METSÄ BOARD Annual review 2024
EUR
2024
2023
EUR
2024
2023
2. Sales by region Finland
6. Depreciation and impairment charges Planned depreciation Intangible rights
Business operations and value creation 2 This is Metsä Board 4 CEO’s review 6
78,050,794.23 604,103,539.89 152,903,752.20 420,097,598.96 1,255,155,685.28
71,957,904.99 634,651,668.85 155,584,591.86 376,974,162.21 1,239,168,327.91
Other EU-countries
-1,135,921.50
-961,615.18 -100,208.89
Other European countries
Other intangible assets
-111,612.13
Other countries
Buildings and constructions Machinery and equipment
-9,864,043.20 -42,107,917.40 -785,980.02 -54,005,474.25
-9,289,313.76 -38,747,838.08
Total
Other tangible assets
-819,224.47
Strategy and financial targets
3. Exceptional items Other operating income Proceeds of selling land
Total
-49,918,200.38
8
Value creation
2,707,107.12
Impairment on tangible and intangible assets Intangible assets
Other operating expenses Impairment of Kaskinen preliminary study
-519,966.92
Financial development 10 Key figures 12
-7,624,259.37 -7,624,259.37
Other intangible assets
-7,624,259.37 -7,624,259.37
Total
2,707,107.12
Total
-519,966.92
Report of the Board of Directors
4. Other operating income Rental income
Total depreciation and impairment
-61,629,733.62
-50,438,167.30
20 20 37 70 89 96
• Sustainability statement
1,252,022.58
1,195,943.71
General information
Change in depreciation difference
-29,006,231.44
-24,354,472.54
Service revenue Gains on disposal
19,725,302.03 30,186,253.48 30,193,902.72 276,770.26 5,339,933.31 86,974,184.38
18,372,566.27 50,797,267.91 6,060,823.02 234,025.33 4,375,036.57 81,035,662.81
E – Environment
Total depreciation
-90,635,965.06
-74,792,639.84
Government grants and allowances
S – Social responsibility
Scrap and waste sale
Depreciation difference at the beginning of the financial year
200,356,593.10 29,006,231.44 229,362,824.54
176,002,120.56 24,354,472.54 200,356,593.10
G – Governance
Others
Change in depreciation differences
Annexes to the Sustainability statement
Total
Depreciation difference at the end of the financial year
5. Operating expenses External services Distribution costs
98 Consolidated financial statements 102 Notes to the consolidated financial statements 150 Parent company financial statements 153 Notes to the parent company financial statements 166 The Board’s proposal to the Annual General Meeting for the distribution of funds 167 Auditor’s Report 171 Sustainability statement assurance report 173 Shares and shareholders 177 Ten years in figures 178 Taxes 179 Production capacities 181 Calculation of key ratios and comparable performance measures Corporate governance 183 Corporate governance statement 190 • Board of Directors of Metsä Board 194 • Corporate Management Team of Metsä Board
7. Financial income and expenses
Income from investments in non-current assets Dividend income From Group companies
-150,428,960.54 -81,744,413.47 -232,173,374.01
-134,631,795.07 -70,313,400.81 -204,945,195.88
Other external services
54,207,361.04
82,806,999.00
Total
From others
94,652.26
945.00
Total
54,302,013.30
82,807,944.00
Employee costs Wages and salaries for working hours
-59,311,632.92 -1,481,114.80
-57,157,644.03 -2,183,679.64
Interest income on investments in non-current assets From Group companies
Share-based payments Social security expenses Pension expenses
11,805,313.90 11,805,313.90
16,261,117.45 16,261,117.45
Total
-16,211,813.83 -26,576,584.38 -103,581,145.93
-14,621,870.25 -27,531,368.52 -101,494,562.44
Other social security expenses
Total income from non-current assets
66,107,327.20
99,069,061.45
Total
Other interest and financial income Interest income from Group companies
Share-based fee arrangement is concerning 31.12.2024 30 persons of mother entity Metsä Board Oyj. From earning period 2021–2023 it is possible to earn total 378,813 (brutto), from earning period 2022–2024 total 415,508 (brutto), from earning period 2023–2025 total 426,377 (brutto) and from earning period 2024–2026 total 564,891 (brutto) Metsä Board B-series shares.
7,497,025.55 201,164.28
4,859,742.53 301,640.04
Other interest income Other financial income
80,679.03
Additional information of salaries, rewards and pension plans to management are presented in Group’s Note 3.2. Additional information of share-based payments are presented in Group’s Note 3.3.
Total
7,778,868.86
5,161,382.57
The average number of personnel during the financial period in the parent company
1,237
1,227
Exchange rate differences recognised in financial income and expenses Exchange rate differences on sales
4,077,363.90 -296,159.97 -8,695,580.03 -4,914,376.10
-450,166.38 -872,017.52 -4,076,449.74 -5,398,633.64
Other operating expenses Rental and other property costs
Exchange rate differences on purchases Exchange rate differences on financing
-15,576,906.67 -87,194,347.91
-15,494,361.54 -80,399,030.53
Purchases of services
Total
Losses on disposal of non-current assets
-75,814.56
-19,112.74
Other expenses Voluntary social costs
Interest and other financial expenses Interest expenses for the same group companies
-3,117,173.59 -6,408,140.48 -1,626,053.86 -3,637,836.25 -1,808,716.49 -5,695,900.55 -125,140,890.36
-2,454,527.45 -6,118,227.77 -1,532,327.66 -3,427,277.87 -2,755,110.69 -5,376,857.76 -117,576,834.01
181,144.75
1,157,772.68
Fixed energy costs Traveling expenses
Other interest expenses Other financial expenses
-15,446,365.76
-13,962,089.81 -410,880.17 -13,215,197.30
-616,933.34
Insurances
Total interest expenses and other financial expenses
-15,882,154.35
Advertising and marketing expenses
Others
Financial income and expenses total
53,089,665.61
85,616,613.08
Total
196 Remuneration report 201 Investor relations and investor information
Fees of principal auditor Audit fees
-231,000.00 -149,040.00 -36,157.91 -416,197.91
-224,000.00 -12,359.30 -31,762.33 -268,121.63
Auditor’s opinions
Other services
Total
The principal auditor is KPMG Oy Ab.
154
155
Parent company financial statements | METSÄ BOARD ANNUAL REVIEW 2024
Powered by FlippingBook