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	-	-	58.7	-	-	-	58.7	-3.3	55.4
Other comprehensive income/(loss)	-	-	-	-	-27.6	0.1	-27.5	-4.9	-32.4
Total comprehensive income/(loss) for the period	-	-	58.7	-	-27.6	0.1	31.2	-8.2	23.0
Transactions with owners
Changes in interests in subsidiaries	-	-	-3.8	-	-	-	-3.8	-0.7	-4.5
Distribution of dividend in non-controlling interests	-	-	-	-	-	-	-	-2.2	-2.2
Changes in put option and liquidity obligation with non-controlling interests	-	-	-	27.0	-	-	27.0	-	27.0
Dividend	-	-	-22.5	-	-	-	-22.5	-	-22.5
Distribution of performance shares to employees	-	-0.2	8.0	-	-	-7.8	-	-	-
Share-based payments	-	-	-	-	-	11.0	11.0	-	11.0
Total transactions with owners	-	-0.2	-18.3	27.0	-	3.2	11.7	-2.9	8.8
Closing balance as at 30 September 2025	30.7	417.8	113.2	-38.1	-51.9	36.0	507.7	13.4	521.1

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	-	-	72.2	-	-	-	72.2	-2.6	69.6
Other comprehensive income/(loss)	-	-	-	-	-30.9	-7.6	-38.5	-1.0	-39.5
Total comprehensive income/(loss) for the period	-	-	72.2	-	-30.9	-7.6	33.7	-3.6	30.1
Transactions with owners
Business combinations	-	-	-	-	-	-	-	7.6	7.6
Changes in interests in subsidiaries	-	-	-3.1	-	-	-	-3.1	2.4	-0.7
Changes in put option and liquidity obligation with non-controlling interests	-	-	-	-1.0	-	-	-1.0	-	-1.0
Dividend	-	-	-30.2	-	-	-	-30.2	-	-30.2
Distribution of performance shares to employees	-	-0.2	20.9	-	-	-20.7	-	-	-
Share-based payments	-	-	-	-	-	7.4	7.4	-	7.4
Total transactions with owners	-	-0.2	-12.4	-1.0	-	-13.3	-26.9	10.0	-16.9
Closing balance as at 30 September 2026	30.7	417.6	191.5	-41.1	-79.1	20.0	539.6	18.5	558.1