Result of the valuation
Audit with limited assurance
The very high percentages of the taxonomy-aligned revenue, CapEx and OpEx KPIs confirm that the business model is focused on sustainable activities according to EU Taxonomy Regulation.
Disclosure covering financial year 2022 |
|
Substantial contribution criteria |
|
DNSH criteria |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Economic activities (1) |
|
Codes (2) |
|
Absolute revenue (3) |
|
Proportion of |
|
Climate change |
|
Climate change |
|
Water and marine |
|
Circular economy (8) |
|
Pollution (9) |
|
Biodiversity and |
|
Climate change |
|
Climate change |
|
Water and marine |
|
Circular |
|
Pollution (15) |
|
Biodiversity and |
|
Minimum |
|
Taxonomy-aligned proportion of revenue, |
|
Taxonomy-aligned proportion of revenue, |
|
Category (enabling activity) (20) |
|
Category (transitional activity) (21) |
|||
|
|
|
|
thousand € |
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
percent |
|
percent |
|
E |
|
T |
|||
A. TAXONOMY-ELIGIBLE ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
A.1 Environmentally sustainable activities (Taxonomy-aligned) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Freight rail transport |
|
6.2 |
|
322,522 |
|
20.4 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
– |
|
Y |
|
Y |
|
– |
|
Y |
|
20.4 |
|
|
|
– |
|
–* |
|||
Infrastructure for rail transport |
|
6.14 |
|
69,872 |
|
4.4 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
4.4 |
|
|
|
E |
|
– |
|||
Infrastructure enabling low carbon water transport |
|
6.16 |
|
881,248 |
|
55.8 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
55.8 |
|
|
|
E |
|
– |
|||
Revenue of environmentally sustainable activities (Taxonomy-aligned) (A.1) |
|
|
|
1,273,641 |
|
80.7 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
80.7 |
|
|
|
60.3 |
|
– |
|||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Freight rail transport |
|
6.2 |
|
9,067 |
|
0.6 |
|
|
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
0 |
|
|
|
|
|
|
|||
Freight transport services by road |
|
6.6 |
|
167,663 |
|
10.6 |
|
|
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
0 |
|
|
|
|
|
|
|||
Infrastructure for rail transport |
|
6.14 |
|
192 |
|
0.0 |
|
|
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
0 |
|
|
|
|
|
|
|||
Acquisition and ownership of buildings |
|
7.7 |
|
58,880 |
|
3.7 |
|
|
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
0 |
|
|
|
|
|
|
|||
Revenue of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) |
|
|
|
235,802 |
|
14.9 |
|
|
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
0 |
|
|
|
|
|
|
|||
Total (A.1 + A.2) |
|
|
|
1,509,443 |
|
95.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80.7 |
|
|
|
60.3 |
|
|
|||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES |
|
|
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Revenue of Taxonomy-non-eligible activities (B) |
|
|
|
68,908 |
|
4.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total (A + B) |
|
|
|
1,578,351 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80,7 |
|
|
|
|
|
|
|||
|
Disclosure covering financial year 2022 |
|
Substantial contribution criteria |
|
DNSH criteria |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Economic activities (1) |
|
Codes (2) |
|
Absolute CapEx (3) |
|
Proportion of |
|
Climate change |
|
Climate change |
|
Water and marine |
|
Circular economy (8) |
|
Pollution (9) |
|
Biodiversity and |
|
Climate change |
|
Climate change |
|
Water and marine |
|
Circular |
|
Pollution (15) |
|
Biodiversity and |
|
Minimum |
|
Taxonomy-aligned proportion of CapEx, |
|
Taxonomy-aligned proportion of CapEx, |
|
Category (enabling activity) (20) |
|
Category (transitional activity) (21) |
|||
|
|
|
|
thousand € |
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
percent |
|
percent |
|
E |
|
T |
|||
A. TAXONOMY-ELIGIBLE ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
A.1 Environmentally sustainable activities (Taxonomy-aligned) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Freight rail transport |
|
6.2 |
|
53,888 |
|
24.4 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
– |
|
Y |
|
Y |
|
– |
|
Y |
|
24.4 |
|
|
|
– |
|
–* |
|||
Infrastructure for rail transport |
|
6.14 |
|
45,043 |
|
20.4 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
20.4 |
|
|
|
E |
|
– |
|||
Infrastructure enabling low carbon water transport |
|
6.16 |
|
80,899 |
|
36.7 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
36.7 |
|
|
|
E |
|
– |
|||
CapEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) |
|
|
|
179,830 |
|
81.6 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
81.6 |
|
|
|
57.1 |
|
– |
|||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Freight rail transport |
|
6.2 |
|
666 |
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Freight transport services by road |
|
6.6 |
|
140 |
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Acquisition and ownership of buildings |
|
7.7 |
|
22,731 |
|
10.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
CapEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) |
|
|
|
23,537 |
|
10.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total (A.1 + A.2) |
|
|
|
203,367 |
|
92.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81.6 |
|
|
|
57.1 |
|
|
|||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
CapEx of Taxonomy-non-eligible activities (B) |
|
|
|
17,090 |
|
7.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total (A + B) |
|
|
|
220,457 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81.6 |
|
|
|
|
|
|
|||
|
Disclosure covering financial year 2022 |
|
Substantial contribution criteria |
|
DNSH criteria |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Economic activities (1) |
|
Codes (2) |
|
Absolute OpEx (3) |
|
Proportion of |
|
Climate change |
|
Climate change |
|
Water and marine |
|
Circular economy (8) |
|
Pollution (9) |
|
Biodiversity and |
|
Climate change |
|
Climate change |
|
Water and marine |
|
Circular |
|
Pollution (15) |
|
Biodiversity and |
|
Minimum |
|
Taxonomy-aligned proportion of OpEx, |
|
Taxonomy-aligned proportion of OpEx, |
|
Category (enabling activity) (20) |
|
Category (transitional activity) (21) |
|
|
|
|
thousand € |
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
percent |
|
percent |
|
E |
|
T |
A. TAXONOMY-ELIGIBLE ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A.1 Environmentally sustainable activities (Taxonomy-aligned) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight rail transport |
|
6.2 |
|
15,244 |
|
8.7 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
– |
|
Y |
|
Y |
|
– |
|
Y |
|
8.7 |
|
|
|
– |
|
– |
Infrastructure for rail transport |
|
6.14 |
|
4,453 |
|
2.6 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
2.6 |
|
|
|
E |
|
– |
Infrastructure enabling low carbon water transport |
|
6.16 |
|
123,642 |
|
70.9 |
|
100.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
– |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
70.9 |
|
|
|
E |
|
– |
OpEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) |
|
|
|
143,340 |
|
82.2 |
|
100.0 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
82.2 |
|
|
|
73.5 |
|
– |
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight rail transport |
|
6.2 |
|
4,244 |
|
2.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight transport services by road |
|
6.6 |
|
1,232 |
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure for rail transport |
|
6.14 |
|
2,138 |
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and ownership of buildings |
|
7.7 |
|
9,670 |
|
5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OpEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) |
|
|
|
17,285 |
|
9.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (A.1 + A.2) |
|
|
|
160,624 |
|
92.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82.2 |
|
|
|
73.5 |
|
|
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OpEx of Taxonomy-non-eligible activities (B) |
|
|
|
13,738 |
|
7.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (A + B) |
|
|
|
174,362 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82.2 |
|
|
|
|
|
|