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 per the EU Taxonomy.
Disclosure covering financial year 2025 |
|
|
|
2025 |
|
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 |
|
4 |
|
0.0 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
– |
|
– |
|
J |
|
J |
|
J |
|
0 |
|
– |
|
– |
||||||||
Freight rail transport |
|
CCM 6.2 |
|
466,250 |
|
26.5 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
– |
|
J |
|
J |
|
– |
|
J |
|
25.7 |
|
– |
|
|||||||||
Freight transport services by road |
|
CCM 6.6 |
|
222 |
|
0.0 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
– |
|
N/EL |
|
N/EL |
|
– |
|
J |
|
0 |
|
– |
|
– |
||||||||
Infrastructure for rail transport |
|
CCM 6.14 |
|
81,718 |
|
4.7 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
4.7 |
|
E |
|
– |
||||||||
Infrastructure enabling low-carbon road transport and public transport |
|
CCM 6.15 |
|
5 |
|
0.0 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
0 |
|
E |
|
– |
||||||||
Infrastructure enabling low-carbon water transport |
|
CCM 6.16 |
|
862,190 |
|
49.1 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
49.3 |
|
E |
|
– |
||||||||
Revenue of environmentally sustainable activities (taxonomy-aligned) (A.1) |
|
|
|
1,410,389 |
|
80.3 |
|
80.3 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
79.7 |
|
|
|
|
||||||||
Of which enabling activities |
|
|
|
943,912 |
|
53.7 |
|
53.7 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
54.1 |
|
E |
|
|
||||||||
Of which transitional activities |
|
|
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
|
|
|
|
– |
||||||||
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 |
|
43,024 |
|
2.4 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.4 |
|
|
|
|
||||||||
Freight transport services by road |
|
CCM 6.6 |
|
170,104 |
|
9.7 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.8 |
|
|
|
|
||||||||
Infrastructure for rail transport |
|
CCM 6.14 |
|
104 |
|
0.0 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
|
|
|
||||||||
Acquisition and ownership of buildings |
|
CCM 7.7 |
|
58,238 |
|
3.3 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.7 |
|
|
|
|
||||||||
Revenue of taxonomy-eligible but not environmentally sustainable activities (not taxonomy-aligned activities) (A.2) |
|
|
|
271,471 |
|
15.5 |
|
15.5 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
A. Revenue of taxonomy-eligible activities (A.1+A.2) |
|
|
|
1,681,859 |
|
95.8 |
|
95.8 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
B. Taxonomy-non-eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
Revenue of taxonomy-non-eligible activities |
|
|
|
74,330 |
|
4.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
1,756,189 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
Disclosure covering financial year 2025 |
|
|
|
2025 |
|
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 |
|
0 |
|
0.0 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
– |
|
– |
|
J |
|
J |
|
J |
|
0.2 |
|
– |
|
– |
||||||||
Freight rail transport |
|
CCM 6.2 |
|
77,159 |
|
15.1 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
– |
|
J |
|
J |
|
– |
|
J |
|
28.2 |
|
– |
|
|||||||||
Freight transport services by road |
|
CCM 6.6 |
|
1,470 |
|
0.3 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
– |
|
N/EL |
|
N/EL |
|
– |
|
J |
|
0 |
|
– |
|
– |
||||||||
Infrastructure for rail transport |
|
CCM 6.14 |
|
46,436 |
|
9.1 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
7.7 |
|
E |
|
– |
||||||||
Infrastructure enabling low-carbon road transport and public transport |
|
CCM 6.15 |
|
137 |
|
0.0 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
0 |
|
E |
|
– |
||||||||
Infrastructure enabling low-carbon water transport |
|
CCM 6.16 |
|
241,681 |
|
47.2 |
|
J |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
48.9 |
|
E |
|
– |
||||||||
CapEx of environmentally sustainable activities (taxonomy-aligned) (A.1) |
|
|
|
366,883 |
|
71.6 |
|
71.6 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
84.9 |
|
|
|
|
||||||||
Of which enabling activities |
|
|
|
288,254 |
|
56.3 |
|
56.3 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
56.6 |
|
E |
|
|
||||||||
Of which transitional activities |
|
|
|
0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
J |
|
|
|
|
|
– |
||||||||
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 |
|
6,269 |
|
1.2 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3 |
|
|
|
|
||||||||
Freight transport services by road |
|
CCM 6.6 |
|
1,164 |
|
0.2 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.7 |
|
|
|
|
||||||||
Infrastructure for rail transport |
|
CCM 6.14 |
|
4,727 |
|
0.9 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.8 |
|
|
|
|
||||||||
Acquisition and ownership of buildings |
|
CCM 7.7 |
|
35,030 |
|
6.8 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.6 |
|
|
|
|
||||||||
CapEx of taxonomy-eligible but not environmentally sustainable activities (not taxonomy-aligned activities) (A.2) |
|
|
|
47,190 |
|
9.2 |
|
9.2 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
A. CapEx of taxonomy-eligible activities (A.1+A.2) |
|
|
|
414,073 |
|
80.8 |
|
80.8 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
B. Taxonomy-non-eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
CapEx of taxonomy-non-eligible activities |
|
|
|
98,087 |
|
19.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
512,160 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
Disclosure covering financial year 2025 |
|
|
|
2025 |
|
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 |
|
0 |
|
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 |
|
20,885 |
|
10.6 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
– |
|
Y |
|
Y |
|
– |
|
Y |
|
8.9 |
|
– |
|
|||||||||
Infrastructure for rail transport |
|
CCM 6.14 |
|
8,736 |
|
4.5 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
4.1 |
|
E |
|
– |
||||||||
Infrastructure enabling low-carbon water transport |
|
CCM 6.16 |
|
137,966 |
|
70.3 |
|
Y |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
71.5 |
|
E |
|
– |
||||||||
OpEx of environmentally sustainable activities (taxonomy-aligned) (A.1) |
|
|
|
167,587 |
|
85.4 |
|
85.4 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
84.5 |
|
|
|
|
||||||||
Of which enabling activities |
|
|
|
146,702 |
|
74.7 |
|
74.7 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
Y |
|
75.6 |
|
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 |
|
3,002 |
|
1.5 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.0 |
|
|
|
|
||||||||
Freight transport services by road |
|
CCM 6.6 |
|
1,336 |
|
0.7 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7 |
|
|
|
|
||||||||
Infrastructure for rail transport |
|
|
1,522 |
|
0.8 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.0 |
|
|
|
|
|||||||||
Acquisition and ownership of buildings |
|
CCM 7.7 |
|
9,525 |
|
4.9 |
|
EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
N/EL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.7 |
|
|
|
|
||||||||
OpEx of taxonomy-eligible but not environmentally sustainable activities (not taxonomy-aligned activities) (A.2) |
|
|
|
15,385 |
|
7.8 |
|
7.8 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
A. OpEx of taxonomy-eligible activities (A.1+A.2) |
|
|
|
182,972 |
|
93.2 |
|
93.2 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
B. Taxonomy-non-eligible activities |
||||||||||||||||||||||||||||||||||||||||||||||
OpEx of taxonomy-non-eligible activities |
|
|
|
13,339 |
|
6.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
196,311 |
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
Nuclear energy related activities |
|
|
|---|---|---|
The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. |
|
NO |
The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. |
|
NO |
The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. |
|
NO |
Fossil gas related activities |
|
|
The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. |
|
NO |
The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels. |
|
NO |
The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. |
|
NO |