MANAGEMENT BOARD’S REPORT | |
RESPONSIBILITY STATEMENT | |
FINANCIAL STATEMENTS | |
- Statement of Financial Position as at 30 June 2025 | |
- Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2025 | |
- Statement of Changes in Equity for the year ended 30 June 2025 | |
- Cash Flow Statement for the year ended 30 June 2025 | |
- Notes to the Financial Statements for the year ended 30 June 2025 | |
in € thousand | Note | 30.6.2025 | 31.12.2024 |
ASSETS | |||
Long-term loans to Group companies | [2] | 2,329,591 | 2,365,746 |
Prepaid expenses | 131 | 177 | |
Non-current assets | 2,329,722 | 2,365,923 | |
Short-term loans to Group companies | [2] | 6,085,884 | 7,655,537 |
Current tax assets | 428 | 49 | |
Other receivables from third parties | 93 | 93 | |
Cash and cash equivalents | 18 | 17 | |
Current assets | 6,086,423 | 7,655,696 | |
TOTAL ASSETS | 8,416,145 | 10,021,619 | |
EQUITY | [3] | ||
Share capital | 5,000 | 5,000 | |
Share premium | 210,000 | 210,000 | |
Retained earnings | 217,252 | 208,555 | |
Result for the reporting period | 319 | 8,697 | |
TOTAL EQUITY | 432,571 | 432,252 | |
LIABILITIES | |||
Loans and borrowings | [4] | 2,559,548 | 2,576,291 |
Non-current liabilities | 2,559,548 | 2,576,291 | |
Short term Loans and borrowings | [4] | 9,321 | 11,907 |
Euro Commercial Paper | [4] | 1,461,035 | 1,651,442 |
Deposits from Group companies | [5] | 3,953,364 | 5,349,042 |
Other payables to Group companies | 221 | 552 | |
Other payables to third parties | 85 | 133 | |
Current liabilities | 5,424,026 | 7,013,076 | |
TOTAL LIABILITIES | 7,983,574 | 9,589,367 | |
TOTAL LIABILITIES AND EQUITY | 8,416,145 | 10,021,619 |
in € thousand | Note | 2025 | 2024 |
Interest income on Group company loans | [7] | 120,069 | 122,333 |
Other interest income | — | 130 | |
Interest expense on deposits from Group companies | [8] | 79,182 | 64,341 |
Other interest expense | 38,703 | 50,681 | |
Net interest income | 2,184 | 7,441 | |
Valuation results | [6] | (1,632) | (1,944) |
Other income | (1,632) | (1,944) | |
TOTAL INCOME | 552 | 5,497 | |
Wages and Salaries | 127 | 144 | |
Other general and administrative expenses | 61 | 75 | |
Total operating expenses | 188 | 219 | |
PROFIT BEFORE TAXATION | 364 | 5,278 | |
Income tax expense | 45 | 660 | |
NET PROFIT AFTER TAXATION | 319 | 4,618 | |
Other comprehensive income | — | — | |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 319 | 4,618 |
in € thousand | Share Capital | Share Premium | Retained Earnings | Result for the reporting period | Total Equity |
At 31 December 2024 / At 1 January 2025 | 5,000 | 210,000 | 208,555 | 8,697 | 432,252 |
Transfer to retained earnings | — | — | 8,697 | (8,697) | — |
Unappropriated Profits | — | — | — | 319 | 319 |
At 30 June 2025 | 5,000 | 210,000 | 217,252 | 319 | 432,571 |
in € thousand | Note | 2025 | 2024 |
NET PROFIT | 319 | 4,618 | |
Changes in: | |||
Loans to group companies | 1,605,808 | (1,796,965) | |
Deposits from group companies | (1,395,678) | 1,660,270 | |
Other assets and liabilities | (20,041) | 8,127 | |
NET CASH FLOW GENERATED FROM/(USED IN) OPERATING ACTIVITIES | 190,408 | (123,950) | |
Repayment of loans and borrowings | — | (300,000) | |
Issuance of Euro Commercial Paper | (190,407) | 429,587 | |
NET CASH FLOW (USED IN)/GENERATED FROM FINANCING ACTIVITIES | (190,407) | 129,587 | |
Net increase in cash and cash equivalents | 1 | 5,637 | |
Cash and cash equivalents at beginning of the period | 17 | 59 | |
Cash and cash equivalents at end of the period | 18 | 5,696 | |
INCLUDED IN THE CASH FLOW FOR THE YEAR ARE THE FOLLOWING AMOUNTS | |||
Interest Income received | 110,667 | 118,083 | |
Interest expenses paid | 145,281 | 88,585 | |
Income taxes paid | 425 | 700 |
MOVEMENT IN LOANS TO GROUP COMPANIES | |
in € thousand | 2025 |
At 1 January | 10,021,283 |
New loans | 1,917,671 |
Change in interest receivable | 8,179 |
Amortisation | (910) |
Translation adjustment and other | (23,488) |
Loans redeemed | (3,507,260) |
At 30 June | 8,415,475 |
Movement In Bonds Notes Payable | |
in € thousand | |
Book Value as at 1 January 2025 | 2,588,198 |
Repayments | — |
Amortisation | 6,745 |
Accrued interest | (2,586) |
Fair value basis adjustment due to the application of fair value hedge accounting | (23,488) |
Book value as at 30 June 2025 | 2,568,869 |
of Which | |
Duration <1 | 9,321 |
Duration >= and <= 5 Years | 1,713,281 |
Duration > 5 | 846,267 |
Movement In European Commercial Paper | |
in € thousand | |
Book Value as at 1 January 2025 | 1,651,442 |
Borrowings | 7,208,937 |
Repayments | (7,399,344) |
Book value as at 30 June 2025 | 1,461,035 |
Financial Assets | ||||
Carrying amount | ||||
in € thousands | 30.6.2025 | 31.12.2024 | ||
Financial assets at amortised cost | ||||
Loans to Group companies (1) | 8,415,475 | 10,021,283 | ||
Other receivables from third parties | 93 | 93 | ||
Cash and cash equivalents | 18 | 17 | ||
Total | 8,415,586 | 10,021,393 | ||
Financial Liabilities | ||||
Carrying amount | ||||
in € thousands | 30.6.2025 | 31.12.2024 | ||
Financial liabilities at amortised cost | ||||
Loans and borrowings (2) | 2,568,869 | 2,588,198 | ||
European Commercial Paper (2) | 1,461,035 | 1,651,442 | ||
Deposits from Group companies (2) | 3,953,364 | 5,349,042 | ||
Other payables to third parties | 85 | 133 | ||
Total | 7,983,353 | 9,588,815 | ||
Interest Income by Geographical Area (EUR Millions) | ||||
2025 | 2024 | |||
Ireland | 60 | Germany | 80 | |
Germany | 53 | Ireland | 37 | |
Great Britain | 5 | Great Britain | 3 | |
Other | 2 | Other | 2 | |
TOTAL | 120 | Total | 122 | |