EUR million | Note | 2025 | 2024 |
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 | Note | 2025 | 2024 |
| Consolidated statement of comprehensive income | |||
Result for the period | - | - | |
Other comprehensive income, items that may be reclassified subsequently to profit and loss, net of tax | |||
Cash flow hedges | 11 | - | |
| 1 | |||
| 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 | - | ||
| 1 | |||
Since of this year the Group has internal loans that are recognized as net investments in foreign operations in accordance with IAS 21 The Effects of Changes in Foreign Exchange Rates. |
EUR million | Note | 2025 | 2024 |
| 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 | Note | 2025 | 2024 |
| Equity and liabilitites | |||
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 | Note | 2025 | 2024 |
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) |
EUR million | Note | 2025 | 2024 |
| 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 | |||
Other cash flow from investing activities | |||
Cash flows from investing activities (B) | - | - | |
| Cash flow from financing activities: | |||
Purchase of treasury shares | 23 | ||
Change in current financial receivables, increase (-) / decrease (+) | |||
Change in current financial borrowings, increase (+) / decrease (-) | - | ||
Proceeds from non-current financial borrowings | |||
Payments 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 cap- | Share pre- | Treasury | Translation | and hedging | equity | Retained earn- | Total | ||
EUR million | Note | ital | mium | shares | reserve | reserves | reserve | ings | equity |
Equity, Jan 1, 2024 | - | - | |||||||
Result for the period | - | - | |||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | - | - | |||||||
Translation differences | |||||||||
Total comprehensive income for the period | - | - | |||||||
Dividends paid | 23 | - | - | ||||||
Acquisition of treasury shares | |||||||||
Share-based payments | 24 | - | - | ||||||
Other changes | 19 | - | - | ||||||
Total transactions with owners for the period | - | - | |||||||
Equity, Dec 31, 2024 | - | ||||||||
Equity, Jan 1, 2025 | - | ||||||||
Result for the period | - | - | |||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | |||||||||
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, Dec 31, 2025 | - | - |
| Other | |||||
| 2025 | Passenger | operations and | |||
| EUR million | Ca r Tyres | Heavy Tyres | Vianor | eliminations | Group |
Net sales from external customers | 801.2 | 203.0 | 362.9 | 6.4 | 1,373.6 |
Services | 94.1 | 94.1 | |||
Sales of goods | 801.2 | 203.0 | 268.9 | 6.4 | 1,279.6 |
Inter-segment net sales | 57.2 | 29.0 | 0.9 | -87.0 | |
Net sales | 858.4 | 232.0 | 363.8 | -80.6 | 1,373.6 |
Operating result | 28.3 | 24.3 | -3.5 | -13.2 | 35.8 |
% of net sales | 3.3% | 10.5% | -1.0% | 16.4% | 2.6% |
Financial income and expenses | -51.7 | ||||
Result before tax | -15.9 | ||||
Tax expense | 0.9 | ||||
Result for the period | -15.0 | ||||
Assets | 1,665.5 | 192.8 | 193.0 | 11.8 | 2,063.2 |
Unallocated assets | 250.6 | ||||
Total asset s | 2,313.8 | ||||
Liabilities | 216.9 | 43.6 | 53.1 | 0.6 | 314.2 |
Unallocated liabilities | 835.3 | ||||
Total liabilities | 1,149.5 | ||||
Capital expenditure | 109.4 | 8.7 | 5.1 | 3.7 | 126.9 |
Depreciation and amortization | 98.7 | 11.3 | 31.2 | 1.1 | 142.2 |
Other non-cash expenses | 1.4 | -0.3 | 0.2 | 0.0 | 1.3 |
| Other | |||||
| 2024 | Passenger | operations and | |||
| EUR million | Ca r Tyres | Heavy Tyres | Vianor | eliminations | Group |
Net sales from external customers | 725.2 | 204.9 | 353.6 | 6.1 | 1,289.8 |
Services | 86.9 | 86.9 | |||
Sales of goods | 725.2 | 204.9 | 266.7 | 6.1 | 1,202.9 |
Inter-segment net sales | 54.8 | 30.2 | 1.3 | -86.2 | |
Net sales | 779.9 | 235.1 | 354.9 | -80.1 | 1,289.8 |
Operating result | -15.6 | 30.0 | -3.8 | -8.8 | 1.8 |
% of net sales | -2.0% | 12.8% | -1.1% | 11.0% | 0.1% |
Financial income and expenses | -33.3 | ||||
Result before tax | -31.5 | ||||
Tax expense | 8.7 | ||||
Result for the period | -22.8 | ||||
Assets | 1,735.4 | 203.9 | 202.5 | 15.9 | 2 ,1 57.6 |
Unallocated assets | 266.1 | ||||
Total assets | 2,423.7 | ||||
Liabilities | 239.6 | 47. 9 | 48.1 | 0.0 | 335.6 |
Unallocated liabilities | 815.7 | ||||
Total liabilities | 1,151.3 | ||||
Capital expenditure | 325.3 | 10.8 | 8.0 | 6.0 | 350.1 |
Depreciation and amortization | 84.6 | 10.9 | 27.6 | 1.1 | 124.2 |
Other non-cash expenses | 4.6 | -0.6 | -0.3 | 0.0 | 3.7 |
| 2025 | ||||||
EUR million | Nordics | Other Europe | Americas | Other countries | Other | Group |
Net sales | 727.4 | 343.2 | 298.0 | 5.0 | - | 1,373.6 |
Services | 94.1 | - | - | - | 94.1 | |
Sales of goods | 633.3 | 343.2 | 298.0 | 5.0 | - | 1,279.6 |
Assets | 916.3 | 617.2 | 538.0 | 0.0 | -8.3 | 2,063.2 |
Unallocated assets | 250.6 | |||||
Total assets | 2,313.8 | |||||
Capital expenditure | 38.0 | 80.6 | 8.3 | 0.0 | 0.0 | 126.9 |
| 2024 | ||||||
EUR million | Nordics | Other Europe | Americas | Other countries | Other | Group |
Net sales | 696.2 | 319.6 | 270.3 | 3.7 | - | 1,289.8 |
Services | 86.9 | - | - | - | 86.9 | |
Sales of goods | 609.3 | 319.6 | 270.3 | 3.7 | - | 1,202.9 |
Assets | 966.8 | 579.1 | 621.2 | 0.0 | -9.4 | 2,157.6 |
Unallocated assets | 266.1 | |||||
Total assets | 2,423.7 | |||||
Capital expenditure | 66.7 | 250.0 | 33.4 | 0.0 | 0.0 | 350.1 |
EUR million | 2025 | 2024 |
Raw materials | 336.8 | 274.7 |
Goods purchased for resale | 218.7 | 242.3 |
Wages and social security contributions on goods sold | 82.6 | 74.3 |
Other costs | 219.3 | 213.6 |
Depreciation of production | 91.0 | 77. 2 |
Sales freights | 72.4 | 78.2 |
Warehousing | 63.1 | 69.4 |
Change in inventories | 8.3 | 26.3 |
Total | 1,092.3 | 1,056.0 |
EUR million | 2025 | 2024 |
| Gains on sale of property, plant and | ||
equipment | 0.6 | 0.5 |
Other income | 1.6 | 1.9 |
Total | 2.2 | 2.4 |
EUR million | 2025 | 2024 |
| Losses on sale and disposals of tangible | ||
fixed assets | 0.5 | 0.0 |
Expensed credit losses and provisions | -0.3 | 0.0 |
Other expenses | 1.6 | 0.9 |
Total | 1.8 | 1.0 |
EUR million | 2025 | 2024 |
Audit fee | 1.2 | 1.0 |
Tax services | - | - |
Other services | 0.0 | 0.1 |
Total | 1.2 | 1.1 |
EUR million | 2025 | 2024 |
Intangible rights | 3.8 | 3.8 |
Other intangible assets | 0.7 | 0.8 |
Buildings | 12.2 | 9.6 |
Machinery and equipment | 72.0 | 61.9 |
Right of use asset | 50.2 | 45.6 |
Other tangible assets | 3.3 | 2.5 |
Total | 142.2 | 124.2 |
EUR million | 2025 | 2024 |
Production | 91.0 | 77. 2 |
Selling, marketing and R&D | 40.0 | 35.9 |
Administration | 11.2 | 11.1 |
Total | 142.2 | 124.2 |
EUR million | 2025 | 2024 |
Wages and salaries | 223.8 | 209.6 |
| Pension contributions - defined contribution | ||
plans | 23.5 | 22.8 |
Share-based payments | 1.9 | -0.2 |
Other social security contributions | 26.0 | 24.1 |
Total | 275.3 | 256.3 |
2025 | 2024 | |
| Group employees | ||
Average | 4,176 | 3,850 |
At the end of the review period | 3,959 | 3,810 |
EUR million | 2025 | 2024 |
| Interest income | ||
Financial assets measured at amortized cost | 2.6 | 7.4 |
| Dividend income | ||
| Non-current financial investments | ||
measured at fair value through other comprehensive income | 0.0 | 0.0 |
Exchange rate gains and changes in fair value | ||
Financial assets and liabilities at amortized cost | 20.7 | 10.9 |
Foreign currency derivatives | 25.3 | 18.4 |
Other financial income | 0.0 | 0.1 |
Total | 48.7 | 37.0 |
EUR million | 2025 | 2024 |
| Interest expenses | ||
Financial liabilities measured at amortized cost | -32.8 | -33.0 |
| Interest rate derivatives designated | ||
as hedges | -1.0 | 2.0 |
Lease liabilities | -4.8 | -4.5 |
Exchange rate losses and changes in fair value | ||
Financial assets and liabilities at amortized cost | -30.4 | -15.9 |
Foreign currency derivatives | -28.3 | -16.1 |
Other financial expenses | -3.2 | -2.8 |
Total | -100.4 | -70. 2 |
EUR million | 2025 | 2024 |
Current tax expense | -6.5 | -12.8 |
Adjustment for prior periods | -1.3 | 0.7 |
Change in deferred tax | 8.7 | 20.8 |
Total | 0.9 | 8.7 |
EUR million | 2025 | 2024 |
Result before tax | -15.9 | -31.5 |
| Taxes calculated according to the Finnish | ||
tax rate of 20% | 3.2 | 6.3 |
| Effect of deviant tax rates in foreign | ||
subsidiaries | -0.6 | -1.6 |
Tax exempt revenues | 0.2 | 0.4 |
Non-deductible expenses | -0.5 | -0.5 |
Adjustment for prior periods | -0.8 | 3.9 |
| Utilization of previously unrecognized tax | ||
losses | 0.0 | 0.1 |
Other items | -0.6 | 0.2 |
Tax expense | 0.9 | 8.7 |
| 2025 | Before | Tax | Net of |
| EUR million | tax amount | benefit | tax amount |
Cash flow hedges | 5.6 | -1.0 | 4.5 |
| Translation differences | |||
on foreign operations | -64.7 | -64.7 | |
Total | -59.1 | -1.0 | -60.1 |
| 2024 | Before | Tax | Net of |
| EUR million | tax amount | benefit | tax amount |
Cash flow hedges | -1.3 | 0.5 | -0.8 |
| Translation differences | |||
on foreign operations | 27.0 | 27.0 | |
Total | 25.7 | 0.5 | 26.2 |
EUR million | 2025 | 2024 |
| Result attributable to the equity holders | ||
of the parent | -15.0 | -22.8 |
| Result for the period to calculate the diluted | ||
earnings per share | -15.0 | -22.8 |
| Shares, 1,000 pcs | ||
Weighted average number of shares | 137,873 | 137, 8 69 |
Dilutive effect of the options | - | - |
Diluted weighted average number of shares | 137,873 | 137,8 69 |
| Earnings per share, euros | ||
Basic | -0.11 | -0.17 |
Diluted | -0.11 | -0.17 |
| Other | Advances and fixed | |||||
| 2025 | Machinery and | tangible | assets under | |||
EUR million | Land property | Buildings | equipment | assets | construction | Total |
Accumulated cost, Jan 1, 2025 | 27.7 | 401.4 | 1,214.2 | 67.5 | 305.1 | 2,015.9 |
Increase | 1.1 | -15.7 | -8.1 | -0.9 | 152.3 | 128.6 |
Decrease | -0.1 | -0.8 | -5.4 | -0.1 | -0.1 | -6.5 |
Transfers between items | 0.0 | 56.2 | 179.1 | 6.7 | -252.9 | -10.9 |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 | ||
Exchange differences | -0.3 | -20.1 | -38.1 | -1.6 | -7.9 | -67.9 |
Accumulated cost, Dec 31, 2025 | 28.5 | 421.0 | 1,341.7 | 71.6 | 196.5 | 2,059.2 |
Accum. Depreciation, Jan 1, 2025 | 0.0 | -103.4 | -720.9 | -14.9 | -839.1 | |
Depreciation for the period | -12.2 | -72.0 | -3.3 | -87.6 | ||
Decrease | 0.5 | 3.1 | 0.0 | 3.5 | ||
Other changes | 0.0 | |||||
Exchange differences | 1.9 | 10.2 | 0.4 | 12.5 | ||
Accum. Depreciation, Dec 31, 2025 | 0.0 | -113.2 | -779.6 | -17.8 | -910.6 | |
Carrying amount, Dec 31, 2025 | 28.4 | 307.8 | 562.0 | 53.8 | 196.5 | 1,148.6 |
| Other | Advances and fixed | |||||
| 2024 | Machinery and | tangible | assets under | |||
EUR million | Land property | Buildings | equipment | assets | construction | Total |
Accumulated cost, Jan 1, 2024 | 27.6 | 274.1 | 1,049.9 | 51.4 | 244.5 | 1 ,6 47. 5 |
Increase | 0.1 | 3.4 | 22.0 | 0.8 | 323.6 | 349.9 |
Decrease | 0.0 | -0.1 | -1.7 | 0.0 | 0.0 | -1.9 |
Transfers between items | 115.8 | 127.4 | 14.8 | -264.8 | -6.8 | |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | 8.2 | 16.7 | 0.6 | 1.8 | 27. 2 |
Accumulated cost, Dec 31, 2024 | 27.7 | 401.4 | 1,214.2 | 6 7. 5 | 305.1 | 2,015.9 |
Accum. Depreciation, Jan 1, 2024 | 0.0 | -93.2 | -656.9 | -12.2 | -762.3 | |
Depreciation for the period | -9.6 | -61.9 | -2.5 | -74.0 | ||
Decrease | 0.1 | 1.4 | 0.0 | 1.5 | ||
Other changes | 0.0 | 0.0 | 0.0 | 0.0 | ||
Exchange differences | -0.7 | -3.5 | -0.2 | -4.3 | ||
Accum. Depreciation, Dec 31, 2024 | 0.0 | -103.4 | -720.9 | -14.9 | -839.1 | |
Carrying amount, Dec 31, 2024 | 27.7 | 298.0 | 493.3 | 52.7 | 305.1 | 1,176.8 |
| Other | ||||
| 2025 | Intangible | intangible | ||
EUR million | Goodwill | rights | assets | Total |
Accumulated cost, Jan 1, 2025 | 76.0 | 91.9 | 26.7 | 194.7 |
Increase | 0.7 | 0.7 | ||
Decrease | -0.1 | 0.0 | -0.1 | |
Transfers between items | 10.8 | 0.1 | 10.9 | |
Other changes | 0.0 | 0.0 | 0.0 | |
| Exchange | ||||
differences | 0.5 | 0.1 | 0.0 | 0.6 |
Accumulated cost, Dec 31, 2025 | 76.6 | 103.5 | 26.7 | 206.8 |
| Accum. | ||||
Depreciation, Jan 1, 2025 | -14.5 | -78.6 | -23.3 | -116.5 |
Depreciation for the period | -3.8 | -0.7 | -4.5 | |
Decrease | 0.1 | 0.0 | 0.1 | |
| Other changes | ||||
| Exchange | ||||
differences | 0.0 | -0.1 | 0.0 | -0.1 |
| Accum. | ||||
Depreciation, Dec 31, 2025 | -14.5 | -82.4 | -24.0 | -121.0 |
Carrying amount, Dec 31, 2025 | 62.0 | 21.1 | 2.7 | 85.8 |
| Other | ||||
| 2024 | Intangible | intangible | ||
EUR million | Goodwill | rights | assets | Total |
Accumulated cost, Jan 1, 2024 | 76.6 | 84.5 | 27.1 | 188.2 |
Increase | 1.0 | 0.0 | 1.0 | |
Decrease | -0.6 | -0.6 | ||
Transfers between items | 6.5 | 0.3 | 6.8 | |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
| Exchange | ||||
differences | -0.6 | 0.0 | -0.1 | -0.7 |
Accumulated cost, Dec 31, 2024 | 76.0 | 91.9 | 26.7 | 194.7 |
| Accum. | ||||
Depreciation, Jan 1, 2024 | -14.3 | -74.9 | -22.9 | -112.1 |
Depreciation for the period | -3.8 | -0.8 | -4.6 | |
Decrease | 0.3 | 0.3 | ||
Other changes | -0.3 | 0.0 | -0.3 | |
| Exchange | ||||
differences | 0.0 | 0.0 | 0.1 | 0.1 |
| Accum. | ||||
Depreciation, Dec 31, 2024 | -14.5 | -78.6 | -23.3 | -116.5 |
Carrying amount, Dec 31, 2024 | 61.5 | 13.3 | 3.4 | 78.2 |
EUR million | Dec 31, 2025 |
Passenger Car Tyres | 61.1 |
He avy Ty res | 0.9 |
Vianor | - |
Total goodwill | 62.0 |
| Impairment | Goodwill | ||
| EUR million | loss | Dec 31, 2025 | |
Passenger Car Tyres | 61.1 | - | 61.1 |
He avy Ty res | 0.9 | - | 0.9 |
Vianor | - | - | 0.0 |
Total goodwill | 62.0 | - | 62.0 |
| Machinery and | ||||
EUR million | Land property | Buildings | equipment | Total |
Accumulated cost, Jan 1, 2025 | 1.5 | 261.6 | 8.5 | 271.6 |
Increase | 0.0 | 35.0 | 2.5 | 37.5 |
Decrease | -0.1 | -38.5 | -2.2 | -40.8 |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | -3.0 | -0.2 | -3.2 |
Accumulated cost, Dec 31, 2025 | 1.4 | 255.2 | 8.5 | 265.1 |
Accum. Depreciation, Jan 1, 2025 | -0.4 | -144.0 | -2.8 | -147.1 |
Depreciation for the period | -0.1 | - 47.2 | -2.9 | -50.2 |
Decrease | 0.1 | 37.0 | 1.6 | 38.7 |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | 2.0 | 0.0 | 2.1 |
Accum. Depreciation, Dec 31, 2025 | -0.4 | -152.1 | -4.0 | -156.5 |
Carrying amount, Dec 31, 2025 | 1.0 | 103.1 | 4.5 | 108.6 |
| 2024 | Machinery and | |||
EUR million | Land property | Buildings | equipment | Total |
Accumulated cost, Jan 1, 2024 | 1.4 | 241.6 | 4.8 | 247.8 |
Increase | 0.2 | 44.9 | 4.9 | 50.0 |
Decrease | -0.1 | -21.8 | -1.2 | -23.0 |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | -3.1 | 0.0 | -3.1 |
Accumulated cost, Dec 31, 2024 | 1.5 | 261.7 | 8.5 | 271.6 |
Accum. Depreciation, Jan 1, 2024 | -0.3 | -120.9 | -1.9 | -123.1 |
Depreciation for the period | -0.1 | -43.4 | -2.1 | -45.6 |
Decrease | 0.1 | 19.0 | 1.2 | 20.2 |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | 1.3 | 0.0 | 1.3 |
Accum. Depreciation, Dec 31, 2024 | -0.4 | -144.0 | -2.8 | -147.1 |
Carrying amount, Dec 31, 2024 | 1.1 | 117.7 | 5.7 | 124.5 |
2025 | 2024 | ||||||||
| Carrying | Fair value | Carrying | Fair value | ||||||
EUR million | Note | amount | Level 1 | Level 2 | Level 3 | amount | Level 1 | Level 2 | Level 3 |
| Financial assets | |||||||||
| Fair value through profit or loss | |||||||||
Derivatives held for trading | 30 | 2.8 | - | 2.8 | - | 1.9 | - | 1.9 | - |
Derivatives designated as hedges | 30 | 9.9 | - | 9.9 | - | 14.1 | - | 14.1 | - |
Unquoted securities | 17 | 2.5 | - | - | 2.5 | 2.9 | - | - | 2.9 |
| Amortized cost | |||||||||
Trade and other receivables | 21 | 253.3 | - | 253.3 | - | 276.3 | - | 276.3 | - |
Money market instruments | 22 | - | - | - | - | - | - | - | - |
Cash in hand and at bank | 22 | 146.9 | - | 146.9 | - | 176.1 | - | 176.1 | - |
| Fair value through other comprehensive income | |||||||||
Unquoted shares | 17 | 0.2 | - | - | 0.2 | 0.2 | - | - | 0.2 |
Total financial assets | 415.7 | - | 412.9 | 2.8 | 471.5 | - | 468.4 | 3.1 | |
| Financial liabilities | |||||||||
| Fair value through profit or loss | |||||||||
Derivatives held for trading | 30 | 2.2 | - | 2.2 | - | 1.1 | - | 1.1 | - |
Derivatives designated as hedges | 30 | 3.5 | - | 3.5 | - | 13.2 | - | 13.2 | |
| Amortized cost | |||||||||
Interest-bearing financial liabilities | 27 | 696.9 | - | 705.4 | - | 659.6 | - | 676.8 | - |
Trade and other payables | 28 | 143.6 | - | 143.6 | - | 160.6 | - | 160.6 | - |
Total financial liabilities | 846.1 | - | 854.7 | - | 834.6 | - | 851.7 | - |
| Invest- | |||
| ments in | Unquoted | Unquoted | |
| EUR million | associates | securities | shares |
Accumulated cost, Jan 1, 2025 | 0.1 | 2.9 | 0.2 |
Net exchange differences | - | -0.3 | - |
Carrying amount, Dec 31, 2025 | 0.1 | 2.5 | 0.2 |
Carrying amount, Dec 31, 2024 | 0.1 | 2.9 | 0.2 |
EUR million | 2025 | 2024 |
Other non-current receivables | 27.4 | 21.0 |
Total | 27.4 | 21.0 |
| Recognized in other | ||||||
| Dec 31, | Adjustments | Recognized in | comprehensive | Net exchange | Dec 31, | |
| EUR million | 2024 | between items | income statement | income | differences | 2025 |
| Deferred tax assets | ||||||
Inventories | 10.6 | -1.4 | 9.2 | |||
Property, plant and equipment and intangible assets | 5.9 | 11.1 | 17.0 | |||
Lease liabilities | 27.9 | -2.9 | -0.6 | 24.3 | ||
Provisions and accruals | 4.2 | 0.5 | 4.7 | |||
Tax losses carried forward | 28.3 | 4.0 | 32.3 | |||
Cash flow hedges | 1.1 | 0.1 | -0.7 | 0.5 | ||
Other items | 9.0 | -8.9 | 0.1 | |||
Total | 87.1 | 0.0 | 2.4 | -0.7 | -0.6 | 88.2 |
Deferred tax assets offset against deferred tax liabilities | -32.3 | 4.5 | -27.7 | |||
Deferred tax assets | 54.8 | 0.0 | 6.9 | -0.7 | -0.6 | 60.4 |
| Deferred tax liabilities | ||||||
Property, plant and equipment and intangible assets | 7.4 | -1.9 | 5.5 | |||
Right of use assets | 26.8 | -4.3 | 0.7 | 23.2 | ||
Untaxed reserves | 0.6 | 0.0 | 0.6 | |||
Cash flow hedges | 1.0 | 0.0 | 0.4 | 1.4 | ||
Other items | 0.2 | -0.1 | 0.0 | |||
Total | 36.0 | 0.0 | -6.4 | 0.4 | 0.7 | 30.8 |
Deferred tax liabilities offset against deferred tax assets | -32.3 | 4.5 | -27.7 | |||
Deferred tax liabilities | 3.7 | 0.0 | -1.8 | 0.4 | 0.7 | 3.0 |
| Recognized in other | ||||||
| Dec 31, | Adjustments | Recognized in | comprehensive | Net exchange | Dec 31, | |
| EUR million | 2023 | between items | income statement | income | differences | 2024 |
| Deferred tax assets | ||||||
Inventories | 9.3 | 1.3 | 10.6 | |||
Property, plant and equipment and intangible assets | 1.8 | 4.1 | 5.9 | |||
Lease liabilities | 28.5 | -0.8 | 0.2 | 27.9 | ||
Provisions and accruals | -0.7 | 0.3 | 4.6 | 4.2 | ||
Tax losses carried forward | 33.5 | 0.6 | -5.8 | 28.3 | ||
Cash flow hedges | 0.0 | - | 1.1 | 1.1 | ||
Other items | 0.1 | 0.3 | 8.6 | 9.0 | ||
Total | 72.6 | 1.2 | 12.0 | 1.1 | 0.2 | 87.1 |
Deferred tax assets offset against deferred tax liabilities | -17.6 | -14.6 | -32.3 | |||
Deferred tax assets | 55.0 | 1.2 | -2.6 | 1.1 | 0.2 | 54.8 |
| Deferred tax liabilities | ||||||
Property, plant and equipment and intangible assets | 14.9 | 0.5 | -8.0 | 7.4 | ||
Right of use assets | 27.4 | -0.4 | -0.2 | 26.8 | ||
Untaxed reserves | 0.0 | 0.6 | 0.6 | |||
Cash flow hedges | 0.4 | - | 0.5 | 1.0 | ||
Other items | 1.7 | -0.4 | -1.1 | 0.2 | ||
Total | 44.3 | 0.1 | -8.8 | 0.5 | -0.2 | 36.0 |
Deferred tax liabilities offset against deferred tax assets | -17.6 | -14.6 | -32.3 | |||
Deferred tax liabilities | 26.7 | 0.1 | -23.4 | 0.5 | -0.2 | 3.7 |
EUR million | 2025 | 2024 |
Raw materials and supplies | 124.6 | 116.1 |
Work in progress | 10.7 | 11.7 |
Finished goods | 290.0 | 324.2 |
Total | 425.4 | 452.1 |
EUR million | 2025 | 2024 |
Trade receivables | 253.0 | 274.0 |
Accrued revenues and deferred expenses | 19.5 | 18.3 |
| Derivative financial instruments | ||
Designated as hedges | 3.3 | 1.9 |
| Measured at fair value through profit | ||
or loss | 2.8 | 1.9 |
Current tax assets | 7.3 | 4.4 |
Value added tax receivables | 15.7 | 24.4 |
Other receivables | 6.3 | 12.3 |
Total | 307.8 | 337.1 |
EUR million | 2025 | 2024 |
Annual discounts, purchases | 3.4 | 3.7 |
Financial items | 1.2 | 1.2 |
Social security contributions | 0.0 | 0.1 |
Insurances | 1.5 | 1.4 |
Other items | 13.4 | 12.0 |
Total | 19.5 | 18.3 |
EUR million | 2025 | 2024 |
Cash in hand and at bank | 146.9 | 176.1 |
Money market instruments | - | - |
Total | 146.9 | 176.1 |
| Number of | Paid-up | |||||
| shares, | Share | Share | unrestricted | Treasury | ||
| EUR million | 1,000 pcs | capital | premium | equity reserve | shares | Total |
Jan 1, 2024 | 137, 867 | 25.4 | 181.4 | 238.2 | -16.7 | 428.4 |
Acquisition/conveyance of treasury shares | 2 | 0.1 | 0.1 | |||
Dec 31, 2024 | 137,870 | 25.4 | 181.4 | 238.2 | -16.6 | 428.4 |
Jan 1, 2025 | 137,870 | 25.4 | 181.4 | 238.2 | -16.6 | 428.4 |
Acquisition/conveyance of treasury shares | 6 | 0.2 | 0.2 | |||
Dec 31, 2025 | 137,875 | 25.4 | 181.4 | 238.2 | -16.4 | 428.7 |
Instrument | PSP 2022–2024 | PSP 2023–2025 | PSP 2024–2026 | PSP 2025–2027 | RSP 2022–2024 | RSP 2023–2025 | RSP 2024–2026 | RSP 2025–2027 | Total | |
Issuing date | Feb 8, 2022 | Feb 7, 2023 | Feb 6,2024 | May 6,2025 | Feb 8, 2022 | Feb 7, 2023 | Feb 6,2024 | Feb 4,2025 | ||
Initial amount, pcs | 513,742 | 1,400,000 | 1,760,000 | 1,657,000 | 120,000 | 120,000 | 120,000 | 120,000 | 5,810,742 | |
Dividend adjustment | No | No | No | No | No | No | No | No | ||
Initial allocation date | Feb 8, 2022 | Feb 17, 2023 | Mar 1, 2024 | May 6,2025 | Dec 19, 2022 | Dec 12, 2023 | Feb | 19,2024 | ||
Beginning of earning period | Jan 1, 2022 | Jan 1, 2023 | Jan 1, 2024 | Jan 1, 2025 | Jan 1, 2022 | Jan 1, 2023 | Jan 1, 2024 | Jan 1, 2025 | ||
End of earning period | Dec 31, 2024 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2026 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2026 | Dec 31, 2027 | ||
Vesting date | Mar 31, 2025 | Apr 30, 2026 | Apr 30, 2027 | Apr 30, 2028 | Mar 31, 2025 | Mar 31, 2026 | Mar 31, 2027 | Mar 31, 2028 | ||
| Cumulative | Cumulative | Average earnings | Continued | Continued | Continued | Continued | ||||
| Segments | EBITDA, increase in | EBITDA, increase in | per share (EPS), | employment, | employment, | employment, | employment, | |||
| earnings per share | passenger car tire | passenger car tire | average return on | segments | segments | segments return on | segments | |||
| (EPS) growth % | production volume | production volume | capital employed | return on capital | return on capital | capital employed | return on capital | |||
| and segments | and reduction | and reduction | (ROCE%) and | employed (ROCE) | employed (ROCE) | (ROCE) for | employed (ROCE) | |||
| return on capital | in direct CO 2 | in direct CO 2 | reduction of Scope | for Management | for Management | Management Team | for Management | |||
| Vesting conditions | employed (ROCE) | emissions | emissions | 1 & 2 CO 2 emission | Tea m | Tea m | (excluding new CEO) | Tea m | ||
Maximum contractual life, years | 3.1 | 3.2 | 3.2 | 3.0 | 3.1 | 3.3 | 3.3 | 3.2 | 3.1 | |
Remaining contractual life, years | 0.0 | 0.3 | 1.3 | 2.3 | 0.0 | 0.3 | 1.3 | 2.3 | 1.2 | |
Number of persons at the end of reporting year | 0 | 132 | 143 | 84 | 0 | 2 | 3 | 0 | ||
Payment method | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | ||
Changes during period | PSP 2022–2024 | PSP 2023–2025 | PSP 2024–2026 | PSP 2025–2027 | RSP 2022–2024 | RSP 2023–2025 | RSP 2024–2026 | RSP 2025–2027 | Total | |
| Jan 1, 2025 | ||||||||||
Outstanding in the beginning of the period | 333,066 | 1,189,218 | 1,724,744 | 0 | 12,300 | 15,000 | 110,000 | 0 | 3,384,328 | |
Reserve in the beginning of the period | 180,676 | 210,782 | 35,256 | 0 | 107,700 | 105,000 | 10,000 | 0 | 649,414 | |
| Changes during period | ||||||||||
Granted | 0 | 0 | 0 | 1,748,968 | 0 | 0 | 0 | 0 | 1,748,968 | |
Forfeited | 11,714 | 140,146 | 270,284 | 198,788 | 800 | 7,500 | 0 | 0 | 629,232 | |
Earned (Gross) | 0 | 90,923 | 0 | 0 | 11,500 | 0 | 0 | 0 | 102,423 | |
Delivered (Net) | 0 | 0 | 0 | 0 | 5,735 | 0 | 0 | 0 | 5,735 | |
Expired | 513,742 | 1,098,295 | 0 | 0 | 108,500 | 0 | 0 | 0 | 1,720,537 | |
| Dec 31, 2025 | ||||||||||
Outstanding at the of the period | 0 | 90,923 | 1,454,460 | 1,550,180 | 0 | 7, 500 | 110,000 | 0 | 3,213,063 | |
Reserved at the of the period | 0 | 0 | 305,540 | 106,820 | 0 | 112,500 | 10,000 | 0 | 534,860 |
| 2025 | ||
| Fair value determination | ||
Share price at grant, EUR | 6.4 | |
Share price at reporting date, EUR | 9.5 | |
Expected dividend yield, % | 4.0% | |
Fair market value per share at grant, EUR | 5.7 | |
Valuation model | Dividend Discount | |
Total fair value Dec 31, 2025, EUR million | 2.4 | |
Impact on period profits and financial position | ||
Expenses for the financial year, share-based payments, EUR million | 1.9 | |
| Liabilities arising from share-based | ||
payments Dec 31, 2025, EUR million | 0.0 | |
| Estimated amount of cash to be paid | ||
under these plans, EUR million | 6.4 |
| Restruc- | |||
| Warranty | turing | ||
| EUR million | provision | provision | Total |
Jan 1, 2025 | 1.6 | 0.0 | 1.6 |
Provisions made | 1.6 | 0.0 | 1.6 |
Provisions used | 0.0 | 0.0 | 0.0 |
| Unused provisions | |||
reversed | -1.6 | 0.0 | -1.6 |
Dec 31, 2025 | 1.6 | 0.0 | 1.6 |
EUR million | 2025 | 2024 |
Current provisions | 1.6 | 1.6 |
EUR million | 2025 | 2024 |
| Non-current | ||
Loans from financial institutions and pension loans | 544.9 | 557. 3 |
Bond loans | 99.6 | 99.4 |
644.5 | 656.7 | |
| Current | ||
Commercial papers | 39.9 | 2.0 |
Current portion of non-current loans from financial institutions and pension loans | 12.5 | 0.9 |
52.4 | 2.9 | |
Total | 696.9 | 659.6 |
| 2025 | 2024 | |||
| Without | With | Without | With | |
| hedges | hedges | hedges | hedges | |
| Loans from financial | ||||
institutions and pension loans | 3.6% | 3.9% | 4.3% | 4.3% |
Bond loans | 5.3% | 5.3% | 5.3% | 5.3% |
Commercial papers | 2.3% | 2.3% | 4.5% | 4.5% |
Total | 3.7% | 4.0% | 4.5% | 4.4% |
EUR million | 2025 | 2024 |
Financial liabilities, non-current | 644.5 | 656.7 |
Financial liabilities, current | 52.4 | 2.9 |
Lease liabilities | 114.1 | 129.6 |
Liquid funds | -146.9 | -176.1 |
Total | 664.0 | 613.1 |
| 2025 | Carrying amount, | Translation | Carrying amount, | ||
| EUR million | Jan 1 | Cash flows | differences | Other changes | Dec 31 |
Financial liabilities, non-current | 656.7 | 0.3 | - | -12.5 | 644.5 |
Financial liabilities, current | 2.9 | 36.8 | - | 12.6 | 52.4 |
Lease liabilities | 129.6 | -50.1 | -0.8 | 35.4 | 114.1 |
Liquid funds | -176.1 | 28.2 | 1.0 | - | -146.9 |
Total | 613.1 | 15.3 | 0.1 | 35.5 | 664.0 |
| 2024 | Carrying amount, | Translation | Carrying amount, | ||
| EUR million | Jan 1 | Cash flows | differences | Other changes | Dec 31 |
Financial liabilities, non-current | 404.0 | 253.5 | - | -0.8 | 656.7 |
Financial liabilities, current | 104.2 | -102.1 | - | 0.8 | 2.9 |
Lease liabilities | 130.3 | -46.0 | -1.8 | 47.1 | 129.6 |
Liquid funds | -414.9 | 238.5 | 0.3 | - | -176.1 |
Total | 223.6 | 343.9 | -1.6 | 47.1 | 613.1 |
EUR million | 2025 | 2024 |
Trade payables | 143.6 | 160.6 |
Accrued expenses and deferred revenues | 135.2 | 131.5 |
Advance payments | 0.0 | 0.0 |
| Derivative financial instruments | ||
Designated as hedges | 3.6 | 6.2 |
Measured at fair value through profit or loss | 2.2 | 1.1 |
Current tax liabilities | 5.0 | 7.8 |
Value added tax liabilities | 25.7 | 30.3 |
Other liabilities | 14.0 | 18.0 |
Total | 329.4 | 355.5 |
EUR million | 2025 | 2024 |
| Significant items under accrued | ||
| expenses and deferred revenues | ||
| Wages, salaries and social security | ||
contributions | 37.0 | 31.5 |
Annual discounts, sales | 78.4 | 79.4 |
Commissions | 0.2 | 0.2 |
Marketing expenses | 0.9 | 1.0 |
Transportation costs | 1.2 | 0.0 |
Financial items | 6.2 | 7.2 |
Other items | 11.3 | 12.1 |
Total | 135.2 | 131.5 |
EUR million | Dec 31, 2025 | Dec 31, 2024 | ||||||||||||||
Functional currency | EUR | EUR | EUR | EUR | EUR | EUR | CZK | RON | EUR | EUR | EUR | EUR | EUR | EUR | CZK | RON |
Foreign currency | CAD | NOK | PLN | RON | SEK | USD | EUR | EUR | CAD | NOK | PLN | RON | SEK | USD | EUR | EUR |
Trade receivables | 24.2 | 41.2 | 16.9 | 0.4 | 25.1 | 22.5 | 13.4 | 0.0 | 20.5 | 29.5 | 15.0 | 2.0 | 23.6 | 11.7 | 27.0 | 0.0 |
Loans and receivables | 2.4 | 27.6 | 0.2 | 117.3 | 16.9 | 29.9 | 8.8 | 10.2 | 1.8 | 35.2 | 0.0 | 178.9 | 18.7 | 16.6 | 0.0 | 0.1 |
| Total currency | ||||||||||||||||
income | 26.6 | 68.9 | 17.2 | 117.7 | 42.0 | 52.4 | 22.2 | 10.2 | 22.3 | 64.6 | 15.0 | 181.0 | 42.3 | 28.2 | 27.0 | 0.1 |
Trade payables | -0.4 | 0.0 | -0.3 | -12.2 | 0.0 | -21.2 | -22.4 | -15.1 | -0.1 | 0.0 | -0.4 | 0.0 | 0.0 | -34.1 | -31.6 | -10.9 |
Borrowings | -27.8 | -41.7 | -7.1 | 0.0 | -18.5 | -27.4 | 0.0 | 0.0 | -21.6 | -40.1 | -8.2 | 0.0 | -13.8 | 0.0 | -1.6 | 0.0 |
| Total currency | ||||||||||||||||
expenditure | -28.2 | -41.7 | -7.4 | -12.2 | -18.5 | -48.6 | -22.4 | -15.1 | -21.7 | -40.1 | -8.6 | 0.0 | -13.8 | -34.1 | -33.2 | -10.9 |
| Foreign exchange | ||||||||||||||||
derivatives | 1.9 | -25.8 | -7.1 | -97.2 | -25.9 | -12.3 | 7.0 | 0.0 | -0.7 | -23.7 | -7.0 | -173.3 | -28.8 | -4.8 | 9.5 | 0.0 |
| Primary net | ||||||||||||||||
exposure | 0.3 | 1.4 | 2.7 | 8.4 | -2.4 | -8.5 | 6.8 | -4.9 | -0.1 | 0.8 | -0.7 | 7.7 | -0.3 | -10.7 | 3.2 | -10.9 |
EUR million | Dec 31, 2025 | Dec 31, 2024 |
| Currency of net investment | ||
CAD | 22.5 | 22.8 |
CZK | 10.6 | 14.5 |
NOK | 52.2 | 53.2 |
RON | 397.7 | 198.6 |
SEK | 44.6 | 43.3 |
USD | 469.1 | 527.7 |
Dec 31, 2025 | Dec 31, 2024 | |||||||
Base currency | Base currency | |||||||
10% stronger | 10% weaker | 10% stronger | 10% weaker | |||||
| Income | Income | Income | Income | |||||
| EUR million | statement | Equity | statement | Equity | statement | Equity | statement | Equity |
| Base currency / Quote currency | ||||||||
EUR/CAD | 0.0 | - | 0.0 | - | -0.5 | - | -0.1 | - |
EUR/CZK | 0.7 | - | -0.7 | - | 0.4 | - | -0.4 | - |
EUR/PLN | -0.3 | - | 0.3 | - | 0.1 | - | -0.1 | - |
EUR/NOK | -0.4 | - | 0.2 | - | -0.4 | - | -0.1 | - |
EUR/RON | -1.3 | - | 1.3 | - | -1.9 | - | 1.9 | - |
EUR/SEK | 0.1 | - | -0.5 | - | 0.0 | - | 0.0 | - |
EUR/USD | 0.8 | - | -0.8 | - | 1.0 | - | -1.0 | - |
Dec 31, 2025 | Dec 31, 2024 | |||||||
Interest rate | Interest rate | |||||||
1%-point higher | 1%-point lower | 1%-point higher | 1%-point lower | |||||
| Income | Income | Income | Income | |||||
| EUR million | statement | Equity | statement | Equity | statement | Equity | statement | Equity |
Impact of interest rate change | -5.5 | 5.9 | 5.5 | -5.9 | -5.5 | 8.8 | 5.5 | -8.8 |
Dec 31, 2025 | Dec 31, 2024 | |||||||
Electricity price | Electricity price | |||||||
5 EUR/MWh higher | 5 EUR/MWh lower | 5 EUR/MWh higher | 5 EUR/MWh lower | |||||
| Income | Income | Income | Income | |||||
| EUR million | statement | Equity | statement | Equity | statement | Equity | statement | Equity |
| Impact of electricity price change | ||||||||
Electricity forwards. Finland | - | 1.4 | - | -1.4 | - | 1.0 | - | -1.0 |
VPPA*, Romania | - | 2.3 | - | -2.3 | - | 2.2 | - | -2.2 |
| 2025 | ||||||||
| Carrying | Contractual maturities* | |||||||
EUR million | amount | 2026 | 2027 | 2028 | 2029 | 2030 | 2031– | Total |
| Non-derivative financial liabilities | ||||||||
| Loans from financial institutions and pension loans | ||||||||
Fixed rate loans | 2.4 | -0.6 | -0.6 | -0.6 | -0.5 | -0.3 | - | -2.5 |
Floating rate loans | 555.1 | -32.0 | -336.4 | -128.7 | -29.4 | -25.0 | -48.1 | -599.6 |
Bond loans | 99.6 | -5.1 | -5.1 | -105.1 | - | - | - | -115.4 |
Commercial papers | 39.9 | -40.0 | - | - | - | - | - | -40.0 |
Trade and other payables | 143.6 | -143.6 | - | - | - | - | - | -143.6 |
Bank overdraft | - | - | - | - | - | - | - | - |
Lease liabilities | 114.1 | -44.2 | -27.1 | -19.3 | -11.0 | -6.7 | -17.9 | -126.2 |
| Derivative financial liabilities | ||||||||
| Interest rate derivatives | ||||||||
Designated as hedges | 1.7 | -1.3 | -0.7 | 0.1 | 0.2 | 0.3 | 0.4 | -1.0 |
| Foreign currency derivatives | ||||||||
| Measured at fair value through profit or loss | ||||||||
Cashflow out | 2.2 | -208.3 | - | - | - | - | - | -208.3 |
Cashflow in Electricity derivatives | -2.8 | 208.6 | - | - | - | - | - | 208.6 |
Designated as hedges, Finland | 0.3 | -0.3 | -0.1 | 0.0 | 0.0 | - | - | -0.3 |
Designated as hedges, Romania | -8.4 | 1.5 | 1.5 | 1.3 | 1.1 | 1.0 | 4.5 | 10.9 |
Total | 947. 5 | -265.1 | -368.5 | -252.4 | -39.6 | -30.8 | -61.1 | -1,017. 5 |
| 2024 | ||||||||
| Carrying | Contractual maturities* | |||||||
EUR million | amount | 2025 | 2026 | 2027 | 2028 | 2029 | 2030– | Total |
| Non-derivative financial liabilities | ||||||||
| Loans from financial institutions and pension loans | ||||||||
Fixed rate loans | 2.9 | -0.6 | -0.6 | -0.6 | -0.6 | -0.5 | -0.3 | -3.1 |
Floating rate loans | 555.2 | -24.8 | -328.9 | -131.7 | -28.1 | -30.5 | -74.5 | -618.6 |
Bond loans | 99.4 | -5.1 | -5.1 | -5.1 | -105.1 | 0.0 | 0.0 | -120.5 |
Commercial papers | 2.0 | -2.0 | - | - | - | - | - | -2.0 |
Trade and other payables | 160.6 | -160.6 | - | - | - | - | - | -160.6 |
Bank overdraft | 0.2 | -0.2 | - | - | - | - | - | -0.2 |
Lease liabilities | 129.6 | -48.5 | -35.6 | -19.0 | -11.5 | -6.6 | -21.3 | -142.5 |
| Derivative financial liabilities | ||||||||
| Interest rate derivatives | ||||||||
Designated as hedges | 4.0 | -0.8 | -1.8 | -1.0 | -0.2 | -0.1 | -0.1 | -4.0 |
| Foreign currency derivatives | ||||||||
| Measured at fair value through profit or loss | ||||||||
Cashflow out | 1.1 | -318.5 | - | - | - | - | - | -318.5 |
Cashflow in Electricity derivatives | -1.9 | 318.1 | - | - | - | - | - | 318.1 |
Designated as hedges, Finland | 1.2 | -0.6 | -0.5 | -0.2 | 0.0 | - | - | -1.3 |
Designated as hedges, Romania | -6.1 | 0.5 | 1.6 | 1.4 | 1.0 | 0.6 | 2.8 | 7. 9 |
Total | 948.2 | -243.2 | -370.9 | -156.2 | -144.5 | -37.2 | -93.3 | -1,045.3 |
Dec 31, 2025 | Dec 31, 2024 | |||
| Trade receivables | Impairment loss | Trade receivables | Impairment loss | |
| EUR million | gross amount | allowance | gross amount | allowance |
Not past due | 231.6 | -1.0 | 248.9 | -1.1 |
Past due less than 30 days | 14.3 | -0.3 | 19.6 | -0.4 |
Past due between 30 and 90 days | 5.6 | -0.3 | 2.6 | -0.1 |
Past due between 91 and 180 days | 1.5 | -0.2 | 1.2 | -0.2 |
Past due more than 180 days | 32.1 | -30.2 | 41.2 | -37.6 |
Total | 285.0 | -32.0 | 313.4 | -39.5 |
EUR million | 2025 | 2024 |
Loss allowance, Jan 1 | 39.5 | 43.3 |
Write-offs | -8.1 | -3.3 |
Other changes | 0.9 | -0.6 |
Change in loss allowance recognized in profit or loss | -0.3 | - |
Loss allowance, Dec 31 | 32.0 | 39.5 |
EUR million | 2025 | 2024 |
Average interest-bearing liabilities | 940.7 | 801.3 |
Less: Average liquid funds | 111.3 | 198.8 |
Average net debt | 829.4 | 602.5 |
Operating profit | 35.8 | 1.8 |
Add: Depreciations, amortizations and impairments | 142.2 | 124.2 |
EBITDA | 178.1 | 126.0 |
Average net debt / EBITDA | 4.66 | 4.78 |
EUR million | 2025 | 2024 |
| Equity attributable to equity | ||
holders of the parent | 1,164.2 | 1,272.4 |
Add: Non-controlling interest | - | - |
Total equity | 1,164.2 | 1,272.4 |
Total assets | 2,313.8 | 2,423.7 |
Less: Advances received | 0.0 | 0.0 |
Adjusted total assets | 2,313.7 | 2,423.7 |
Equity ratio | 50.3% | 52.5% |
2025 | 2024 | |||||
| Notional | Fair value | Fair value | Notional | Fair value | Fair value | |
| EUR million | amount | assets | liabilities | amount | assets | liabilities |
| Derivatives measured at fair value through profit or loss | ||||||
| Foreign currency derivatives | ||||||
Currency forwards | 208.3 | 2.8 | 2.1 | 318.6 | 1.8 | 1.0 |
Currency options, purchased | 10.7 | 0.0 | - | 10.9 | 0.1 | - |
Currency options, written | 15.6 | - | 0.1 | 29.4 | - | 0.1 |
| Derivatives designated as cash flow hedges | ||||||
| Interest rate derivatives | ||||||
Interest rate swaps | 300.0 | 1.4 | 3.1 | 300.0 | 7.8 | 11.8 |
| Electricity derivatives | ||||||
Electricity forwards, Finland | 9.1 | 0.1 | 0.4 | 9.0 | 0.1 | 1.3 |
VPPA*, Romania | 35.6 | 8.4 | - | 36.4 | 6.1 | - |
| *Virtual Power Purchase Agreement |
| 2025 | |||||||
| Maturity | |||||||
2026 | 2027 | 2028 | 2029 | 2030 | 2031– | Total | |
| Interest rate swaps | |||||||
| Hedged item: Floating rate EUR debt | |||||||
Notional amount, EUR million | 50.0 | 100.0 | 150.0 | 300.0 | |||
Average fixed rate | 2.8% | 3.1% | 2.4% | 2.7% | |||
| Electricity forwards, Finland | |||||||
| Hedged item: Electricity system price | |||||||
Notional amount, EUR million | 3.7 | 2.9 | 1.4 | 0.7 | 8.6 | ||
Notional amount, GWh | 88 | 70 | 35 | 18 | 210 | ||
Average forward rate, e/MWh | 41.8 | 40.9 | 39.9 | 40.3 | 41.1 | ||
| Hedged item: Electricity Finnish | |||||||
| area price difference | |||||||
Notional amount, EUR million | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | ||
Notional amount, GWh | 59 | 53 | 26 | 18 | 155 | ||
Average forward rate, e/MWh | 2.8 | 2.1 | 2.9 | 3.5 | 2.7 | ||
| VPPA*, Romania | |||||||
| Hedged item: Electricity spot price | |||||||
Forecast notional amount, EUR million | 3.1 | 3.6 | 3.6 | 3.6 | 3.6 | 18.1 | 35.6 |
Forecast notional amount, GWh | 52 | 62 | 62 | 62 | 62 | 309 | 609 |
Average forward rate, e/MWh | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 |
| 2024 | |||||||
| Maturity | |||||||
2025 | 2026 | 2027 | 2028 | 2029 | 2030– | Tota l | |
| Interest rate swaps | |||||||
| Hedged item: Floating rate EUR debt | |||||||
Notional amount, EUR million | 50.0 | 100.0 | 150.0 | 300.0 | |||
Average fixed rate | 2.8% | 3.1% | 2.4% | 2.7% | |||
| Electricity forwards | |||||||
| Hedged item: Electricity system price | |||||||
Notional amount, EUR million | 3.5 | 3.0 | 1.8 | 0.7 | 9.1 | ||
Notional amount, GWh | 79 | 70 | 44 | 18 | 210 | ||
Average forward rate, e/MWh | 44.1 | 42.8 | 42.2 | 41.2 | 43.0 | ||
| Hedged item: Electricity Finnish | |||||||
| area price difference | |||||||
Notional amount, EUR million | 0.0 | 0.0 | |||||
Notional amount, GWh | 18 | 18 | |||||
Average forward rate, e/MWh | -1.3 | -1.3 | |||||
| VPPA*, Romania | |||||||
| Hedged item: Electricity spot price | |||||||
Forecast notional amount, EUR million | 0.7 | 3.1 | 3.6 | 3.6 | 3.6 | 21.7 | 36.4 |
Forecast notional amount, GWh | 13 | 52 | 62 | 62 | 62 | 371 | 621 |
Average forward rate, e/MWh | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 |
| 2025 | |||
| Interest rate | Electricity | ||
| derivatives | derivatives | ||
| Interest rate | Electricity | ||
| EUR million | swaps | forwards, Finland | VPPA*, Romania |
Notional amount | 300.0 | 9.1 | 35.6 |
Notional amount, GWh | - | 366 | 609 |
| Assets | |||
Carrying amount | 1.4 | 0.1 | 8.4 |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | receivables | receivables | receivables |
| Liabilities | |||
Carrying amount | 3.1 | 0.4 | - |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | payables | payables | payables |
| Change in value for recognizing hedge | |||
| ineffectiveness | |||
Hedged item | -1.9 | -0.6 | -2.4 |
Hedging instrument | 1.9 | 0.6 | 2.4 |
| Effective portion | |||
Amount recognized in other comprehensive income | 1.9 | 0.6 | 1.8 |
| Amount reclassified from the cash flow | |||
hedge reserve to profit or loss | 1.0 | 0.3 | - |
Line item in the income statement | Financial items | Cost of sales | Cost of sales |
| Ineffective portion | |||
Amount recognized in profit or loss | - | - | 0.6 |
| Other operating | Other operating | ||
| income or | income or | ||
Line item in the income statement | Financial items | expenses | expenses |
| 2024 | |||
| Interest rate | Electricity | ||
| derivatives | derivatives | ||
| Interest rate | Electricity | ||
| EUR million | swaps | forwards, Finland | VPPA*, Romania |
Notional amount | 300.0 | 9.0 | 36.4 |
Notional amount, GWh | - | 228 | 621 |
| Assets | |||
Carrying amount | 7.8 | 0.1 | 6.1 |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | receivables | receivables | receivables |
| Liabilities | |||
Carrying amount | 11.8 | 1.3 | - |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | payables | payables | payables |
| Change in value for recognizing hedge | |||
| ineffectiveness | |||
Hedged item | 3.5 | 3.0 | -6.1 |
Hedging instrument | -3.5 | -3.0 | 6.1 |
| Effective portion | |||
Amount recognized in other comprehensive income | -3.5 | -3.0 | 6.1 |
| Amount reclassified from the cash flow | |||
hedge reserve to profit or loss | -2.0 | 1.0 | - |
Line item in the income statement | Financial items | Cost of sales | Cost of sales |
| Ineffective portion | |||
Amount recognized in profit or loss | - | - | 0.0 |
| Other operating | Other operating | ||
| income or | income or | ||
Line item in the income statement | Financial items | expenses | expenses |
EUR million | 2025 | 2024 |
Cash flow hedge reserve, Jan 1 | 0.8 | 1.6 |
| Cash flow hedges | ||
Change in fair value recognized in other comprehensive income | ||
Interest rate swaps | 1.9 | -3.5 |
Electricity forwards, Finland | 0.6 | -3.0 |
VPPA*, Romania | 1.8 | 6.1 |
| Amount reclassified to profit or loss | ||
Interest rate swaps | 1.0 | -2.0 |
Electricity forwards, Finland | 0.3 | 1.0 |
VPPA*, Romania | - | - |
Tax effect | -1.0 | 0.5 |
Cash flow hedge reserve, Dec 31 | 5.3 | 0.8 |
EUR million | 2025 | 2024 |
| For own debt | ||
Pledged assets | 3.8 | 5.9 |
| Other own commitments | ||
Guarantees | 1.2 | 1.2 |
| Parent | |||||
| Group | Voting | company | |||
Domicile | Country | holding, % | rights, % | holding, % | |
| Parent company | |||||
Nokia | |||||
| Group companies | |||||
Nokian Heavy Tyres Ltd. | Nokia | Finland | 100 | 100 | 100 |
Levypyörä Oy | Nastola | Finland | 100 | 100 | |
Nokian Däck AB | Sweden | 100 | 100 | 100 | |
Nokian Dekk AS | Norway | 100 | 100 | 100 | |
Nokian Tyres GmbH | Germany | 100 | 100 | 100 | |
Nokian Tyres AG | Switzerland | 100 | 100 | 100 | |
Nokian Tyres SP Z.O.O | Poland | 100 | 100 | 100 | |
Nokian Tyres U.S. Holdings Inc. | USA | 100 | 100 | 100 | |
Nokian Tyres Inc | USA | 100 | 100 | ||
Nokian Tyres U.S. Operations LLC | USA | 100 | 100 | ||
Nokian Tyres Canada Inc. | Canada | 100 | 100 | 100 | |
Nokian Tyres s.r.o. | Czech Rep. | 100 | 100 | 100 | |
TOV Nokian Shina | Ukraine | 100 | 100 | 100 | |
Nokian Tyres Holding Oy | Nokia | Finland | 100 | 100 | 100 |
Nokian Tyres Trading (Shanghai) Co Ltd | China | 100 | 100 | ||
NT Tyre Machinery Oy | Nokia | Finland | 100 | 100 | |
Koy Nokian Nosturikatu 18 | Nokia | Finland | 100 | 100 | 100 |
Koy Nokian Rengaskatu 4 | Nokia | Finland | 100 | 100 | 100 |
Nokian Portti Oy | Turku | Finland | 100 | 100 | 100 |
Nokian Tyres Spain S.L.U. | Spain | 100 | 100 | 100 | |
Nokian Tyres Spain Operations S.L.U | Spain | 100 | 100 | 100 | |
Nokian Tyres Europe Operations S.R.L. | Romania | 100 | 100 | 100 |
1,000 euros | 2025 | 2024 |
| Key management personnel | ||
| Employee benefit expenses | ||
Short-term employee benefits | 4,221.4 | 4,006.4 |
Post-employment benefits | 225.7 | - |
Share-based payments | 6.3 | 19.9 |
Total | 4,453.4 | 4,026.3 |
| Remunerations | ||
| Paolo Pompei, President and CEO | ||
(January 1, 2025–) | 820.2 | - |
| Jukka Moisio, President and CEO | ||
(May 27, 2020–December 31, 2024) | - | 8 17.8 |
| Members of the Board of Directors | ||
Jukka Hienonen | 129.0 | 127.6 |
Elina Björklund | 90.0 | 85.8 |
Susanne Hahn | 72.4 | 70.3 |
Markus Korsten | 68.9 | 69.6 |
Elisa Markula | 65.4 | 62.6 |
Jouko Pölönen | 87.9 | 88.6 |
Antti Mäkinen | 61.2 | - |
1,000 euros | 2025 | 2024 |
| Prior members of the Board of Directors | ||
Pekka Vauramo | 2.8 | 88.6 |
Christopher Ostrander | 87.9 | 95.6 |
Reima Rytsölä | 4.2 | 66.1 |
Veronica Lindholm | - | 3.5 |
George Rietbergen | - | 3.5 |
Total | 669.7 | 761.8 |
1,000 euros | 2025 | 2024 |
Other key management personnel | 2,731.5 | 2,426.7 |
of which incentives for the reported period | 174.0 | 19.9 |
2025 | 2024 | |
| Granted, pcs | ||
Shares | 509,220 | 403,224 |
Share options | - | - |
| Held, pcs | ||
Shares | 116,058 | 146,855 |
Share options | - | - |
Exercisable | - | - |