Export as:
- CSV
- PNG
| FY 20 | FY 21 | FY 22 | FY 23 | FY 24 | |
|---|---|---|---|---|---|
| Goodwill | 4564 | 4561 | 4644 | 1732 | 2001 |
| Intangible assets | 2824 | 3017 | 3187 | 2986 | 2656 |
| Property, plant and equipment | 4165 | 6680 | 10057 | 12041 | 14507 |
| Investments | 1730 | 1839 | 0 | 0 | 1498 |
| Deferred tax assets | 2030 | 2956 | 3425 | 3571 | 279 |
| Right of Use Assets | 2087 | 2312 | |||
| Property, plant and equipment held for sale | 0 | 0 | 0 | 0 | 0 |
| Inventories | 14235 | 15152 | 16462 | 21282 | 21484 |
| Trade and other receivables | 6525 | 7247 | 8786 | 9181 | 9245 |
| Derivative financial instruments (1) | 116 | 32 | 504 | 2 | 23 |
| Current tax assets | 0 | 0 | 0 | 0 | 0 |
| Cash and cash equivalents | 5921 | 4685 | 4139 | 1337 | 1116 |
| Borrowings (1) | 0 | 0 | -50 | -6750 | -15341 |
| Derivative financial instruments (2) | 0 | -513 | 0 | -557 | -104 |
| Trade and other payables | -4889 | -7131 | -7372 | -8067 | -11337 |
| Lease liabilities (1) | -384 | -365 | -433 | -409 | -479 |
| Provisions | 0 | 0 | 0 | 0 | 0 |
| Current tax liabilities | 0 | 0 | 0 | 0 | 0 |
| Net current assets | 21524 | 19107 | 22036 | 16019 | 4607 |
| Borrowings (2) | 0 | 0 | -277 | -117 | -67 |
| Lease liabilities (2) | -2255 | -2443 | -2313 | -2047 | -2249 |
| Other payables | 0 | 0 | 0 | 0 | -669 |
| Deferred tax liabilities | -150 | -150 | -233 | -233 | -559 |
| Net assets | 37005 | 38257 | 43110 | 36039 | 24316 |
| Share capital | 1669 | 1669 | 1669 | 1699 | 1699 |
| Share premium | 52857 | 52857 | 52857 | 52857 | 52857 |
| Capital redemption reserve | 55 | 55 | 55 | 55 | 55 |
| Translation reserve | -1802 | -1989 | -1814 | -1653 | -1763 |
| Hedging reserve | 116 | -481 | 377 | -555 | -81 |
| Other reserves | 1688 | 1688 | 1688 | 1688 | 1688 |
| Retained earnings / Accumulated losses | -17578 | -15542 | -11734 | -18047 | -30111 |
| Non-controlling interests | 0 | 0 | 12 | -5 | -28 |
| Total equity | 37005 | 38257 | 43110 | 36039 | 24316 |