| Assets | — | — |
| Intangible assets | 111,090a | 60,406a |
| Property, plant and equipment | 162,488a | 90,961a |
| Investments in associated companies | 400a | 410a |
| Deferred income tax assets | 24,627a | 20,380a |
| Other receivables and prepayments | 4,016a | 1,430a |
| Other financial assets | 2,277a | 1,253a |
| Total non-current assets | 304,898a | 174,840a |
| Inventories | 40,849a | 31,811a |
| Trade receivables | 71,949a | 64,770a |
| Tax receivables | 2,853a | 2,423a |
| Other receivables and prepayments | 12,612a | 8,068a |
| Marketable securities | 10,653a | 15,838a |
| Derivative financial instruments | 6,326a | 2,344a |
| Cash at bank | 15,655a | 14,392a |
| Total current assets | 160,897a | 139,646a |
| Total assets | 465,795a | 314,486a |
| Equity and liabilities | — | — |
| Share capital | 446a | 451a |
| Treasury shares | -2a | -5a |
| Retained earnings | 144,448a | 104,839a |
| Other reserves | -1,406a | 1,276a |
| Total equity | 143,486a | 106,561a |
| Borrowings | 89,674a | 20,528a |
| Deferred income tax liabilities | 5,426a | 10,162a |
| Retirement benefit obligations | 903a | 742a |
| Other liabilities | 23a | 189a |
| Provisions | 8,755a | 6,649a |
| Total non-current liabilities | 104,781a | 38,270a |
| Borrowings | 13,113a | 6,478a |
| Trade payables | 28,846a | 25,606a |
| Tax payables | 9,716a | 7,116a |
| Other liabilities | 37,993a | 28,705a |
| Derivative financial instruments | 7,531a | 1,272a |
| Provisions | 120,329a | 100,478a |
| Total current liabilities | 217,528a | 169,655a |
| Total liabilities | 322,309a | 207,925a |
| Total equity and liabilities | 465,795a | 314,486a |