Consolidated statement of changes in equity

Attributable to owners of the parent company

In millions of euro

Share capital

Share premium

Other reserves

Retained losses

Total

Non-controlling interest

Total equity

Balance at 1 January 2025

46.9

1,703.2

1,582.3

14.2

1,596.5

Profit for the year

-

-

-

54.6

54.6

0.9

55.5

Other comprehensive income

Remeasurement IAS19

-

-

-

-

-

-

-

Cash flow hedge - Costs of hedging reserve

-

-

5.9

-

5.9

-

5.9

Translation movements

-

-

-

-

Total other comprehensive income

-

-

-

-

Total comprehensive income

-

-

54.6

18.9

0.9

19.8

Transactions with owners

Equity restructuring

-

-

-

-

-

-

-

Share issue

3.7

1.5

-

-

5.2

-

5.2

Share based payments

-

-

-

-

-

-

-

-

-

-

-

Dividend non-controlling interest

-

-

-

-

-

Total transactions with owners, recognised directly in equity

3.7

1.5

-

2.8

2.1

Balance at 31 December 2025

50.7

1,704.7

1,604.1

14.3

1,618.4

Balance at 1 January 2024

45.8

1,702.0

1,665.6

13.8

1,679.4

Loss for the year

-

-

-

1.1

Other comprehensive income

Remeasurement IAS19

-

-

-

-

Cash flow hedge - Costs of hedging reserve

-

-

-

Translation movements

-

-

3.3

-

3.3

-

3.3

Total other comprehensive income

-

-

-

Total comprehensive income

-

-

1.1

Transactions with owners

Shares issued

1.1

-

-

-

1.1

-

1.1

Share based payments

-

1.2

-

-

-

-

-

-

-

-

-

-

-

Dividend non-controlling interest

-

-

-

-

-

Total transactions with owners, recognised directly in equity

1.1

1.2

-

1.1

0.5

Balance at 31 December 2024

46.9

1,703.2

1,582.3

14.2

1,596.5