Consolidated statement of changes in equity

Balance at 1 January 2023

0

-

-

(0.7)

(0.7)

-

(0.7)

Acquired in business combination

0

-

-

2.0

2.0

14.4

16.4

Result for the year

-

-

-

(56.3)

(56.3)

0.5

(55.8)

Other comprehensive income

Remeasurement IAS19

-

-

(0.2)

(0.2)

-

(0.2)

Cash flow hedge - Costs of hedging reserve

-

-

1.1

-

1.1

-

1.1

Translation movements

-

-

(28.1)

-

(28.1)

-

(28.1)

Total other comprehensive income

-

-

(27.0)

(0.2)

(27.2)

-

(27.2)

Total comprehensive income

0

-

(27.0)

(54.5)

(81.5)

14.9

(66.6)

Transactions with owners

Shares issued

45.8

1,703.0

-

-

1,748.8

-

1,748.8

Share based payments

-

(1.0)

-

-

(1.0)

-

(1.0)

Transfer to/(from) accumulated losses

-

-

-

-

-

-

-

Dividend non-controlling interest

-

-

-

-

-

(1.1)

(1.1)

Total transactions with owners, recognised directly in equity

45.8

1,702.0

-

-

1,747.8

(1.1)

1,746.7

Balance at 31 December 2023

45.8

1,702.0

(27.0)

(55.2)

1,665.6

13.8

1,679.4

Balance at 1 January 2024

45.8

1,702.0

(27.0)

(55.2)

1,665.6

13.8

1,679.4

Result for the year

-

-

-

(79.7)

(79.7)

1.1

(78.6)

Other comprehensive income

Remeasurement IAS19

-

-

(0.3)

(0.3)

-

(0.3)

Cash flow hedge - Costs of hedging reserve

-

-

(7.2)

(0.5)

(7.7)

-

(7.7)

Translation movements

-

-

3.3

-

3.3

-

3.3

Total other comprehensive income

-

-

(3.9)

(0.8)

(4.7)

-

(4.7)

Total comprehensive income

-

-

(3.9)

(80.5)

(84.4)

1.1

(83.3)

Transactions with owners

Shares issued

1.1

-

-

1.1

-

1.1

Share based payments

-

1.2

(1.2)

-

-

-

Transfer to/(from) accumulated losses

-

-

-

-

-

-

-

Dividend non-controlling interest

-

-

-

-

-

(0.6)

(0.6)

Total transactions with owners, recognised directly in equity

1.1

1.2

(1.2)

-

1.1

(0.6)

0.5

Balance at 31 December 2024

46.9

1,703.2

(32.1)

(135.7)

1,582.3

14.2

1,596.5