| | |||
| Restated | |||
EUR 1,000 | Note | | |
Turnover | 3,4 | ||
| 5 | ||
| 6 | ||
| 7 | - | - |
| 8 | - | - |
| 4,9 | - | - |
| 10 | - | - |
| |||
| 11 | ||
1) | 11 | - | - |
1) | - | - | |
| |||
1) | |||
| 12 | - | |
1) | |||
| | |||
1) | |||
1) 29 |
| | |||
| Restated | |||
EUR 1,000 | Note | | |
1) | |||
| | |||
| | |||
1) | 11 | - | - |
| - | - | |
| |||
| | |||
| | |||
1) 29 |
| | ||||
| Restated | Restated | |||
EUR 1,000 | Note | | | 1 Jan 2023 |
| Assets | ||||
| Non-current assets | ||||
| | 13 | |||
| 14 | |||
| 17 | |||
| 15 | |||
| 18 | |||
| 20 | |||
| 24 | |||
Total non-current assets | ||||
| Current assets | ||||
| | 19 | |||
| 3, 17 | |||
| 20 | |||
| ||||
Total current assets | ||||
Total assets | ||||
| | ||||
| | ||||
| | 21 | |||
| 21 | |||
| 21 | |||
1) | 21 | |||
| 21 | |||
1) | 21 | |||
Total equity |
| Restated | Restated | |||
EUR 1,000 | Note | | | 1 Jan 2023 |
| | ||||
| | ||||
| | 24 | |||
| 22 | |||
| 22 | |||
| 22 | |||
| 20, 22 | |||
| ||||
| | ||||
2) | 22 | |||
| 20, 22 | |||
| 3, 23 | |||
| 23 | |||
2) | 23 | |||
| ||||
| ||||
| ||||
1) 29 | ||||
2) 2223 |
| | |||||||||
| | | | | | |||||
EUR 1,000 | Note | | | | 1) | | Retained earnings 1) | | |
Equity as originally proposed 1 Jan 2024 | |||||||||
1) | - | ||||||||
Restated equity 1 Jan 2024 1) | 29 | ||||||||
| |||||||||
| | |||||||||
| | - | - | - | ||||||
| - | - | - | ||||||
| - | - | - | ||||||
| |||||||||
Equity 31 Dec 2024 | 21 | ||||||||
| | | | | | |||||
EUR 1,000 | Note | | | | 1) | | Retained earnings 1) | | |
12023 | |||||||||
1) | - | ||||||||
12023 1) | 29 | ||||||||
1) | |||||||||
| | |||||||||
1) | - | - | - | ||||||
| - | - | - | ||||||
312023 1) | 21 |
| | ||||
| Restated | ||||
EUR 1,000 | Note | 2024 | 2023 | EUR 1,000 Note 2024 |
| Operating activities | ||||
2) | ||||
| | ||||
| | ||||
2) | ||||
| ||||
| - | - | ||
1) | - | |||
| - | |||
| | ||||
| | - | - | ||
| - | |||
| - | |||
| - | - | ||
| ||||
| - | |||
| ||||
| Investing activities | ||||
| | - | - | ||
| ||||
| - | - | ||
| ||||
| - | |||
| - | - |
| Restated | |||
| 2023 | |||
| Financing activities | |||
| | |||
| - | - | |
| - | - | |
| - | - | |
| |||
| - | - | |
| - | - | |
| - | ||
1 | |||
31 Dec | 18 | ||
1) | |||
2) 29 |
| Years | |
10 | |
10 |
EUR 1,000 | 2024 | 2023 |
897,412 | 876,204 |
EUR 1,000 | 2024 | 2023 |
-239,099 | -169,356 | |
-239,099 | -169,356 | |
-12,171 | -9,773 | |
700 | 455 | |
Total (IFRS) | -250,570 | -178,674 |
EUR 1,000 | ||
4,963 | 18,624 | |
64,083 | 64,928 |
EUR 1,000 | 2024 | 2023 |
64,928 | 23,033 |
EUR 1,000 | 2024 | 2023 |
83,615 | 118,216 | |
83,615 | 118,216 | |
6,139 | 12,998 | |
1) | -58,916 | -58,386 |
2) | 38 | -1,514 |
43,980 | 29,291 | |
4,510 | 3,007 | |
2) | 1,471 | 2,068 |
796 | 173 | |
Total (IFRS) 1) | 81,633 | 105,853 |
EUR 1,000 | 2024 | 2023 |
7,625,539 | 7,713,972 | |
7,625,539 | 7,713,972 | |
1,428,851 | 1,375,844 | |
84,524 | 155,782 | |
41,621 | 43,892 | |
-60,863 | -60,863 | |
2,279 | -3,110 | |
3,854 | 3,059 | |
Total (IFRS) | 9,125,805 | 9,228,576 |
EUR 1,000 | 2024 | 2023 |
5,942 | 18,949 |
EUR 1,000 | 2024 | 2023 |
895,252 | 872,868 | |
2,160 | 3,336 | |
Total | 897,412 | 876,204 |
EUR 1,000 | 2024 | 2023 |
5,676 | 18,784 | |
266 | 165 | |
Total | 5,942 | 18,949 |
EUR 1,000 | 2024 | 2023 |
-111,759 | -96,168 | |
-111,759 | -96,168 | |
46,026 | -19,532 | |
1) | -58,916 | -58,386 |
43,980 | 29,291 | |
925 | 671 | |
Total (IFRS) 1) | -79,744 | -144,124 |
| | ||
EUR 1,000 | 2024 | 2023 |
| 1,240 | 1,108 |
| 11,729 | 10,092 |
| 838 | 704 |
Total | 13,807 | 11,904 |
EUR 1,000 | 2024 | 2023 |
113,830 | 70,015 | |
9,156 | 7,613 | |
CO 2 | 105 | 100 |
1) | 10,286 | 63,674 |
-4,664 | 40,472 | |
45,816 | 40,337 | |
Total | 174,529 | 222,211 |
| |
| EMPLOYEE BONUS SYSTEM |
| |
| |
| |
EUR 1,000 | 2024 | 2023 |
517 | 449 | |
43 | 38 | |
Total | 560 | 487 |
25,211 | 18,477 | |
210,344 | 148,548 | |
2,284 | 1,389 | |
12,171 | 9,773 | |
Total | 250,010 | 178,187 |
Total | 250,570 | 178,674 |
EUR 1,000 | 2024 | 2023 |
59,326 | 29,244 | |
16,293 | 12,197 | |
3,999 | 3,490 | |
87,059 | 54,159 | |
17,153 | 14,483 | |
2,500 | 1,186 | |
8,388 | 7,425 | |
4,565 | 4,948 | |
896 | 969 | |
35,067 | 32,018 | |
Total | 235,246 | 160,119 |
| EUR 1,000 | ||
2024 | 2023 | |
237 | 199 | |
19 | 12 | |
1) | 195 | 51 |
Total | 451 | 262 |
1) | 106 | -240 |
Total 2) | -79,744 | -144,124 |
EUR 1,000 | 2024 | 2023 |
1) | ||
30,454 | 65,681 | |
15,938 | 29,376 | |
2,760 | 2,474 | |
0 | 2,049 | |
Transferred items, total | 18,698 | 33,899 |
11,756 | 31,782 | |
11,756 | 31,782 |
EUR 1,000 | 2024 | 2023 |
| 0 | 13 |
EUR 1,000 | Total | ||||||
12,075 | 1,481,519 | 5,666,539 | 131,255 | 92,366 | 507,103 | 7,890,857 | |
0 | 1,223 | 47,070 | 285 | 37,454 | 19,902 | 105,934 | |
0 | -3,090 | -12,693 | -179 | 0 | 0 | -15,962 | |
-1 | 0 | -6,641 | 0 | 0 | 0 | -6,642 | |
0 | 0 | 20,825 | 0 | -20,825 | 0 | 0 | |
12,074 | 1,479,652 | 5,715,100 | 131,361 | 108,995 | 527,005 | 7,974,187 | |
0 | 248,908 | 1,121,547 | 51,169 | 0 | 112,164 | 1,533,788 | |
0 | 0 | -6,641 | 0 | 0 | 0 | -6,641 | |
0 | 25,211 | 210,344 | 2,284 | 0 | 12,171 | 250,010 | |
0 | 274,119 | 1,325,250 | 53,453 | 0 | 124,335 | 1,777,157 | |
Book value 31 Dec 2024 | 12,074 | 1,205,533 | 4,389,850 | 77,908 | 108,995 | 402,670 | 6,197,030 |
12,075 | 1,232,611 | 4,544,992 | 80,086 | 92,366 | 394,939 | 6,357,069 |
| 2023 | |||||||
EUR 1,000 | Total | ||||||
12,075 | 301,129 | 1,418,997 | 55,190 | 5,427,099 | 515,420 | 7,729,910 | |
0 | 1,021 | 31,477 | 1,280 | 406,493 | 19,830 | 460,101 | |
0 | -2,628 | -7,899 | 0 | -260,416 | -28,147 | -299,090 | |
0 | 1,181,997 | 4,223,964 | 74,785 | -5,480,810 | 0 | -64 | |
12,075 | 1,481,519 | 5,666,539 | 131,255 | 92,366 | 507,103 | 7,890,857 | |
0 | 233,059 | 980,897 | 49,780 | 0 | 102,391 | 1,366,127 | |
0 | -2,628 | -7,898 | 0 | 0 | 0 | -10,526 | |
0 | 18,477 | 148,548 | 1,389 | 0 | 9,773 | 178,187 | |
0 | 248,908 | 1,121,547 | 51,169 | 0 | 112,164 | 1,533,788 | |
Book value 31 Dec 2023 | 12,075 | 1,232,611 | 4,544,992 | 80,086 | 92,366 | 394,939 | 6,357,069 |
12,075 | 68,070 | 438,100 | 5,410 | 5,427,099 | 413,029 | 6,363,783 |
| Buildings and | |||
| EUR 1,000 | progress | ||
0 | 2,019 | 68,831 | |
0 | 449 | 163 | |
0 | -730 | -3,950 | |
Book value 31 Dec 2024 | 0 | 1,738 | 65,044 |
EUR 1,000 | 2024 | 2023 |
730 | 586 | |
3,950 | 2,498 | |
Total | 4,680 | 3,084 |
985 | 397 | |
39 | 40 | |
723 | 742 |
| Buildings and | |||
| EUR 1,000 | progress | ||
70,228 | 2,311 | 170 | |
474 | 294 | 457 | |
-70,702 | 0 | 70,702 | |
0 | -586 | -2,498 | |
Book value 31 Dec 2023 | 0 | 2,019 | 68,831 |
EUR 1,000 | 2024 | 2023 |
44,326 | 2,753 | |
1,259 | 44,647 | |
Total | 45,585 | 47,400 |
| 2024 | |||||
EUR 1,000 | CO 2 emission rights | ||||
Acquisition cost 1 Jan | 114 | 22,536 | 4,182 | 168 | 27,000 |
Increase | 105 | 418 | 0 | 414 | 937 |
Decrease | -108 | 0 | 0 | 0 | -108 |
Acquisition cost 31 Dec | 111 | 22,954 | 4,182 | 582 | 27,829 |
Accumulated depreciation and impairment charges according to plan 1 Jan | 0 | 20,743 | 3,742 | 0 | 24,485 |
Accumulated depreciation from deduction | 0 | 0 | 0 | 0 | 0 |
Depreciation for the period | 0 | 518 | 42 | 0 | 560 |
Accumulated depreciation and impairment charges according to plan 31 Dec | 0 | 21,261 | 3,784 | 0 | 25,045 |
Book value 31 Dec 2024 | 111 | 1,693 | 398 | 582 | 2,784 |
Book value 1 Jan 2024 | 114 | 1,793 | 440 | 168 | 2,515 |
| 2023 | |||||
EUR 1,000 | CO 2 emission rights | ||||
Acquisition cost 1 Jan | 129 | 22,150 | 3,843 | 352 | 26,474 |
Increase | 100 | 661 | -248 | 64 | 577 |
Decrease | -115 | -275 | 275 | 0 | -115 |
Transfer between categories | 0 | 0 | 312 | -248 | 64 |
Acquisition cost 31 Dec | 114 | 22,536 | 4,182 | 168 | 27,000 |
Accumulated depreciation and impairment charges according to plan 1 Jan | 0 | 20,569 | 3,429 | 0 | 23,998 |
Accumulated depreciation from deduction | 0 | -275 | 275 | 0 | 0 |
Depreciation for the period | 0 | 449 | 38 | 0 | 487 |
Accumulated depreciation and impairment charges according to plan 31 Dec | 0 | 20,743 | 3,742 | 0 | 24,485 |
Book value 31 Dec 2023 | 114 | 1,793 | 440 | 168 | 2,515 |
Book value 1 Jan 2023 | 129 | 1,581 | 414 | 352 | 2,476 |
| 2024 | ||||||
EUR 1,000 | ||||||
Acquisition cost 1 Jan | 1,167 | 413,247 | 1,423,839 | 21,315 | 0 | 1,859,568 |
Acquisition cost reduction of the OL3 project | 0 | -1,031 | -3,543 | -51 | 0 | -4,625 |
Acquisition cost 31 Dec | 1,167 | 412,216 | 1,420,296 | 21,264 | 0 | 1,854,943 |
Accumulated depreciation and impairment charges according to plan 1 Jan | 960 | 26,637 | 112,427 | 2,202 | 0 | 142,226 |
Depreciation for the period | 12 | 6,779 | 51,939 | 365 | 0 | 59,095 |
Accumulated depreciation and impairment charges according to plan 31 Dec | 972 | 33,416 | 164,366 | 2,567 | 0 | 201,321 |
Book value 31 Dec 2024 | 195 | 378,800 | 1,255,930 | 18,697 | 0 | 1,653,622 |
Book value 1 Jan 2024 | 207 | 386,610 | 1,311,412 | 19,113 | 0 | 1,717,342 |
| 2023 | ||||||
EUR 1,000 | ||||||
Acquisition cost 1 Jan | 1,167 | 27,122 | 95,394 | 2,402 | 1,702,465 | 1,828,550 |
Increase | 0 | 0 | 0 | 0 | 31,129 | 31,129 |
Decrease | 0 | 0 | 0 | 0 | -111 | -111 |
Transfer between categories | 0 | 386,125 | 1,328,445 | 18,913 | -1,733,483 | 0 |
Acquisition cost 31 Dec | 1,167 | 413,247 | 1,423,839 | 21,315 | 0 | 1,859,568 |
Accumulated depreciation and impairment charges according to plan 1 Jan | 948 | 22,019 | 77,443 | 1,950 | 0 | 102,360 |
Depreciation for the period 1) | 12 | 4,618 | 34,984 | 252 | 0 | 39,866 |
Accumulated depreciation and impairment charges according to plan 31 Dec | 960 | 26,637 | 112,427 | 2,202 | 0 | 142,226 |
Book value 31 Dec 2023 | 207 | 386,610 | 1,311,412 | 19,113 | 0 | 1,717,342 |
Book value 1 Jan 2023 | 219 | 5,103 | 17,951 | 452 | 1,702,465 | 1,726,190 |
| Current | ||
| Cash and cash equivalents | 15,226 | 13,938 |
6,524 | 13,891 | |
Total current assets | 21,750 | 27,829 |
0 | 0 | |
-14,900 | -22,070 | |
Total current liabilities | -14,900 | -22,070 |
| Non-current | ||
| Assets | 70 | 79 |
0 | 0 | |
Total non-current liabilities | 0 | 0 |
Net assets | 6,920 | 5,839 |
2024 | 2023 | |
Turnover | 80,204 | 118,223 |
Depreciation and impairment charges | -9 | -20 |
Interest income | 164 | 78 |
-15 | -192 | |
1,351 | 296 | |
-270 | -61 | |
1,081 | 235 | |
2024 | 2023 | |
5,839 | 5,604 | |
1,081 | 235 | |
Dividend distribution | 0 | 0 |
6,920 | 5,839 | |
Interest in joint venture | 4,865 | 4,070 |
4,865 | 4,070 |
EUR 1,000 | 2024 | 2023 |
4,865 | 4,070 | |
31 Dec | 4,865 | 4,070 |
60 | |||
74 |
| 2024 | ||||||
EUR 1,000 | Note | |||||
| Non-current assets | ||||||
Loans and other receivables | 728,034 | 728,034 | 728,034 | 17 | ||
1,692 | 1,692 | 1,692 | 18 | |||
66,893 | 66,893 | 66,893 | 20 | |||
19,871 | 19,871 | 19,871 | 20 | |||
8,611 | 8,611 | 8,611 | 20 | |||
| Current assets | ||||||
| Trade and other receivables | 205,080 | 205,080 | 205,080 | 17 | ||
494 | 494 | 494 | 20 | |||
5,504 | 5,504 | 5,504 | 20 | |||
Cash and cash equivalents | 313,121 | 313,121 | 313,121 | |||
87,258 | 15,807 | 1,246,235 | 1,349,300 | 1,349,300 | ||
| Non-current liabilities | ||||||
727,500 | 727,500 | 727,500 | 22 | |||
3,999,199 | 3,999,199 | 4,023,580 | 22 | |||
0 | 0 | 0 | 20 | |||
5,490 | 5,490 | 5,490 | 20 | |||
6,114 | 6,114 | 6,114 | 20 | |||
| Current liabilities | ||||||
1) | 602,132 | 602,132 | 602,132 | 22 | ||
22,395 | 22,395 | 22,395 | 23 | |||
Other current liabilities 1) | 81,118 | 81,118 | 81,118 | 23 | ||
97 | 97 | 97 | 20 | |||
412 | 412 | 412 | 20 | |||
46 | 46 | 46 | 20 | |||
5,999 | 6,160 | 5,432,344 | 5,444,503 | 5,468,884 |
| 2023 | ||||||
EUR 1,000 | Note | |||||
| Non-current assets | ||||||
Loans and other receivables | 784,734 | 784,734 | 784,734 | 17 | ||
1,692 | 1,692 | 1,692 | 18 | |||
1) | 132,491 | 132,491 | 132,491 | 20 | ||
14,372 | 14,372 | 14,372 | 20 | |||
1) | 22,213 | 22,213 | 22,213 | 20 | ||
| Current assets | ||||||
| Trade and other receivables | 95,973 | 95,973 | 95,973 | 17 | ||
201 | 201 | 201 | 20 | |||
3,354 | 3,354 | 3,354 | 20 | |||
Cash and cash equivalents | 287,684 | 287,684 | 287,684 | |||
147,064 | 27,259 | 1,168,391 | 1,342,714 | 1,342,714 | ||
| Non-current liabilities | ||||||
727,500 | 727,500 | 727,500 | 22 | |||
4,278,295 | 4,278,295 | 4,197,754 | 22 | |||
36 | 36 | 36 | 20 | |||
14,217 | 14,217 | 14,217 | 20 | |||
5,607 | 5,607 | 5,607 | 20 | |||
| Current liabilities | ||||||
2) | 444,665 | 444,665 | 444,665 | 22 | ||
22,793 | 22,793 | 22,793 | 23 | |||
Other current liabilities 2) | 119,381 | 192,659 | 192,659 | 23 | ||
6,459 | 6,459 | 6,459 | 20 | |||
248 | 248 | 248 | 20 | |||
20,712 | 5,855 | 5,592,634 | 5,619,201 | 5,538,659 |
1,692 | |||
Total | 101,373 | 1,692 | |
Total | 12,159 |
1,692 | |||
Total | 172,631 | 1,692 | |
Total | 26,567 |
| 2023 | |||
EUR 1,000 | |||
172,631 | -26,567 | 146,064 | |
-26,567 | 26,567 | 0 |
EUR 1,000 | 2024 | 2023 |
Nuclear waste management loan receivables | 727,500 | 727,500 |
Loan receivables | 504 | 504 |
Other receivables | 30 | 56,730 |
Total | 728,034 | 784,734 |
EUR 1,000 | 2024 | 2023 |
57,324 | 57,324 | |
232,341 | 232,341 | |
71,798 | 71,798 | |
16,037 | 16,037 | |
350,000 | 350,000 | |
Total | 727,500 | 727,500 |
EUR 1,000 | 2024 | 2023 |
Trade receivables | 5,942 | 18,949 |
126,389 | 31,589 | |
Other receivables | 72,749 | 45,435 |
Total | 205,080 | 95,973 |
| 2024 | |||
EUR 1,000 | |||
101,373 | -12,159 | 89,214 | |
-12,159 | 12,159 | 0 |
EUR 1,000 | 2024 | 2023 |
Interest receivable nuclear waste management | 32,171 | 24,561 |
Accrued insurance costs | 2,046 | 1,919 |
| 86,300 | 0 |
| 5,872 | 5,109 |
Total | 126,389 | 31,589 |
EUR 1,000 | 2024 | 2023 |
1,692 | 1,692 |
EUR 1,000 | 2024 | 2023 |
501,745 | 564,859 | |
Book value | 171,911 | 183,183 |
329,834 | 381,676 | |
171,911 | 183,183 | |
Nuclear fuel | 308,052 | 293,197 |
11,310 | 10,552 | |
Total | 491,273 | 486,932 |
| 2024 | |||
EUR 1,000 | |||
| Interest rate swaps | |||
8,045 | -6,114 | 1,931 | |
19,871 | -5,902 | 13,969 | |
Non-hedges | 60,065 | 60,065 | |
6,070 | -46 | 6,024 | |
Non-hedges | 853 | -97 | 756 |
| Non-hedges | 6,469 | 6,469 | |
Total | 101,373 | -12,159 | 89,214 |
EUR 1,000 | 2024 | 2023 |
13,496 | -317 | |
Nominal value | 905,000 | 705,000 |
Due date | 02/2025–12/2033 | 02/2025–12/2033 |
891,154 | 705,129 | |
The degree of hedging | 1:1 | 1:1 |
The change of the basic value in valid hedging instruments since 1.1. | 13,813 | 26,087 |
The effectiveness of the hedge used to determine the change of value for the hedged item | -13,975 | -26,526 |
2.67% | 3.88% |
EUR 1,000 | 2024 | 2023 |
1,931 | 13,608 | |
Nominal value | 550,000 | 650,000 |
Due date | 02/2025–09/2032 | 01/2025–09/2032 |
The degree of hedging | 1:1 | 1:1 |
The change of the basic value in valid hedging instruments since 1.1. | -11,677 | -26,719 |
The effectiveness of the hedge used to determine the change of value for the hedged item | 11,677 | 26,719 |
2.41% | 2.85% |
EUR 1,000 | 2024 | 2023 |
6,070 | 6,696 | |
-46 | -592 | |
Nominal value | 41,058 | 60,109 |
Due date | 01/2025–01/2028 | 01/2024–01/2028 |
The degree of hedging | 1:1 | 1:1 |
The change of the spot value in valid hedging instruments since 1.1. | 208 | -5,638 |
The effectiveness of the hedge used to determine the change of value for the hedged item | -208 | 5,638 |
1.23 | 1.25 |
| 2023 | |||
EUR 1,000 | |||
Interest rate swaps 1) | |||
18,871 | -5,263 | 13,608 | |
14,372 | -14,217 | 155 | |
Non-hedges | 119,087 | 119,087 | |
6,696 | -592 | 6,104 | |
Non-hedges | 569 | -82 | 487 |
| Non-hedges | 13,036 | -6,413 | 6,623 |
Total | 172,631 | -26,567 | 146,064 |
EUR 1,000 | |||
31 Dec 2023 | 1,360,000,000 | 600,365 | 242,383 |
1,360,000,000 | 600,365 | 242,383 |
A series | 680,000,000 | 680,000,000 |
B series | 680,000,000 | 680,000,000 |
Total | 1,360,000,000 | 1,360,000,000 |
EUR 1,000 | 2024 | 2023 |
| Non-current interest-bearing liabilities | ||
727,500 | 727,500 | |
Bonds | 3,655,059 | 3,458,390 |
62,881 | 488,048 | |
Loans from others | 280,000 | 287,210 |
Lease liabilities | 1,259 | 44,647 |
11,604 | 19,859 | |
Total | 4,738,303 | 5,025,654 |
| Current interest-bearing liabilities | ||
| Current portion of bonds | 239,277 | 342,530 |
226,104 | 26,104 | |
Current portion of lease liabilities | 44,326 | 2,753 |
Accrued interests 1) | 92,425 | 73,278 |
555 | 6,708 | |
Total | 602,687 | 451,373 |
Total | 5,340,990 | 5,477,027 |
EUR 1,000 | 2024 | 2023 |
Advances received | 67,225 | 68,063 |
22,395 | 22,793 | |
Accruals and deferred income and other liabilities 1) | 81,118 | 119,381 |
Total | 170,738 | 210,237 |
EUR 1,000 | 2024 | 2023 |
1) | 11,300 | 29,100 |
23,977 | 24,126 | |
Accruals related to CO 2 emission rights | 111 | 114 |
25,335 | 25,350 | |
Other 1) | 20,395 | 40,691 |
Total | 81,118 | 119,381 |
EUR 1,000 | 2024 | 2023 |
1,959,700 | 1,918,200 | |
1,437,800 | 1,525,100 | |
1,525,100 | 1,457,900 | |
434,600 | 460,300 | |
45,753 | 43,737 |
EUR 1,000 | 2024 | 2023 |
1,080,552 | 1,035,276 | |
1,289,352 | 1,294,345 | |
48,304 | 21,327 | |
-58,177 | -83,900 | |
Changes due to discounting | 56,741 | 57,580 |
1,336,220 | 1,289,352 | |
The discount rate % | 4.0 | 4.0 |
EUR 1,000 | 2024 | 2023 |
727,500 | 727,500 | |
596,250 | 557,740 |
EUR 1,000 | 2024 | 2023 |
Bank guarantees | 550 | 550 |
EUR 1,000 | 2024 | 2023 |
Investment commitments | 114,900 | 117,500 |
| 2024 | |||||
EUR 1,000 | |||||
12,507 | 54,897 | 4,703 | 1,342 | 0 | |
759,040 | 1,697 | 612,390 | 593,127 | 255,717 | |
Total | 771,547 | 56,594 | 617,093 | 594,469 | 255,717 |
| 2023 | |||||
EUR 1,000 | |||||
10,834 | 82,050 | 3,582 | 6,694 | 0 | |
737,598 | 7,944 | 614,542 | 854,106 | 0 | |
Total | 748,432 | 89,994 | 618,124 | 860,800 | 0 |
EUR 1,000 | 2024 | 2023 |
373 | 348 | |
1,736 | 1,706 | |
282 | 280 | |
179 | 175 | |
Total | 2,570 | 2,509 |
EUR 1,000 | 2024 | 2023 |
| Board of Directors on 31 December 2024 | ||
Tiina Tuomela | 35 | 41 |
46 | 49 | |
34 | 37 | |
29 | 32 | |
Tapio Korpeinen | 40 | 40 |
44 | 37 | |
34 | 36 | |
30 | 32 | |
34 | 37 | |
30 | 0 | |
31 Dec 2022 | 0 | 1 |
Total | 356 | 342 |
| 2023 | ||||||
EUR 1,000 | 2024 | 2025 | 2026 | 2027 | 2028– | |
1) | 28,474 | 426,104 | 26,104 | 26,104 | 19,028 | 525,814 |
2) | 17,251 | 15,577 | 1,878 | 1,153 | 429 | 36,288 |
3) | 727,500 | 727,500 | ||||
24,560 | 31,604 | 31,518 | 25,378 | 24,764 | 137,824 | |
Bonds 1) 4) | 348,943 | 500,000 | 650,000 | 675,000 | 1,632,247 | 3,806,190 |
97,860 | 95,085 | 84,511 | 77,144 | 168,801 | 523,401 | |
Loans from others 4) | 280,000 | 280,000 | ||||
14,083 | 14,083 | 14,083 | 14,083 | 116,346 | 172,678 | |
Lease liabilities | 2,771 | 44,133 | 516 | 503 | 11 | 47,934 |
Other liabilities | 105,839 | 105,839 | ||||
Interest rate derivatives 5) | 2,918 | 1,357 | 1,382 | 1,377 | 3,548 | 10,581 |
Total | 642,699 | 1,127,943 | 809,992 | 820,742 | 2,972,674 | 6,374,049 |
297 | 199 | 209 | 705 |
| 2024 | ||||||
EUR 1,000 | 2025 | 2026 | 2027 | 2028 | 2029– | |
1) | 226,104 | 26,104 | 26,104 | 11,818 | 290,130 | |
2) | 6,209 | 1,453 | 882 | 312 | 8,857 | |
3) | 727,500 | 727,500 | ||||
32,171 | 32,270 | 21,945 | 22,437 | 22,777 | 131,600 | |
Bonds 1) 4) | 239,580 | 650,000 | 675,000 | 600,000 | 1,722,247 | 3,886,827 |
116,550 | 111,501 | 104,147 | 85,685 | 183,595 | 601,478 | |
Loans from others 4) | 280,000 | 280,000 | ||||
14,815 | 14,815 | 14,815 | 14,815 | 107,383 | 166,641 | |
Lease liabilities | 44,300 | 597 | 593 | 36 | 59 | 45,585 |
Other liabilities | 92,213 | 92,213 | ||||
Interest rate derivatives 5) | 2,332 | 2,987 | 2,982 | 1,711 | 1,279 | 11,291 |
Total | 774,273 | 839,727 | 846,467 | 736,814 | 3,044,839 | 6,242,121 |
143 | 143 |
| 2024 | 2023 | |||
EUR 1,000 | ||||
-4,106 | -6,011 | |||
- 10 | 4,106 | 6,011 | ||
1 % upward parallel shift in interest rates 1) | -3,529 | 17,742 | -4,260 | 22,320 |
1 % downward parallel shift in interest rates 1) | 3,529 | -17,369 | 4,260 | -31,463 |
| EUR 1,000 | 2024 | 2023 | ||||
20,000 | 19,998 | 2.80 | 8.5.2024 | |||
191,848 | 191,704 | 2.00 | 8.5.2024 | |||
239,580 | 239,252 | 500,000 | 495,096 | 2.13 | 4.2.2025 | |
650,000 | 649,030 | 650,000 | 648,211 | 1.13 | 9.3.2026 | |
600,000 | 592,152 | 600,000 | 586,737 | 2.63 | 31.3.2027 | |
75,000 | 74,827 | 75,000 | 74,769 | 3.60 | 14.12.2027 | |
600,000 | 598,126 | 600,000 | 597,585 | 1.38 | 23.6.2028 | |
23,000 | 22,952 | 23,000 | 22,943 | 3.50 | 3.5.2030 | |
600,000 | 602,192 | 600,000 | 607,041 | 4.75 | 1.6.2030 | |
45,000 | 44,909 | 45,000 | 44,897 | 3.90 | 31.3.2032 | |
150,000 | 149,711 | 150,000 | 149,674 | 4.19 | 13.9.2032 | |
20,000 | 19,877 | 20,000 | 19,862 | 3.88 | 8.11.2032 | |
90,000 | 89,913 | 3.49 | 29.10.2029 | |||
600,000 | 605,837 | 4.25 | 22.5.2031 | |||
135,000 | 12,171 | 2.38 | 15.2.2024 | |||
315,000 | 28,389 | 15.2.2024 | ||||
500,000 | 45,061 | 29.10.2024 | ||||
500,000 | 45,061 | 1.56 | 29.10.2024 | |||
1,000,000 | 87,268 | 1,000,000 | 90,123 | 23.1.2029 | ||
1,300,000 | 113,157 | 1,300,000 | 117,160 | 5.20 | 23.1.2029 | |
Total | 3,889,203 | 3,796,482 |
EUR 1,000 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034– | |
| institutions | 226,104 | 26,104 | 26,104 | 11,818 | 290,130 | ||||||
Bonds | 239,580 | 650,000 | 675,000 | 600,000 | 284,247 | 623,000 | 600,000 | 215,000 | 280,000 | 4,166,827 | |
Lease liabilities | 44,300 | 597 | 593 | 36 | 11 | 48 | 45,585 | ||||
Total | 509,984 | 676,701 | 701,697 | 611,854 | 284,258 | 623,048 | 600,000 | 215,000 | 280,000 | 4,502,542 |
EUR 1,000 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034– | |
| revolving credit | |||||||||||
111,111 | 888,889 | 1,000,000 | |||||||||
Bilateral bank loan | 200,000 | 200,000 | |||||||||
Total | 200,000 | 111,111 | 888,889 | 1,200,000 |
EUR 1,000 | 2024 | 2023 |
1) | 32.3 | 31.2 |
2) | 31.5 | 30.0 |
1) | ||
2) | ||
EUR 1,000 | 2024 | 2023 |
Cash and cash equivalents | 313,121 | 287,684 |
Liabilities | 5,190,821 | 5,329,782 |
Leases | 45,585 | 47,401 |
Net debt | 4,923,285 | 5,089,499 |
EUR 1,000 | |||||
Net debt 1 Jan 2023 | -5,391,707 | -49,566 | -5,441,273 | 353,203 | -5,088,070 |
111,962 | 3,799 | 115,761 | -65,519 | 50,242 | |
Acquisitions - leases | -1,634 | -1,634 | -1,634 | ||
1) | -50,037 | -50,037 | -50,037 | ||
Net debt 31 Dec 2023 | -5,329,782 | -47,401 | -5,377,183 | 287,684 | -5,089,499 |
152,677 | 5,179 | 157,856 | 25,437 | 183,293 | |
Acquisitions - leases | -3,363 | -3,363 | -3,363 | ||
1) | -13,716 | -13,716 | -13,716 | ||
Net debt 31 Dec 2024 | -5,190,821 | -45,585 | -5,236,406 | 313,121 | -4,923,285 |
EUR 1,000 | |||
| Equity | |||
600,365 | 600,365 | ||
242,383 | 242,383 | ||
228,727 | -177,233 | 51,494 | |
929,300 | 929,300 | ||
216,742 | 177,233 | 393,975 | |
Total equity | 2,217,517 | 2,217,517 |
EUR 1,000 | |||
Change in fair value of interest rate swaps | -58,146 | -58,146 | |
-85,978 | -58,146 | -144,124 | |
163,999 | -58,146 | 105,853 |
EUR 1,000 | |||
| Equity | |||
600,365 | 600,365 | ||
242,383 | 242,383 | ||
138,799 | -119,087 | 19,712 | |
929,300 | 929,300 | ||
177,114 | 177,233 | 354,347 | |
163,999 | -58,146 | 105,853 | |
Total equity | 2,251,960 | 2,251,960 |
EUR 1,000 | |||
163,999 | -58,146 | 105,853 | |
| Other comprehensive items | |||
-89,928 | 58,146 | -31,782 | |
-89,928 | -31,782 | ||
74,071 | 74,071 |
EUR 1,000 | |||
163,999 | -58,146 | 105,853 | |
13 | 13 | ||
85,978 | 58,146 | 144,124 | |
Depreciation and impairment charges | 178,674 | 178,674 | |
-173 | -173 | ||
-42,303 | -42,303 | ||
24 | 24 | ||
-34,838 | -34,838 | ||
35,319 | 35,319 | ||
93,986 | 93,986 | ||
-63,464 | -63,464 | ||
Interest received | 17,041 | 17,041 | |
-13 | -13 | ||
434,243 | 434,243 |