M€ | Note | 2022 | % | 2021 | % |
Net sales | 2 | 100.0 | 100.0 | ||
Cost of goods sold | 63.6 | 63.1 | |||
Gross profit | 36.4 | 36.9 | |||
Other operating income | 4 | 0.1 | 0.1 | ||
Dispatching and warehousing expenses | 2.8 | 2.4 | |||
Sales and marketing expenses | 15.4 | 15.3 | |||
Administration expenses | 6.0 | 5.9 | |||
Other operating expenses | 4 | 2.5 | 1.6 | ||
Expenses | 26.7 | 25.2 | |||
Operating profit | 2 | 9.8 | 11.7 | ||
Financial income | 7 | 2.1 | 1.3 | ||
Financial expenses | 7 | 2.2 | 1.9 | ||
Share of result in associated companies and joint ventures | 0.0 | - | -0.5 | ||
Profit before taxes | 9.7 | 10.6 | |||
Income taxes | 8 | 2.7 | 2.8 | ||
Profit for the period | 7.0 | 7.9 |
M€ | Note | 2022 | % | 2021 | % |
| Other comprehensive income | |||||
| Items that will not be reclassified subsequently to profit or loss: | |||||
Re-measurements on defined benefit pensions, net of taxes | |||||
| Items that may be reclassified subsequently to profit or loss: | |||||
Translation differences | - | ||||
Cash flow hedges, net of taxes | |||||
Other comprehensive income for the period, net of taxes | |||||
Total comprehensive income for the period | |||||
Profit for the period attributable to Equity holders of parent company | |||||
Non-controlling interest | |||||
Total comperensive income for the period attributable to Equity holders of parent company | |||||
Non-controlling interest | |||||
Earnings per share, € | 9 | ||||
Diluted earnings per share, € |
M€ | Note | 31 Dec 2022 | % | 31 Dec 2021 | % |
| ASSETS | |||||
| Non-current assets | |||||
| Intangible assets | |||||
Intangible rights | |||||
Goodwill | |||||
Customer relationship value | |||||
Other intangible assets | |||||
Investment in progress | |||||
Total intangible assets | 10 | 11.5 | 11.7 | ||
| Property, plant and equipment | |||||
Land and water areas | |||||
Buildings and structures | |||||
Machinery and equipment | |||||
Other tangible assets | |||||
Construction work in progress | |||||
| Total property, plant and equipment | 11 | 31.4 | 30.5 | ||
| Securities and long-term investments | |||||
Investments in associated companies and joint ventures | 13 | ||||
Other securities and non-current receivables | 14 | ||||
Total securities and long-term investments | 0.5 | 0.7 | |||
Deferred tax assets | 19 | 1.8 | 1.6 | ||
Total non-current assets | 45.2 | 44.6 |
M€ | Note | 31 Dec 2022 | % | 31 Dec 2021 | % |
| Current assets | |||||
Inventories | 15 | 22.7 | 18.0 | ||
| Current receivables | |||||
Accounts receivable | |||||
Current income tax receivables | |||||
Accruals | |||||
Other receivables | |||||
Total current receivables | 16 | 25.2 | 27.2 | ||
Cash and cash equivalents | 17 | 6.8 | 10.1 | ||
Total current assets | 54.7 | 55.4 | |||
Assets held for sale | 3 | ||||
Total assets | 100.0 | 100.0 |
M€ | Note | 31 Dec 2022 | % | 31 Dec 2021 | % |
| EQUITY AND LIABILITIES | |||||
Equity attributable to the owners of the parent company | 18 | ||||
Share capital | |||||
Share premium | |||||
Other reserves | |||||
Translation reserve | - | - | |||
Retained earnings | |||||
Treasury shares | - | - | |||
Total equity attributable to the owners of the parent company | 47.5 | 42.9 | |||
Non-controlling interest | 30 | ||||
Total equity | 55.1 | 50.0 | |||
| Liabilities | |||||
| Non-current liabilities | |||||
Interest-bearing liabilities | 22, 23 | ||||
Employee benefit obligations | 20 | ||||
Provisions | 21 | ||||
Deferred tax liabilities | 19 | ||||
Total non-current liabilities | 16.1 | 16.6 |
M€ | Note | 31 Dec 2022 | % | 31 Dec 2021 | % |
| Current liabilities | |||||
Interest bearing liabilities | 22, 23 | ||||
Accounts payable | |||||
Current income tax liability | |||||
Provisions | 21 | ||||
Other current liabilities | 24 | ||||
Total current liabilities | 28.6 | 33.4 | |||
Total liabilities | 44.8 | 50.0 | |||
Liabilities related to assets held for sale | 3 | ||||
Total equity and liabilities | 100.0 | 100.0 |
M€ | Note | 2022 | 2021 |
| Cash flow from operations | |||
| Net cash from operations | |||
Profit for the period | |||
| Adjustments for: | |||
Depreciation | |||
Dividend income | - | - | |
Income taxes | |||
Interest income | - | - | |
Interest expense | |||
Sales gains/losses from the sale of businesses and fixed assets | - | ||
Share of profit in associated companies and joint ventures | - | ||
Other cash flow adjustments | - | ||
Net cash from operations | |||
| Change in net working capital | |||
Receivables | - | ||
Inventories | - | - | |
Non-interest-bearing liabilities | - | ||
| Change in net working capital | - | - | |
Income taxes paid | - | - | |
Interests paid | - | - | |
Interests received | |||
Cash flow from operations |
M€ | Note | 2022 | 2021 |
| Cash flow from investments | |||
Acquisition of subsidiaries and businesses | 3 | - | |
Purchase of other shares | - | ||
Purchase of fixed assets | - | - | |
Proceeds from sale of other shares | |||
Proceeds from sale of fixed assets | |||
Dividends received | |||
Loans granted and repayments | - | ||
| Cash flow from investments | - | - | |
Cash flow before financing | |||
| Cash flow from financing | |||
Borrowings of debt | |||
Repayments of debt | - | - | |
Change in other short term debt | - | ||
Dividends paid | - | - | |
Purchase of own shares | - | ||
Payment of lease liabilities | - | - | |
| Cash flow from financing | - | - | |
Conversion differences for cash and cash equivalents | |||
Change in cash and cash equivalents | - | - | |
Cash and cash equivalents at 1 January | |||
Cash classified as assets held for sale | 3 | - | |
Cash and cash equivalents at 31 December | |||
Changes according to balance sheet | 17 | - | - |
| Equity | |||||||||||
| attributable | |||||||||||
| to the owners | |||||||||||
| Unrestricted | Translation | Retained | of the parent | Non-controlling | |||||||
M€ | Share capital | Share premium | Other reserves | equity | Hedge reserve | Treasury shares | reserve | earnings | company | interest | Total equity |
| 2022 | |||||||||||
Balance at 1 January | - | - | |||||||||
Profit for the period | |||||||||||
Other comprehensive income for the period | - | - | |||||||||
Dividend paid | - | - | - | - | |||||||
Share based incentive plan | - | ||||||||||
Acquisition of own shares | |||||||||||
Balance at 31 December | - | - | |||||||||
| 2021 | |||||||||||
Balance at 1 January | - | - | - | ||||||||
Profit for the period | |||||||||||
Other comprehensive income for the period | - | ||||||||||
Dividend paid | - | - | - | - | |||||||
Share based incentive plan | |||||||||||
Acquisition of own shares | - | - | - | ||||||||
Balance at 31 December | - | - | |||||||||