Interim report January-March 2026

Consolidated statement of changes in equity

EUR million	Share capital	Share premium	Retained earnings	Non-controlling interests put option reserve	Translation reserve	Other reserves	Total equity attributable to owners of the parent	Non-controlling interests	Total equity
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	-	-	20.1	-	-	-	20.1	-1.3	18.8
Other comprehensive income/(loss)	-	-	-	-	5.3	0.0	5.3	-1.2	4.1
Total comprehensive income/(loss) for the period	-	-	20.1	-	5.3	0.0	25.4	-2.5	22.9
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	-	-	-	-2.4	-	-	-2.4	-	-2.4
Share-based payments	-	-	-	-	-	3.7	3.7	-	3.7
Total transactions with owners	-	-	-3.8	-2.4	-	3.7	-2.5	-0.6	-3.1
Closing balance as at 31 March 2025	30.7	418.0	89.1	-67.5	-19.0	36.4	487.7	21.4	509.1

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	-	-	22.1	-	-	-	22.1	-1.5	20.6
Other comprehensive income/(loss)	-	-	-	-	-12.8	1.1	-11.7	-0.4	-12.1
Total comprehensive income/(loss) for the period	-	-	22.1	-	-12.8	1.1	10.4	-1.9	8.5
Transactions with owners
Business combinations	-	-	-	-	-	-	-	8.3	8.3
Changes in put option and liquidity obligation with non-controlling interests	-	-	-	1.1	-	-	1.1	-	1.1
Share-based payments	-	-	-	-	-	3.0	3.0	-	3.0
Total transactions with owners	-	-	-	1.1	-	3.0	4.1	8.3	12.4
Closing balance as at 31 March 2026	30.7	417.8	153.8	-39.0	-61.0	45.0	547.3	18.5	565.8