XML 327 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Changes in Equity - EUR (€)
€ in Thousands
Share capital
Capital increase February 2024
Share capital
Capital increase June 2024
Share capital
Capital increase May 2022
Share capital
Capital increase October 2022
Share capital
Share premium
Capital increase February 2024
Share premium
Capital increase June 2024
Share premium
Capital increase May 2022
Share premium
Capital increase October 2022
Share premium
Treasury shares
Hedging reserves
Cost of hedging reserves
Foreign currency translation reserve
(Accumulated losses)/retained earnings
Capital increase February 2024
Capital increase June 2024
Capital increase May 2022
Capital increase October 2022
Total
Beginning of financial year at Dec. 31, 2021         € 18,641         € 339,400         € (32,785)         € 325,256
Profit for the year                             35,541         35,541
Other comprehensive income for the year, net of tax                       € 1,343               1,343
Total comprehensive income/loss for the period, net of tax                       1,343     35,541         36,884
Capital increase     € 3,518 € 4,416       € 81,234 € 94,082                 € 84,752 € 98,498  
Costs incurred in connection with capital increase               € (2,305) € (2,869)                 € (2,305) € (2,869)  
Share-based payments                             352         352
End of financial year at Dec. 31, 2022         26,575         509,542   1,343     3,108         540,568
Profit for the year                             11,498         11,498
Other comprehensive income for the year, net of tax                       (19,281) € (3,621) € (6,724)           (29,626)
Total comprehensive income/loss for the period, net of tax                       (19,281) (3,621) (6,724) 11,498         (18,128)
Capital increase     € 3,518                                  
Share-based payments                             1,134         1,134
End of financial year at Dec. 31, 2023         41,839         952,858   (17,938) (3,621) (6,724) (7,373)         959,041
Business combination                                        
Registration of new shares in relation to business combination         15,264         450,271                   465,535
Cost incurred in connection with listing                   (6,955)                   (6,955)
Changes from business combination                             23,113         23,113
Profit for the year                             65,069         65,069
Other comprehensive income for the year, net of tax                       14,606 8,752 34,105           57,463
Total comprehensive income/loss for the period, net of tax                       14,606 8,752 34,105 65,069         122,532
Capital increase € 5,301 € 4       € 149,567 € 84                 € 154,868 € 88      
Costs incurred in connection with capital increase           € (3,014)                   € (3,014)        
Treasury shares                     € (1,283)                 (1,283)
Share-based payments                             1,662         1,662
End of financial year at Dec. 31, 2024         € 47,144         € 1,099,495 € (1,283) € (3,332) € 5,131 € 27,381 € 59,358         € 1,233,894