| Opening balance as at 1 January 2025 |
30.7 |
418.0 |
72.8 |
-65.1 |
-24.3 |
32.7 |
464.8 |
24.5 |
489.3 |
| Profit for the period |
- |
- |
39.2 |
- |
- |
- |
39.2 |
-2.4 |
36.8 |
| Other comprehensive income/(loss) |
- |
- |
- |
- |
-19.1 |
-0.3 |
-19.4 |
-3.9 |
-23.3 |
| Total comprehensive income/(loss) for the period |
- |
- |
39.2 |
- |
-19.1 |
-0.3 |
19.8 |
-6.3 |
13.5 |
| Transactions with owners |
|
|
|
|
|
|
|
|
|
| Changes in interests in subsidiaries |
- |
- |
-3.8 |
- |
- |
- |
-3.8 |
-0.6 |
-4.4 |
| Changes in put option and liquidity obligation with non-controlling interests |
- |
- |
- |
1.8 |
- |
- |
1.8 |
- |
1.8 |
| Dividend |
- |
- |
-22.5 |
- |
- |
- |
-22.5 |
- |
-22.5 |
| Distribution of performance shares to employees |
- |
-0.2 |
4.5 |
- |
- |
-4.3 |
- |
- |
- |
| Share-based payments |
- |
- |
- |
- |
- |
7.3 |
7.3 |
- |
7.3 |
| Total transactions with owners |
- |
-0.2 |
-21.8 |
1.8 |
- |
3.0 |
-17.2 |
-0.6 |
-17.8 |
| Closing balance as at 30 June 2025 |
30.7 |
417.8 |
90.2 |
-63.3 |
-43.4 |
35.4 |
467.4 |
17.6 |
485.0 |
| |
|
|
|
|
|
|
|
|
|
| Opening balance as at 1 January 2026 |
30.7 |
417.8 |
131.7 |
-40.1 |
-48.2 |
40.9 |
532.8 |
12.1 |
544.9 |
| Profit for the period |
- |
- |
46.6 |
- |
- |
- |
46.6 |
-2.1 |
44.5 |
| Other comprehensive income/(loss) |
- |
- |
- |
- |
-18.4 |
0.8 |
-17.6 |
-0.8 |
-18.4 |
| Total comprehensive income/(loss) for the period |
- |
- |
46.6 |
- |
-18.4 |
0.8 |
29.0 |
-2.9 |
26.1 |
| Transactions with owners |
|
|
|
|
|
|
|
|
|
| Business combinations |
- |
- |
- |
- |
- |
- |
- |
7.6 |
7.6 |
| Changes in interests in subsidiaries |
- |
- |
- |
- |
- |
- |
- |
-0.4 |
-0.4 |
| Changes in put option and liquidity obligation with non-controlling interests |
- |
- |
- |
-0.2 |
- |
- |
-0.2 |
- |
-0.2 |
| Dividend |
- |
- |
-30.2 |
- |
- |
- |
-30.2 |
- |
-30.2 |
| Distribution of performance shares to employees |
- |
-0.2 |
20.4 |
- |
- |
-20.2 |
- |
- |
- |
| Share-based payments |
- |
- |
- |
- |
- |
5.4 |
5.4 |
- |
5.4 |
| Total transactions with owners |
- |
-0.2 |
-9.8 |
-0.2 |
- |
-14.8 |
-25.0 |
7.2 |
-17.8 |
| Closing balance as at 30 June 2026 |
30.7 |
417.6 |
168.5 |
-40.3 |
-66.6 |
26.9 |
536.8 |
16.4 |
553.2 |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
