XML 20 R4.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - EUR (€)
€ in Thousands
Ordinary shares
Share capital
Participation certificates
Treasury shares
Additional paid-in capital
Retained earnings
Foreign currency translation reserve
Reserve from actuarial gains and losses
Attributable to owners of the Company
Attributable to non-controlling interests
Total
Balance at Dec. 31, 2020   € 302 € 161 € (1,970) € 99,896 € 68,027 € 2,035 € (1,176) € 167,275 € (3,143) € 164,132
Net profit (loss) for the year from continuing operations           12,569     12,569 218 12,787
Other comprehensive income (loss)             13,720 1,197 14,917 (265) 14,652
Total comprehensive income (loss)           12,569 13,720 1,197 27,486 (47) 27,439
Issuance of MPP share awards       1,346 469       1,815   1,815
Reclassification of unpaid contribution of capital         5,383 669     6,052   6,052
Equity-settled share-based payments         6,993 8,428     15,421   15,421
Issuance of participation certificates     3   7,748       7,751   7,751
Reclassification of deposit liability         3,211       3,211   3,211
Issuance of ordinary shares € 2,407       544,223       546,630   546,630
IPO restructuring 24,890 € (302) € (164) 624 (125,136)       (100,088)   (100,088)
Grants to sport rights holders         63,270       63,270   63,270
Balance at Dec. 31, 2021 27,297       606,057 89,693 15,755 21 738,823 (3,189) 735,634
Net profit (loss) for the year from continuing operations           10,891     10,891 (400) 10,491
Other comprehensive income (loss)             1,989 1,859 3,848 10 3,858
Total comprehensive income (loss)           10,891 1,989 1,859 14,739 (390) 14,349
Purchase of treasury shares       (3,837)         (3,837)   (3,837)
Equity-settled share-based payments         3,741 24,558     28,299   28,299
Reclassification of deposit liability         2,432       2,432   2,432
Business combinations         3,000       3,000 6,227 9,227
Acquisition of non-controlling interests         (31,438)       (31,438) 3,193 (28,245)
Vesting of RSUs 26     1,132 6,399 (7,987)     (430)   (430)
Balance at Dec. 31, 2022 27,323     (2,705) 590,191 117,155 17,744 1,880 751,588 5,841 757,429
Net profit (loss) for the year from continuing operations           34,655     34,655 (761) 33,894
Other comprehensive income (loss)             (3,654) (744) (4,398) (37) (4,435)
Total comprehensive income (loss)           34,655 (3,654) (744) 30,257 (798) 29,459
Purchase of treasury shares       (9,022)         (9,022)   (9,022)
Equity-settled share-based payments         1,643 39,534     41,177   41,177
Reclassification of deposit liability         1,811       1,811   1,811
Vesting of RSUs 98     9,405 8,196 (17,715)     (16)   (16)
Grants to sport rights holders         51,999       51,999   51,999
Balance at Dec. 31, 2023 € 27,421     € (2,322) € 653,840 € 173,629 € 14,090 € 1,136 € 867,794 € 5,043 € 872,837