Consolidated financial statements
2025|26

Consolidated income statement

€000 2025|26 2024|25 Change absolute Change %
Revenue 3,237,327 3,514,002 -276,675 -7.9 %
Changes in inventories of finished and unfinished goods (62,081) (161,536) 99,455 61.6 %
Own work capitalised 1,550 1,820 -270 -14.8 %
Other operating income 51,126 63,475 -12,349 -19.5 %
Cost of materials (2,239,864) (2,395,133) 155,269 6.5 %
Staff cost (440,174) (448,018) 7,844 1.8 %
Depreciation, amortisation and impairment losses (156,489) (132,141) -24,348 -18.4 %
Other operating expenses (384,297) (402,409) 18,112 4.5 %
Share of results of equity-accounted joint ventures (3,880) 485 -4,365 -900.0 %
Operating profit [EBIT] 3,218 40,545 -37,327 -92.1 %
Finance income 52,599 49,232 3,367 6.8 %
Finance expense (90,164) (86,035) -4,129 -4.8 %
Net financial items (37,565) (36,803) -762 -2.1 %
(Loss)/profit before tax (34,347) 3,742 -38,089 -1017.9 %
Income tax expense (1,235) (3,769) 2,534 67.2 %
(Loss) for the period (35,582) (27) -35,555 -131685.2 %
- Attributable to shareholders of the parent (40,057) (4,253) -35,804 -841.9 %
- Attributable to non-controlling interests 4,475 4,226 249 5.9 %
(Loss) per share under IFRS (basic and diluted) € (0.64) € (0.07) -0.57 -814.3 %

Consolidated balance sheet

€000 28 Feb 2026 28 Feb 2025 Change absolute Change %
ASSETS
       
A. Non-current assets        
Intangible assets 110,877 112,815 -1,938 -1.7 %
Property, plant and equipment 710,514 781,722 -71,208 -9.1 %
Equity-accounted joint ventures 78,986 65,946 13,040 19.8 %
Securities 21,402 20,296 1,106 5.4 %
Investments in non-consolidated subsidiaries and outside companies 10 10 0 0.0 %
Other assets 1,822 5,784 -3,962 -68.5 %
Deferred tax assets 80,211 51,565 28,646 55.6 %
  1,003,822 1,038,138 -34,316 -3.3 %
B. Current assets        
Inventories 941,616 1,030,827 -89,211 -8.7 %
Trade receivables 220,953 300,350 -79,397 -26.4 %
Other assets 142,614 134,827 7,787 5.8 %
Current tax assets 5,277 3,115 2,162 69.4 %
Cash and cash equivalents 123,993 203,626 -79,633 -39.1 %
  1,434,453 1,672,745 -238,292 -14.2 %
Total assets 2,438,275 2,710,883 -272,608 -10.1 %
EQUITY AND LIABILITIES
       
A. Equity        
Share capital 113,531 113,531 0 0.0 %
Share premium and other capital reserves 540,760 540,760 0 0.0 %
Retained earnings 404,276 509,204 -104,928 -20.6 %
Equity attributable to shareholders of the parent 1,058,567 1,163,495 -104,928 -9.0 %
Non-controlling interests 15,935 66,208 -50,273 -75.9 %
  1,074,502 1,229,703 -155,201 -12.6 %
B. Non-current liabilities        
Provisions for pensions and termination benefits 42,042 45,811 -3,769 -8.2 %
Other provisions 30,882 31,601 -719 -2.3 %
Borrowings 383,014 384,139 -1,125 -0.3 %
Other payables 7,250 7,904 -654 -8.3 %
Deferred tax liabilities 7,482 7,118 364 5.1 %
  470,670 476,573 -5,903 -1.2 %
C. Current liabilities        
Other provisions 43,406 31,209 12,197 39.1 %
Borrowings 183,418 276,204 -92,786 -33.6 %
Trade payables 486,446 508,077 -21,631 -4.3 %
Other payables 174,906 161,603 13,303 8.2 %
Tax liabilities 4,927 27,514 -22,587 -82.1 %
  893,103 1,004,607 -111,504 -11.1 %
Total equity and liabilities 2,438,275 2,710,883 -272,608 -10.1 %

Balance sheet structure at 28 February 2026

Consolidated cash flow statement

€000 2025|26 2024|25 Change absolute Change %
(Loss) for the period (35,582) (27) -35,555 -131,685.2 %
Depreciation, amortisation and impairment of non-current assets 162,598 133,319 29,279 22.0 %
Reversal of impairment losses on non-current assets (6,109) (908) -5,201 -572.8 %
(Gains) on disposal of non-current assets (6,416) (699) -5,717 -817.9 %
Changes in non-current provisions (4,939) (1,330) -3,609 -271.4 %
Share of results of equity-accounted joint ventures 3,880 (485) 4,365 900.0 %
Dividends received from equity-accounted joint ventures 0 8,500 -8,500 -100.0 %
Loss on net monetary position under IAS 29 432 865 -433 -50.1 %
Non-cash expenses/income and other adjustments 77,483 78,381 -898 -1.1 %
Operating cash flow before changes in working capital 162,557 217,616 -55,059 -25.3 %
Changes in inventories 46,994 105,010 -58,016 -55.2 %
Changes in receivables and other assets 48,744 120,587 -71,843 -59.6 %
Changes in current provisions (16,430) (3,921) -12,509 -319.0 %
Changes in payables (excluding borrowings) 4,236 (25,807) 30,043 116.4%
Changes in working capital 112,334 195,869 -83,535 -42.6 %
Interest received 5,196 5,352 -156 -2.9 %
Interest paid (29,481) (17,445) 5,308 30.4 %
Tax paid (51,351) (40,315) -11,036 -27.4 %
Net cash from operating activities 199,255 361,077 -161,822 -44.8 %
Dividends received 37 32 5 15.6 %
Proceeds from disposal of non-current assets 3,633 563 3,070 545.3 %
Purchases of property, plant and equipment and intangible assets, net of government grants (86,180) (104,531) 18,351 17.6 %
Proceeds from disposal of subsidiaries 13,586 4,015 9,571 238.4 %
Outflow of cash and cash equivalents from disposal of subsidiaries (29) (896) 867 96.8 %
Purchases of non-current financial assets (2,341) (635) -1,706 -268.7 %
Purchase of a business/of a subsidiary, net of cash acquired (752) (526) -226 -43.0 %
Net cash (used in) investing activities (72,046) (101,978) 29,932 29.4 %
Repayment of Schuldschein loans (91,500) (85,000) -6,500 -7.6 %
Outflows from lease liabilities (8,161) (6,596) -1,565 -23.7 %
Repayment of investment loan of the European Investment Bank (4,884) (4,884) 0 0.0 %
Proceeds from syndicated loans 0 50,000 -50,000 -100.0 %
Repayment of syndicated loans (50,000) 0 -50,000 n/a
Proceeds from loans 123,992 0 123,992 n/a
Repayment of loans 0 (30,000) 30,000 100.0 %
Repayment of bank overdrafts and cash advances (72,549) (9,104) -63,445 -696.9 %
Purchase of non-controlling interests (54,700) 0 -54,700 n/a
Dividends paid (44,138) (56,437) 12,299 21.8 %
Net cash (used in) financing activities (201,940) (142,021) -59,919 -42.2 %
Net (decrease)/increase in cash and cash equivalents (74,731) 117,078 -191,809 -163.8 %
Effect of movement in foreign exchange rates on cash and cash equivalents (878) (1) -877 -87700.0 %
Effect of IAS 29 on cash and cash equivalents (4,024) (1,557) -2,467 -158.4 %
Cash and cash equivalents at beginning of period 203,626 88,106 115,520 131.1 %
Cash and cash equivalents at end of period 123,993 203,626 -79,633 -39.1 %

Net debt

Net debt and gearing ratio

Facebook