Result of the valuation
The very high percentages of the taxonomy-aligned revenue, CapEx and OpEx KPIs show that the business model is focused on sustainable activities as defined by the EU Taxonomy.
Disclosure covering financial year 2024 |
|
|
|
2024 |
|
Substantial contribution criteria |
|
DNSH criteria |
|
Proportion of taxonomy- |
|
Category enabling activity (19) |
|
Category transitional activity (20) |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Economic activities (1) |
|
Code (2) |
|
Revenue (3) |
|
Proportion of |
|
Climate change |
|
Climate change |
|
Water (7) |
|
Pollution (8) |
|
Circular economy (9) |
|
Biodiversity (10) |
|
Climate change |
|
Climate change |
|
Water (13) |
|
Pollution (14) |
|
Circular economy (15) |
|
Biodiversity (16) |
|
Minimum |
|
|
|
|||||||||||
|
|
|
|
thousand € |
|
% |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
% |
|
E |
|
T |
||||||||
A. Taxonomy-Eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
A.1 Environmentally sustainable activities (taxonomy-aligned) |
||||||||||||||||||||||||||||||||||||||||||||||
Electricity generation using solar photovoltaic technology |
|
CCM 4.1 |
|
8 |
|
0.0 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
– |
|
– |
|
Y |
|
Y |
|
Y |
|
0 |
|
– |
|
– |
||||||||
Freight rail transport |
|
CCM 6.2 |
|
410,017 |
|
25.7 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
– |
|
Y |
|
Y |
|
– |
|
Y |
|
23.8 |
|
– |
|
|||||||||
Infrastructure for rail transport |
|
CCM 6.14 |
|
75,843 |
|
4.7 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
5.2 |
|
E |
|
– |
||||||||
Infrastructure enabling low carbon water transport |
|
CCM 6.16 |
|
788,161 |
|
49.3 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
50.3 |
|
E |
|
– |
||||||||
Revenue of environmentally sustainable activities (taxonomy-aligned) (A.1) |
|
|
|
1,274,029 |
|
79.7 |
|
79.3 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
79.3 |
|
|
|
|
||||||||
Of which enabling activities |
|
|
|
864,003 |
|
55.1 |
|
55.1 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
55.5 |
|
E |
|
|
||||||||
Of which transitional activities |
|
|
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
|
|
|
|
– |
||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not taxonomy-aligned activities) |
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Freight rail transport |
|
CCM 6.2 |
|
38,456 |
|
2.4 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8 |
|
|
|
|
||||||||
Freight transport services by road |
|
CCM 6.6 |
|
156,005 |
|
9.8 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.6 |
|
|
|
|
||||||||
Infrastructure for rail transport |
|
|
62 |
|
0.0 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
|
|
|
|||||||||
Acquisition and ownership of buildings |
|
CCM 7.7 |
|
58,853 |
|
3.7 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.1 |
|
|
|
|
||||||||
Revenue of taxonomy-eligible but not environmentally sustainable activities (not taxonomy-aligned activities) (A.2) |
|
|
|
253,377 |
|
15.9 |
|
15.9 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
A. Revenue of taxonomy-eligible activities (A.1+A.2) |
|
|
|
1,527,405 |
|
95.6 |
|
95.6 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
B. Taxonomy-non-eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
Revenue of taxonomy-non-eligible activities |
|
|
|
70,865 |
|
4.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
1,598,270 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Disclosure covering financial year 2024 |
|
|
|
2024 |
|
Substantial contribution criteria |
|
DNSH criteria |
|
Proportion of taxonomy- |
|
Category enabling activity (19) |
|
Category transitional activity (20) |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Economic activities (1) |
|
Code (2) |
|
CapEx (3) |
|
Proportion of |
|
Climate change |
|
Climate change |
|
Water (7) |
|
Pollution (8) |
|
Circular economy (9) |
|
Biodiversity (10) |
|
Climate change |
|
Climate change |
|
Water (13) |
|
Pollution (14) |
|
Circular economy (15) |
|
Biodiversity (16) |
|
Minimum |
|
|
|
|||||||||||
|
|
|
|
thousand € |
|
% |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
% |
|
E |
|
T |
||||||||
A. Taxonomy-Eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
A.1 Environmentally sustainable activities (taxonomy-aligned) |
||||||||||||||||||||||||||||||||||||||||||||||
Electricity generation using solar photovoltaic technology |
|
CCM 4.1 |
|
617 |
|
0.2 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
– |
|
– |
|
Y |
|
Y |
|
Y |
|
0 |
|
– |
|
– |
||||||||
Freight rail transport |
|
CCM 6.2 |
|
91,194 |
|
28.2 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
– |
|
Y |
|
Y |
|
– |
|
Y |
|
20.1 |
|
– |
|
|||||||||
Infrastructure for rail transport |
|
|
24,752 |
|
7.7 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
8.6 |
|
E |
|
– |
|||||||||
Infrastructure enabling low carbon water transport |
|
|
158,234 |
|
48.9 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
58.1 |
|
E |
|
– |
|||||||||
CapEx of environmentally sustainable activities (taxonomy-aligned) (A.1) |
|
|
|
274,797 |
|
84.9 |
|
84.9 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
86.8 |
|
|
|
|
||||||||
Of which enabling activities |
|
|
|
182,986 |
|
56.6 |
|
56.6 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
66.7 |
|
E |
|
|
||||||||
Of which transitional activities |
|
|
|
0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
|
|
|
|
– |
||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not taxonomy-aligned activities) |
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Freight rail transport |
|
CCM 6.2 |
|
1,109 |
|
0.3 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5 |
|
|
|
|
||||||||
Freight transport services by road |
|
CCM 6.6 |
|
5,787 |
|
1.8 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1 |
|
|
|
|
||||||||
Infrastructure for rail transport |
|
CCM 6.6 |
|
5,787 |
|
1.8 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0 |
|
|
|
|
||||||||
Acquisition and ownership of buildings |
|
CCM 7.7 |
|
21,471 |
|
6.6 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.2 |
|
|
|
|
||||||||
CapEx of taxonomy-eligible but not environmentally sustainable activities (not taxonomy-aligned activities) (A.2) |
|
|
|
33,852 |
|
10.5 |
|
10.5 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
A. CapEx of taxonomy-eligible activities (A.1+A.2) |
|
|
|
398,650 |
|
95.4 |
|
95.4 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
B. Taxonomy-non-eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
CapEx of taxonomy-non-eligible activities |
|
|
|
14,845 |
|
4.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
323,494 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Disclosure covering financial year 2024 |
|
|
|
2024 |
|
Substantial contribution criteria |
|
DNSH criteria |
|
Proportion of taxonomy- |
|
Category enabling activity (19) |
|
Category transitional activity (20) |
||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Economic activities (1) |
|
Code (2) |
|
OpEx (3) |
|
Proportion of |
|
Climate change |
|
Climate change |
|
Water (7) |
|
Pollution (8) |
|
Circular economy (9) |
|
Biodiversity (10) |
|
Climate change |
|
Climate change |
|
Water (13) |
|
Pollution (14) |
|
Circular economy (15) |
|
Biodiversity (16) |
|
Minimum |
|
|
|
|||||||||||
|
|
|
|
thousand € |
|
% |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y; N; |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
Y/N |
|
% |
|
E |
|
T |
||||||||
A. Taxonomy-Eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
A.1 Environmentally sustainable activities (taxonomy-aligned) |
||||||||||||||||||||||||||||||||||||||||||||||
Electricity generation using solar photovoltaic technology |
|
CCM 4.1 |
|
39 |
|
0 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
– |
|
– |
|
Y |
|
Y |
|
Y |
|
0 |
|
– |
|
– |
||||||||
Freight rail transport |
|
CCM 6.2 |
|
16,419 |
|
8.9 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
– |
|
Y |
|
Y |
|
– |
|
Y |
|
9.0 |
|
– |
|
|||||||||
Infrastructure for rail transport |
|
CCM 6.14 |
|
7,570 |
|
4.1 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
3.3 |
|
E |
|
– |
||||||||
Infrastructure enabling low carbon water transport |
|
CCM 6.16 |
|
131,896 |
|
71.5 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
69.6 |
|
E |
|
– |
||||||||
OpEx of environmentally sustainable activities (taxonomy-aligned) (A.1) |
|
|
|
155,923 |
|
84.5 |
|
84.5 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
81.9 |
|
|
|
|
||||||||
Of which enabling activities |
|
|
|
139,465 |
|
75.6 |
|
75.6 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
72.9 |
|
E |
|
|
||||||||
Of which transitional activities |
|
|
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
|
|
|
|
– |
||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not taxonomy-aligned activities) |
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
EL; |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Freight rail transport |
|
CCM 6.2 |
|
1,767 |
|
1.0 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.6 |
|
|
|
|
||||||||
Freight transport services by road |
|
CCM 6.6 |
|
1,269 |
|
0.7 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7 |
|
|
|
|
||||||||
Infrastructure for rail transport |
|
|
1,835 |
|
1.0 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.0 |
|
|
|
|
|||||||||
Acquisition and ownership of buildings |
|
CCM 7.7 |
|
8,752 |
|
4.7 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.9 |
|
|
|
|
||||||||
OpEx of taxonomy-eligible but not environmentally sustainable activities (not taxonomy-aligned activities) (A.2) |
|
|
|
13,623 |
|
7.4 |
|
10.2 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
A. OpEx of taxonomy-eligible activities (A.1+A.2) |
|
|
|
169,546 |
|
91.9 |
|
92.2 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
B. Taxonomy-non-eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
OpEx of taxonomy-non-eligible activities |
|
|
|
14,989 |
|
8.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
184,535 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|