Annual Report 2024 | 1 |
Annual Report 2024 | 2 |
Annual Report 2024 | 3 |
Annual Report 2024 | 4 |
Annual Report 2024 | 5 |
EUR million | 2024 | 2023 |
EBIT | 81.8 | 51.7 |
Items affecting comparability (IACs) | ||
Restructuring expenses | -37.6 | -37.6 |
Of which related to Program Solar | -17.0 | -21.8 |
Impairments | -29.0 | -13.3 |
Capital gains/losses | 5.2 | 4.6 |
VAT claims for years 2015−2018 and 2019−2021 | -35.9 | |
IACs total | -61.5 | -82.3 |
Purchase price allocation adjustments and amortisations (PPAs) | -36.7 | -41.3 |
Operational EBIT excl. PPA | 180.0 | 175.4 |
Annual Report 2024 | 6 |
Annual Report 2024 | 7 |
EUR million | 2024 | 2023 | Change |
Net sales | 764.2 | 795.2 | -4% |
Operational EBITDA1 | 241.5 | 237.6 | 2% |
Operational EBIT excl. PPA 2 | 146.9 | 148.4 | -1% |
Margin2 | 19.2% | 18.7% | |
EBIT | 59.1 | 70.6 | -16% |
Capital expenditure | 30.3 | 33.8 | -10% |
Average number of employees (FTE) | 2,612 | 2,849 | -8% |
EUR million | 2024 | 2023 | Change |
The Netherlands | 220.8 | 218.7 | 1% |
Poland | 139.2 | 125.7 | 11% |
Spain | 135.6 | 152.4 | -11% |
Italy | 105.5 | 104.7 | 1% |
Finland | 59.4 | 60.9 | -2% |
Belgium | 64.1 | 82.1 | -22% |
Other countries and eliminations1 | 39.6 | 50.8 | -22% |
Net sales total | 764.2 | 795.2 | -4% |
Annual Report 2024 | 8 |
EUR million | 2024 | 2023 | Change |
Net sales | 580.9 | 597.8 | -3% |
Operational EBITDA1 | 132.5 | 132.4 | 0% |
Operational EBIT excl. PPA2 | 47.5 | 39.8 | 19% |
Margin2 | 8.2% | 6.7% | |
EBIT | 38.2 | -8.4 | 557% |
Capital expenditure | 7.2 | 8.6 | -16% |
Average number of employees (FTE) | 2,109 | 2,144 | -2% |
EUR million | 2024 | 2023 | Change |
Print | 251.1 | 272.8 | -8% |
Non-print | 329.9 | 325.0 | 1% |
Net sales total | 580.9 | 597.8 | -3% |
EUR million | 2024 | 2023 | Change |
Advertising sales | 214.8 | 219.2 | -2% |
Subscription sales | 254.3 | 246.0 | 3% |
Single copy sales | 37.0 | 38.3 | -3% |
Other | 74.8 | 94.3 | -21% |
Net sales total | 580.9 | 597.8 | -3% |
Annual Report 2024 | 9 |
Annual Report 2024 | 10 |
Annual Report 2024 | 11 |
Annual Report 2024 | 12 |
Annual Report 2024 | 13 |
Annual Report 2024 | 14 |
Annual Report 2024 | 15 |
Annual Report 2024 | 16 |
Annual Report 2024 | 17 |
Annual Report 2024 | 18 |
Shareholder | Shares | % of shares | |
1 | Jane and Aatos Erkko Foundation | 39,820,286 | 24.35 |
2 | Holding Manutas Oy | 21,870,000 | 13.37 |
3 | Langenskiöld Robin | 12,273,371 | 7.50 |
4 | Seppälä Rafaela | 7,654,746 | 4.68 |
5 | Varma Mutual Pension Insurance Company | 5,538,352 | 3.39 |
6 | Helsingin Sanomat Foundation | 4,701,570 | 2.87 |
7 | Ilmarinen Mutual Pension Insurance Company | 4,073,424 | 2.49 |
8 | Noyer Alex | 3,213,277 | 1.96 |
9 | Elo Mutual Pension Insurance Company | 2,284,722 | 1.40 |
10 | Bernardin-Aubouin Lorna | 1,852,470 | 1.13 |
11 | The State Pension Fund | 1,760,000 | 1.08 |
12 | Foundation for Actors' Old-Age Home | 1,600,000 | 0.98 |
13 | Evli Finnish Small Cap Fund | 1,032,536 | 0.63 |
14 | Säästöpankki Kotimaa Mutual Fund | 864,139 | 0.53 |
15 | Stiftelsen för Åbo Akademi | 800,000 | 0.49 |
16 | Samfundet Folkhälsan i Svenska Finland | 764,389 | 0.47 |
17 | Overseas Cattle Company Oy Ltd | 700,000 | 0.43 |
18 | Langenskiöld Christoffer | 645,996 | 0.39 |
19 | Langenskiöld Sebastian | 645,963 | 0.39 |
20 | Langenskiöld Pamela | 645,963 | 0.39 |
20 largest shareholders total | 112,741,204 | 68.93 | |
Nominee registered | 16,374,195 | 10.01 | |
Other shares | 34,450,264 | 21.06 | |
Total | 163,565,663 | 100.00 |
Annual Report 2024 | 19 |
Number of shares | Number of shareholders | % | Number of shares | % |
1–100 | 8,820 | 36.27 | 401,605 | 0.25 |
101–500 | 8,720 | 35.86 | 2,391,164 | 1.46 |
501–1,000 | 2,945 | 12.11 | 2,305,215 | 1.41 |
1,001–5,000 | 3,004 | 12.35 | 6,574,870 | 4.02 |
5,001–10,000 | 411 | 1.69 | 2,939,066 | 1.80 |
10,001–50,000 | 299 | 1.23 | 5,713,380 | 3.49 |
50,001–100,000 | 45 | 0.19 | 3,308,115 | 2.02 |
100,001–500,000 | 45 | 0.19 | 9,329,713 | 5.70 |
500,001 + | 26 | 0.11 | 130,523,086 | 79.80 |
Total | 24,315 | 100.00 | 163,486,214 | 99.95 |
In the joint book-entry account | 79,449 | 0.05 | ||
Number of shares issued | 163,565,663 | 100.00 |
Sector | Shareholders | Shares and votes | ||
Number | % | Number | % | |
Private companies | 806 | 3.31 | 5,590,734 | 3.42 |
Financial and insurance institutions | 53 | 0.22 | 27,112,303 | 16.58 |
Public sector organisations | 23 | 0.09 | 14,100,835 | 8.62 |
Households | 22,974 | 94.48 | 44,010,471 | 26.91 |
Non-profit organisations | 310 | 1.27 | 50,971,422 | 31.16 |
Foreigners | 149 | 0.61 | 21,700,449 | 13.27 |
Total | 24,315 | 100.00 | 163,565,663 | 100.00 |
In the joint book-entry account | 79,449 | 0.05 | ||
Number of shares issued | 163,565,663 | 100.00 | ||
Annual Report 2024 | 20 |
Annual Report 2024 | 21 |
2024 | ||
Executive members | 0 | 0% |
Non-executive board members | 8 | 100% |
Total | 8 | 100% |
Female | Male | Others | Not Disclosed | Total | ||||||
Headcount | % | Headcount | % | Headcount | % | Headcount | % | Headcount | % | |
Members of the Board | 2 | 25% | 6 | 75% | 0 | 0% | 0 | 0% | 8 | 100% |
2024 | |
Board's gender ratio | 0.3 |
Share of independent Board members | 88% |
Annual Report 2024 | 22 |
Female | Male | Others | Not Disclosed | Total | ||||||
Headcount | % | Headcount | % | Headcount | % | Headcount | % | Headcount | % | |
Members of the EMT | 1 | 33% | 2 | 67% | 0 | 0% | 0 | 0% | 3 | 100% |
2024 | |
EMT's gender ratio | 0.5 |
Annual Report 2024 | 23 |
Annual Report 2024 | 24 |
Annual Report 2024 | 25 |
Core elements of due diligence | Paragraphs in the Sustainability Statement |
a) Embedding due diligence in governance, strategy and business model | |
b) Engaging with affected stakeholders in all key steps of the due diligence | |
c) Identifying and assessing adverse impacts | |
d) Taking actions to address those adverse impacts | |
e) Tracking the effectiveness of these efforts and communicating |
Annual Report 2024 | 26 |
Annual Report 2024 | 27 |
Annual Report 2024 | 28 |
Stakeholder category | Purpose and method of stakeholder engagement | Material sustainability topics for stakeholder group |
Learning customers and end-users (schools, teachers and students) | Purpose ▪ Co-creation and development of learning materials with teachers and students and providing inclusive learning materials Method ▪ Engaging with teachers through face-to-face and online meetings, newsletters and marketing ▪ Arranging and participating in customer webinars and events ▪ Gathering insight and managing customer satisfaction through surveys | ▪ High-quality learning content ▪ Diverse and inclusive learning content and personalisation ▪ Reliable and accessible digital learning platforms ▪ Ethical use of Artificial Intelligence (AI) ▪ Data privacy and security of customer data ▪ Environmental impact of printed books and digital services |
Media Finland end-users, consumers and customers | Purpose ▪ Supporting freedom of expression and responsible marketing practices Method Consumers: ▪ Engaging with customers through newsletters and marketing ▪ Gathering insight and managing customer satisfaction through surveys ▪ Receiving proactive feedback from media consumers through different channels ▪ Monitoring of compliance with the Journalistic Guidelines and number of Council for Mass Media cases B2B customers: ▪ Engaging with customers through face-to-face and online meetings, newsletters, marketing and sustainability-related training sessions ▪ Arranging and participating in customer webinars and events ▪ Gathering insight and managing customer satisfaction through surveys ▪ Monitoring of compliance with the Advertising and Marketing Communications Code and number of Ethical Council of Advertising cases | ▪ Freedom of expression ▪ Independent journalism ▪ Pluralism and diverse and high-quality media content ▪ Media literacy and literacy in society ▪ Responsible marketing and advertising practices ▪ Respecting children’s rights in advertising ▪ Responsible entertainment ▪ Ethical use of Artificial Intelligence (AI) ▪ Data privacy and security of customer data ▪ Environmental impact of printed newspapers and magazines, TV productions and digital services ▪ Accuracy of green and sustainability claims in advertising |
Stakeholder category | Purpose and method of stakeholder engagement | Material sustainability topics for stakeholder group |
Own workforce, employees and non-employees | Purpose ▪ Creating a working environment and culture that inspires employees, values their diversity, embraces their views and respects their individual rights Method ▪ Performance management and people development ▪ Employee engagement through several measures, e.g. employee feedback through Pulse and annual Employee Engagement surveys, team and individual discussions, town hall meetings ▪ Locally organised health and well-being services ▪ Internal events and personnel info sessions in different compositions ▪ Active communication, dialogue and cooperation with internal stakeholders, including employees, line managers, employee representatives | ▪ Mental and physical health and safety, well-being, work-life balance, working time ▪ Diversity, inclusion and equal opportunities as well as equal pay ▪ Training and skills development ▪ Business ethics, speak up culture and human rights, e.g., Code of Conduct |
Investors | Purpose ▪ Information sharing on ESG, sustainable finance and impact investment opportunities Method ▪ Regular engagement through regulatory financial communications (financial reporting, stock exchange releases) ▪ Conference calls, roadshows, individual and group meetings, investor events ▪ Sustainable Finance-related engagement e.g., Social Bond and Social Bond Framework ▪ Annual General Meeting and Capital Markets Day ▪ Analyst and investor perception studies | ▪ Development of ESG ratings and reporting ▪ Sustainable finance opportunities ▪ Positive impact of the learning and media businesses on society ▪ Climate strategy |
Supply chain partners and workers in the value chain | Purpose ▪ Collaboration with suppliers to ensure sustainability and quality Method ▪ Evaluating suppliers against the sustainability and human rights criteria of the Supplier Code of Conduct ▪ Evaluating counterparty security and reputation risks through the Know Your Counterparty (KYC) -process alongside sustainability assessments in paper and print procurement category ▪ Engagement with paper and print suppliers in biennial Supplier Day ▪ Collecting climate-related and materials data annually in specific procurement categories ▪ Conducting internal audits on supplier sustainability ▪ Helping partners to perform corrective actions in cases of non-compliance | ▪ Business ethics and human rights following the Supplier Code of Conduct requirements ▪ Climate and energy strategy implementation and GHG emissions reductions ▪ Regulation-related compliance cooperation e.g., regulation on deforestation-free product (EUDR) |
Annual Report 2024 | 29 |
Stakeholder category | Purpose and method of stakeholder engagement | Material sustainability topics for stakeholder group |
Governmental organisations, policymakers and legislators | Purpose ▪ Regulatory and governmental monitoring Method ▪ Sharing views on policies, laws and regulations with officials and legislators through public consultations, meetings, as well as part of a larger stakeholder dialogue with policymakers ▪ Replying to public consultations and providing insights and analysis to government officials and politicians ▪ Participating in the work of industry associations | ▪ Policy and legislation topics related to the learning business ▪ Policy and legislation topics related to the media business ▪ Business ethics and human rights |
Non- governmental organisations and industry associations | Purpose ▪ Dialogue with NGOs on relevant sustainability topics and cooperation to develop literacy and media literacy ▪ Development of industry practices ▪ Dialogue with stakeholders, such as NGOs, related to the role of media and learning in society as well as the role of literacy and media literacy Method ▪ Cooperation through initiatives and projects to develop media and learning industry practices | ▪ Topics related to the learning business (see row Learning customers) ▪ Topics related to the media business (see row Media Finland consumers and customers) |
Local communities, universities and research organisations | Purpose ▪ Monitoring of the curriculum changes ▪ Science-based development of sustainability topics Method ▪ Regulatory and governmental monitoring of the curriculum changes ▪ Engaging and meeting with authorities and local city representatives, especially related to the learning business ▪ Cooperation with universities and research organisations to develop sustainability | ▪ Topics related to the learning business (see row Learning customers) ▪ Topics related to the media business (see row Media Finland consumers and customers) |
Annual Report 2024 | 30 |
ESRS Topic | ESRS Sub-topic | Impact, risk or opportunity | Description of material impacts, risks and/or opportunities (IROs) | Location in value chain | Expected time horizon | ||||
Upstream | Own operations | Downstream | Short-term | Medium-term | Long-term | ||||
E1 Climate change | Climate change adaptation | Risk | ▪ Physical risk of flooding related to facilities, warehouses and printing houses | ||||||
Risk | ▪ Transition risk of enhanced reporting and other regulations related to sustainability and climate change | ||||||||
Risk | ▪ Transition risk of changing customer behaviour related to climate change | ||||||||
Opportunity | ▪ Opportunities related to sustainable finance | ||||||||
Opportunity | ▪ Opportunities related to meeting shifting consumer preferences | ||||||||
Opportunity | ▪ Reduced energy costs through energy efficiency | ||||||||
Climate change mitigation | Actual negative impact | ▪ Impact of GHG emissions, to a large extent through the value chain (95% of emissions) | |||||||
Energy | Actual negative impact | ▪ Impact of energy use in facilities, warehouses and printing houses as well as through the supply chain in the production of products, which generates GHG emissions | |||||||
E4 Biodiversity and ecosystems | Direct impact drivers of biodiversity loss | Actual negative impact | ▪ Impact of paper use on biodiversity and use of certification schemes to manage impacts | ||||||
Risk | ▪ Risks through the availability of certified paper | ||||||||
Risk | ▪ Compliance risk through regulatory changes, such as the regulation on deforestration- free products (EUDR) | ||||||||
E5 Circular economy | Resources inflows, including resource use | Actual negative impact | ▪ Impacts of resource inflows, such as materials used in the production of newspapers, magazines and books | ||||||
Waste | Actual negative impact | ▪ Impact of waste generated in facilities, warehouses and printing houses | |||||||
Annual Report 2024 | 31 |
ESRS Topic | ESRS Sub-topic | Impact, risk or opportunity | Description of material impacts, risks and/or opportunities (IROs) | Location in value chain | Expected time horizon | ||||
Upstream | Own operations | Downstream | Short-term | Medium-term | Long-term | ||||
S1 Own workforce | Working conditions | Actual negative impact | ▪ Impacts on working time of own workforce | ||||||
Potential negative impact | ▪ Potential impacts on work-life balance of own workforce | ||||||||
Potential negative impact | ▪ Potential impacts on the health and safety of own workforce | ||||||||
Potential positive impact | ▪ Potential impacts on employment security (protection of workers against fluctuations) of own workforce | ||||||||
Actual positive impact | ▪ Potential impacts on adequate wages of own workforce | ||||||||
Potential negative impact | ▪ Potential impacts on social dialogue opportunities of own workforce | ||||||||
Potential negative impact | ▪ Potential impacts on freedom of association of own workforce | ||||||||
Potential negative impact | ▪ Potential impacts on collective bargaining of own workforce | ||||||||
Equal treatment and opportunities for all | Actual negative impact and potential positive impact | ▪ Impacts on gender equality and equal pay of own workforce | |||||||
Potential negative impact and potential positive impact | ▪ Impacts on diversity of own workforce | ||||||||
Actual positive impact | ▪ Impacts on training and skills development opportunities of own workforce | ||||||||
Potential negative impact | ▪ Potential impacts on anti-harassment of own workforce | ||||||||
Other work-related rights | Potential negative impact | ▪ Potential impacts on privacy of own workforce | |||||||
Annual Report 2024 | 32 |
ESRS Topic | ESRS Sub-topic | Impact, risk or opportunity | Description of material impacts, risks and/or opportunities (IROs) | Location in value chain | Expected time horizon | ||||
Upstream | Own operations | Downstream | Short-term | Medium-term | Long-term | ||||
S2 Workers in the value chain | Working conditions | Actual negative impact | ▪ Impacts on excess working time of printing suppliers’ workforce | ||||||
Potential negative impact | ▪ Potential impacts on work-life balance of suppliers’ workforce | ||||||||
Potential negative impact | ▪ Potential impacts on health and safety of suppliers’ workforce | ||||||||
Potential negative impact | ▪ Potential impacts on employment security (protection of workers against fluctuations) of suppliers’ workforce | ||||||||
Potential negative impact | ▪ Potential impacts on adequate wages of suppliers’ workforce | ||||||||
Potential negative impact | ▪ Potential impacts on social dialogue opportunities of suppliers’ workforce | ||||||||
Potential negative impact | ▪ Potential impacts on freedom of association opportunities of suppliers’ workforce | ||||||||
Potential negative impact | ▪ Potential impacts on collective bargaining opportunities of suppliers’ workforce | ||||||||
Equal treatment and opportunities for all | Potential negative impact | ▪ Potential impacts on gender equality and equal pay of suppliers’ workforce | |||||||
Potential negative impact | ▪ Potential impacts on training and skills development of suppliers’ workforce | ||||||||
S4 Consumers and end users | Information-related impacts: Privacy | Actual negative impact | ▪ Impacts of privacy and info security on media and learning customers | ||||||
Risk | ▪ Risk of negative privacy impacts and violation of GDPR | ||||||||
Information-related impacts: Freedom of expression and media ethics | Actual positive impact | ▪ Impact of journalistic ethics and operations as a media company on freedom of expression | |||||||
Information-related impacts: Access to quality information and education | Actual positive impact | ▪ Impacts of access to high-quality and inclusive learning products and services | |||||||
Social inclusion: Accessibility, access to products and services | Potential negative impact | ▪ Impacts of digital accessibility on customers, especially students and teachers in the learning business | |||||||
Social inclusion: Responsible advertising | Potential negative impact | ▪ Impact of responsible advertising practices and compliance with green claims regulation | |||||||
Annual Report 2024 | 33 |
ESRS Topic | ESRS Sub-topic | Impact, risk or opportunity | Description of material impacts, risks and/or opportunities (IROs) | Location in value chain | Expected time horizon | ||||
Upstream | Own operations | Downstream | Short-term | Medium-term | Long-term | ||||
G1 Business conduct | Corporate culture | Risk | ▪ Risk related to clarity of ethical expectations | ||||||
Risk | ▪ Risk related to management of IPR rights | ||||||||
Risk | ▪ Risk related to Gen AI -assisted works | ||||||||
Risk | ▪ Risk related to the regulatory landscape | ||||||||
Protection of whistle- blowers | Potential negative impact | ▪ Impacts on whistle-blowers and existence of a channel and speak-up culture | |||||||
Political engagement and lobbying activities | Potential negative impact | ▪ Potential negative impacts of political engagement and lobbying of media and learning businesses | |||||||
Management of relationships with suppliers including payment practices | Potential negative impact | ▪ Impact on suppliers through payment practices | |||||||
Risk | ▪ Risk of supplier non-compliance with SCoC and lack of sufficient DD or audits regarding supplier compliance | ||||||||
Corruption and bribery | Risk | ▪ Risk related to anti-bribery, corruption, gifts and hospitality | |||||||
Annual Report 2024 | 34 |
Annual Report 2024 | 35 |
Annual Report 2024 | 36 |
Annual Report 2024 | 37 |
Standard | Disclosure requirement (DR) | Sustainability Statement section |
ESRS 2 General disclosures | ESRS 2 BP-1 | |
ESRS 2 BP-2 | ||
ESRS 2 GOV-1 ESRS 2 G1 GOV-1 ESRS 2 GOV 2 ESRS 2 GOV 3 ESRS 2 E1 GOV-3 ESRS 2 GOV 4 ESRS 2 GOV 5 | ||
ESRS 2 SBM-1 ESRS 3 SBM-2 ESRS 2 S1 SBM-2 ESRS 2 S2 SBM-2 ESRS 2 S4 SBM-2 ESRS 2 SBM-3 | ||
ESRS 2 IRO-1 ESRS 2 E1 IRO-1 ESRS 2 E4 IRO-1 ESRS 2 E5 IRO-1 ESRS 2 E2 IRO-1 ESRS 2 E3 IRO-1 ESRS 2 G1 IRO-1 | ||
ESRS 2 IRO-2 | ||
E1 Climate change | EU Taxonomy | |
ESRS E1-SBM 3 | ||
ESRS E1-1 | ||
ESRS E1-2 | ||
ESRS E1-3 | ||
ESRS E1-4 | ||
ESRS E1-5 | ||
ESRS E1-6 | ||
ESRS E1-7 | ||
Standard | Disclosure requirement (DR) | Sustainability Statement section |
E4 Biodiversity and ecosystems | ESRS E4-1 | |
ESRS E4-SBM 3 | ||
ESRS E4-2 | ||
ESRS E4-3 | ||
ESRS E4-4 | ||
E5 Resource use and circular economy | ESRS E5-1 | |
ESRS E5-2 | ||
ESRS E5-3 | ||
ESRS E5-4 | ||
ESRS E5-5 | ||
Annual Report 2024 | 38 |
Standard | Disclosure requirement (DR) | Sustainability Statement section |
S1 Own workforce | ESRS S1-SBM 3 | |
ESRS S1-1 | ||
ESRS S1-2 | ||
ESRS S1-3 | ||
ESRS S1-4 | ||
ESRS S1-5 | ||
ESRS S1-6 | ||
ESRS S1-8 | ||
ESRS S1-9 | ||
ESRS S1-10 | ||
ESRS S1-11 | ||
ESRS S1-14 | ||
ESRS S1-15 | ||
ESRS S1-16 | ||
ESRS S1-17 | ||
S2 Workers in the value chain | ESRS S2-SBM 3 | |
ESRS S2-1 | ||
ESRS S2-2 | ||
ESRS S2-3 | ||
ESRS S2-4 | ||
ESRS S2-5 | ||
Standard | Disclosure requirement (DR) | Sustainability Statement section |
S4 Customers and end-users | ESRS S4-SBM 3 | |
ESRS S4-1 | ||
ESRS S4-2 | ||
ESRS S4-3 | ||
ESRS S4-4 | ||
ESRS S4-5 | ||
G1 Business conduct | ESRS G1-1 | |
ESRS G1-2 | ||
ESRS G1-3 | ||
ESRS G1-4 | ||
ESRS G1-5 | ||
ESRS G1-6 |
Annual Report 2024 | 39 |
Disclosure Requirements and Data Point complied with in preparing the Sustainability Statement | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location in the Sustainability Statement / Not material |
ESRS 2 GOV-1 Board's gender diversity paragraph 21 (d) | Indicator number 13 of Table #1 of Annex 1 | Commission Delegated Regulation (EU) 2020/1816 (27), Annex II | |||
ESRS 2 GOV-1 Percentage of board members who are independent paragraph 21 (e) | Delegated Regulation (EU) 2020/1816, Annex II | ||||
ESRS 2 GOV-4 Statement on due diligence paragraph 30 | Indicator number 10 Table #3 of Annex 1 | ||||
ESRS 2 SBM-1 Involvement in activities related to fossil fuel activities paragraph 40 (d) i | Indicators number 4 Table #1 of Annex 1 | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Table 1: Qualitative information on Environmental risk and Table 2: Qualitative information on Social risk | Delegated Regulation (EU) 2020/1816, Annex II | Not material | |
ESRS 2 SBM-1 Involvement in activities related to chemical production paragraph 40 (d) ii | Indicator number 9 Table #2 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II | Not material | ||
ESRS 2 SBM-1 Involvement in activities related to controversial weapons paragraph 40 (d) iii | Indicator number 14 Table #1 of Annex 1 | Delegated Regulation (EU) 2020/1818, Article 12(1) Delegated Regulation (EU) 2020/1816, Annex II | Not material | ||
ESRS 2 SBM-1 Involvement in activities related to cultivation and production of tobacco paragraph 40 (d) iv | Delegated Regulation (EU) 2020/1818, Article 12(1) Delegated Regulation (EU) 2020/1816, Annex II | Not material | |||
ESRS E1-1 Transition plan to reach climate neutrality by 2050 paragraph 14 | Regulation (EU) 2021/1119, Article 2(1) | ||||
ESRS E1-1 Undertakings excluded from Paris-aligned Benchmarks paragraph 16 (g) | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 1: Banking book-Climate Change transition risk: Credit quality of exposures by sector, emissions and residual maturity | Delegated Regulation (EU) 2020/1818, Article 12.1 (d) to (g), and Article 12.2 | |||
ESRS E1-4 GHG emission reduction targets paragraph 34 | Indicator number 4 Table #2 of Annex 1 | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 3: Banking book – Climate change transition risk: alignment metrics | Delegated Regulation (EU) 2020/1818, Article 6 | ||
ESRS E1-5 Energy consumption from fossil sources disaggregated by sources (only high climate impact sectors) paragraph 38 | Indicator number 5 Table #1 and Indicator n. 5 Table #2 of Annex 1 | ||||
ESRS E1-5 Energy consumption and mix paragraph 37 | Indicator number 5 Table #1 of Annex 1 | ||||
ESRS E1-5 Energy intensity associated with activities in high climate impact sectors paragraphs 40 to 43 | Indicator number 6 Table #1 of Annex 1 | ||||
ESRS E1-6 Gross Scope 1, 2, 3 and Total GHG emissions paragraph 44 | Indicators number 1 and 2 Table #1 of Annex 1 | Article 449a; Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 1: Banking book – Climate change transition risk: Credit quality of exposures by sector, emissions and residual maturity | Delegated Regulation (EU) 2020/1818, Article 5(1), 6 and 8(1) | ||
ESRS E1-6 Gross GHG emissions intensity paragraphs 53 to 55 | Indicators number 3 Table #1 of Annex 1 | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 Template 3: Banking book – Climate change transition risk: alignment metrics | Delegated Regulation (EU) 2020/1818, Article 8(1) | ||
ESRS E1-7 GHG removals and carbon credits paragraph 56 | Regulation (EU) 2021/1119, Article 2(1) | ||||
ESRS E1-9 Exposure of the benchmark portfolio to climate- related physical risks paragraph 66 | Delegated Regulation (EU) 2020/1818, Annex II Delegated Regulation (EU) 2020/1816, Annex II | Not material | |||
Annual Report 2024 | 40 |
Disclosure Requirements and Data Point complied with in preparing the Sustainability Statement | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location in the Sustainability Statement / Not material |
ESRS E1-9 Disaggregation of monetary amounts by acute and chronic physical risk paragraph 66 (a) ESRS E1-9 Location of significant assets at material physical risk paragraph 66 (c) | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 paragraphs 46 and 47; Template 5: Banking book–Climate change physical risk: Exposures subject to physical risk. | Phase-in used | |||
ESRS E1-9 Breakdown of the carrying value of its real estate assets by energy-efficiency classes paragraph 67 (c) | Article 449a Regulation (EU) No 575/2013; Commission Implementing Regulation (EU) 2022/2453 paragraph 34;Template 2:Banking book -Climate change transition risk: Loans collateralised by immovable property - Energy efficiency of the collateral | Not material | |||
ESRS E1-9 Degree of exposure of the portfolio to climate- related opportunities paragraph 69 | Delegated Regulation (EU) 2020/1818, Annex II | Not material | |||
ESRS E2-4 Amount of each pollutant listed in Annex II of the E- PRTR Regulation (European Pollutant Release and Transfer Register) emitted to air, water and soil, paragraph 28 | Indicator number 8 Table #1 of Annex 1 Indicator number 2 Table #2 of Annex 1 Indicator number 1 Table #2 of Annex 1 Indicator number 3 Table #2 of Annex 1 | Not material | |||
ESRS E3-1 Water and marine resources paragraph 9 | Indicator number 7 Table #2 of Annex 1 | Not material | |||
ESRS E3-1 Dedicated policy paragraph 13 | Indicator number 8 Table #2 of Annex 1 | Not material | |||
ESRS E3-1 Sustainable oceans and seas paragraph 14 | Indicator number 12 Table #2 of Annex 1 | Not material | |||
ESRS E3-4 Total water recycled and reused paragraph 28 (c) | Indicator number 6.2 Table #2 of Annex 1 | Not material | |||
ESRS E3-4 Total water consumption in m3 per net revenue on own operations paragraph 29 | Indicator number 6.1 Table #2 of Annex 1 | Not material | |||
ESRS 2- SBM 3 - E4 paragraph 16 (a) i | Indicator number 7 Table #1 of Annex 1 | ||||
ESRS 2- SBM 3 - E4 paragraph 16 (b) | Indicator number 10 Table #2 of Annex 1 | ||||
ESRS 2- SBM 3 - E4 paragraph 16 (c) | Indicator number 14 Table #2 of Annex 1 | ||||
ESRS E4-2 Sustainable land / agriculture practices or policies paragraph 24 (b) | Indicator number 11 Table #2 of Annex 1 | Not material | |||
ESRS E4-2 Sustainable oceans / seas practices or policies paragraph 24 (c) | Indicator number 12 Table #2 of Annex 1 | Not material | |||
ESRS E4-2 Policies to address deforestation paragraph 24 (d) | Indicator number 15 Table #2 of Annex 1 | ||||
ESRS E5-5 Non-recycled waste paragraph 37 (d) | Indicator number 13 Table #2 of Annex 1 | ||||
ESRS E5-5 Hazardous waste and radioactive waste paragraph 39 | Indicator number 9 Table #1 of Annex 1 | ||||
Annual Report 2024 | 41 |
Disclosure Requirements and Data Point complied with in preparing the Sustainability Statement | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location in the Sustainability Statement / Not material |
ESRS 2- SBM3 - S1 Risk of incidents of forced labour paragraph 14 (f) | Indicator number 13 Table #3 of Annex I | Not material | |||
ESRS 2- SBM3 - S1 Risk of incidents of child labour paragraph 14 (g) | Indicator number 12 Table #3 of Annex I | Not material | |||
ESRS S1-1 Human rights policy commitments paragraph 20 | Indicator number 9 Table #3 and Indicator number 11 Table #1 of Annex I | ||||
ESRS S1-1 Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8, paragraph 21 | Delegated Regulation (EU) 2020/1816, Annex II | ||||
ESRS S1-1 Processes and measures for preventing trafficking in human beings paragraph 22 | Indicator number 11 Table #3 of Annex I | ||||
ESRS S1-1 Workplace accident prevention policy or management system paragraph 23 | Indicator number 1 Table #3 of Annex I | ||||
ESRS S1-3 Grievance/complaints handling mechanisms paragraph 32 (c) | Indicator number 5 Table #3 of Annex I | ||||
ESRS S1-14 Number of fatalities and number and rate of work- related accidents paragraph 88 (b) and (c) | Indicator number 2 Table #3 of Annex I | Delegated Regulation (EU) 2020/1816, Annex II | |||
ESRS S1-14 Number of days lost to injuries, accidents, fatalities or illness paragraph 88 (e) | Indicator number 3 Table #3 of Annex I | Phase-in used | |||
ESRS S1-16 Unadjusted gender pay gap paragraph 97 (a) | Indicator number 12 Table #1 of Annex I | Delegated Regulation (EU) 2020/1816, Annex II | |||
ESRS S1-16 Excessive CEO pay ratio paragraph 97 (b) | Indicator number 8 Table #3 of Annex I | ||||
ESRS S1-17 Incidents of discrimination paragraph 103 (a) | Indicator number 7 Table #3 of Annex I | ||||
ESRS S1-17 Non-respect of UNGPs on Business and Human Rights and OECD Guidelines paragraph 104 (a) | Indicator number 10 Table #1 and Indicator number 14 Table #3 of Annex I | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818 Art 12 (1) | |||
ESRS 2- SBM3 – S2 Significant risk of child labour or forced labour in the value chain paragraph 11 (b) | Indicators number 12 and number 13 Table #3 of Annex I | Not material | |||
ESRS S2-1 Human rights policy commitments paragraph 17 | Indicator number 9 Table #3 and Indicator number 11 Table #1 of Annex 1 | ||||
ESRS S2-1 Policies related to value chain workers paragraph 18 | Indicator number 11 and number 4 Table #3 of Annex 1 | ||||
ESRS S2-1 Non-respect of UNGPs on Business and Human Rights principles and OECD guidelines paragraph 19 | Indicator number 10 Table #1 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818, Art 12 (1) | |||
ESRS S2-1 Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8, paragraph 19 | Delegated Regulation (EU) 2020/1816, Annex II | ||||
ESRS S2-4 Human rights issues and incidents connected to its upstream and downstream value chain paragraph 36 | Indicator number 14 Table #3 of Annex 1 | ||||
ESRS S3-1 Human rights policy commitments paragraph 16 | Indicator number 9 Table #3 of Annex 1 and Indicator number 11 Table #1 of Annex 1 | Not material | |||
ESRS S3-1 Non-respect of UNGPs on Business and Human Rights, ILO principles or OECD guidelines paragraph 17 | Indicator number 10 Table #1 Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818, Art 12 (1) | Not material | ||
ESRS S3-4 Human rights issues and incidents paragraph 36 | Indicator number 14 Table #3 of Annex 1 | Not material | |||
Annual Report 2024 | 42 |
Disclosure Requirements and Data Point complied with in preparing the Sustainability Statement | SFDR reference | Pillar 3 reference | Benchmark Regulation reference | EU Climate Law reference | Location in the Sustainability Statement / Not material |
ESRS S4-1 Policies related to consumers and end-users paragraph 16 | Indicator number 9 Table #3 and Indicator number 11 Table #1 of Annex 1 | ||||
ESRS S4-1 Non-respect of UNGPs on Business and Human Rights and OECD guidelines paragraph 17 | Indicator number 10 Table #1 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818, Art 12 (1) | |||
ESRS S4-4 Human rights issues and incidents paragraph 35 | Indicator number 14 Table #3 of Annex 1 | ||||
ESRS G1-1 United Nations Convention against Corruption paragraph 10 (b) | Indicator number 15 Table #3 of Annex 1 | ||||
ESRS G1-1 Protection of whistle-blowers paragraph 10 (d) | Indicator number 6 Table #3 of Annex 1 | ||||
ESRS G1-4 Fines for violation of anti-corruption and anti-bribery laws paragraph 24 (a) | Indicator number 17 Table #3 of Annex 1 | Delegated Regulation (EU) 2020/1816, Annex II | |||
ESRS G1-4 Standards of anti-corruption and anti-bribery paragraph 24 (b) | Indicator number 16 Table #3 of Annex 1 |
Annual Report 2024 | 43 |
Annual Report 2024 | 44 |
Nuclear energy related activities | ||
1. | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation Facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO |
2. | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. | NO |
3. | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | NO |
Fossil gas related activities | ||
4. | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gas fuels. | NO |
5. | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gas fuels. | NO |
6. | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gas fuels. | NO |
Annual Report 2024 | 45 |
Financial year 2024 | 2024 | Substantial Contribution Criteria | DNSH criteria ('Do No Significant Harm')(h) | ||||||||||||||||
Economic Activities (1) | Code (a) (2) | Turnover (3) | Proportion of Turnover, year 2024 (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Pollution (8) | Circular Economy (9) | Biodiversity (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (16) | Minimum Safeguards (17) | Proportion of Taxonomy-aligned (a.1.) or eligible (A.2.) Turnover, year 2023 (18) | Category enabling activity (19) | Category transitional activity (20) |
MEUR | % | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | ||
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
8.2. Computer programming, consultancy and related activities | CCA 8.2 | 0 | 0% | N/EL | N | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | Y | 0% | ||
8.3 Programming and broadcasting activities | CCA 8.3 | 0 | 0% | N/EL | N | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | Y | 0% | E | |
Turnover of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | |||
Of which Enabling | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | E | ||
Of which Transitional | 0 | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | T | |||||||
A.2 Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | ||||||||||||||
8.3 Programming and broadcasting activities | CCA 8.3 | 186.8 | 14% | N/EL | EL | N/EL | N/EL | N/EL | N/EL | 13% | |||||||||
Turnover of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 186.8 | 14% | 0% | 14% | 0% | 0% | 0% | 0% | 13% | ||||||||||
A. Turnover of Taxonomy- eligible activities (A.1 + A.2) | 186.8 | 14% | 0% | 14% | 0% | 0% | 0% | 0% | 13% | ||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
Turnover of Taxonomy-non- eligible activities | 1,158.0 | 86% | |||||||||||||||||
Total | 1,344.8 | 100% | |||||||||||||||||
Annual Report 2024 | 46 |
Financial year 2024 | 2024 | Substantial Contribution Criteria | DNSH criteria ('Do No Significant Harm')(h) | ||||||||||||||||
Economic Activities (1) | Code (a) (2) | CapEx (3) | Proportion of CapEx, year 2024 (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Pollution (8) | Circular Economy (9) | Biodiversity (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (16) | Minimum Safeguards (17) | Proportion of Taxonomy-aligned (a.1.) or eligible (A.2.) CapEx, year 2023 (18) | Category enabling activity (19) | Category transitional activity (20) |
MEUR | % | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | ||
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
8.2. Computer programming, consultancy and related activities | CCA 8.2 | 0 | 0% | N/EL | N | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | Y | 0% | ||
8.3 Programming and broadcasting activities | CCA 8.3 | 0 | 0% | N/EL | N | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | Y | 0% | E | |
CapEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | |||
Of which Enabling | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | E | ||
Of which Transitional | 0 | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | T | |||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | ||||||||||||||
8.2. Computer programming, consultancy and related activities | CCA 8.2 | 6.6 | 4% | N/EL | EL | N/EL | N/EL | N/EL | N/EL | 4% | |||||||||
8.3 Programming and broadcasting activities | CCA 8.3 | 53.6 | 35% | N/EL | EL | N/EL | N/EL | N/EL | N/EL | 33% | |||||||||
CapEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 60.2 | 39% | 0% | 39% | 0% | 0% | 0% | 0% | 37% | ||||||||||
A. CapEx of Taxonomy-eligible activities (A.1 + A.2) | 60.2 | 39% | 0% | 39% | 0% | 0% | 0% | 0% | 37% | ||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
CapEx of Taxonomy-non- eligible activities | 94.6 | 61% | |||||||||||||||||
Total | 154.8 | 100% | |||||||||||||||||
Annual Report 2024 | 47 |
Financial year 2024 | 2024 | Substantial Contribution Criteria | DNSH criteria ('Do No Significant Harm')(h) | ||||||||||||||||
Economic Activities (1) | Code (a) (2) | OpEx (3) | Proportion of OpEx, year 2024 (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Pollution (8) | Circular Economy (9) | Biodiversity (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (16) | Minimum Safeguards (17) | Proportion of Taxonomy-aligned (a.1.) or eligible (A.2.) OpEx, year 2023 (18) | Category enabling activity (19) | Category transitional activity (20) |
MEUR | % | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y; N; N/EL (b) (c) | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | ||
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
8.2. Computer programming, consultancy and related activities | CCA 8.2 | 0 | 0% | N/EL | N | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | Y | 0% | ||
8.3 Programming and broadcasting activities | CCA 8.3 | 0 | 0% | N/EL | N | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | Y | 0% | E | |
OpEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | |||
Of which Enabling | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | E | ||
Of which Transitional | 0 | 0% | 0% | Y | Y | Y | Y | Y | Y | Y | 0% | T | |||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | EL; N/EL (f) | ||||||||||||||
8.2. Computer programming, consultancy and related activities | CCA 8.2 | 19.2 | 47% | N/EL | EL | N/EL | N/EL | N/EL | N/EL | 31% | |||||||||
8.3 Programming and broadcasting activities | CCA 8.3 | 10.9 | 27% | N/EL | EL | N/EL | N/EL | N/EL | N/EL | 25% | |||||||||
OpEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 30.1 | 74% | 0% | 74% | 0% | 0% | 0% | 0% | 56% | ||||||||||
A. OpEx of Taxonomy-eligible activities (A.1 + A.2) | 30.1 | 74% | 0% | 74% | 0% | 0% | 0% | 0% | 56% | ||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
OpEx of Taxonomy-non-eligible activities | 10.6 | 26% | |||||||||||||||||
Total | 40.7 | 100% | |||||||||||||||||
Annual Report 2024 | 48 |
Annual Report 2024 | 49 |
Annual Report 2024 | 50 |
Annual Report 2024 | 51 |
Base year 2021, tCO2-eq | Emissions in reporting year 2024, tCO2-eq | Share of emissions reduction in reporting year compared to 2021, % | Emission reduction 2030 target, % | 1.5 degree-aligned pathway value 2030, tCO 2-eq | |
Scope 1 and Scope 2 market-based GHG emissions | 8,974 | 5,038 | -44% | -42% | 5,205 |
Scope 3 GHG emissions, categories 1, 3 and 4 | 123,126 | 76,473 | -38% | -38% | 76,338 |
2030 | 2050 | |
Cross-sector (ACA) reductions pathway based on the year 2020 as the reference year | -42% | -90% |
Annual Report 2024 | 52 |
Absolute value of Greenhouse gas emissions reduction as of emissions of base year 2021 | 2024 |
Total | -46,627 |
Scope 1, own operations direct GHG emissions | 259 |
Scope 2, own operations market-based energy indirect GHG emissions | -4,195 |
Scope 2, own operations location-based energy indirect GHG emissions | -4,680 |
Scope 3, other indirect GHG emissions, all categories | -42,690 |
% of Greenhouse gas emissions reduction as of emissions of base year 2021 | 2024 |
Total | -31% |
Scope 1, own operations direct GHG emissions | 7% |
Scope 2, own operations market-based energy indirect GHG emissions | -79% |
Scope 2, own operations location-based energy indirect GHG emissions | -55% |
Scope 3, other indirect GHG emissions, all categories | -31% |
Annual Report 2024 | 53 |
Energy consumption and mix | 2024 |
(1) Fuel consumption from coal and coal products (MWh) | 0 |
(2) Fuel consumption from crude oil and petroleum products (MWh) | 40 |
(3) Fuel consumption from natural gas (MWh) | 0 |
(4) Fuel consumption from other fossil sources (MWh) | 0 |
(5) Consumption of purchased or acquired electricity, heat, steam, and cooling from fossil sources (MWh) | 2,626 |
(6) Total fossil energy consumption (MWh) (calculated as the sum of lines 1 to 5) | 2,666 |
Share of fossil sources in total energy consumption (%) | 8% |
(7) Consumption from nuclear sources (MWh) | 18,482 |
Share of consumption from nuclear sources in total energy consumption (%) | 53% |
(8) Fuel consumption for renewable sources, including biomass (also comprising industrial and municipal waste of biologic origin, biogas, renewable hydrogen, etc.) (MWh) | 0 |
(9) Consumption of purchased or acquired electricity, heat, steam, and cooling from renewable sources (MWh) | 13,318 |
(10) The consumption of self-generated non-fuel renewable energy (MWh) | 238 |
(11) Total renewable energy consumption (MWh) (calculated as the sum of lines 8 to 10) | 13,556 |
Share of renewable sources in total energy consumption (%) | 39% |
Total energy consumption (MWh) (calculated as the sum of lines 6, and 11) | 34,664 |
E1-5-39 Renewable energy production | 238 |
E1-5-39 Non-renewable energy production | 40 |
Total energy consumption from activities in high climate impact sectors (MWh)1 | 18,891 |
Energy intensity (total energy consumption per net revenue) from activities in high climate impact sectors1 | 75 |
Annual Report 2024 | 54 |
Gross GHG emissions categories | Retrospective1 | Milestones and target years2 | |||||||
Base year 2021 | 2023 | 2024 | Change, % | 2025 | 2030 | (2050) | Annual % Target / Base year | ||
Scope 1 GHG Emissions | |||||||||
Gross Scope 1 GHG emissions (tCO2-eq) | 3,658 | n/a | 3,917 | n/a | 2,975 | 2,122 | n/a | 4.6% | |
Percentage of Scope 1 GHG emissions from regulated emission trading schemes (%) | 0% | n/a | 0% | n/a | |||||
Scope 2 GHG Emissions | |||||||||
Gross location-based Scope 2 GHG emissions (tCO2-eq) | 8,547 | n/a | 3,867 | n/a | n/a | n/a | n/a | n/a | |
Gross market-based Scope 2 GHG emissions (tCO2 -eq) | 5,316.00 | n/a | 1,121 | n/a | 4,324 | 3,083 | n/a | 4.6% | |
Significant Scope 3 GHG emissions | |||||||||
Total Gross indirect (Scope 3) GHG emissions (tCO2-eq) | 139,463 | n/a | 96,773 | n/a | n/a | n/a | n/a | n/a | |
1 Purchased goods and services | 99,350 | n/a | 57,953 | n/a | 82,571 | 61,597 | n/a | 4.2% | |
2 Capital goods | 3,438 | n/a | 4,539 | n/a | n/a | n/a | n/a | n/a | |
3 Fuel and energy-related Activities (not included in Scope1 or Scope 2) | 2,549 | n/a | 2,333 | n/a | 2,119 | 1,580 | n/a | 4.2% | |
4 Upstream transportation and distribution | 21,227 | n/a | 16,188 | n/a | 17,642 | 13,161 | n/a | 4.2% | |
5 Waste generated in operations | 183 | n/a | 317 | n/a | n/a | n/a | n/a | n/a | |
6 Business travel | 1,009 | n/a | 1,266 | n/a | n/a | n/a | n/a | n/a | |
7 Employee commuting | 1,287 | n/a | 3,878 | n/a | n/a | n/a | n/a | n/a | |
11 Use of sold products | 3,435 | n/a | 6,662 | n/a | n/a | n/a | n/a | n/a | |
12 End-of-life treatment of sold products | 1,699 | n/a | 458 | n/a | n/a | n/a | n/a | n/a | |
15 Investments | 5,286 | n/a | 3,180 | n/a | n/a | n/a | n/a | n/a | |
Total GHG emissions | |||||||||
Total GHG emissions (location-based) (tCO2-eq) | 151,668 | n/a | 104,556 | n/a | n/a | n/a | n/a | n/a | |
Total GHG emissions (market-based) (tCO2 -eq) | 148,437 | n/a | 101,810 | n/a | n/a | n/a | n/a | n/a | |
Annual Report 2024 | 55 |
GHG intensity per net revenue | Baseline year 2021 | 2024 | % Change |
Total GHG emissions (location-based) per net revenue (tCO2-eq/net sales1) | 121 | 78 | -36% |
Total GHG emissions (market-based) per net revenue (tCO2-eq/net sales1) | 119 | 76 | -36% |
Annual Report 2024 | 56 |
Annual Report 2024 | 57 |
Annual Report 2024 | 58 |
Annual Report 2024 | 59 |
Annual Report 2024 | 60 |
Metric used to evaluate progress | 2024 |
Overall total weight of paper used by Sanoma for own printing houses (newspapers) and for printed products production (magazines and books), tonnes | 43,430 |
Share of certified paper fibre in paper bought % | 98% |
Metric used to evaluate progress | 2024 |
Overall total weight of materials used by Sanoma in own operations | |
Paper, tonnes | 24,644 |
Printing plates, tonnes | 148 |
Printing inks, tonnes | 557 |
Wetting additive, tonnes | 50 |
Washing solvents, tonnes | 28 |
Percentage of biological materials used that are sustainably sourced by Sanoma in own operations | |
Share of certified paper used in own operations % | 100% |
Recycled and reused materials used by Sanoma in own operations | |
Total weight of recycled and reused materials used, tonnes | 0 |
Share of recycled and reused materials used % | 0% |
Annual Report 2024 | 61 |
Waste by type and disposal method, tonnes | 2024 |
Total amount of waste generated | 6,579 |
Total amount of waste directed to disposal | 1,460 |
Total amount of waste diverted from disposal | 5,119 |
Non-hazardous waste, Directed to disposal | 1,377 |
by incineration | 17 |
by landfilling | 1,084 |
by other disposal operations | 276 |
Non-hazardous waste, Diverted from disposal | 4,901 |
due to preparation for reuse | 220 |
due to recycling | 4,655 |
due to other recovery operations | 84 |
Total - Non-hazardous waste | 6,278 |
Hazardous waste, Directed to disposal | 83 |
by incineration | 9 |
by landfilling | 34 |
by other disposal operations | 39 |
Hazardous waste, Diverted from disposal | 218 |
due to preparation for reuse | 24 |
due to recycling | 110 |
due to other recovery operations | 84 |
Total - Hazardous waste | 301 |
Non-recycled waste | 1,815 |
Percentage of non-recycled waste % | 28% |
Annual Report 2024 | 62 |
Annual Report 2024 | 63 |
Annual Report 2024 | 64 |
Annual Report 2024 | 65 |
Annual Report 2024 | 66 |
Annual Report 2024 | 67 |
Gender | Number of employees (head count) |
Male | 2,292 |
Female | 2,965 |
Other | 2 |
Not reported | 8 |
Total employees | 5,267 |
Country | Number of employees (head count) |
Finland | 2,854 |
Spain | 586 |
Poland | 644 |
Netherlands | 640 |
Female | Male | Other | Not disclosed | Total | |
Number of employees (headcount) | 2,965 | 2,292 | 2 | 8 | 5,267 |
Number of permanent employees (headcount) | 2,642 | 2,124 | 2 | 4 | 4,772 |
Number of temporary employees (headcount) | 323 | 168 | 0 | 4 | 495 |
Number of non-guaranteed hours employees (headcount) | 285 | 134 | 0 | 1 | 420 |
Number of full-time employees (headcount) | 2,257 | 1,970 | 0 | 7 | 4,234 |
Number of part-time employees (headcount) | 423 | 188 | 2 | 0 | 613 |
Finland | Netherlands | Belgium | Poland | Sweden | Spain | Norway | Germany | Denmark | United Kingdom | Italy | Total | |
Number of employees (headcount) | 2,854 | 640 | 185 | 644 | 96 | 586 | 67 | 12 | 6 | 9 | 168 | 5,267 |
Number of permanent employees (headcount) | 2,474 | 568 | 176 | 623 | 92 | 583 | 63 | 10 | 6 | 9 | 168 | 4,772 |
Number of temporary employees (headcount) | 380 | 72 | 9 | 21 | 4 | 3 | 4 | 2 | 0 | 0 | 0 | 495 |
Number of non-guaranteed hours employees (headcount) | 420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 420 |
Number of full-time employees (headcount) | 2,210 | 356 | 139 | 633 | 93 | 561 | 64 | 11 | 5 | 9 | 153 | 4,234 |
Number of part-time employees (headcount) | 224 | 284 | 46 | 11 | 3 | 25 | 3 | 1 | 1 | 0 | 15 | 613 |
Annual Report 2024 | 68 |
Employee turnover | 2024 |
Number of employees who have left | 852 |
Turnover % | 16% |
Collective Bargaining Coverage | Social dialogue | ||
Coverage rate | Employees – EEA (for countries with >50 empl. representing >10% total empl.) | Employees – Non-EEA (estimate for regions with >50 empl. representing >10% total empl.) | Workplace representation (EEA only) (for countries with >50 empl. representing >10% total empl.) |
0–19% | Poland | Finland, Spain, Netherlands, Poland | |
20–39% | |||
40–59% | |||
60–79% | Finland, Netherlands | ||
80–100% | Spain | ||
% | |
Percentage of total employees covered by collective bargaining agreements | 69% |
Female | Male | Others | Not Disclosed | |||||
Headcount | % | Headcount | % | Headcount | % | Headcount | % | |
Executive Management Team | 1 | 33% | 2 | 67% | 0 | 0% | 0 | 0% |
Management teams | 10 | 53% | 9 | 47% | 0 | 0% | 0 | 0% |
Top management, total | 11 | 50% | 11 | 50% | 0 | 0% | 0 | 0% |
Age distribution of employees | Headcount | % |
Under 30 years old | 488 | 9% |
Between 30 and 50 years old | 3,170 | 60% |
Over 50 years old | 1,609 | 31% |
Female | Male | Others | Not Disclosed | |||||
Headcount | % | Headcount | % | Headcount | % | Headcount | % | |
Directors and Senior managers | 73 | 48% | 79 | 52% | 0 | 0% | 0 | 0% |
Managers with subordinates | 314 | 50% | 309 | 50% | 0 | 0% | 0 | 0% |
Annual Report 2024 | 69 |
% | |
Percentage of workforce covered by health and safety management system | 100% |
Own workforce | Other workers working on the undertaking’s sites | |
Number of fatalities as result of work-related injuries | 0 | 0 |
Number of fatalities as result of work-related ill health | 0 | 0 |
Total | 0 | 0 |
Number of recordable work-related accidents | 27 |
Rate of recordable work-related accidents | 3.1 |
Female | Male | Other | Not Reported | Total | |
Percentage of Sanoma's employees entitled to family-related leave | 100% | ||||
% of employees entitled to family-related leave, who took leave during reporting year | 9% | 6% | 0% | 13% | 8% |
Compensation indicators | 2024 |
Gender pay gap | 17% |
Annual total remuneration ratio | 25 |
2024 | |
Number of incidents of discrimination, including harassment | 7 |
Number of complaints filed through channels for people in own workforce to raise concerns | 15 |
Number of complaints filed to National Contact Points for OECD Multinational Enterprises | 0 |
Amount of fines, penalties, and compensation for damages as result of incidents of discrimination, including harassment and complaints filed, EUR | 0 |
Annual Report 2024 | 70 |
Score 2024 | |
Employee Experience Index | 7.4 |
Equal opportunities in my company rating | 8.0 |
Employee Net Promoter Score | -5.0 |
Annual Report 2024 | 71 |
Annual Report 2024 | 72 |
Annual Report 2024 | 73 |
Annual Report 2024 | 74 |
Annual Report 2024 | 75 |
Annual Report 2024 | 76 |
Annual Report 2024 | 77 |
Annual Report 2024 | 78 |
Annual Report 2024 | 79 |
Annual Report 2024 | 80 |
Metric used to evaluate progress | 2024 |
Total number of identified personal data breaches (leaks, thefts, or losses of customer data) | 178 |
Substantiated complaints from regulatory bodies concerning breaches of customer privacy and losses of customer data | 1 |
Annual Report 2024 | 81 |
Metric used to evaluate progress | 2024 |
Liberating decisions | 17 |
Condemnatory decisions | 5 |
Metric used to evaluate progress | 2024 |
Incidents of non-compliance with voluntary codes (the Advertising and Marketing Communications Code) | 2 |
Annual Report 2024 | 82 |
Annual Report 2024 | 83 |
Annual Report 2024 | 84 |
Metric used to evaluate progress | 2024 |
Annual Code of Conduct reminder e-learning completion rate, percentage of employees | 97% |
New employee introduction to Code of Conduct e-learning completion rate, percentage of new employees during the year | 78% |
Annual Report 2024 | 85 |
Confirmed incidents of corruption or bribery | 2024 |
Number of convictions for violation of anti-corruption and anti-bribery laws | 0 |
Amount of fines for violation of anti-corruption and anti-bribery laws, EUR | 0 |
Number of confirmed incidents of corruption or bribery | 0 |
Number of confirmed incidents in which own workers were dismissed or disciplined for corruption or bribery-related incidents | 0 |
Number of confirmed incidents relating to contracts with business partners that were terminated or not renewed due to violations related to corruption or bribery | 0 |
2024 | |
Average number of days to pay an invoice from the invoice date | 27 |
Share of on time payment to suppliers, percentage of payments aligned with standard payment terms | 91% |
Legal proceedings related to late payments | 0 |
Annual Report 2024 | 86 |
EUR million | 2024 | 2023 | 2022 | 2021 | 2020 |
Net sales1 | 1,344.8 | 1,392.9 | 1,298.3 | 1,251.6 | 1,061.7 |
Operational EBITDA1 | 360.8 | 358.3 | 355.4 | 361.0 | 309.9 |
% of net sales1 | 26.8 | 25.7 | 27.4 | 28.8 | 29.2 |
Operational EBIT excl. PPA1 | 180.0 | 175.4 | 189.3 | 197.2 | 156.5 |
% of net sales1 | 13.4 | 12.6 | 14.6 | 15.8 | 14.7 |
Items affecting comparability in EBIT1 | -61.5 | -82.3 | -37.9 | -15.8 | 135.9 |
Purchase price allocation adjustments and amortisations (PPAs)1 | 36.7 | 41.3 | 39.3 | 39.0 | 22.3 |
EBIT1 | 81.8 | 51.7 | 112.0 | 142.4 | 270.1 |
% of net sales1 | 6.1 | 3.7 | 8.6 | 11.4 | 25.4 |
Result before taxes1 | 48.4 | 20.6 | 99.2 | 133.8 | 261.0 |
% of net sales1 | 3.6 | 1.5 | 7.6 | 10.7 | 24.6 |
Result for the period from continuing operations1 | 40.6 | 4.1 | 77.0 | 101.4 | 237.8 |
% of net sales1 | 3.0 | 0.3 | 5.9 | 8.1 | 22.4 |
Result for the period | 40.6 | 4.1 | 77.0 | 101.2 | 247.1 |
% of net sales | 3.0 | 0.3 | 5.9 | 8.1 | 23.3 |
Balance sheet total | 1,879.1 | 2,036.6 | 2,103.6 | 1,932.5 | 2,048.3 |
Capital expenditure | 37.7 | 43.1 | 52.9 | 41.7 | 42.5 |
% of net sales | 2.8 | 3.1 | 4.1 | 3.3 | 3.7 |
Free cash flow | 145.3 | 105.1 | 111.7 | 139.7 | 94.8 |
Return on equity (ROE), % | 5.3 | 0.5 | 11.2 | 14.7 | 40.7 |
Return on investment (ROI), % | 5.8 | 3.5 | 7.7 | 10.2 | 24.0 |
Equity ratio, % | 45.0 | 42.5 | 35.8 | 40.6 | 37.4 |
Net gearing, % | 73.7 | 80.0 | 117.3 | 85.5 | 93.1 |
Interest-bearing liabilities | 589.6 | 705.6 | 864.4 | 668.8 | 775.3 |
Non-interest-bearing liabilities | 517.8 | 531.6 | 537.1 | 542.8 | 560.4 |
Net debt | 568.5 | 639.7 | 823.4 | 616.4 | 660.7 |
Net debt / Adj. EBITDA | 2.2 | 2.8 | 3.2 | 2.4 | 2.6 |
Average number of employees (FTE)1 | 4,820 | 5,119 | 5,018 | 4,885 | 4,255 |
Number of employees at the end of the period (FTE)1 | 4,648 | 5,017 | 5,079 | 4,822 | 4,806 |
EUR | 2024 | 2023 | 2022 | 2021 | 2020 |
Earnings/share, continuing operations1 | 0.19 | -0.03 | 0.47 | 0.62 | 1.46 |
Earnings/share | 0.19 | -0.03 | 0.47 | 0.61 | 1.51 |
Earnings/share, diluted, continuing operations1 | 0.19 | -0.03 | 0.47 | 0.61 | 1.45 |
Earnings/share, diluted | 0.19 | -0.03 | 0.47 | 0.61 | 1.51 |
Operational earnings/share, continuing operations1 | 0.46 | 0.39 | 0.65 | 0.69 | 0.58 |
Operational earnings/share | 0.46 | 0.39 | 0.65 | 0.69 | 0.67 |
Free cash flow per share | 0.89 | 0.64 | 0.68 | 0.86 | 0.58 |
Equity/share | 4.72 | 4.88 | 4.26 | 4.38 | 4.23 |
Dividend/share2 | 0.39 | 0.37 | 0.37 | 0.54 | 0.52 |
Dividend payout ratio, %2 | 206.5 | neg. | 79.2 | 87.9 | 34.4 |
Operational dividend payout ratio, %2 | 84.1 | 93.8 | 56.8 | 77.9 | 77.9 |
Market capitalisation, EUR million3 | 1,251.9 | 1,134.7 | 1,602.4 | 2,218.5 | 2,240.1 |
Effective dividend yield, %2 | 5.1 | 5.3 | 3.8 | 4.0 | 3.8 |
P/E ratio | 40.6 | neg. | 21.0 | 22.2 | 9.1 |
Adjusted number of shares at the end of the period3 | 163,215,973 | 163,267,618 | 163,177,768 | 162,886,049 | 163,036,686 |
Adjusted average number of shares3 | 163,413,155 | 163,253,094 | 163,130,613 | 163,165,194 | 163,041,596 |
Lowest share price | 6.27 | 5.91 | 9.48 | 12.80 | 6.84 |
Highest share price | 7.80 | 10.30 | 14.78 | 17.12 | 14.00 |
Average share price | 6.90 | 7.58 | 12.56 | 14.54 | 10.15 |
Share price at the end of the period | 7.67 | 6.95 | 9.82 | 13.62 | 13.74 |
Trading volumes, shares | 11,643,942 | 21,898,627 | 12,404,976 | 16,289,472 | 29,310,738 |
% of shares | 7.1 | 13.4 | 7.6 | 10.0 | 18.0 |
Annual Report 2024 | 87 |
KPI | Definition | Reason to use | ||
Comparable (or organic) net sales (growth) | = | Net sales (growth) adjusted for the impact of acquisitions and divestments | Complements reported net sales by reflecting the underlying business performance and enhancing comparability between reporting periods | |
Items affecting comparability (IACs) | = | Gains/losses on sale, restructuring incl. transaction and integration costs of acquisitions or efficiency program expenses and impairments that exceed EUR 1 million | Used to reflect the underlying business performance and enhance comparability between reporting periods | |
Operational EBITDA | = | EBIT + depreciation, amortisation and impairments - IACs | Measures the profitability before non-cash- based depreciation and amortisation, reflects the underlying business performance and enhances comparability between reporting periods | |
Purchase price allocation adjustments and amortisations (PPAs) | = | Purchase price allocation amortisations and cost impact of the inventory fair value adjustments | A component used in the calculation of KPIs (incl. operational EBIT excl. PPA) | |
Operational EBIT excl. PPA | = | EBIT - IACs - Purchase price allocation adjustments and amortisations (PPAs) | Measures the profitability excl. acquisition- related PPA adjustments and amortisations, reflects the underlying business performance and enhances comparability between reporting periods | |
Equity ratio, % | = | Equity total | x 100 | One of Sanoma’s long-term financial targets, measures the relative proportion of equity to total assets |
Balance sheet total - advances received | ||||
Free cash flow | = | Cash flow from operations - capital expenditure | Basis for Sanoma’s dividend policy | |
Free cash flow / share | = | Free cash flow | Basis for Sanoma’s dividend policy | |
Weighted average number of shares on the market | ||||
Net debt | = | Interest-bearing liabilities (short or long-term liabilities which have separately determined interest cost) - cash and cash equivalents | Measures Sanoma’s net debt position | |
Net debt / Adj. EBITDA | = | The adjusted EBITDA used in this ratio is the 12-month rolling operational EBITDA, where acquired operations are included and divested operations excluded, and where programming rights and prepublication rights have been raised above EBITDA on the basis of cash flow | One of Sanoma’s long-term financial targets, provides investors information on Sanoma’s ability to service its debt | |
Net financial items | = | Financial income - financial expenses | Measures Sanoma’s net financing cost | |
EPS | = | Result for the period attributable to the equity holders of the Parent Company - tax adjusted interest on hybrid loan | Measures Sanoma’s result for the period per share | |
Weighted average number of shares on the market | ||||
KPI | Definition | Reason to use | ||
Operational EPS | = | Result for the period attributable to the equity holders of the Parent Company - tax adjusted interest on hybrid loan - IACs - tax effect of IACs - non-controlling interests’ share of IACs | In addition to EPS, reflects the underlying business performance and enhances comparability between reporting periods | |
Weighted average number of shares on the market | ||||
Net gearing, % | = | Interest-bearing liabilities (short- or long-term liabilities which have separately determined interest cost) - cash and cash equivalents | x 100 | Measures how much debt in relation to equity Sanoma is using to finance its assets |
Equity total | ||||
Return on equity (ROE), % | = | Result for the period | x 100 | Measures the company’s relative profitability, i.e., the profit received for the equity employed |
Equity total (average of monthly balances) | ||||
Return on investment (ROI), % | = | Result before taxes + interest and other financial expenses | x 100 | Measures the company’s relative profitability, i.e., the profit and interest received for net assets employed |
Balance sheet total - non-interest-bearing liabilities (average of monthly balances) | ||||
Non-interest-bearing liabilities | = | Non-interest-bearing liabilities include trade and other payables, contract liabilities, deferred and income tax liabilities, provisions and pension liabilities | ||
Equity/share | = | Equity attributable to the equity holders of the Parent Company | ||
Adjusted number of shares on the market at the balance sheet date | ||||
Dividend payout ratio, % | = | Dividend/share | x 100 | |
Result/share | ||||
Operational dividend payout ratio,% | = | Dividend/share | x 100 | |
Operational EPS | ||||
Effective dividend yield, % | = | Dividend/share | x 100 | |
Share price on the last trading day of the year | ||||
P/E ratio | = | Share price on the last trading day of the year | x 100 | |
Result/share | ||||
Market capitalisation | = | Number of shares on the market at the balance sheet date x share price on the last trading day of the year |
Annual Report 2024 | 88 |
EUR million | 2024 | 2023 |
EBIT | 81.8 | 51.7 |
Items affecting comparability (IACs) and PPA adjustments and amortisations1 | ||
Learning | ||
Impairments | -28.6 | -10.1 |
Capital gains/losses | -0.4 | |
Restructuring expenses | -28.3 | -33.3 |
PPA adjustments and amortisations | -30.4 | -34.5 |
Media Finland | ||
Impairments | -3.2 | |
Capital gains/losses | 5.6 | 1.6 |
Restructuring expenses | -8.6 | -3.8 |
VAT claims for years 2015–2018 and 2019–2021 | -35.9 | |
PPA adjustments and amortisations | -6.3 | -6.8 |
Other operations | ||
Impairments | -0.4 | |
Capital gains/losses | 2.9 | |
Restructuring expenses | -0.7 | -0.6 |
Items affecting comparability (IACs) and PPA adjustments and amortisations total | -98.2 | -123.7 |
Operational EBIT excl PPA | 180.0 | 175.4 |
Depreciations of buildings and structures | -26.4 | -27.9 |
Depreciation of rental books | -3.9 | -7.4 |
Amortisation of film and TV broadcasting rights | -55.2 | -58.9 |
Amortisation of prepublication rights | -46.4 | -42.5 |
Other depreciations, amortisations and impairments | -79.0 | -57.8 |
Items affecting comparability in depreciation, amortisation and impairments | 30.1 | 11.6 |
Operational EBITDA | 360.8 | 358.3 |
EUR million | 2024 | 2023 |
Media Finland | ||
Fair value remeasurement of previously held equity interest | -1.0 | |
Total | -1.0 |
Annual Report 2024 | 89 |
EUR million | 2024 | 2023 |
Result for the period attributable to the equity holders of the Parent Company | 40.5 | 3.3 |
Current year interest on the hybrid bond net of tax | -9.6 | -7.6 |
Items affecting comparability | 61.5 | 83.3 |
Tax effect of items affecting comparability | -16.5 | -14.6 |
Non-controlling interests' share of items affecting comparability | -0.1 | |
Operational result for the period attributable to the equity holders of the Parent Company | 75.8 | 64.4 |
Weighted average number of shares on the market | 163,413,155 | 163,253,094 |
Operational EPS | 0.46 | 0.39 |
EUR million | 31 Dec 2024 | 31 Dec 2023 |
Non-current financial liabilities | 367.8 | 249.4 |
Current financial liabilities | 88.0 | 301.4 |
Non-current lease liabilities | 104.1 | 124.8 |
Current lease liabilities | 29.7 | 30.0 |
Cash and cash equivalents | -21.1 | -65.9 |
Net debt | 568.5 | 639.7 |
EUR million | 2024 | 2023 |
12-month rolling operational EBITDA | 360.8 | 358.3 |
Impact of acquired and divested operations | 0.0 | 0.1 |
Impact of programming rights | -53.2 | -64.9 |
Impact of prepublication rights | -46.1 | -55.3 |
Impact of rental books | -3.7 | -8.7 |
Adjusted EBITDA | 257.9 | 229.5 |
EUR million | 2024 | 2023 |
Group | ||
Net sales | 1,344.8 | 1,392.9 |
Impact of acquired and divested operations | -3.0 | -27.3 |
Comparable net sales | 1,341.9 | 1,365.5 |
Comparable net sales growth, % | -2 | 2 |
Learning | ||
Net sales | 764.2 | 795.2 |
Impact of acquired and divested operations | -14.1 | |
Comparable net sales | 764.2 | 781.1 |
Comparable net sales growth, % | -2 | 6 |
Media Finland | ||
Net sales | 580.9 | 597.8 |
Impact of acquired and divested operations | -3.0 | -13.3 |
Comparable net sales | 577.9 | 584.6 |
Comparable net sales growth, % | -1 | -3 |
EUR million | 2024 | 2023 |
Result for the period | 40.6 | 4.1 |
Equity total (average of monthly balances) | 771.7 | 766.1 |
Return on equity, % | 5.3 | 0.5 |
Annual Report 2024 | 90 |
EUR million | 2024 | 2023 |
Result before taxes | 48.4 | 20.6 |
Interest and other financial items | 37.7 | 35.3 |
Result before taxes excl. interests and other financial items | 86.1 | 55.9 |
Balance sheet total (average of monthly balances) | 2,059.4 | 2,170.6 |
Non-interest-bearing liabilities (average of monthly balances) | -581.7 | -591.2 |
Balance sheet total - non-interest-bearing liabilities (average of monthly balances) | 1,477.8 | 1,579.4 |
Return on investment, % | 5.8 | 3.5 |
Annual Report 2024 | 91 |
EUR million | Note | 2024 | 2023 |
NET SALES | |||
Other operating income | |||
Materials and services | - | - | |
Employee benefit expenses | - | - | |
Other operating expenses | - | - | |
Share of results in joint ventures | |||
Depreciation, amortisation and impairment losses | - | - | |
EBIT | |||
Share of results in associated companies | - | ||
Financial income | |||
Financial expenses | - | - | |
RESULT BEFORE TAXES | |||
Income taxes | - | - | |
RESULT FOR THE PERIOD | |||
Result attributable to: | |||
Equity holders of the Parent Company | |||
Non-controlling interests | |||
Earnings per share for result attributable to the equity holders of the Parent Company: | |||
Earnings per share, EUR | - | ||
Diluted earnings per share, EUR | - |
EUR million | 2024 | 2023 |
Result for the period | ||
Other comprehensive income: | ||
Items that may be reclassified subsequently to profit or loss | ||
Change in translation differences | - | |
Items that will not be reclassified to profit or loss | ||
Defined benefit plans | ||
Income tax related to defined benefit plans | - | - |
Other comprehensive income for the period, net of tax | ||
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | ||
Total comprehensive income attributable to: | ||
Equity holders of the Parent Company | ||
Non-controlling interests |
Annual Report 2024 | 92 |
EUR million | Note | 31 Dec 2024 | 31 Dec 2023 |
ASSETS | |||
NON-CURRENT ASSETS | |||
Property, plant and equipment | |||
Right-of-use assets | |||
Investment property | |||
Goodwill | |||
Other intangible assets | |||
Equity-accounted investees | |||
Other investments | |||
Deferred tax receivables | |||
Non-current receivables | |||
NON-CURRENT ASSETS, TOTAL | |||
CURRENT ASSETS | |||
Inventories | |||
Income tax receivables | |||
Contract assets | |||
Trade and other receivables | |||
Cash and cash equivalents | |||
CURRENT ASSETS, TOTAL | |||
ASSETS, TOTAL | |||
EUR million | Note | 31 Dec 2024 | 31 Dec 2023 |
EQUITY AND LIABILITIES | |||
EQUITY | |||
Share capital | |||
Treasury shares | - | - | |
Fund for invested unrestricted equity | |||
Translation differences | - | - | |
Retained earnings | |||
Total equity attributable to the equity holders of the Parent Company | |||
Hybrid bond | |||
Non-controlling interests | |||
EQUITY, TOTAL | |||
NON-CURRENT LIABILITIES | |||
Deferred tax liabilities | |||
Pension obligations | |||
Provisions | |||
Financial liabilities | |||
Lease liabilities | |||
Contract liabilities | |||
Trade and other payables | |||
NON-CURRENT LIABILITIES, TOTAL | |||
CURRENT LIABILITIES | |||
Provisions | |||
Financial liabilities | |||
Lease liabilities | |||
Income tax liabilities | |||
Contract liabilities | |||
Trade and other payables | |||
CURRENT LIABILITIES, TOTAL | |||
LIABILITIES, TOTAL | |||
EQUITY AND LIABILITIES, TOTAL |
Annual Report 2024 | 93 |
Equity attributable to the equity holders of the Parent Company | ||||||||||
EUR million | Note | Share capital | Treasury shares | Fund for invested unrestricted equity | Translation differences | Retained earnings | Total | Hybrid bond | Non- controlling interests | Total |
Equity at 1 Jan 2023 | - | - | ||||||||
Result for the period | ||||||||||
Other comprehensive income | ||||||||||
Total comprehensive income | ||||||||||
Share-based compensation | ||||||||||
Shares delivered | - | |||||||||
Dividends paid | - | - | - | - | ||||||
Total transactions with owners of the Company | - | - | - | - | ||||||
Acquisitions and other changes in non-controlling interest | - | - | ||||||||
Total change in ownership interest | - | - | ||||||||
Issuance of hybrid bond (net of issuance costs) | ||||||||||
Interest on hybrid bond | - | - | - | |||||||
Equity at 31 Dec 2023 | - | - | ||||||||
Equity at 1 Jan 2024 | - | - | ||||||||
Result for the period | ||||||||||
Other comprehensive income | - | |||||||||
Total comprehensive income | - | |||||||||
Purchase of treasury shares | - | - | - | |||||||
Share-based compensation | ||||||||||
Shares delivered | - | |||||||||
Dividends paid | - | - | - | |||||||
Total transactions with owners of the Company | - | - | - | |||||||
Acquisitions and other changes in non-controlling interest | - | - | ||||||||
Total change in ownership interest | - | - | ||||||||
Interest on hybrid bond | - | - | - | |||||||
Equity at 31 Dec 2024 | - | - | ||||||||
Annual Report 2024 | 94 |
EUR million | Note | 2024 | 2023 |
OPERATIONS | |||
Result for the period | |||
Adjustments | |||
Income taxes | |||
Financial expenses | |||
Financial income | - | - | |
Share of results in equity-accounted investees | - | - | |
Depreciation, amortisation and impairment losses | |||
Gains/losses on sales of non-current assets | - | - | |
Other adjustments | |||
Adjustments total | |||
Change in working capital | |||
Change in trade and other receivables | - | ||
Change in inventories | |||
Change in trade and other payables, and provisions | - | ||
Acquisitions of broadcasting rights, prepublication costs and rental books | - | - | |
Dividends received | |||
Interest paid | - | - | |
Other financial items | - | ||
Taxes paid | - | - | |
CASH FLOW FROM OPERATIONS | |||
INVESTMENTS | |||
Capital expenditure | - | - | |
Operations acquired | - | - | |
Acquisition of other investments | - | ||
EUR million | Note | 2024 | 2023 |
Proceeds from sale of tangible and intangible assets | |||
Operations sold | |||
Sales of other investments | |||
Loans granted | |||
Interest received | |||
CASH FLOW FROM INVESTMENTS | - | - | |
CASH FLOW BEFORE FINANCING | |||
FINANCING | |||
Proceeds from issue of hybrid bond (net of issuance costs) | |||
Purchase of treasury shares | - | ||
Change in loans with short maturity | - | ||
Drawings of other loans | |||
Repayments of other loans | - | - | |
Payment of lease liabilities | - | - | |
Acquisitions of non-controlling interests | - | ||
Interest paid on hybrid bond | - | ||
Dividends paid | - | - | |
CASH FLOW FROM FINANCING | - | - | |
Change in cash and cash equivalents according to cash flow statement | - | ||
Effect of exchange rate differences on cash and cash equivalents | |||
Net increase(+)/decrease(-) in cash and cash equivalents | - | ||
Cash and cash equivalents at 1 Jan | |||
Cash and cash equivalents at 31 Dec |
Annual Report 2024 | 95 |
Annual Report 2024 | 96 |
Annual Report 2024 | 97 |
Annual Report 2024 | 98 |
Annual Report 2024 | 99 |
Annual Report 2024 | 100 |
Annual Report 2024 | 101 |
Annual Report 2024 | 102 |
Annual Report 2024 | 103 |
Annual Report 2024 | 104 |
EUR million | Learning | Media Finland | Other operations/ eliminations | Total |
External net sales | 764.2 | 580.7 | 1,344.8 | |
Internal net sales | 0.2 | -0.2 | ||
NET SALES | 764.2 | 580.9 | -0.2 | 1,344.8 |
Depreciation, amortisation and impairment losses | -154.7 | -91.3 | -1.5 | -247.6 |
EBIT | 59.1 | 38.2 | -15.4 | 81.8 |
OPERATIONAL EBIT EXCL PPA1 | 146.9 | 47.5 | -14.4 | 180.0 |
Share of results in associated companies | 0.0 | 0.0 | ||
Financial income | 6.8 | 6.8 | ||
Financial expenses | -40.3 | -40.3 | ||
RESULT BEFORE TAXES | 48.4 | |||
Income taxes | -7.8 | |||
RESULT FOR THE PERIOD | 40.6 | |||
Capital expenditure | 30.3 | 7.2 | 0.2 | 37.7 |
Goodwill2 | 868.2 | 109.3 | -167.7 | 809.8 |
Equity-accounted investees | 3.5 | 3.5 | ||
Segment assets | 1,659.7 | 338.9 | -152.5 | 1,846.0 |
Other assets | 33.1 | |||
TOTAL ASSETS | 1,879.1 | |||
Segment liabilities | 257.1 | 177.6 | -18.2 | 416.5 |
Other liabilities | 690.9 | |||
TOTAL LIABILITIES | 1,107.4 | |||
Free cash flow1 | 67.4 | 71.0 | 7.0 | 145.3 |
Average number of employees (full-time equivalents) | 2,612 | 2,109 | 100 | 4,820 |
Annual Report 2024 | 105 |
EUR million | Learning | Media Finland | Other operations/ eliminations | Total |
External net sales | 795.2 | 597.7 | 1,392.9 | |
Internal net sales | 0.0 | 0.2 | -0.2 | |
NET SALES | 795.2 | 597.8 | -0.2 | 1,392.9 |
Depreciation, amortisation and impairment losses | -132.1 | -102.6 | -1.2 | -235.9 |
EBIT | 70.6 | -8.4 | -10.5 | 51.7 |
OPERATIONAL EBIT EXCL PPA1 | 148.4 | 39.8 | -12.9 | 175.4 |
Share of results in associated companies | -0.6 | -0.6 | ||
Financial income | 8.6 | 8.6 | ||
Financial expenses | -39.1 | -39.1 | ||
RESULT BEFORE TAXES | 20.6 | |||
Income taxes | -16.5 | |||
RESULT FOR THE PERIOD | 4.1 | |||
Capital expenditure | 33.8 | 8.6 | 0.7 | 43.1 |
Goodwill2 | 868.3 | 111.7 | -167.7 | 812.2 |
Equity-accounted investees | 3.6 | 3.6 | ||
Segment assets | 1,745.2 | 376.5 | -170.5 | 1,951.3 |
Other assets | 85.3 | |||
TOTAL ASSETS | 2,036.6 | |||
Segment liabilities | 267.2 | 183.9 | -36.1 | 415.0 |
Other liabilities | 822.2 | |||
TOTAL LIABILITIES | 1,237.2 | |||
Free cash flow1 | 46.3 | 37.7 | 21.1 | 105.1 |
Average number of employees (full-time equivalents) | 2,849 | 2,144 | 125 | 5,119 |
Annual Report 2024 | 106 |
EUR million | Finland | The Netherlands | Other EU countries | Other countries | Total |
External net sales | 639.8 | 220.8 | 472.2 | 12.0 | 1,344.8 |
Non-current assets | 432.3 | 484.4 | 698.0 | 11.9 | 1,626.6 |
EUR million | Finland | The Netherlands | Other EU countries | Other countries | Total |
External net sales | 658.4 | 218.7 | 502.1 | 13.7 | 1,392.9 |
Non-current assets | 465.5 | 530.5 | 718.2 | 14.2 | 1,728.3 |
Annual Report 2024 | 107 |
Products and services | Nature of products and services, timing of satisfaction of performance obligations and significant payment terms |
Educational books | Educational books include revenue from publishing books for primary, secondary and vocational education. Revenue is recognised when the books are delivered to the customer (point-in-time). Revenue from books with a right of return is presented after deducting the estimated returns. Books are usually billed upon delivery and paid according to the payment terms on the invoices. |
Access to online learning platforms | Access to online learning platforms can either be sold separately or in combination with educational books. Revenue of access to online learning platforms is recognised over the period (over-time) the customer has access to the platform (usually during a school year). Access services are usually paid in advance in monthly, quarterly or annual instalments. |
Access to online teacher solutions and school management systems | Access to online teacher solutions and school management systems includes revenue of access to online platforms and applications for which revenue is recognised over the period (over-time) that the customer has access to the platform. |
Other | Other sales mainly include the physical distribution of learning materials. For learning materials sold, the revenue is recognised when they are delivered to the customer. For rental learning books, revenue is recognised over the period (over-time) that the customer rents the book. Other sales also include consultancy services in testing and assessment activities. This is considered a separate performance obligation which is recognised in revenue over time when the service is delivered. Testing and assessment services are billed and paid on a monthly basis. |
Annual Report 2024 | 108 |
Products and services | Nature of products and services, timing of satisfaction of performance obligations and significant payment terms |
Advertising | Print advertising is generated through classical pages, classified ads (small advertisements categorised by topic) or plus propositions and inserts (flyers, cards, etc.). Revenue recognition is at issue date (point-in-time) of the magazine/newspaper. Revenue is the net price; discounts are subtracted. Discounts can be agency discounts, generic discounts or volume discounts. Advertising services are usually billed and paid on a weekly or monthly basis. |
TV and radio advertising mainly relates to spot advertising for both free-to-air (FTA) channels and video-on- demand (VOD) generated from contracts with media agencies. Revenue is recognised when the commercial is broadcasted (point-in-time). Advertising services are usually billed and paid on a weekly or monthly basis. | |
Online and mobile advertising is generated through display sales (e.g., banners and buttons) and non-display sales, which is primarily branded content. Both display and non-display sales are recognised over-time, during the running time of the advertising campaign. Performance-based revenue is generated based on number of clicks and/or fee for leads generated through the Group’s websites (affiliate sales). Performance-based revenue is recognised at a point-in-time. Advertising services are usually billed and paid on a weekly or monthly basis. | |
Subscription | Magazine and newspaper subscriptions include subscriptions to magazine and newspaper content in print, digital and bundle format. The subscription terms vary from a few months up to more than 12 months. A part of the subscriptions are continuous, and end only when the customer ends them. Revenue is recognised based on publication dates over the contract term (over-time). Contracts are ended after the contract term and renewals are agreed at regular prices, therefore treated as new contracts. New subscriptions are offered at full price or at a discount. Revenue is presented net of the granted discount. When a new subscription is made, the customer may be offered a free premium article. The article is considered a separate performance obligation for which the stand-alone selling price is recognised when the control of the product is transferred to the customer (point-in-time). For subscription bundles (combination of print, online and/or event), the separate products are identified as separate performance obligations. Revenue is recognised based on the issue dates of respective products during the contract term (over-time). Print subscriptions are usually paid in advance in monthly, quarterly or annual instalments. |
Video and audio subscriptions include consumer subscriptions to video-on-demand and audio-on-demand. Revenue is recognised over the length of the subscription term (over-time). Video and audio subscriptions are usually paid in advance in monthly, quarterly or annual instalments. | |
Single copy | Single copy sales relate to magazines and newspapers sold in kiosks, supermarkets and other retail channels. Retailers have a right of return for unsold copies. Revenue is recognised at the moment the products are delivered to the retailer (point-in-time), taking into account a provision for estimated returns. Single copy sales are usually billed and paid on a weekly or monthly basis. |
Other B2C sales | Other B2C sales consist of product sales, income from events (consumer part), newspaper consumer announcements and other consumer income. Revenue is recognised at a point-in-time. Other B2C sales are usually billed and paid on a monthly basis. |
Other B2B sales | Other B2B sales include printing sales, income from events (B2B part), licensing, gift cards, service sales, commission sales and distribution sales. Based on the nature of the performance obligations, other B2B sales are recognised both at a point-in-time and over-time. Other B2B are usually billed and paid on a monthly basis. |
Annual Report 2024 | 109 |
EUR million | Learning | Media Finland | Other operations/ eliminations | Total |
Finland | 59.4 | 580.9 | -0.2 | 640.1 |
The Netherlands | 220.8 | 220.8 | ||
Poland | 139.2 | 139.2 | ||
Spain | 135.6 | 135.6 | ||
Italy | 105.5 | 105.5 | ||
Belgium | 64.1 | 64.1 | ||
Other companies and eliminations | 39.6 | 39.6 | ||
Primary geographical markets | 764.2 | 580.9 | -0.2 | 1,344.8 |
Learning solutions | 634.2 | 634.2 | ||
Advertising | 214.8 | -0.2 | 214.6 | |
Subscription | 254.3 | 0.0 | 254.3 | |
Single copy | 37.0 | 37.0 | ||
Other | 130.0 | 74.8 | -0.1 | 204.7 |
Major product lines/services | 764.2 | 580.9 | -0.2 | 1,344.8 |
Recognition at a point-in-time | 608.3 | 149.9 | -0.2 | 758.0 |
Recognition over-time | 155.8 | 431.0 | 586.8 | |
Timing of revenue recognition | 764.2 | 580.9 | -0.2 | 1,344.8 |
EUR million | Learning | Media Finland | Other operations/ eliminations | Total |
Finland | 60.9 | 597.8 | -0.2 | 658.5 |
The Netherlands | 218.7 | 218.7 | ||
Poland | 125.7 | 125.7 | ||
Spain | 152.4 | 152.4 | ||
Italy | 104.7 | 104.7 | ||
Belgium | 82.1 | 82.1 | ||
Other companies and eliminations | 50.8 | 50.8 | ||
Primary geographical markets | 795.2 | 597.8 | -0.2 | 1,392.9 |
Learning solutions | 660.4 | 0.0 | 660.4 | |
Advertising | 219.2 | -0.1 | 219.1 | |
Subscription | 246.0 | 0.0 | 246.0 | |
Single copy | 38.3 | 38.3 | ||
Other | 134.7 | 94.3 | 0.0 | 229.0 |
Major product lines/services | 795.2 | 597.8 | -0.2 | 1,392.9 |
Recognition at a point-in-time | 655.5 | 178.9 | -0.2 | 834.2 |
Recognition over-time | 139.7 | 419.0 | 558.7 | |
Timing of revenue recognition | 795.2 | 597.8 | -0.2 | 1,392.9 |
Annual Report 2024 | 110 |
2024 | 2023 | |||
EUR million | Contract assets | Contract liabilities | Contract assets | Contract liabilities |
1 Jan | 0.5 | 152.7 | 0.6 | 141.9 |
Revenue recognised that was included in the contract liability at the beginning of the period | -151.9 | -139.3 | ||
Increases due to cash received, excluding amounts recognised as revenue during the period | 160.6 | 150.2 | ||
Transfers from contract assets recognised at the beginning of the period to receivables | -0.5 | -0.6 | ||
Increase in contract assets due to fulfilled performance obligations not yet invoiced | 0.9 | 0.5 | ||
31 Dec | 0.9 | 161.5 | 0.5 | 152.7 |
EUR million | 2025 | > 2025 | Total |
Learning | 93.8 | 1.1 | 94.8 |
Media Finland | 66.6 | 66.6 | |
Total | 160.4 | 1.1 | 161.5 |
EUR million | 2024 | 2023 |
Sale of goods | 787.2 | 834.0 |
Rendering of services | 557.7 | 558.9 |
Total | 1,344.8 | 1,392.9 |
Annual Report 2024 | 111 |
EUR million | 2024 | 2023 |
Gains on sale of property, plant and equipment | 1.1 | 1.5 |
Gains on sale of Group companies and operations | 5.6 | 1.6 |
Gains on sale of investment property | 2.9 | |
Rental income from investment property | 0.1 | 0.1 |
Other rental income | 5.0 | 5.3 |
Government grants | 0.3 | 0.1 |
Other | 16.3 | 13.8 |
Total | 28.3 | 25.6 |
EUR million | 2024 | 2023 |
Wages, salaries and fees | -323.7 | -328.5 |
Equity-settled share-based payments | -2.5 | -4.4 |
Pension costs, defined contribution plans | -38.8 | -37.6 |
Pension costs, defined benefit plans | -0.8 | -1.8 |
Other social expenses | -29.2 | -33.2 |
Total | -395.0 | -405.4 |
Annual Report 2024 | 112 |
EUR million | 2024 | 2023 |
Paper costs | -35.4 | -54.2 |
Raw materials and supplies | -92.2 | -112.7 |
Purchased transport and distribution service | -91.8 | -98.2 |
Purchased printing | -61.4 | -72.7 |
Sales and commission costs | -18.4 | -13.8 |
Editorial subcontracting | -11.8 | -11.9 |
Royalties | -46.0 | -48.8 |
Other purchased services | -45.9 | -48.1 |
Other | -31.5 | -26.7 |
Total | -434.3 | -487.0 |
EUR million | 2024 | 2023 |
Losses on sales of Group companies and operations | -0.4 | |
Operating costs of premises | -10.3 | -9.7 |
Rents | -3.8 | -4.8 |
Advertising and marketing | -55.4 | -56.9 |
Office and ICT expenses | -116.6 | -98.5 |
Professional fees | -30.1 | -28.9 |
Travel expenses | -7.2 | -6.8 |
Other | 8.4 | -33.5 |
Total | -215.4 | -239.0 |
EUR million | 2024 | 2023 |
Expense relating to short-term leases | -4.0 | -4.3 |
Expense relating to leases of low-value assets | 0.0 | 0.0 |
Expense relating to variable lease payments not included in lease liabilities | -1.1 | -1.2 |
EUR million | 2024 | 2023 |
Statutory audit | -1.2 | -1.3 |
Audit-related services | -0.1 | 0.0 |
Tax services | 0.0 | 0.0 |
Other non-audit services | -0.4 | -0.2 |
Total | -1.7 | -1.6 |
Annual Report 2024 | 113 |
EUR million | 2024 | 2023 |
Amortisation of intangible assets | ||
Purchase price allocation amortisation | -36.7 | -41.3 |
Other amortisation of intangible assets | ||
Prepublication rights of learning materials | -46.4 | -42.5 |
Film and TV broadcasting rights | -55.2 | -58.9 |
Other intangible assets | -32.2 | -26.8 |
Total | -170.6 | -169.6 |
Depreciation of property, plant and equipment | ||
Rental books | -3.9 | -7.4 |
Other depreciation | -6.4 | -7.9 |
Total | -10.3 | -15.3 |
Depreciation of right of use assets | ||
Buildings | -26.3 | -27.9 |
Machinery and vehicles | -5.6 | -5.4 |
Total | -31.9 | -33.3 |
Impairment losses | -34.8 | -17.7 |
Total | -247.6 | -235.9 |
EUR million | 2024 | 2023 |
Dividend income | 0.2 | 0.1 |
Interest income from financial assets measured at amortised cost | 2.1 | 2.2 |
Forward currency exchange contracts, change in fair value | 0.0 | |
Exchange rate gains | 3.9 | 5.7 |
Other financial income | 0.7 | 0.7 |
Financial income total | 6.8 | 8.6 |
Interest expenses from financial liabilities measured at amortised cost | -28.4 | -25.0 |
Interest expenses on leases | -6.0 | -6.4 |
Forward currency exchange contracts, no hedge accounting, change in fair value | 0.0 | 0.0 |
Fair value losses | 0.0 | -1.0 |
Exchange rate losses | -3.7 | -3.8 |
Other financial expenses | -2.2 | -3.0 |
Financial expenses total | -40.3 | -39.1 |
Total | -33.4 | -30.5 |
Annual Report 2024 | 114 |
EUR million | 2024 | 2023 |
Income taxes on operational income | -23.1 | -26.3 |
Income taxes from previous periods | 0.2 | 6.2 |
Withholding tax on dividends | 0.0 | |
Change in deferred tax | 15.0 | 3.5 |
Tax expense in the income statement | -7.8 | -16.5 |
EUR million | 2024 | 2023 |
Result before taxes | 48.4 | 20.6 |
Tax calculated at (Finnish) statutory rate 20% | -9.7 | -4.1 |
Effect of different tax rates in the operating countries | 0.4 | -0.3 |
Non-taxable income | 3.7 | 0.8 |
Non-deductible expenses | -1.6 | -10.8 |
Tax relating to previous accounting periods | -0.8 | 6.2 |
Effect of joint ventures and associated companies | 0.2 | 0.4 |
Write down or non-recognition of deferred tax assets from losses | 0.5 | -8.7 |
Dispute regarding VAT treatment of certain magazines | -2.0 | |
Other items | -0.4 | 2.0 |
Income taxes in the income statement | -7.8 | -16.5 |
Effective tax rate, % | 16.1 | 80.3 |
Annual Report 2024 | 115 |
EUR million | At 1 Jan | Recorded in the income statement | Recorded in the equity | Operations acquired/ sold | Recorded in other comprehensive income | Translation differences and reclassifications | At 31 Dec |
Deferred tax receivables | |||||||
Tax losses carried forward and unused credits | 2.1 | -1.5 | 0.0 | 0.2 | 0.7 | ||
PPE and intangible assets | 47.4 | -4.5 | 0.0 | -0.1 | 42.7 | ||
Inventories | 0.2 | 0.2 | 0.2 | 0.6 | |||
Trade and other receivables | 0.2 | 0.3 | 0.0 | 0.5 | |||
Provisions | 5.0 | 1.6 | 0.0 | 6.7 | |||
Pension obligations, defined benefit plans | 1.2 | 0.0 | -0.4 | -0.5 | 0.3 | ||
Other items | 2.5 | 0.2 | -0.2 | 2.6 | |||
Total | 58.5 | -3.6 | 0.0 | -0.4 | -0.4 | 54.1 | |
Offsetting of deferred tax assets and liabilities | -53.0 | -50.4 | |||||
Total | 5.5 | 3.8 | |||||
Deferred tax liabilities | |||||||
PPE and intangible assets | 161.0 | -17.4 | 0.0 | -1.9 | 141.7 | ||
Inventories | 0.0 | 0.0 | 0.2 | 0.2 | |||
Pension assets, defined benefit plans | 6.0 | 0.5 | 0.6 | -0.5 | 6.7 | ||
Other items | 1.9 | -1.6 | 1.6 | 1.9 | |||
Total | 169.0 | -18.6 | 0.0 | 0.6 | -0.5 | 150.5 | |
Offsetting of deferred tax assets and liabilities | -53.0 | -50.4 | |||||
Total | 116.0 | 100.1 |
Annual Report 2024 | 116 |
EUR million | At 1 Jan | Recorded in the income statement | Recorded in the equity | Operations acquired/ sold | Recorded in other comprehensive income | Translation differences and reclassifications | At 31 Dec |
Deferred tax receivables | |||||||
Tax losses carried forward and unused credits | 10.2 | -7.4 | -0.8 | 2.1 | |||
PPE and intangible assets | 51.4 | -1.2 | -2.8 | 47.4 | |||
Inventories | 0.1 | 0.1 | 0.0 | 0.2 | |||
Trade and other receivables | 0.1 | 0.1 | 0.2 | ||||
Provisions | 3.4 | 1.4 | 0.3 | 5.0 | |||
Pension obligations, defined benefit plans | 1.0 | -0.2 | 0.3 | 0.0 | 1.2 | ||
Other items | 0.9 | 0.9 | 0.5 | 0.2 | 2.5 | ||
Total | 67.1 | -6.3 | 0.3 | -2.6 | 58.5 | ||
Offsetting of deferred tax assets and liabilities | -56.4 | -53.0 | |||||
Total | 10.7 | 5.5 | |||||
Deferred tax liabilities | |||||||
PPE and intangible assets | 172.4 | -8.9 | 0.3 | -2.8 | 161.0 | ||
Inventories | 0.0 | 0.0 | 0.0 | 0.0 | |||
Pension assets, defined benefit plans | 3.1 | -0.6 | 3.5 | 0.0 | 6.0 | ||
Other items | 2.2 | -0.3 | 0.0 | 1.9 | |||
Total | 177.8 | -9.8 | 0.3 | 3.5 | -2.8 | 169.0 | |
Offsetting of deferred tax assets and liabilities | -56.4 | -53.0 | |||||
Total | 121.4 | 116.0 |
Tax losses carried forward | Recognised deferred tax asset | Unrecognised deferred tax asset | ||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Expiry within five years | 0.5 | 1.2 | 0.0 | 0.1 | 0.0 | |
Expiry after five years | 1.5 | 9.3 | 0.0 | 0.2 | 0.3 | 2.0 |
No expiry | 33.9 | 58.9 | 0.6 | 1.8 | 6.9 | 11.8 |
Total | 36.0 | 69.5 | 0.6 | 2.0 | 7.3 | 13.8 |
Annual Report 2024 | 117 |
Annual Report 2024 | 118 |
2024 | 2023 | |
Result attributable to the equity holders of the Parent Company, EUR million | 40.5 | 3.3 |
Accrued interest on the hybrid bond | -12.0 | -9.5 |
Tax effect | 2.4 | 1.9 |
Net effect | -9.6 | -7.6 |
Weighted average number of shares on the market, thousands | 163,413 | 163,253 |
Earnings per share, EUR | 0.19 | -0.03 |
2024 | 2023 | |
Profit used to determine diluted earnings per share, EUR million | 40.5 | 3.3 |
Accrued interest on the hybrid bond | -12.0 | -9.5 |
Tax effect | 2.4 | 1.9 |
Net effect | -9.6 | -7.6 |
Weighted average number of shares on the market, thousands | 163,413 | 163,253 |
Effect of share plans, thousands | 227 | 236 |
Diluted average number of shares, thousands | 163,641 | 163,489 |
Diluted earnings per share, EUR | 0.19 | -0.03 |
Annual Report 2024 | 119 |
EUR million | 2024 | 2023 |
Property, plant and equipment | 0.0 | |
Right-of-use assets | 0.1 | |
Intangible assets | 2.0 | |
Other non-current assets | 0.0 | |
Other current assets | 3.3 | |
Assets, total | 5.4 | |
Non-current liabilities | -2.3 | |
Current liabilities | -2.5 | |
Liabilities, total | -4.8 | |
Fair value of acquired net assets | 0.6 | |
Acquisition cost | 1.6 | |
Fair value of previously held interest | 0.2 | |
Fair value of acquired net assets | -0.6 | |
Goodwill from the acquisitions | 1.2 |
EUR million | 2024 | 2023 |
Acquisition cost | 2.8 | |
Book value of the acquired interest | 1.1 | |
Impact on consolidated equity | -1.7 |
EUR million | 2024 | 2023 |
Acquisition cost | 1.6 | |
Cash and cash equivalents of acquired operations | -1.5 | |
Decrease (+) / increase (-) in acquisition liabilities | 0.8 | 0.2 |
Cash paid to obtain control, net of cash acquired | 0.8 | 0.4 |
Acquisition cost | 2.8 | |
Decrease (+) / increase (-) in acquisition liabilities | 4.3 | |
Cash paid on acquisitions of non-controlling interests | 7.1 |
Annual Report 2024 | 120 |
EUR million | 2024 | 2023 |
Property, plant and equipment | 0.0 | |
Goodwill | 2.3 | |
Other intangible assets | 0.9 | |
Inventories | 0.2 | |
Trade and other receivables | 2.7 | |
Cash and cash equivalents | 6.6 | |
Assets, total | 12.8 | |
Deferred tax liabilities | 0.0 | |
Financial liabilities | -0.4 | |
Trade and other payables | -4.5 | |
Liabilities, total | -5.0 | |
Derecognised non-controlling interest | -1.5 | |
Net assets | 6.3 | |
Sales price | 12.2 | 1.6 |
Transaction fees paid | -0.7 | |
Net result from sale of operations | 5.2 | 1.6 |
EUR million | 2024 | 2023 |
Sales price | 12.2 | 1.6 |
Cash and cash equivalents of divested operations | -6.6 | |
Decrease (+) / increase (-) in receivables from divestment | 1.9 | |
Cash flow from sale of operations | 5.6 | 3.5 |
Annual Report 2024 | 121 |
EUR million | Goodwill | Immaterial rights | Prepublication rights | Other intangible assets | Advance payments | Total |
Acquisition cost at 1 Jan | 860.0 | 529.4 | 541.2 | 682.7 | 45.4 | 2,658.6 |
Increases | 53.9 | 46.1 | 23.9 | 6.2 | 130.0 | |
Decreases | -46.5 | -16.1 | -2.9 | -65.6 | ||
Disposal of operations | -48.0 | -1.9 | -0.6 | -3.0 | -53.5 | |
Reclassifications | 8.5 | 8.2 | -16.7 | 0.0 | ||
Exchange rate differences | -0.1 | 0.1 | -0.2 | -0.3 | 0.0 | -0.4 |
Acquisition cost at 31 Dec | 811.9 | 543.4 | 570.4 | 708.5 | 34.9 | 2,669.1 |
Accumulated amortisation and impairment losses at 1 Jan | -47.8 | -360.0 | -402.8 | -315.3 | -1,125.8 | |
Decreases, disposals and acquisitions | 45.6 | 48.5 | 16.6 | 5.1 | 115.9 | |
Amortisation for the period | -70.4 | -46.4 | -53.7 | -170.6 | ||
Impairment losses for the period | -2.5 | -1.6 | -28.8 | -32.9 | ||
Reclassifications | 0.1 | -0.1 | 0.0 | |||
Exchange rate differences | 0.0 | 0.1 | 0.1 | 0.2 | ||
Accumulated amortisation and impairment losses at 31 Dec | -2.1 | -384.4 | -434.1 | -392.5 | -0.1 | -1,213.2 |
Carrying amount at 31 Dec | 809.8 | 159.0 | 136.2 | 316.0 | 34.8 | 1,455.9 |
Annual Report 2024 | 122 |
EUR million | Goodwill | Immaterial rights | Prepublication rights | Other intangible assets | Advance payments | Total |
Acquisition cost at 1 Jan | 869.7 | 542.0 | 508.5 | 655.0 | 33.4 | 2,608.6 |
Increases | 65.2 | 55.3 | 24.5 | 11.0 | 156.1 | |
Acquisitions of operations | 3.5 | 1.2 | 0.7 | 5.4 | ||
Decreases | -71.7 | -29.2 | -5.9 | -0.1 | -106.9 | |
Reclassifications | -12.2 | -8.1 | 4.4 | 7.4 | 0.9 | -7.6 |
Exchange rate differences | -1.1 | 0.8 | 2.2 | 1.0 | 0.1 | 3.0 |
Acquisition cost at 31 Dec | 860.0 | 529.4 | 541.2 | 682.7 | 45.4 | 2,658.6 |
Accumulated amortisation and impairment losses at 1 Jan | -57.7 | -353.1 | -380.6 | -266.1 | -1,057.5 | |
Decreases, disposals and acquisitions | 71.7 | 29.2 | 5.9 | 106.8 | ||
Amortisation for the period | -74.3 | -42.5 | -52.8 | -169.6 | ||
Impairment losses for the period | -2.3 | -4.1 | -3.1 | -1.2 | -10.7 | |
Reclassifications | 12.2 | 0.1 | -4.4 | -0.4 | 0.0 | 7.4 |
Exchange rate differences | -0.3 | -1.4 | -0.7 | 0.0 | -2.3 | |
Accumulated amortisation and impairment losses at 31 Dec | -47.8 | -360.0 | -402.8 | -315.3 | -1,125.8 | |
Carrying amount at 31 Dec | 812.2 | 169.4 | 138.4 | 367.4 | 45.4 | 1,532.7 |
Annual Report 2024 | 123 |
EUR million | 2024 | 2023 |
Sanoma Learning | 700.4 | 700.5 |
Sanoma Media Finland | 109.3 | 111.7 |
CGUs, total | 809.8 | 812.2 |
The average terminal growth rate used in calculation of the recoverable amount, % | 2024 | 2023 |
Sanoma Learning | 2.5 | 3.0 |
Sanoma Media Finland | -1.1 | -1.1 |
The average discount rate used in calculation of the recoverable amount, % | 2024 Post-tax | 2023 Post-tax |
Sanoma Learning | 7.4 | 8.6 |
Sanoma Media Finland | 8.5 | 10.3 |
Annual Report 2024 | 124 |
EUR million | Land and water | Buildings and structures | Machinery and equipment | Rental books | Other tangible assets | Advance payments | Total |
Acquisition cost at 1 Jan | 0.4 | 6.6 | 141.4 | 54.5 | 28.8 | 0.3 | 232.0 |
Increases | 3.0 | 3.7 | 0.8 | 3.2 | 10.6 | ||
Decreases | -3.9 | -3.7 | -0.3 | -7.9 | |||
Disposal of operations | -1.6 | -0.1 | -1.7 | ||||
Reclassifications | 0.3 | 0.2 | -0.4 | 0.1 | |||
Exchange rate differences | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |
Acquisition cost at 31 Dec | 0.4 | 6.6 | 139.2 | 54.4 | 29.4 | 3.1 | 233.2 |
Accumulated depreciation and impairment losses at 1 Jan | -0.1 | -1.3 | -131.1 | -42.6 | -16.5 | -191.7 | |
Decreases, disposals and acquisitions | 5.0 | 1.9 | 0.3 | 7.2 | |||
Depreciation for the period | 0.0 | -4.0 | -3.9 | -2.4 | -10.3 | ||
Impairment losses for the period | 0.0 | -0.9 | -0.9 | ||||
Reclassifications | 0.0 | 0.0 | -0.1 | ||||
Exchange rate differences | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | ||
Accumulated depreciation and impairment losses at 31 Dec | -0.1 | -1.4 | -130.1 | -45.4 | -18.7 | -195.8 | |
Carrying amount at 31 Dec 2024 | 0.3 | 5.2 | 9.1 | 9.0 | 10.7 | 3.1 | 37.4 |
Annual Report 2024 | 125 |
EUR million | Land and water | Buildings and structures | Machinery and equipment | Rental books | Other tangible assets | Advance payments | Total |
Acquisition cost at 1 Jan | 0.4 | 8.2 | 147.5 | 65.2 | 27.1 | 0.2 | 248.5 |
Increases | 4.0 | 8.7 | 2.1 | 0.4 | 15.2 | ||
Acquisition of operations | 0.0 | 0.0 | 0.0 | 0.0 | |||
Decreases | -1.4 | -9.7 | -19.4 | -0.8 | -31.2 | ||
Reclassifications | -0.3 | -0.6 | 0.3 | -0.3 | -0.8 | ||
Exchange rate differences | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.3 | |
Acquisition cost at 31 Dec | 0.4 | 6.6 | 141.4 | 54.5 | 28.8 | 0.3 | 232.0 |
Accumulated depreciation and impairment losses at 1 Jan | -0.1 | -2.6 | -135.7 | -46.3 | -14.6 | -199.3 | |
Decreases, disposals and acquisitions | 1.4 | 9.3 | 17.3 | 0.8 | 28.8 | ||
Depreciation for the period | 0.0 | -5.2 | -7.4 | -2.7 | -15.3 | ||
Impairment losses for the period | -0.4 | -0.1 | -6.1 | 0.0 | -6.6 | ||
Reclassifications | 0.3 | 0.7 | 0.1 | 1.1 | |||
Exchange rate differences | 0.0 | -0.1 | -0.2 | 0.0 | -0.3 | ||
Accumulated depreciation and impairment losses at 31 Dec | -0.1 | -1.3 | -131.1 | -42.6 | -16.5 | -191.7 | |
Carrying amount at 31 Dec 2023 | 0.3 | 5.2 | 10.2 | 11.9 | 12.3 | 0.3 | 40.3 |
Annual Report 2024 | 126 |
EUR million | 2024 | 2023 |
Depreciation for the period | ||
Buildings | -26.3 | -27.9 |
Machinery | -2.2 | -2.4 |
Vehicles | -3.4 | -3.0 |
Total | -31.9 | -33.3 |
EUR million | 2024 | 2023 |
Carrying amount | ||
Buildings | 98.3 | 118.0 |
Machinery | 17.3 | 19.3 |
Vehicles | 7.5 | 6.8 |
Total | 123.1 | 144.2 |
Annual Report 2024 | 127 |
EUR million | 2024 | 2023 |
Materials and supplies | 5.9 | 8.4 |
Work in progress | 0.1 | 0.1 |
Finished products/goods | 37.1 | 43.5 |
Other | 1.9 | 1.5 |
Total | 45.0 | 53.5 |
EUR million | 2024 | 2023 |
Financial assets at amortised cost | ||
Other receivables | 1.1 | 1.2 |
Advance payments | 0.8 | 1.8 |
Net defined benefit pension assets1 | 30.6 | 28.4 |
Total | 32.6 | 31.4 |
EUR million | 2024 | 2023 |
Financial assets at amortised cost | ||
Trade receivables1 | 108.5 | 98.5 |
Other receivables | 2.9 | 2.7 |
Financial assets at fair value | ||
Derivatives2 | 0.1 | 0.0 |
Accrued income | 13.3 | 17.3 |
Advance payments | 9.2 | 10.3 |
Other receivables | 7.8 | 10.5 |
Total | 141.7 | 139.4 |
Annual Report 2024 | 128 |
EUR million | Restructuring provisions | Other provisions | Total |
At 1 Jan 2024 | 12.9 | 1.4 | 14.3 |
Exchange rate differences | 0.0 | 0.0 | 0.0 |
Increases | 4.9 | 2.2 | 7.1 |
Amounts used | -10.8 | -0.3 | -11.1 |
Unused amounts reversed | 0.0 | 0.0 | 0.0 |
At 31 Dec 2024 | 6.9 | 3.3 | 10.2 |
EUR million | 2024 | 2023 |
Non-current | 4.5 | 2.0 |
Current | 5.7 | 12.3 |
Total | 10.2 | 14.3 |
EUR million | 2024 | 2023 |
Non-current | ||
Accrued expenses | 0.4 | 0.8 |
Advances received | 0.5 | 0.6 |
Other financial liabilities at amortised cost | 1.8 | 1.2 |
Total | 2.7 | 2.5 |
Current | ||
Trade payables | 57.3 | 50.9 |
Other liabilities | 39.6 | 44.0 |
Derivatives1 | 0.0 | |
Accrued expenses | 142.0 | 146.6 |
Advances received | 0.6 | 0.5 |
Total | 239.4 | 242.1 |
Total | 242.1 | 244.6 |
Annual Report 2024 | 129 |
EUR million | Land and water | Buildings and structures | Total |
Acquisition cost at 1 Jan | 2.8 | 0.2 | 3.0 |
Acquisition cost at 31 Dec | 2.8 | 0.2 | 3.0 |
Accumulated depreciation and impairment losses at 1 Jan | 0.0 | 0.0 | |
Accumulated depreciation and impairment losses at 31 Dec | 0.0 | 0.0 | |
Carrying amount at 31 Dec 2024 | 2.8 | 0.2 | 2.9 |
Fair values at 31 Dec 2024 | 8.5 | 0.2 | 8.8 |
EUR million | Land and water | Buildings and structures | Total |
Acquisition cost at 1 Jan | 5.0 | 0.2 | 5.2 |
Decreases | -2.3 | -2.3 | |
Acquisition cost at 31 Dec | 2.8 | 0.2 | 3.0 |
Accumulated depreciation and impairment losses at 1 Jan | 0.0 | 0.0 | |
Accumulated depreciation and impairment losses at 31 Dec | 0.0 | 0.0 | |
Carrying amount at 31 Dec 2023 | 2.8 | 0.2 | 2.9 |
Fair values at 31 Dec 2023 | 8.5 | 0.2 | 8.8 |
EUR million | 2024 | 2023 |
Investment property, no rental income | 0.0 | 0.0 |
EUR million | 2024 | 2023 |
Rental income of investment property | 0.1 | 0.1 |
EUR million | 2024 | 2023 |
Interests in joint ventures | 1.9 | 1.8 |
Interests in associated companies | 1.7 | 1.8 |
Total | 3.5 | 3.6 |
EUR million | 2024 | 2023 |
Carrying amount at 1 Jan | 1.8 | 1.5 |
Share of total comprehensive income | 0.9 | 0.7 |
Dividends received | -0.8 | -0.5 |
Other changes | 0.1 | |
Carrying amount at 31 Dec | 1.9 | 1.8 |
Annual Report 2024 | 130 |
EUR million | 2024 | 2023 |
Carrying amount at 1 Jan | 1.8 | 2.6 |
Share of total comprehensive income | 0.0 | -0.6 |
Increases | 0.0 | |
Other changes | -0.1 | -0.2 |
Carrying amount at 31 Dec | 1.7 | 1.8 |
EUR million | 2024 | 2023 |
Other investments, non-current | 2.9 | 2.8 |
EUR million | 2024 | 2023 |
Current service costs | -1.5 | -1.7 |
Net interest | 0.8 | 0.4 |
Effect of settlements | -0.2 | |
Administration costs | -0.2 | -0.2 |
Total | -0.8 | -1.8 |
Annual Report 2024 | 131 |
EUR million | 2024 | 2023 |
Net defined benefit pension liabilities | 2.7 | 3.4 |
Net defined benefit pension assets | 30.6 | 28.4 |
Net defined benefit pension liability (asset) total | -27.9 | -25.1 |
EUR million | Defined benefit obligation | Fair value of plan assets | Total |
1 Jan 2023 | 144.4 | -155.9 | -11.6 |
Current year service cost | 1.7 | 1.7 | |
Interest cost/income | 5.0 | -5.3 | -0.4 |
Effect of settlements | 0.1 | 0.1 | 0.2 |
Administration cost | 0.2 | 0.2 | |
Total recognised in the result for the period | 6.8 | -5.0 | 1.8 |
Remeasurement of the net defined benefit liability: | |||
Gains/losses arising from financial assumptions | -5.5 | -5.5 | |
Experience adjustments | -1.9 | -1.9 | |
Return on plan assets excluding interest income | -8.4 | -8.4 | |
Total recognised in other comprehensive income | -7.3 | -8.4 | -15.7 |
Contributions by the employer | 0.4 | 0.4 | |
Contributions by plan participants | 0.3 | -0.3 | |
Benefits paid from funds | -9.7 | 9.7 | |
Other changes | 2.3 | -2.3 | |
31 Dec 2023 | 136.7 | -161.7 | -25.1 |
EUR million | Defined benefit obligation | Fair value of plan assets | Total |
1 Jan 2024 | 136.7 | -161.7 | -25.1 |
Current year service cost | 1.5 | 1.5 | |
Interest cost/income | 4.4 | -5.3 | -0.8 |
Effect of settlements | -0.1 | 0.1 | |
Administration cost | 0.2 | 0.2 | |
Total recognised in the result for the period | 5.8 | -5.0 | 0.8 |
Remeasurement of the net defined benefit liability: | |||
Gains/losses arising from financial assumptions | 7.8 | 7.8 | |
Experience adjustments | -2.7 | -2.7 | |
Return on plan assets excluding interest income | -10.0 | -10.0 | |
Total recognised in other comprehensive income | 5.2 | -10.0 | -4.8 |
Contributions by the employer | 1.1 | 1.1 | |
Contributions by plan participants | 0.3 | -0.3 | |
Benefits paid from funds | -9.2 | 9.2 | |
31 Dec 2024 | 138.8 | -166.7 | -27.9 |
EUR million | Finland | Belgium | Total |
Present value of funded obligations | 128.8 | 10.0 | 138.8 |
Fair value of plan assets | -159.4 | -7.4 | -166.7 |
Total | -30.6 | 2.6 | -27.9 |
EUR million | Finland | Belgium | Total |
Present value of funded obligations | 126.3 | 10.4 | 136.7 |
Fair value of plan assets | -154.3 | -7.4 | -161.7 |
Total | -28.0 | 3.0 | -25.1 |
Annual Report 2024 | 132 |
% | 2024 | 2023 |
Equity instruments | 52.3 | 48.5 |
Bonds and debentures | 32.3 | 39.0 |
Other items | 14.3 | 11.7 |
Cash | 1.0 | 0.7 |
Total | 100.0 | 100.0 |
% | 2024 | 2023 |
Discount rate | 3.3 | 3.4 |
Expected future salary increase | 3.0 | 3.0 |
Expected future pension increases | 2.5 | 2.2 |
Year | 2024 | 2023 |
Longevity at age 65 for current pensioners | ||
Males | 21.4 | 21.4 |
Females | 25.4 | 25.4 |
Longevity at age 65 for current members aged 45 | ||
Males | 23.7 | 23.7 |
Females | 28.1 | 28.1 |
% | 2024 | 2023 | ||
Increase | Decrease | Increase | Decrease | |
Discount rate (0.5% movement) | -5.6 | 6.3 | -5.3 | 5.8 |
Expected future salary increase (0.5% movement) | 0.6 | -0.5 | 0.7 | -0.5 |
Expected future pension increases (0.5% movement) | 6.0 | -5.6 | 5.5 | -5.3 |
Future mortality (1 year movement) | 3.8 | -3.7 | 3.7 | -3.5 |
Annual Report 2024 | 133 |
EUR million | 2024 | 2023 |
Non-current financial liabilities at amortised cost | ||
Loans from financial institutions | 218.5 | 248.7 |
Bonds | 149.2 | |
Lease liabilities | 104.1 | 124.8 |
Non-current financial liabilities at fair value through profit or loss | ||
Other liabilities | 0.0 | 0.7 |
Total | 471.9 | 374.2 |
Current financial liabilities at amortised cost | ||
Loans from financial institutions | 50.6 | 100.8 |
Commercial papers | 37.4 | |
Lease liabilities | 29.7 | 30.0 |
Bonds | 199.9 | |
Current financial liabilities at fair value through profit or loss | ||
Other liabilities | 0.0 | 0.8 |
Total | 117.7 | 331.4 |
Total | 589.6 | 705.6 |
EUR million | Non-current financial liabilities | Current financial liabilities | Lease liabilities | Total | Non-current other liabilities | Total |
1 Jan 2023 | 599.4 | 100.1 | 164.9 | 864.4 | 5.3 | 869.7 |
Cash flows | -75.8 | -69.6 | -31.1 | -176.5 | 0.1 | -176.4 |
Acquisition of operations | 0.1 | 0.1 | 0.1 | |||
Exchange rate differences | 0.8 | 0.8 | 0.0 | 0.8 | ||
Other non-cash movements1 | -274.3 | 270.9 | 20.1 | 16.8 | -2.1 | 14.7 |
At 31 Dec 2023 | 249.4 | 301.4 | 154.9 | 705.6 | 3.3 | 709.0 |
1 Jan 2024 | 249.4 | 301.4 | 154.9 | 705.6 | 3.3 | 709.0 |
Cash flows | 169.0 | -263.2 | -31.9 | -126.1 | 0.6 | -125.6 |
Disposal of operations | -0.4 | -0.4 | -0.4 | |||
Exchange rate differences | 0.1 | 0.1 | 0.0 | 0.1 | ||
Other non-cash movements1 | -50.6 | 49.8 | 11.3 | 10.5 | -0.1 | 10.3 |
At 31 Dec 2024 | 367.8 | 88.0 | 133.9 | 589.6 | 3.7 | 593.4 |
Annual Report 2024 | 134 |
EUR million | 2024 | 2023 |
Floating-rate loans | 306.5 | 349.5 |
Fixed-rate loans | 149.2 | 199.9 |
Total | 455.7 | 549.4 |
Average duration, years | 1.0 | 0.2 |
Average interest rate, % | 4.3 | 4.1 |
Interest sensitivity, EUR million1 | 2.6 | 3.1 |
Annual Report 2024 | 135 |
EUR million | 2024 | 2023 |
Forward currency exchange contracts | ||
Positive fair values | 0.1 | 0.0 |
Negative fair values | 0.0 | |
Total | 0.1 | 0.0 |
EUR million | Amount of limits | Unused credit lines |
Syndicated RCF | 300.0 | 300.0 |
Syndicated and bilateral term loans | 268.9 | |
Bond | 150.0 | |
Commercial paper programmes | 1,100.0 | 1,062.5 |
Current account limits | 42.8 | 42.2 |
Annual Report 2024 | 136 |
2024 | 2023 | |||||||
EUR million | Carrying amount | Cash flow1 | Undrawn from limits | Total | Carrying amount | Cash flow1 | Undrawn from limits | Total |
Loans from financial institutions | 269.1 | 291.1 | 300.0 | 591,1 | 349.5 | 392.8 | 400.0 | 792.8 |
Bonds | 149.2 | 168.0 | 168.0 | 199.9 | 201.3 | 201.3 | ||
Commercial paper programmes | 37.4 | 37.5 | 37.5 | 0.0 | 0.0 | |||
Lease liabilities | 133.9 | 133.9 | 133.9 | 154.9 | 154.9 | 154.9 | ||
Other interest-bearing liabilities | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 1.4 | ||
Trade payables and other liabilities2 | 99.6 | 99.6 | 99.6 | 96.1 | 96.1 | 96.1 | ||
Derivatives | ||||||||
Inflow (-) | 0.0 | -16.7 | -16.7 | 0.0 | -9.7 | -9.7 | ||
Outflow (+) | 0.0 | 16.6 | 16.6 | 0.0 | 9.7 | 9.7 | ||
Total | 689.2 | 730.0 | 300.0 | 1,030.0 | 801.8 | 846.5 | 400.0 | 1,246.5 |
Annual Report 2024 | 137 |
EUR million | 2025 | 2026 | 2027 | 2028 | 2029 | 2030− | Total |
Loans from financial institutions | 60.9 | 126.9 | 103.2 | 291.1 | |||
Bonds | 6.0 | 6.0 | 156.0 | 168.0 | |||
Commercial paper programmes | 37.5 | 37.5 | |||||
Lease liabilities | 28.7 | 26.8 | 26.2 | 35.8 | 6.6 | 9.8 | 133.9 |
Other interest-bearing liabilities | 0.0 | 0.0 | |||||
Trade payables and other liabilities1 | 99.6 | 99.6 | |||||
Derivatives | |||||||
Inflow (-) | -16.7 | -16.7 | |||||
Outflow (+) | 16.6 | 16.6 | |||||
Total | 232.6 | 159.7 | 285.4 | 35.8 | 6.6 | 9.8 | 730.0 |
EUR million | 2024 | 2025 | 2026 | 2027 | 2028 | 2029− | Total |
Loans from financial institutions | 120.6 | 63.6 | 208.7 | 392.8 | |||
Bonds | 201.3 | 201.3 | |||||
Commercial paper programmes | 0.0 | 0.0 | |||||
Lease liabilities | 26.3 | 26.6 | 24.8 | 25.1 | 36.0 | 16.2 | 154.9 |
Other interest-bearing liabilities | 1.4 | 1.4 | |||||
Trade payables and other liabilities1 | 96.1 | 96.1 | |||||
Derivatives | |||||||
Inflow (-) | -9.7 | -9.7 | |||||
Outflow (+) | 9.7 | 9.7 | |||||
Total | 445.6 | 90.2 | 233.4 | 25.1 | 36.0 | 16.2 | 846.5 |
Annual Report 2024 | 138 |
2024 | 2023 | |||||||
EUR million | Gross | Weighted average loss rate (%) | Impairment | Net | Gross | Weighted average loss rate (%) | Impairment | Net |
Not due | 77.7 | 0.6 | -0.5 | 77.2 | 77.9 | 0.7 | -0.5 | 77.4 |
Past due 1–30 days | 12.4 | 0.5 | -0.1 | 12.4 | 11.4 | 0.6 | -0.1 | 11.3 |
Past due 31–120 days | 18.3 | 2.7 | -0.5 | 17.8 | 9.6 | 1.8 | -0.2 | 9.4 |
Past due 121–180 days | 1.4 | 31.0 | -0.4 | 1.0 | 0.9 | 45.5 | -0.4 | 0.5 |
Past due 181–360 days | 0.7 | 37.1 | -0.3 | 0.5 | 0.5 | 68.8 | -0.3 | 0.1 |
Past due more than 1 year | 2.9 | 110.2 | -3.2 | -0.3 | 3.8 | 105.8 | -4.0 | -0.2 |
Total | 113.5 | -5.0 | 108.5 | 104.0 | -5.5 | 98.5 | ||
EUR million | 2024 | 2023 |
Interest-bearing liabilities | 589.6 | 705.6 |
Cash and cash equivalents | 21.1 | 65.9 |
Total | 568.5 | 639.7 |
Annual Report 2024 | 139 |
EUR million | 2024 | 2023 |
Cash in hand and at bank | 12.3 | 30.9 |
Deposits | 8.8 | 35.0 |
Total | 21.1 | 65.9 |
EUR million | 2024 | 2023 |
Cash and cash equivalents in the balance sheet | 21.1 | 65.9 |
Bank overdrafts | -0.6 | -0.8 |
Total | 20.5 | 65.1 |
Number of shares | Share capital and funds, EUR million | |||||||||
All shares | Treasury shares | Total | Share capital | Treasury shares | Fund for invested unrestricted equity | Hybrid bond | Total | |||
At 1 Jan 2023 | 163,565,663 | -387,895 | 163,177,768 | 71.3 | -5.2 | 209.8 | 275.9 | |||
Issuing of hybrid bond | 149.1 | 149.1 | ||||||||
Shares delivered | 89,850 | 89,850 | 1.1 | 1.1 | ||||||
At 31 Dec 2023 | 163,565,663 | -298,045 | 163,267,618 | 71.3 | -4.1 | 209.8 | 149.1 | 426.1 | ||
Purchase of treasury shares | -266,199 | -266,199 | -1.9 | -1.9 | ||||||
Shares delivered | 214,554 | 214,554 | 3.0 | 3.0 | ||||||
At 31 Dec 2024 | 163,565,663 | -349,690 | 163,215,973 | 71.3 | -3.0 | 209.8 | 149.1 | 427.2 | ||
Annual Report 2024 | 140 |
Annual Report 2024 | 141 |
EUR million | 2024 | 2023 |
Contingencies for own commitments | ||
Pledges | 0.8 | 0.9 |
Other items | 24.3 | 24.3 |
Total | 25.1 | 25.2 |
Other commitments | ||
Royalties | 0.5 | 0.5 |
Commitments for acquisitions of intangible assets (film and TV broadcasting rights included) | 46.0 | 40.7 |
Other items | 97.5 | 90.6 |
Total | 143.9 | 131.8 |
Total | 169.0 | 157.0 |
EUR million | 2024 | 2023 |
Not later than 1 year | 3.5 | 4.5 |
1–5 years | 3.3 | 5.2 |
Total | 6.8 | 9.6 |
Annual Report 2024 | 142 |
Transaction values for the year | Balance as at 31 December | |||
EUR million | 2024 | 2023 | 2024 | 2023 |
Sale of goods and services | ||||
Entities controlled by management personnel | 0.0 | 0.0 | ||
Joint ventures | 0.1 | 0.1 | 0.0 | 0.0 |
Associates | 0.8 | 2.1 | 0.0 | 0.3 |
Total | 0.9 | 2.2 | 0.0 | 0.3 |
Purchase of goods and services | ||||
Entities controlled by management personnel | 0.0 | |||
Associates | 0.1 | 0.3 | 0.0 | 0.0 |
Total | 0.1 | 0.3 | 0.0 | 0.0 |
Annual Report 2024 | 143 |
Annual Report 2024 | 144 |
Plan | Performance Share Plan | Restricted Share Plan | |||||||||||
Instrument | Performance Share Plan 2020−2022 | Performance Share Plan 2021−2023 | Performance Share Plan 2022−2024 | Performance Share Plan 2023−2025 | Performance Share Plan 2024−2026 | Restricted Share Plan 2020−2022 | Restricted Share Plan 2021−2023 | Restricted Share Plan 2022−2024 | Restricted Share Plan 2023−2025 | Restricted Share Plan 2024−2026 | Total / Average | ||
Initial amount, gross pcs (includes share and cash portions) | 525,000 | 495,000 | 540,000 | 750,000 | 964,500 | 30,000 | 25,000 | 20,000 | 41,000 | 40,000 | 3,430,500 | ||
Initial allocation date | 6.2.2020 | 9.2.2021 | 13.4.2022 | 19.4.2023 | 18.4.2024 | 1.3.2022 | 9.2.2021 | 13.4.2022 | 19.4.2023 | 18.4.2024 | |||
Vesting date / reward payment at the latest | 30.4.2023 | 30.4.2024 | 30.4.2025 | 30.4.2026 | 30.4.2027 | 30.4.2023 | 30.4.2024 | 30.4.2025 | 30.4.2026 | 30.4.2027 | |||
Maximum contractual life, yrs | 3.2 | 3.2 | 3.0 | 3.0 | 3.0 | 1.3 | 3.2 | 3.0 | 3.0 | 3.0 | 3.0 | ||
Remaining contractual life, yrs | Expired | Expired | 0.3 | 1.3 | 2.3 | Expired | Expired | 0.3 | 1.3 | 2.3 | 1.9 | ||
Number of persons at the end of the reporting year | 0 | 228 | 227 | 4 | 5 | 3 | |||||||
Payment method | Equity and cash | Equity and cash | Equity and cash | Equity and cash | Equity and cash | Equity and cash | Equity and cash | Equity and cash | Equity and cash | Equity and cash | |||
Annual Report 2024 | 145 |
Changes | Performance Share Plan | Restricted Share Plan | |||||||||||
Performance Share Plan 2020−2022 | Performance Share Plan 2021−2023 | Performance Share Plan 2022−2024 | Performance Share Plan 2023−2025 | Performance Share Plan 2024−2026 | Restricted Share Plan 2020−2022 | Restricted Share Plan 2021−2023 | Restricted Share Plan 2022−2024 | Restricted Share Plan 2023−2025 | Restricted Share Plan 2024−2026 | Total | |||
1 Jan 2023 | |||||||||||||
Outstanding at the beginning of the reporting period | 143,018 | 401,055 | 540,000 | 10,000 | 21,900 | 12,000 | 1,127,973 | ||||||
Changes during the period | |||||||||||||
Granted | 704,655 | 10,000 | 4,500 | 41,000 | 760,155 | ||||||||
Forfeited | 13,778 | 25,656 | 7,791 | 5,900 | 5,625 | 58,750 | |||||||
Exercised | 143,018 | 20,000 | 163,018 | ||||||||||
31 Dec 2023 | |||||||||||||
Outstanding at the end of the period | 0 | 387,277 | 514,344 | 696,864 | 0 | 0 | 16,000 | 10,875 | 41,000 | 0 | 1,666,360 | ||
1 Jan 2024 | |||||||||||||
Outstanding at the beginning of the reporting period | 0 | 387,277 | 514,344 | 696,864 | 0 | 0 | 16,000 | 10,875 | 41,000 | 0 | 1,666,360 | ||
Changes during the period | |||||||||||||
Granted | 940,800 | 9,000 | 32,500 | 982,300 | |||||||||
Forfeited | 5,093 | 514,344 | 99,201 | 3,412 | 622,050 | ||||||||
Exercised | 382,184 | 16,000 | 398,184 | ||||||||||
31 Dec 2024 | |||||||||||||
Outstanding at the end of the period | 0 | 0 | 0 | 597,663 | 937,388 | 0 | 0 | 19,875 | 41,000 | 32,500 | 1,628,426 | ||
Annual Report 2024 | 146 |
EUR | 2024 | 2023 |
Share price at grant | 6.94 | 8.24 |
Share price at the end of the reporting period | 7.67 | 6.95 |
Expected dividends pa. | 0.34 | 0.38 |
Fair value of the equity-settled portion at grant | 5.58 | 6.74 |
EUR million | 2024 | 2023 |
Expenses for the financial year | 3.1 | 4.1 |
of which equity-settled | 2.9 | 4.0 |
Liabilities arising from share-based payments at the end of the period | 0.2 | 0.1 |
Annual Report 2024 | 147 |
Number of performance shares and restricted shares | ||||||||
Remuneration (EUR 1,000) | Number of shares on 31 December 2024 | Performance and restricted share plan costs (EUR 1,000) | Performance Share Plan 2022−20241 | Performance Share Plan 2023−20251 | Performance Share Plan 2024−20261 | Restricted Share Plan 2023−20251 | Restricted Share Plan 2024−20261 | |
Board of Directors | ||||||||
Pekka Ala-Pietilä, Chair | 150 | 15,000 | ||||||
Klaus Cawén, Vice Chair (as of 17 April 2024) | 64 | 6,200 | ||||||
Julian Drinkall | 92 | |||||||
Rolf Grisebach | 98 | |||||||
Anna Herlin | 78 | 1,000 | ||||||
Mika Ihamuotila | 80 | 150,000 | ||||||
Sebastian Langenskiöld | 89 | 645,963 | ||||||
Eugenie van Wiechen | 77 | |||||||
Nils Ittonen, Vice Chair (until 17 April 2024) | 33 | |||||||
Denise Koopmans (until 17 April 2024) | 33 | |||||||
Total | 792 | 818,163 | ||||||
President and CEO | ||||||||
Rob Kolkman | 1,227 | 87,059 | 454 | 78,000 | 123,000 | |||
Total | 1,227 | 87,059 | 454 | 78,000 | 123,000 | |||
Executive Management Team | ||||||||
Alexander Green | 19,696 | 75,010 | 91,100 | 10,000 | 20,000 | |||
Pia Kalsta | 47,410 | 20,020 | 39,500 | |||||
Total | 1,492 | 67,106 | 521 | 95,030 | 130,600 | 10,000 | 20,000 | |
Annual Report 2024 | 148 |
Number of performance shares and restricted shares | ||||||||
Remuneration (EUR 1,000) | Number of shares on 31 December 2023 | Performance and restricted share plan costs (EUR 1,000) | Performance Share Plan 2021−20231 | Performance Share Plan 2022−20241 | Performance Share Plan 2023−20251 | Restricted Share Plan 2021−20231 | Restricted Share Plan 2023−20251 | |
Board of Directors | ||||||||
Pekka Ala-Pietilä, Chair | 150 | 15,000 | ||||||
Nils Ittonen, Vice Chair | 101 | 59,000 | ||||||
Julian Drinkall | 93 | |||||||
Rolf Grisebach | 87 | |||||||
Anna Herlin | 78 | 1,000 | ||||||
Mika Ihamuotila | 77 | 150,000 | ||||||
Denise Koopmans | 92 | |||||||
Sebastian Langenskiöld | 84 | 645,963 | ||||||
Eugenie van Wiechen (as of 19 April 2023) | 52 | |||||||
Rafaela Seppälä (until 19 April 2023) | 32 | |||||||
Total | 845 | 870,963 | ||||||
President and CEO | ||||||||
Susan Duinhoven | 1,275 | 601,010 | 1,791 | 130,600 | 100,000 | 100,000 | ||
Total | 1,275 | 601,010 | 1,791 | 130,600 | 100,000 | 100,000 | ||
Executive Management Team | ||||||||
Alexander Green | 9,843 | 46,450 | 57,700 | 10,000 | 10,000 | |||
Pia Kalsta | 36,650 | 16,064 | 12,400 | 15,400 | 6,000 | |||
Rob Kolkman | 44,675 | 40,875 | 32,688 | 60,000 | ||||
Total | 1,880 | 91,168 | 723 | 56,939 | 91,538 | 133,100 | 16,000 | 10,000 |
Annual Report 2024 | 149 |
Annual Report 2024 | 150 |
Parent Company holding, % | Sub-group’s Parent Company holding, % | Group holding, % | Book value in Parent Company, EUR million | |
Subsidiaries of Parent Company | ||||
Sanoma Trade Oy, Finland | 100.0 | 100.0 | 0.7 | |
Sanoma Media Finland Ltd, Finland1 | 100.0 | 100.0 | 131.4 | |
Sanoma Pro Ltd, Finland1 | 100.0 | 100.0 | 670.5 | |
Subsidiaries of Sanoma Learning B.V. | ||||
Bureau ICE B.V., The Netherlands | 100.0 | |||
L.C.G. Malmberg B.V., The Netherlands | 100.0 | |||
Uitgeverij Van In N.V., Belgium | 100.0 | |||
Iddink Group B.V., The Netherlands | 100.0 | |||
Gelukskoffer Scholen B.V., The Netherlands | 100.0 | |||
Subsidiary of Sanoma Trade Oy | ||||
Forum Cinemas Ltd, Ukraine | 100.0 | |||
Subsidiaries of Sanoma Media Finland Ltd | ||||
Sanomala Oy, Finland | 100.0 | 100.0 | ||
Sanoma Kids Finland Oy, Finland | 100.0 | 100.0 | ||
Sanoma Tekniikkajulkaisut Oy, Finland | 60.0 | 60.0 | ||
Oy Suomen Tietotoimisto - Finska Notisbyrån Ab, Finland | 75.4 | 75.4 | ||
Kaiku Entertainment Oy, Finland | 100.0 | 100.0 | ||
Sanoma Manu Oy, Finland | 100.0 | 100.0 | ||
Rauman Suorajakelu Oy, Finland | 100.0 | 100.0 | ||
Subsidiaries of Sanoma Pro Ltd | ||||
Nowa Era Sp. z.o.o., Poland | 100.0 | 100.0 | ||
Sanoma Learning B.V., The Netherlands | 100.0 | 100.0 | ||
Sanoma Utbildning AB, Sweden | 100.0 | 100.0 | ||
Tutorhouse Oy, Finland | 100.0 | 100.0 | ||
itslearning AS, Norway | 100.0 | 100.0 | ||
Sanoma Educación, S.L., Spain | 100.0 | 100.0 | ||
Ítaca, S.L., Spain | 100.0 | 100.0 | ||
Parent Company holding, % | Sub-group’s Parent Company holding, % | Group holding, % | Book value in Parent Company, EUR million | |
ITSL KeyMgmt AS, Norway | 100.0 | 100.0 | ||
Sanoma Italia S.p.A, Italy | 100.0 | 100.0 | ||
Subsidiaries of Sanoma Educación S.L. | ||||
Grup Promotor D´Ensenyement i Difusió en Catalá, S.L., Spain | 100.0 | |||
Edicions Voramar, S.A., Spain | 100.0 | |||
Ediciones Grazalema, S.L., Spain | 100.0 | |||
Edicions Obradoiro, S.L., Spain | 100.0 | |||
Zubia Editoriala, S.L., Spain | 100.0 | |||
Sanoma Infantil y Juvenil, S.L., Spain | 100.0 | |||
Clickart, Taller De Comunicacio, S.L., Spain | 100.0 | |||
Subsidiaries of itslearning AS | ||||
itslearning UK Ltd, United Kingdom | 100.0 | |||
itslearning AB, Sweden | 100.0 | |||
itslearning GmbH, Germany | 100.0 | |||
itslearning A/S, Denmark | 100.0 | |||
itslearning München GmbH, Germany | 100.0 | |||
Subsidiary of Nowa Era Sp. z.o.o. | ||||
Vulcan Sp. z.o.o., Poland | 100.0 | |||
Subsidiaries of Iddink Group B.V. | ||||
Iddink Digital B.V., The Netherlands | 100.0 | |||
Iddink Learning Materials B.V., The Netherlands | 100.0 | |||
Iddink Spain S.L.U, Spain | 100.0 | |||
The Implementation Group B.V., The Netherlands | 100.0 | |||
802.6 |
Annual Report 2024 | 151 |
Parent Company holding, % | Sub-group’s Parent Company holding, % | Group holding, % | Book value in Parent Company, EUR million | |
Sanoma Corporation | ||||
Valkeakosken Yhteistalo Oy, Finland | 21.9 | 21.9 | 0.2 | |
Sanoma Media Finland Ltd | ||||
Story House Egmont Oy Ab, Finland | 50.0 | 50.0 | ||
Platco Oy, Finland | 33.3 | 33.3 | ||
Beely Oy, Finland | 30.6 | 30.6 | ||
Suomen Nettikirpputorit Oy, Finland | 0.0 | 0.0 | ||
Oy Suomen Tietotoimisto - Finska Notisbyrån Ab | ||||
Retriever Suomi Oy, Finland | 49.0 | |||
L.C.G. Malmberg B.V. | ||||
Methodeonderzoek V.O.F., The Netherlands | 25.0 | |||
A.S.S.U. Adressenbestand Samenwerkende Schoolboeken Uitgevers V.O.F, The Netherlands | 50.0 | |||
0.2 |
Annual Report 2024 | 152 |
EUR million | Note | 2024 | 2023 |
Net sales | 63.9 | 63.4 | |
Other operating income | 0.3 | 3.4 | |
Personnel expenses | -16.3 | -19.2 | |
Depreciation, amortisation and impairment losses | -1.5 | -1.2 | |
Other operating expenses | -60.3 | -57.4 | |
OPERATING PROFIT (LOSS) | -13.9 | -11.0 | |
Financial income and expenses | -5.9 | 2.2 | |
RESULT BEFORE APPROPRIATIONS AND TAXES | -19.8 | -8.8 | |
Appropriations | 19.2 | 9.5 | |
Income taxes | -0.1 | 0.2 | |
RESULT FOR THE YEAR | -0.7 | 0.9 |
Annual Report 2024 | 153 |
EUR million | Note | 31 Dec 2024 | 31 Dec 2023 |
NON-CURRENT ASSETS | |||
Intangible assets | 2.8 | 3.4 | |
Tangible assets | 4.7 | 4.7 | |
Investments | 1,383.3 | 1,438.9 | |
Long-term receivables | 0.8 | 1.8 | |
NON-CURRENT ASSETS, TOTAL | 1,391.6 | 1,448.8 | |
CURRENT ASSETS | |||
Income Tax receivables | 0.1 | ||
Short-term receivables | 71.1 | 71.9 | |
Cash and cash equivalents | 11.8 | 44.5 | |
CURRENT ASSETS, TOTAL | 82.9 | 116.4 | |
ASSETS, TOTAL | 1,474.5 | 1,565.2 |
EUR million | Note | 31 Dec 2024 | 31 Dec 2023 | |
SHAREHOLDERS’ EQUITY | ||||
Share capital | 71.3 | 71.3 | ||
Treasury shares | -3.0 | -4.1 | ||
Fund for invested unrestricted equity | 209.8 | 209.8 | ||
Retained earnings | 341.9 | 401.9 | ||
Result for the year | -0.7 | 0.9 | ||
SHAREHOLDERS’ EQUITY, TOTAL | 619.3 | 679.7 | ||
APPROPRIATIONS | 0.9 | 0.9 | ||
LIABILITIES | ||||
Non-current liabilities | 518.3 | 399.7 | ||
Current liabilities | 336.0 | 484.9 | ||
LIABILITIES, TOTAL | 854.3 | 884.6 | ||
EQUITY AND LIABILITIES, TOTAL | 1,474.5 | 1,565.2 |
Annual Report 2024 | 154 |
EUR million | 2024 | 2023 |
OPERATIONS | ||
Result for the period | -0.7 | 0.9 |
Adjustments | ||
Income taxes | 0.1 | -0.2 |
Appropriations | -19.2 | -9.5 |
Financial income and expenses | 5.9 | -2.2 |
Depreciation, amortisation and impairment losses | 1.5 | 1.2 |
Gains / losses on sale of non-current assets | 0.0 | -3.0 |
Other adjustments | 3.6 | 3.2 |
Change in working capital | ||
Change in trade and other receivables | 2.7 | 24.0 |
Change in trade and other payables, and provisions | 5.1 | -4.5 |
Dividends received | 1.9 | |
Interest paid | -47.2 | -28.6 |
Other financial items | -3.0 | 2.8 |
Taxes paid | -0.3 | 0.2 |
CASH FLOW FROM OPERATIONS | -51.6 | -13.7 |
EUR million | 2024 | 2023 |
INVESTMENTS | ||
Acquisition of tangible and intangible assets | -0.9 | -0.7 |
Investments in group companies | -180.0 | |
Sales of tangible and intangible assets | 0.1 | 5.4 |
Loans granted | -17.2 | -9.7 |
Repayments of loan receivables | 260.2 | 79.4 |
Interest received | 43.6 | 35.2 |
CASH FLOW FROM INVESTMENTS | 105.7 | 109.6 |
CASH FLOW BEFORE FINANCING | 54.2 | 95.9 |
FINANCING | ||
Purchase of treasury shares | -1.9 | |
Change in loans with short maturity | 37.2 | -68.9 |
Drawings of other loans | 325.8 | 189.3 |
Repayments of other loans | -397.4 | -179.1 |
Dividends paid | -60.5 | -60.4 |
Group contributions | 9.8 | 48.6 |
CASH FLOW FROM FINANCING | -86.9 | -70.5 |
Change in cash and cash equivalents according to cash flow statement | -32.8 | 25.4 |
Net increase (+) / decrease (-) in cash and cash equivalents | -32.8 | 25.4 |
Cash and cash equivalents at 1 Jan | 44.5 | 19.2 |
Cash and cash equivalents at 31 Dec | 11.8 | 44.5 |
Annual Report 2024 | 155 |
EUR million | 2024 | 2023 |
Net sales by business | ||
Management and service fees | 63.9 | 63.4 |
Total | 63.9 | 63.4 |
Net sales by market areas | ||
Finland | 25.4 | 28.1 |
Other EU countries | 35.5 | 32.2 |
Other countries | 3.0 | 3.1 |
Total | 63.9 | 63.4 |
EUR million | 2024 | 2023 |
Rental income | 0.1 | 0.1 |
Capital gains | 0.0 | 3.0 |
Other | 0.2 | 0.3 |
Total | 0.3 | 3.4 |
Annual Report 2024 | 156 |
EUR million | 2024 | 2023 |
Wages, salaries and fees | -14.3 | -16.7 |
Pension costs | -1.7 | -1.6 |
Other social expenses | -0.3 | -0.9 |
Total | -16.3 | -19.2 |
Average number of employees (full-time equivalents) | 100 | 125 |
EUR million | 2024 | 2023 |
Office and ICT expenses | -49.2 | -45.8 |
Professional fees | -2.0 | -3.0 |
Rents | -1.0 | -1.0 |
Other | -8.2 | -7.6 |
Total | -60.3 | -57.4 |
EUR million | 2024 | 2023 |
Statutory audit | -0.4 | -0.3 |
Total | -0.4 | -0.3 |
EUR million | 2024 | 2023 |
Dividend income | ||
From Group companies | 1.9 | |
Total | 1.9 | |
Interest income from investments under non-current assets | ||
From Group companies | 39.1 | 37.9 |
Total | 39.1 | 37.9 |
Other interest and financial income | ||
From Group companies | 2.1 | 2.5 |
From other companies | 1.8 | 1.8 |
Exchange rate gains | 3.3 | 5.1 |
Total | 7.2 | 9.4 |
Interest and other financial expenses | ||
To Group companies | -6.1 | -5.1 |
To other companies | -42.9 | -37.7 |
Exchange rate losses | -3.2 | -4.3 |
Total | -52.2 | -47.1 |
Total | -5.9 | 2.2 |
EUR million | 2024 | 2023 |
Income tax on operational income | 0.0 | -0.1 |
Income taxes from previous periods | -0.1 | 0.4 |
Total | -0.1 | 0.2 |
Annual Report 2024 | 157 |
EUR million | Immaterial rights | Other intangible assets | Advance payments | Total |
Acquisition cost at 1 Jan | 0.0 | 9.8 | 0.0 | 9.8 |
Increases | 0.1 | 0.8 | 0.8 | |
Reclassifications | 0.0 | 0.0 | ||
Acquisition cost at 31 Dec | 0.0 | 9.8 | 0.8 | 10.6 |
Accumulated amortisation and impairment losses at 1 Jan | -6.4 | -6.4 | ||
Amortisation for the period | -1.0 | -1.0 | ||
Impairment losses for the period | -0.4 | -0.4 | ||
Accumulated amortisation and impairment losses at 31 Dec | 0.0 | -7.8 | -7.8 | |
Book value at 31 Dec 2024 | 2.1 | 0.8 | 2.8 |
EUR million | Immaterial rights | Other intangible assets | Advance payments | Total |
Acquisition cost at 1 Jan | 0.0 | 10.2 | 1.0 | 11.2 |
Increases | 0.4 | 0.4 | ||
Decreases | -1.7 | -0.1 | -1.8 | |
Reclassifications | 0.9 | -0.9 | ||
Acquisition cost at 31 Dec | 0.0 | 9.8 | 0.0 | 9.8 |
Accumulated amortisation and impairment losses at 1 Jan | -7.0 | -7.0 | ||
Decreases | 1.7 | 1.7 | ||
Amortisation for the period | -1.0 | -1.0 | ||
Accumulated amortisation and impairment losses at 31 Dec | -6.4 | -6.4 | ||
Book value at 31 Dec 2023 | 0.0 | 3.4 | 0.0 | 3.4 |
EUR million | Land and water | Machinery and equipment | Other | Total |
Acquisition cost at 1 Jan | 4.2 | 0.7 | 0.3 | 5.2 |
Increases | 0.1 | 0.1 | ||
Decreases | 0.0 | -0.1 | -0.1 | |
Acquisition cost at 31 Dec | 4.2 | 0.8 | 0.3 | 5.2 |
Accumulated depreciation and impairment losses at 1 Jan | -0.5 | -0.5 | ||
Decreases | 0.0 | 0.0 | ||
Depreciation for the period | -0.1 | -0.1 | ||
Accumulated depreciation and impairment losses at 31 Dec | -0.6 | -0.6 | ||
Book value at 31 Dec 2024 | 4.2 | 0.2 | 0.3 | 4.7 |
EUR million | Land and water | Machinery and equipment | Other | Total |
Acquisition cost at 1 Jan | 6.4 | 0.9 | 0.3 | 7.6 |
Increases | 0.1 | 0.0 | 0.1 | |
Decreases | -2.3 | -0.2 | -2.5 | |
Acquisition cost at 31 Dec | 4.2 | 0.7 | 0.3 | 5.2 |
Accumulated depreciation and impairment losses at 1 Jan | -0.5 | -0.5 | ||
Decreases | 0.2 | 0.2 | ||
Depreciation for the period | -0.2 | -0.2 | ||
Accumulated depreciation and impairment losses at 31 Dec | -0.5 | -0.5 | ||
Book value at 31 Dec 2023 | 4.2 | 0.3 | 0.3 | 4.7 |
Annual Report 2024 | 158 |
EUR million | Interest in Group companies | Receivables from Group companies | Interest in associated companies | Other shares and holdings | Total |
Acquisition cost at 1 Jan | 635.5 | 811.7 | 0.2 | 5.2 | 1,452.6 |
Increases | 180.0 | 110.0 | 290.0 | ||
Decreases | -345.6 | -345.6 | |||
Acquisition cost at 31 Dec | 815.5 | 576.1 | 0.2 | 5.2 | 1,397.0 |
Accumulated impairment losses at 1 Jan | -12.9 | -0.8 | -13.7 | ||
Accumulated impairment losses at 31 Dec | -12.9 | -0.8 | -13.7 | ||
Book value at 31 Dec 2024 | 802.6 | 576.1 | 0.2 | 4.4 | 1,383.3 |
EUR million | Interest in Group companies | Receivables from Group companies | Interest in associated companies | Other shares and holdings | Total |
Acquisition cost at 1 Jan | 1,352.8 | 886.2 | 0.2 | 5.2 | 2,244.4 |
Increases | 4.8 | 4.8 | |||
Decreases | -717.3 | -79.3 | -796.6 | ||
Acquisition cost at 31 Dec | 635.5 | 811.7 | 0.2 | 5.2 | 1,452.6 |
Accumulated impairment losses at 1 Jan | -730.2 | -0.8 | -731.0 | ||
Decreases | 717.3 | 717.3 | |||
Accumulated impairment losses at 31 Dec | -12.9 | -0.8 | -13.7 | ||
Book value at 31 Dec 2023 | 622.6 | 811.7 | 0.2 | 4.4 | 1,438.9 |
EUR million | 2024 | 2023 |
Accrued income1 | 0.8 | 1.8 |
EUR million | 2024 | 2023 |
Trade receivables | 0.8 | 2.0 |
Loan receivables | 32.3 | 39.1 |
Accrued income1 | 38.0 | 30.7 |
Total | 71.1 | 71.9 |
Receivables from Group companies | ||
Trade receivables | 0.8 | 1.9 |
Loan receivables | 32.3 | 39.1 |
Accrued income | 31.7 | 22.9 |
Total | 64.8 | 63.9 |
Annual Report 2024 | 159 |
EUR million | 2024 | 2023 |
Restricted equity | ||
Share capital at 1 Jan | 71.3 | 71.3 |
Share capital at 31 Dec | 71.3 | 71.3 |
Restricted equity 31 Dec | 71.3 | 71.3 |
Unrestricted equity | ||
Treasury shares at 1 Jan | -4.1 | -5.2 |
Purchase of treasury shares | -1.9 | |
Shares delivered | 3.0 | 1.1 |
Treasury shares at 31 Dec | -3.0 | -4.1 |
Fund for invested unrestricted equity at 1 Jan | 209.8 | 209.8 |
Fund for invested unrestricted equity at 31 Dec | 209.8 | 209.8 |
Retained earnings at 1 Jan | 402.8 | 460.8 |
Dividends paid | -60.5 | -60.4 |
Share based payments | 1.8 | 2.2 |
Shares delivered | -2.1 | -0.7 |
Retained earnings at 31 Dec | 341.9 | 401.9 |
Result for the year | -0.7 | 0.9 |
Unrestricted equity 31 Dec | 548.0 | 608.5 |
Total | 619.3 | 679.7 |
EUR million | 2024 | 2023 |
Treasury shares | -3.0 | -4.1 |
Fund for invested unrestricted equity | 209.8 | 209.8 |
Retained earnings | 341.9 | 401.9 |
Result for the year | -0.7 | 0.9 |
Total | 548.0 | 608.5 |
EUR million | 2024 | 2023 |
Group contributions | 19.2 | 9.8 |
Cumulative depreciation differences | 0.0 | -0.3 |
Total | 19.2 | 9.5 |
EUR million | 2024 | 2023 |
Debentures | 299.8 | 150.0 |
Loans from financial institutions | 218.9 | 250.0 |
Accrued expenses | -0.4 | -0.3 |
Total | 518.3 | 399.7 |
Annual Report 2024 | 160 |
EUR million | 2024 | 2023 |
Debentures | 199.9 | |
Loans from financial institutions | 50.6 | 100.8 |
Commercial papers | 37.4 | |
Trade payables | 6.4 | 1.8 |
Accrued expenses1 | 20.4 | 20.2 |
Advances received | 0.3 | 0.3 |
Other liabilities | 220.8 | 161.8 |
Total | 336.0 | 484.8 |
Liabilities to Group companies | ||
Trade payables | 0.6 | 0.4 |
Accrued expenses | 0.0 | 0.0 |
Other liabilities2 | 220.4 | 161.4 |
Total | 221.0 | 161.8 |
EUR million | 2024 | 2023 |
Contingencies for own commitments | ||
Other contingent liability for own commitments | 15.0 | 15.0 |
Total | 15.0 | 15.0 |
Contingencies incurred on behalf of Group companies | ||
Guarantees | 92.2 | 118.4 |
Total | 92.2 | 118.4 |
Other liabilities1 | 63.6 | 54.6 |
Total | 63.6 | 54.6 |
Total | 170.8 | 188.0 |
EUR million | 2024 | 2023 |
Currency derivatives | ||
Forward exchange contracts, external | 16.6 | 9.7 |
Forward exchange contracts, internal | 0.1 | 0.0 |
Total | 16.7 | 9.8 |
EUR million | 2024 | 2023 |
Currency derivatives | ||
Forward exchange contracts, external | 0.1 | 0.0 |
Annual Report 2024 | 161 |
Annual Report 2024 | 162 |
Annual Report 2024 | 163 |
Overview | |
■We have applied an overall group materiality of 8,800,000 euros ■The group audit scope encompassed the most significant group companies and covers the vast majority of group’s revenues, assets and liabilities. ■Valuation of goodwill and other intangible assets identified in connection with business combinations ■Valuation of prepublication rights included in intangible assets ■Revenue recognition ■Valuation of interests in group companies and receivables from group companies in the Parent Company’s financial statements | |
Annual Report 2024 | 164 |
Overall group materiality | 8,800,000 euros |
How we determined it | We used a combination of net sales and result before taxes as benchmarks to determine overall group materiality. |
Rationale for the materiality benchmark applied | We determined that net sales and result before taxes as a combination provide a suitable representation of the volume of Sanoma’s operations and profitability. |
Key audit matter in the audit of the group | How our audit addressed the key audit matter |
Valuation of goodwill and other intangible assets identified in business combinations | |
Refer to Accounting policies for consolidated financial statements and Note 3.2. As of December 2024, Goodwill amounted to EUR 810 million. Other intangible assets and immaterial rights amounted to EUR 475 million including other intangible assets identified in business combinations. Goodwill is not amortised but tested at least once a year for possible impairment. Other intangible assets are amortised using the straight-line method over their useful lives. For the purpose of impairment testing, goodwill has been allocated to two cash flow generating units (CGU): ▪ Sanoma Learning, goodwill of EUR 700 million ▪ Sanoma Media Finland, goodwill of EUR 109 million. The goodwill impairment testing is carried out by determining the present value of future cash flows of the CGUs. This assessment involves considerable management judgment with respect to assumptions used in the cash flow projections specifically relating to the long-term growth rate, profitability level and discount rate. The valuation of goodwill and other intangible assets identified in business combinations are considered a key audit matter due to their financial significance as well as due to the management judgement involved in the valuation. | Our audit procedures included, for example, the following: ▪ We obtained an understanding of the methodology used in the goodwill impairment testing. ▪ We tested the mathematical accuracy of the calculations. ▪ We assessed the reasonableness of the estimated future profitability levels and their consistency with the approved budgets and forecasts. ▪ We tested the reasonableness of the discount rates, the long-term growth rates, and other assumptions by e.g., comparing the inputs to observable market data. ▪ We tested management’s sensitivity analysis to ascertain the extent of change in key assumptions that either individually or collectively could result in an impairment of goodwill. ▪ We evaluated the management’s estimate of the amortisation period used for intangible assets, including those identified in business combinations. ▪ We assessed the adequacy of the disclosures. |
Annual Report 2024 | 165 |
Key audit matter in the audit of the group | How our audit addressed the key audit matter |
Valuation of prepublication rights included in intangible assets | |
Refer to Accounting policies for consolidated financial statements and Note 3.2. As of December 31, 2024, prepublication rights amount to EUR 136 million. The prepublication rights of learning materials and solutions are mostly internally generated intangible assets that are amortised using the straight-line method over their useful lives. The group reviews the carrying values of these intangible assets to determine that they do not exceed the estimated future economic benefits. Valuation of these intangible assets is considered a key audit matter due to management judgement involved in determining the amortisation period and in assessing the recoverability of these assets. | Our audit procedures included, for example, the following: ▪ We obtained an understanding of the accounting and valuation principles of the prepublication rights. ▪ We evaluated the management’s estimate of the amortisation period used for the prepublication rights. ▪ We evaluated management’s estimate of the future economic benefits of these assets. ▪ We tested, on a sample basis, additions to the prepublication rights. |
Revenue recognition | |
Refer to Note 2.2. in the consolidated financial statements The group’s net sales from continued operations amount to EUR 1 345 million. Revenue from the Learning segment is primarily generated through sale of educational books and granting access to online learning platforms as well as physical distribution of learning materials. The Media Finland segment principally generates revenue through magazine and newspaper publishing (circulation sales and advertising sales), TV and Radio operations, online and subscription video on demand services as well as events. Revenue recognition principles vary depending on the nature of the revenue stream. Revenue recognition is considered a key audit matter due to the significance of revenue to the financial statements and due to management judgement involved in selecting the appropriate revenue recognition method for the different revenue streams. | Our audit procedures included, for example, the following: ▪ We obtained an understanding of the company’s revenue recognition policies and compared these to the respective standards on revenue recognition. ▪ We tested the internal controls that the company uses to assess the completeness, accuracy and timing of revenue recognized. ▪ We tested revenue contracts and transactions on a sample basis. ▪ We tested, on a sample basis, revenue related balances in the balance sheet, such as provision for returns and advances received. |
Key audit matter in the audit of the parent company | How our audit addressed the key audit matter |
Valuation of interests in group companies and receivables from group companies in the Parent Company’s financial statements | |
Refer to the Parent Company’s accounting policies and Note 10 The investments in group companies’ shares amounts to EUR 803 million. The Parent Company’s investments also include EUR 576 million of loan receivables from group companies. Interest in group companies is tested for impairment annually using the income approach. In applying this approach, the fair value of an investment is calculated based on the discounted cash flow model or the discounted dividend model. Valuation of interests in group companies and receivables from group companies is considered a key audit matter in the audit of the Parent Company due to the significance of these investments to the financial statements and due to management judgement involved in the income approach used to test the valuation of these investments. | Our audit procedures included, for example, the following: ▪ We assessed the reasonableness of management assumptions relating to the estimated future results by e.g., checking their consistency with the approved budgets and forecasts. ▪ We assessed the inputs and methodology in determining the discount rates, and in evaluating the long-term growth rates by e.g., comparing the inputs to observable market data. ▪ We reviewed the Parent Company’s disclosures in respect of the impairment testing. |
There are no significant risks of material misstatement referred to in Article 10(2c) of Regulation (EU) No 537/2014 with respect to the consolidated financial statements or the parent company financial statements. | |
Annual Report 2024 | 166 |
Annual Report 2024 | 167 |
Annual Report 2024 | 168 |
Annual Report 2024 | 169 |
Annual Report 2024 | 170 |
Annual Report 2024 | 171 |