 500 | 1,800 | 2,300 | 607 | 2,223 | 2,830 |
Short-term incentives | 0 | 0 | 0 | 0 | 0 | 0 |
| Pension costs - defined | ||||||
contribution plans | 0 | 451 | 451 | 0 | 527 | 527 |
Tot al | 500 | 2,251 | 2,751 | 607 | 2,750 | 3,356 |
| Paid FY2025 | Paid FY2024 | |
| EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Claudia Azevedo (from 12 April 2024) | 0 | 0 |
Jeffrey David | 30 | 48 |
Ingrid Jonasson Blank (until 12 April 2024) | 0 | 45 |
Ilkka Laurila (until 12 April 2024) | 0 | 43 |
| Jõao Amaral (from 12 April 2024 until 28 August | ||
2025) | 0 | 0 |
Johan Dettel | 30 | 41 |
Jõao Dolores (from 12 April 2024) | 0 | 0 |
Joanna Hummel (from 29 April 2025) | 18 | 0 |
Tiina-Liisa Liukkonen (from 29 April 2025) | 21 | 0 |
Inka Mero (until 12 April 2024) | 0 | 40 |
Eduardo Piedade (from 18 September 2025) | 0 | 0 |
Tot al | 99 | 216 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Sales of goods and services | 227 | 0 |
Purchases of goods and services | 203 | 0 |
Receivables | 103 | 0 |
Payables | 39 | 0 |
ZU acquisition | 13,449 | 0 |
EUR thousand | 31 Dec 2025 | 31 Dec 2024 |
Consulting fees | 286 | 0 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
| Current tax: | ||
Current tax on profits for the year | -806 | -1,843 |
Taxes for prior years | -265 | -112 |
Total current tax expense | -1,071 | -1,954 |
| Deferred tax: | ||
Change in deferred taxes | 494 | 523 |
Income taxes | -577 | -1,433 |
EUR thousand | 1 Jan - 31 Dec 2025 | 1 Oct 2023 - 31 Dec 2024 |
Profit before tax | -3,140 | 8,152 |
Tax calculated at Finnish tax rate 20% | 628 | -1,630 |
Effect of other tax rates for foreign subsidiaries | -401 | -152 |
Expenses not deductible for tax purposes | -186 | -537 |
Income not subject to tax | 0 | 0 |
Unrecognized deferred tax assets for losses | -327 | -75 |
Utilisation of previously unrecognised tax losses | 0 | 318 |
Taxes for prior years | -265 | -112 |
Temporary differences in taxation | 0 | 831 |
Other items | -27 | -77 |
Taxes in income statement | -577 | -1,433 |
| Recognised in | Business | Exchange rate | |||
EUR thousand | 1 Jan 2025 | profit or loss | acqusitions | differences | 31 Dec 2025 |
| Deferred tax assets | |||||
Tax losses | 1,610 | 2,698 | 27 | 46 | 4,381 |
| Intangible and tangible | |||||
assets | 615 | -294 | 24 | 346 | |
Inventories | 1,567 | -1,301 | 266 | ||
Lease liability | 18,105 | -579 | 1,093 | 456 | 19,075 |
Other items | 18 | 56 | 39 | 2 | 115 |
Tot al | 21,916 | 580 | 1,1 59 | 529 | 24,183 |
| Recognised in | Business | Exchange rate | |||
EUR thousand | 1 Jan 2025 | profit or loss | acqusitions | differences | 31 Dec 2025 |
| Deferred tax liabilities | |||||
| Intangible and tangible | |||||
assets | 4,020 | 1,344 | 602 | 163 | 6,128 |
Right-of-use assets | 17,218 | -654 | 1,093 | 425 | 18,083 |
Other items | 2,424 | -22 | 178 | -1 | 2,579 |
Tot al | 23,663 | 668 | 1,872 | 587 | 26,790 |
| Net deferred taxes | |||||
31 Dec 2025 | 1,747 | 87 | 713 | 58 | 2,607 |
| Recognised in | Business | Exchange rate | |||
EUR thousand | 1 Oct 2023 | profit or loss | acqusitions | differences | 31 Dec 2024 |
| Deferred tax assets | |||||
Tax losses | 0 | 1,610 | 1,610 | ||
| Intangible and tangible | |||||
assets | 653 | -184 | 142 | 5 | 615 |
Inventories | 1,322 | 245 | 1,567 | ||
Lease liability | 14,894 | 301 | 3,021 | -111 | 18,105 |
Other items | 9 | 11 | -1 | 18 | |
Tot al | 16,878 | 1,982 | 3,163 | -107 | 21,916 |
| Recognised in | Business | Exchange rate | |||
EUR thousand | 1 Oct 2023 | profit or loss | acqusitions | differences | 31 Dec 2024 |
| Deferred tax liabilities | |||||
| Intangible and tangible | |||||
assets | 2,892 | 786 | 329 | 13 | 4,020 |
Right-of-use assets | 14,054 | 250 | 3,021 | -107 | 17,218 |
Other items | 1,988 | 423 | 13 | 2,424 | |
Tot al | 18,935 | 1,460 | 3,350 | -81 | 23,663 |
| Net deferred taxes | |||||
31 Dec 2024 | 2,057 | -523 | 187 | 25 | 1,747 |