Consolidated statement of changes in equity (IFRS)

from 1 October 2024 to 30 September 2025

**Consolidated statement of changes in equity**
	Share capital	Capital reserve	Retained earnings	Treasury shares	Other components of equity			Equity before non-controlling interests	Non-controlling interests	Equity
					from translation differences	from remeasurement of defined benefit pension plans	from financial assets measured at fair value through other comprehensive income
	€k	€k	€k	€k	€k	€k	€k	€k	€k	€k
As of 1 Oct 2023	89,441	620,137	1,405,901	0	42,005	238	1,731	2,159,453	13,450	2,172,903
Consolidated profit	0	0	178,726	0	0	0	0	178,726	1,428	180,154
Other income	0	0	0	0	-32,882	-6,297	-9,024	-48,203	-96	-48,299
Comprehensive income for the period	0	0	178,726	0	-32,882	-6,297	-9,024	130,523	1,332	131,855
Dividend payment	0	0	-98,204	0	0	0	0	-98,204	0	-98,204
Treasury shares	0	0	0	-150,075	0	0	0	-150,075	0	-150,075
As of 30 Sep 2024	89,441	620,137	1,486,423	-150,075	9,123	-6,059	-7,293	2,041,697	14,782	2,056,479
As of 1 Oct 2024	89,441	620,137	1,486,423	-150,075	9,123	-6,059	-7,293	2,041,697	14,782	2,056,479
Consolidated profit	0	0	141,210	0	0	0	0	141,210	1,135	142,345
Other income	0	0	0	0	-28,602	14,723	0	-13,879	-1,039	-14,918
Comprehensive income for the period	0	0	141,210	0	-28,602	14,723	0	127,331	96	127,427
Dividend payment	0	0	-52,522	0	0	0	0	-52,522	-3,685	-56,207
As of 30 Sep 2025	89,441	620,137	1,575,111	-150,075	-19,479	8,664	-7,293	2,116,506	11,193	2,127,699

Information on changes in equity can be found in Note 20 “Equity”.