ANNUAL SUMMARY
INCOME STATEMENT
| Income Statement (in € m) | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Sales | 592.2 | 402.7 | 453.5 | 651.5 | 958.2 |
| Gross Profit | 31.6 | 20.9 | 36.8 | 82.3 | 113.1 |
| Other Income & Write-Offs | -15.7 | -6.5 | -5.1 | -19.7 | -9.2 |
| Administrative & General Expenses | -33.8 | -41.0 | -31.9 | -34.9 | -40.7 |
| Income from Associates | 31.2 | 47.4 | 32.4 | 38.2 | 15.9 |
| EBITDA | 51.0 | 58.2 | 60.8 | 105.3 | 120.8 |
| Depreciation | 17.0 | 12.6 | 18.3 | 23.0 | 25.1 |
| Financial Results | -22.3 | -20.7 | -20.8 | -24.7 | -18.8 |
| PreTax Earnings | 0.0 | 18.5 | 16.7 | 38.0 | 66.1 |
| Net Earnings | -12.4 | 39.9 | 10.4 | 30.4 | 48.0 |
BALANCE SHEET
| Balance Sheet (in € m) | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Fixed Assets (incl. Restricted Deposits) | 487.1 | 464.3 | 502.0 | 478.8 | 513.9 |
| Inventory | 25.8 | 21.3 | 31.9 | 47.9 | 80.5 |
| Assets for sale | 150.3 | 85.1 | 65.4 | 0.0 | 0.0 |
| Receivables from Clients | 419.2 | 419.2 | 526.5 | 632.3 | 678.2 |
| Restricted Deposits (short-term) | 13.9 | 1.9 | 0.5 | 0.8 | 14.5 |
| Cash Equivalent | 100.2 | 84.8 | 76.5 | 70.2 | 115.5 |
| Total Assets | 1,196.4 | 1,076.5 | 1,202.8 | 1,230.0 | 1,402.6 |
| Long-Term Debt | 383.2 | 292.6 | 267.5 | 268.9 | 229.1 |
| Other Long-Term Liabilities | 55.7 | 184.2 | 232.1 | 232.9 | 239.7 |
| Suppliers & Other Short-Term Liabilities | 386.5 | 292.1 | 417.6 | 476.3 | 565.8 |
| Short-Term Debt | 112.4 | 90.2 | 83.8 | 94.2 | 157.0 |
| Liabilities from Assets for Sale | 148.3 | 62.4 | 42.1 | 0.0 | 0.0 |
| Shareholder Funds | 110.4 | 154.9 | 159.7 | 157.6 | 211.0 |
| Total Liabilities | 1,196.4 | 1,076.5 | 1,202.8 | 1,230.0 | 1,402.6 |
CASH FLOW
| Cash Flow (in € m) | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Pre Tax Earnings | -13.6 | 46.3 | 17.1 | 47.0 | 66.1 |
| Depreciation | 17.0 | 12.6 | 18.3 | 23.0 | 25.1 |
| Other Operating Cash Flows | 1.3 | -60.6 | -11.1 | -4.6 | 8.1 |
| Change in Working Capital | 45.1 | -12.8 | 26.0 | -103.1 | -51.0 |
| Operating Cash Flow | 49.9 | -14.4 | 50.3 | -37.7 | 48.3 |
| Net Movement in Investments | 40.5 | 111.2 | -1.0 | 15.5 | -25.2 |
| Dividend Received | 31.7 | 46.7 | 36.2 | 38.7 | 38.8 |
| Net Investment Cash Flow | 72.2 | 157.9 | 35.2 | 54.3 | 13.6 |
| Free Cash Flow | 122.1 | 143.5 | 85.5 | 16.6 | 61.8 |
| Financing Cash Flow | -89.8 | -163.4 | -97.7 | -31.5 | -16.5 |
| Total Cash Flow | 32.3 | -19.9 | -12.2 | -14.9 | 45.3 |