| Assets | — | — |
| Intangible assets | 8,651a | 4,887a |
| Tangible assets | 2,339a | 2,122a |
| Deferred tax receivables | 359a | 281a |
| Total fixed assets | 11,365a | 7,297a |
| Inventories | 2,155a | 2,300a |
| Tax receivables | 46a | 199a |
| Accounts receivable | 764a | 706a |
| Prepaid expenses and accrued income | 106a | 199a |
| Other receivables | 116a | 172a |
| Cash and cash equivalents | 405a | 94a |
| Total current assets | 3,592a | 3,669a |
| Total assets | 14,957a | 10,966a |
| Equity and liabilities | — | — |
| Equity | — | — |
| Share capital | 1a | 1a |
| Other capital contributed | 3,690a | 2,923a |
| Reserves | 1,078a | 719a |
| Profit brought forward including net income | 3,326a | 3,206a |
| Total equity | 8,095a | 6,849a |
| Liabilities | — | — |
| Long-term interest-bearing liabilities | 4,301a | 2,038a |
| Provision for pensions | 212a | 205a |
| Deferred income tax liabilities | 666a | 399a |
| Total long-term liabilities | 5,178a | 2,642a |
| Short-term interest-bearing liabilities | 77a | 136a |
| Accounts payable | 746a | 649a |
| Tax liabilities | 51a | 78a |
| Other liabilities | 106a | 51a |
| Accrued expenses and deferred income | 625a | 513a |
| Provisions | 78a | 49a |
| Total short-term liabilities | 1,683a | 1,475a |
| Total liabilities | 6,862a | 4,117a |
| Total equity and liabilities | 14,957a | 10,966a |
| Long-term receivables | | 7a |