EUR million 1.1.–31.12. | Notes | 2022 | 2021 |
Net sales | (1) | ||
Cost of sales | (3)(7)(8) | – | – |
Gross profit | |||
Other operating income | (4) | ||
Selling, marketing and R&D expenses | (7)(8) | – | – |
Administration expenses | (6)(7)(8) | – | – |
Other operating expenses | (5)(7)(8) | – | – |
Operating profit | – | ||
Financial income | (9) | ||
Financial expenses | (10) | – | – |
Result before tax | – | ||
Tax expense | (11) | – | – |
Result for the period | – | ||
| Attributable to: | |||
Equity holders of the parent | – | ||
Earnings per share (EPS) for the profit attributable to the equity holders of the parent: | (12) | ||
Basic, euros | – | ||
Diluted, euros | – |
EUR million 1.1.–31.12. | Notes | 2022 | 2021 |
| Consolidated other comprehensive income | |||
Result for the period | – | ||
Other comprehensive income, items that may be reclassified subsequently to profit and loss, net of tax | |||
| Gains/Losses from hedge of net investment in foreign | |||
operations | (11) | ||
Cash flow hedges | (11) | ||
Translation differences on foreign operations | |||
Total 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 | – |
EUR million 31.12. | Notes | 2022 | 2021 |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | (13) | ||
Right of use assets | (15) | ||
Goodwill | (14) | ||
Other intangible assets | (14) | ||
Investments in associates | (17) | ||
Non-current financial investments | (17) | ||
Other receivables | (16)(18) | ||
Deferred tax assets | (19) | ||
| Current assets | |||
Inventories | (20) | ||
Trade and other receivables | (21)(29) | ||
Current tax assets | |||
Cash and cash equivalents | (22) | ||
Total assets | (1) |
EUR million 31.12. | Notes | 2022 | 2021 |
| EQUITY AND LIABILITIES | |||
Equity attributable to equity holders of the parent | (23)(24) | ||
Share capital | |||
Share premium | |||
Treasury shares | – | – | |
Translation reserve | – | – | |
Fair value and hedging reserves | |||
Paid-up unrestricted equity reserve | |||
Retained earnings | |||
Total equity | |||
| Liabilities | |||
| Non-current liabilities | |||
Deferred tax liabilities | (19) | ||
Interest-bearing liabilities | (27)(29) | ||
Other liabilities | |||
| Current liabilities | |||
Trade and other payables | (28) | ||
Current tax liabilities | |||
Provisions | (26) | ||
Interest-bearing liabilities | (27)(29) | ||
Total liabilities | (1) | ||
Total equity and liabilities |
| EUR million 1.1.–31.12. | Notes | 2022 | 2021 |
Result for the period | – | ||
Adjustments for Depreciation, amortization and impairment | (7) | ||
Financial income and expenses | (9)(10) | ||
Gains and losses on sale of intangible assets, other changes | |||
Income Taxes | (11) | ||
Cash flow before changes in working capital | |||
| Changes in working capital | |||
Current receivables, non-interest-bearing, increase (–) / decrease (+) | – | – | |
Inventories, increase (–) / decrease (+) | – | – | |
Current liabilities, non-interest-bearing, increase (+) / decrease (–) | – | ||
Changes in working capital | – | ||
| Financial items and taxes | |||
Interest and other financial items, received | |||
Interest and other financial items, paid | – | – | |
Income taxes paid | – | – | |
Financial items and taxes | – | – | |
Cash flow from operating activities (A) | – | ||
| Cash flows from investing activities | |||
Acquisitions of property, plant and equipment and intangible assets | (13)(14) | – | – |
| Proceeds from sale of property, plant and equipment | |||
and intangible assets | |||
Acquisitions of Group companies | (2) | – | |
Other cash flow from investing activities | – | ||
Cash flows from investing activities (B) | – | – |
| EUR million 1.1.–31.12. | Notes | 2022 | 2021 |
| Cash flow from financing activities: | |||
Change in current financial receivables, increase (–) / decrease (+) | – | ||
Change in non-current financial receivables, increase (–) / decrease (+) | |||
Change in current financial borrowings, increase (+) / decrease (–) | – | ||
Change in non-current financial borrowings, increase (+) / decrease (–) | – | – | |
Payment of lease liabilities | – | – | |
Dividends received | |||
Dividends paid | – | – | |
Cash flow from financing activities (C) | – | ||
Change in cash and cash equivalents, increase (+) / decrease (–) (A+B+C) | – | – | |
Cash and cash equivalents at the beginning of the period | |||
Effect of exchange rate fluctuations on cash held | – | ||
Cash and cash equivalents at the end of the period | (22) |
| Paid-up | |||||||||
| Fair value | unrestricted | ||||||||
| Share | Treasury | Translation | and hedging | equity | Retained | ||||
EUR million | Notes | Share capital | premium | shares | reserve | reserves | reserve | earnings | Total equity |
Equity, 1 Jan 2021 | – | – | – | ||||||
Profit for the period | |||||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | |||||||||
Net investment hedge | |||||||||
Translation differences | |||||||||
Total comprehensive income for the period | |||||||||
Dividends paid | (23) | – | – | ||||||
Share-based payments | (24) | ||||||||
Other changes | – | ||||||||
Total transactions with owners for the period | – | – | |||||||
Equity, 31 Dec 2021 | – | – | |||||||
Equity, 1 Jan 2022 | – | – | |||||||
Profit for the period | – | – | |||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | |||||||||
Net investment hedge | |||||||||
Translation differences | |||||||||
Total comprehensive income for the period | – | – | |||||||
Dividends paid | (23) | – | – | ||||||
Share-based payments | (24) | – | – | ||||||
Other changes | (19) | ||||||||
Total transactions with owners for the period | – | – | |||||||
Equity, 31 Dec 2022 | – | – | |||||||