1 January - 31 December MEUR | 2025 | 2024 | Note |
| Continuing operations | |||
Net sales | 1.2 | ||
Other operating income | 1.3 | ||
Materials and services | - | - | 1.4 |
Employee benefit expenses | - | - | 1.5 |
Other operating expenses | - | - | 1.6 |
Depreciation, amortisation and impairment | - | - | 1.9 |
Impairment of goodwill | - | 1.9, 3.2 | |
Operating profit | - | ||
Financial income | 1.10 | ||
Financial expenses | - | - | 1.10 |
Exchange rate differences (net) | - | - | |
Financial income and expenses | - | - | 1.10 |
Result before taxes | - | ||
Income taxes | - | 1.11 | |
Result for the period, continuing operations | - | ||
Result for the period, discontinued operations | 6 | ||
Result for the period | - | ||
| Attributable to: | |||
Equity holders of the parent company | - | ||
Continuing operations | - | ||
Discontinued operations | |||
| Earnings per share attributable to the equity holders of the parent company: | |||
Earnings per share, EUR | - | 4.4 | |
Diluted earnings per share, EUR | - | 4.4 | |
Earnings per share, EUR, continuing operations | - | 4.4 | |
Diluted earnings per share, EUR, continuing operations | - | 4.4 | |
Earnings per share, EUR, discontinued operations | 4.4 | ||
Diluted earnings per share, EUR, discontinued operations | 4.4 |
1 January - 31 December MEUR | 2025 | 2024 | Note |
Result for the period | - | ||
| Other comprehensive income, net of tax | |||
| Items not to be recognised through profit or loss | |||
Items arising from re-measurement of defined benefit plans, continuing op- erations | - | 2.6 | |
Items not to be recognised through profit or loss, total | - | ||
| Items potentially to be recognised through profit or loss | |||
Currency translation differences, continuing operations | - | ||
Currency translation differences, discontinued operations | - | ||
Items potentially to be recognised through profit or loss, total | - | ||
Other comprehensive income, total | - | ||
Total comprehensive income, after tax | - | ||
| Attributable to: | |||
Equity holders of the parent company | - | ||
Continued opererations | - | ||
Discontinued operations |
31 December MEUR | 2025 | 2024 | Note |
| ASSETS | |||
| Non-current assets | |||
Intangible assets | 3.1 | ||
Goodwill | |||
Other intangible assets | |||
Tangible assets | 3.3 | ||
Right-of-use assets | 3.4 | ||
| Other non-current assets | |||
Shares in associated companies and joint ventures | 3.5 | ||
Other shares and holdings | 3.5 | ||
Deferred tax assets | 1.9 | ||
Other receivables | 3.5 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 2.2 | ||
Trade receivables | 2.1, 4.1 | ||
Contract assets | 1.2, 2.1, 4.1 | ||
Income tax receivables | 2.1 | ||
Other receivables | 2.1, 4.1 | ||
Cash and cash equivalents | 4.1 | ||
Total current assets | |||
TOTAL ASSETS |
31 December MEUR | 2025 | 2024 | Note |
| EQUITY AND LIABILITIES | |||
| Equity | |||
Equity attributable to equity holders of the parent company | 4.3 | ||
Share capital | |||
Other reserves | - | - | |
Invested unrestricted equity reserve | |||
Retained earnings | |||
Total equity | |||
| Liabilities | |||
| Non-current liabilities | |||
Deferred tax liabilities | 1.9 | ||
Retirement benefit obligations | 2.6 | ||
Provisions | 2.5 | ||
Borrowings | 4.1 | ||
Lease liabilities | 3.4, 4.1 | ||
Other liabilities | 2.4 | ||
| Current liabilities | |||
Borrowings | 4,1 | ||
Lease liabilities | 3.4, 4.1 | ||
Trade and other payables | 2.3, 4.1 | ||
Income tax liabilities | 2.3 | ||
Provisions | 2.5 | ||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
1 January - 31 December MEUR | 2025 | 2024 | Note |
| Cash flows from operating activities | |||
Result for the period | - | ||
| Adjustments | |||
Income taxes | 1.11 | ||
Depreciation, amortisation and impairment | 1.9 | ||
Financial income and expenses | 1.10 | ||
Gains and losses on sale of tangible and intangible assets | - | - | |
Share of result of associated companies and joint ventures | - | - | 3.5 |
Provision | - | 2.5 | |
Non-cash adjustments related to the partial demerger | - | ||
Other adjustments | |||
| Net cash generated from operating activities before change | |||
in working capital | |||
| Change in working capital | |||
Change in trade and other receivables | - | ||
Change in inventories | - | - | |
Change in trade and other payables | - | ||
Change in working capital | - | ||
Interest and other financial expenses paid | - | - | |
Interest and other financial income received | |||
Income taxes paid | - | - | |
Net cash from operating activities |
1 January - 31 December MEUR | 2025 | 2024 | Note |
| Cash flows from investing activities | |||
Acquisitions of subsidiaries and businesses, net of cash acquired | - | - | 5.3 |
Purchases of property, plant and equipment and intangible assets | - | - | |
Proceeds from sale of property, plant and equipment and intangible as- sets | |||
Dividends received from joint venture | |||
Dividends received from other non-current investments | |||
Net cash from investing activities | - | - | |
Net cash from operating and investing activities | |||
| Cash flows from financing activities | |||
Proceeds from short-term borrowings | 4.1 | ||
Repayments of short-term borrowings | - | - | 4.1 |
Proceeds from long-term borrowings | 4.1 | ||
Repayments of long-term borrowings | - | - | 4.1 |
Repayments of lease liabilities | - | - | |
Dividends paid | - | - | |
Net cash from financing activities | - | - | |
Net change in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the period | |||
Impact of the partial demerger on net assets | - | ||
Effect of changes in foreign exchange rates | - | ||
Cash and cash equivalents at the end of the period | 4.1 |
| Consolidated statement of changes in equity | ||||||
| Currency translation | Invested unrestricted | Retained | ||||
MEUR | Share capital | differences | equity reserve | earnings | Total equity | Note |
Equity on 1 January 2024 | - | |||||
| Total comprehensive income | ||||||
Result for the period continuing operations | - | - | ||||
Result for the period discontinued operations | ||||||
Other comprehensive income items continuing operations | - | - | - | |||
Other comprehensive income items discontinued operations | - | - | ||||
Total comprehensive income | - | - | - | |||
| Transactions with shareholders | ||||||
Share-based benefits | 1.5 | |||||
Dividends paid | - | - | ||||
Returned dividends | ||||||
Transactions with shareholders, total | - | - | ||||
Equity on 31 December 2024 | - | |||||
Equity on 1 January 2025 | - | |||||
| Total comprehensive income | ||||||
Result for the period continuing operations | ||||||
Result for the period discontinued operations | ||||||
Other comprehensive income items continuing operations | ||||||
Other comprehensive income items discontinued operations | ||||||
Total comprehensive income | ||||||
| Transactions with shareholders | ||||||
Reduction of share capital | - | |||||
Share-based benefits | 1.5 | |||||
Dividends paid | - | - | ||||
Returned dividends | ||||||
Assets transferred in the partial demerger at fair value | - | - | ||||
Other effects of the partial demerger. | - | |||||
Transactions with shareholders, total | - | - | - | - | ||
Equity on 31 December 2025 | - |