Statement of changes in equity
in € thousand; annex to the condensed notes |
||||||||||||||||||||||
|
|
Parent company |
|
Parent company interests |
|
Non-controlling interests |
|
Total equity |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
||||||||
|
|
Subscribed capital |
|
Capital reserve |
|
Retained earnings |
|
Reserve for foreign currency translation |
|
Cash flow hedges |
|
Actuarial gains/losses |
|
Deferred taxes on changes recognised directly in equity |
|
Other |
|
|
|
|
|
|
Balance as of 31 December 2019 |
|
70,048 |
|
141,078 |
|
449,076 |
|
- 59,844 |
|
438 |
|
- 111,920 |
|
36,048 |
|
11,576 |
|
536,500 |
|
- 10,880 |
|
525,620 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
- 1,027 |
|
- 1,027 |
Total comprehensive income subgroup |
|
|
|
|
|
10,675 |
|
- 8,455 |
|
|
|
- 8,160 |
|
2,634 |
|
|
|
- 3,306 |
|
11,860 |
|
8,554 |
Balance as of 30 June 2020 |
|
70,048 |
|
141,078 |
|
459,751 |
|
- 68,299 |
|
438 |
|
- 120,080 |
|
38,682 |
|
11,576 |
|
533,194 |
|
- 47 |
|
533,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of 31 December 2020 |
|
71,700 |
|
164,093 |
|
435,320 |
|
- 75,976 |
|
438 |
|
- 133,412 |
|
42,983 |
|
11,413 |
|
516,560 |
|
- 4,089 |
|
512,471 |
Dividends |
|
|
|
|
|
- 32,265 |
|
|
|
|
|
|
|
|
|
|
|
- 32,265 |
|
- 772 |
|
- 33,037 |
First-time consolidation of interests in related parties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
4,957 |
|
4,957 |
Capital increase of shares in related parties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
6,003 |
|
6,003 |
Put option granted to non-controlling interests |
|
|
|
|
|
- 20,800 |
|
|
|
|
|
|
|
|
|
|
|
- 20,800 |
|
0 |
|
- 20,800 |
Total comprehensive income subgroup |
|
|
|
|
|
34,901 |
|
3,790 |
|
|
|
27,819 |
|
- 8,983 |
|
14 |
|
57,541 |
|
14,235 |
|
71,776 |
Balance as of 30 June 2021 |
|
71,700 |
|
164,093 |
|
417,156 |
|
- 72,186 |
|
438 |
|
- 105,593 |
|
34,000 |
|
11,427 |
|
521,036 |
|
20,334 |
|
541,370 |
in € thousand; annex to the condensed notes |
||||||||||||
|
|
|
|
|
|
|
|
Other comprehensive income |
|
Total equity |
||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Subscribed capital |
|
Capital reserve |
|
Retained earnings |
|
Actuarial gains/losses |
|
Deferred taxes on changes recognised directly in equity |
|
|
Balance as of 31 December 2019 |
|
2,705 |
|
506 |
|
59,016 |
|
- 851 |
|
275 |
|
61,650 |
Total comprehensive income subgroup |
|
|
|
|
|
3,293 |
|
- 248 |
|
80 |
|
3,125 |
Balance as of 30 June 2020 |
|
2,705 |
|
506 |
|
62,309 |
|
- 1,099 |
|
355 |
|
64,775 |
Plus income statement consolidation effect |
|
|
|
|
|
141 |
|
|
|
|
|
141 |
Less balance sheet consolidation effect |
|
|
|
|
|
- 8,409 |
|
|
|
|
|
- 8,409 |
Total effects of consolidation |
|
|
|
|
|
- 8,268 |
|
|
|
|
|
- 8,268 |
Balance as of 30 June 2020 |
|
2,705 |
|
506 |
|
54,041 |
|
- 1,099 |
|
355 |
|
56,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of 31 December 2020 |
|
2,705 |
|
506 |
|
60,368 |
|
- 1,333 |
|
430 |
|
62,676 |
Dividends |
|
|
|
|
|
- 5,679 |
|
|
|
|
|
- 5,679 |
Total comprehensive income subgroup |
|
|
|
|
|
3,770 |
|
448 |
|
- 145 |
|
4,073 |
Balance as of 30 June 2021 |
|
2,705 |
|
506 |
|
58,458 |
|
- 885 |
|
286 |
|
61,070 |
Plus income statement consolidation effect |
|
|
|
|
|
141 |
|
|
|
|
|
141 |
Less balance sheet consolidation effect |
|
|
|
|
|
- 8,144 |
|
|
|
|
|
- 8,144 |
Total effects of consolidation |
|
|
|
|
|
- 8,003 |
|
|
|
|
|
- 8,003 |
Balance as of 30 June 2021 |
|
2,705 |
|
506 |
|
50,455 |
|
- 885 |
|
286 |
|
53,066 |