Company statement of changes in equity

In millions of Euro

Share capital

Share premium

Other reserves

Legal reserve

Accumulated losses

Total

Balance at 1 January 2024

45.8

1,702.0

(27.0)

4.8

(60.0)

1,665.6

Acquired in business combinations

-

-

-

-

-

-

Result for the year

-

-

-

-

(79.7)

(79.7)

Transfer to legal reserve (note 4)

-

-

-

6.7

(6.7)

-

Remeasurement IAS19

-

-

-

-

(0.3)

(0.3)

Cash flow hedge - Costs of hedging reserve

-

-

(7.2)

-

(0.5)

(7.7)

Translation movements

-

-

3.3

-

-

3.3

Other comprehensive income

Total other comprehensive income

-

-

(3.9)

6.7

(87.2)

(84.4)

Transactions with owners

Shares issued

1.1

1.2

(1.2)

-

-

1.1

Share based payments

-

-

-

-

-

-

Balance at 31 December 2024

46.9

1,703.2

(32.1)

11.5

(147.2)

1,582.3

In millions of Euro

Share capital

Share premium

Other reserves

Legal reserve

Accumulated losses

Total

Balance at 1 January 2025

46.9

1,703.2

(32.1)

11.5

(147.2)

1,582.3

Result for the year

-

-

-

-

54.6

54.6

Transfer to legal reserve (note 4)

-

-

-

7.7

(7.7)

-

Remeasurement IAS19

-

-

-

-

-

-

Cash flow hedge - Costs of hedging reserve

-

-

5.9

-

-

5.9

Translation movements

-

-

(41.6)

-

-

(41.6)

Other comprehensive income

Total other comprehensive income

-

-

(35.7)

7.7

46.9

18.9

Transactions with owners

Shares issued

3.7

1.5

-

-

-

5.2

Share based payments

-

-

(2.4)

-

-

(2.4)

Balance at 31 December 2025

50.7

1,704.7

(70.2)

19.2

(100.3)

1,604.1