The Finnish Financial Supervisory Authority Has Approved Lassila & Tikanoja's Demerger And Listing Prospectus The New Lassila & Tikanoja's And Luotea's Management Teams As Of The Completion Of The Demerger
| 1 January to 30 September or as at 30 September | 1 January to 31 December or as at 31 December | ||||
| In EUR million, unless otherwise indicated | 2025 | 2024 | 2024 | 2023 | 2022 |
| (unaudited) | (unaudited, unless otherwise indicated ) | ||||
| Net sales.............................................................. | 315.5 | 318.5 | |||
| Net sales growth, %.............................................. | -1.0 | - | 0.4 | -6.4 | - |
| Adjusted EBITDA................................................ | 64.0 | 65.1 | 86.0 | 82.9 | 82.0 |
| Adjusted EBITDA margin, %................................ | 20.3 | 20.5 | 20.3 | 19.6 | 18.2 |
| EBITDA.............................................................. | 63.8 | 64.1 | 83.8 | 82.6 | 84.0 |
| EBITDA margin, %.............................................. | 20.2 | 20.1 | 19.8 | 19.6 | 18.6 |
| Adjusted EBITA.................................................. | 31.6 | 34.2 | 44.4 | 40.5 | 44.1 |
| Adjusted EBITA margin, %.................................. | 10.0 | 10.7 | 10.5 | 9.6 | 9.8 |
| Operating profit................................................... | 30.0 | 31.8 | |||
| Result for the period............................................. | 22.5 | 25.0 | |||
| Total assets.......................................................... | 474.9 | 463.9 | |||
| Invested equity.................................................... | 246.2 | 244.6 | |||
| Net interest-bearing liabilities................................ | 88.3 | 81.3 | |||
| Net cash from operating activities.......................... | 36.9 | 51.6 | |||
| Net cash from investing activities.......................... | -21.3 | -31.0 | |||
| Net cash from financing activities.......................... | -15.9 | -22.1 | |||
| ________________ | |||||
| 1) Audited. |
The audited carve-out financial statements as at and for the years ended 31 December 2024, 2023, and 2022 and the unaudited carve-out financial information as at and for the nine months ended 30 September 2025, including unaudited comparative financial information as at and for the nine months ended 30 September 2024, are attached in full to this release.
The New Lassila & Tikanoja's financial key indicators, and their definitions, reasons for use, and reconciliations are presented in full in the Prospectus.
The Definitions and Reasons for the Use of Financial Key Indicators
| Key figure | Definition | Reason for the use |
| Operating profit | Operating profit as presented in the combined income statement. | Operating profit reflects the result generated by the New Lassila & Tikanoja's business operations excluding financing, shares of the result of associated companies and joint ventures and taxes. |
| Net sales growth, % | Net sales for the period minus net sales for the comparison period, divided by net sales for the comparison period, as a percentage. | Net sales growth reflects the New Lassila & Tikanoja's ability to increase its net sales. This metric is one of the New Lassila & Tikanoja's medium-term financial targets. |
| EBITDA | Operating profit excluding depreciation, amortisation and impairments. | Management uses EBITDA to monitor the profitability excluding non-cash capital expenses of the New Lassila & Tikanoja's core business operations. |
| EBITDA margin, % | EBITDA as a percentage of net sales. | Management uses EBITDA to monitor the profitability excluding non-cash capital expenses of the New Lassila & Tikanoja's core business operations. |
| Items affecting comparability | Significant costs arising from business restructurings or business acquisitions, gains and losses from business divestments and costs arising from the discontinuation of businesses as well as other material items outside ordinary course of business. | Items that are not directly related to the New Lassila & Tikanoja's ordinary course of business are reported separately in order to assess the performance and comparability between reporting periods of its core business operations. |
| Adjusted EBITDA | EBITDA adjusted for items affecting comparability. | Adjusted EBITDA, adjusted EBITA and related margins are presented in addition to operating profit and EBITDA to reflect underlying business performance and to enhance comparability from period to period. Management believes that these adjusted performance measures provide meaningful supplemental information by excluding items outside the ordinary course of business, which reduce comparability between periods. |
| Adjusted EBITDA margin, % | Adjusted EBITDA as a percentage of net sales. | Adjusted EBITDA, adjusted EBITA and related margins are presented in addition to operating profit and EBITDA to reflect underlying business performance and to enhance comparability from period to period. Management believes that these adjusted performance measures provide meaningful supplemental information by excluding items outside the ordinary course of business, which reduce comparability between periods. |
| Adjusted EBITA | Operating profit excluding amortisation and impairment of purchase price allocations to intangible assets from acquisitions, adjusted for items affecting comparability. | Adjusted EBITA measures profitability excluding acquisition-related amortisation and impairment, reflecting underlying business performance and enhancing comparability between periods. |
| Adjusted EBITA margin, % | Adjusted EBITA as a percentage of net sales. | Adjusted EBITA measures profitability excluding acquisition-related amortisation and impairment, reflecting underlying business performance and enhancing comparability between periods. This metric is one of the New Lassila & Tikanoja's medium-term financial targets. |
| Interest-bearing liabilities | Loans from financial institutions + lease liabilities + cash-pool liabilities to related parties | Component of capital employed, return on capital employed and net interest-bearing liabilities. |
| Net interest-bearing liabilities | Interest-bearing liabilities - cash-pool receivables from related parties - cash and cash equivalents. | Net interest-bearing liabilities is a liquidity measure used by management to monitor the New Lassila & Tikanoja's ability to pay its debts in the short-term. |
Selected unaudited pro forma financial information of the New Lassila & Tikanoja
The unaudited pro forma combined financial information included in the Prospectus (the“ Unaudited Pro Forma Financial Information”) illustrate the effect of the Demerger on the New Lassila & Tikanoja's historical carve-out financial information, as if the Demerger had been consummated at an earlier point in time. The Unaudited Pro Forma Financial Information has been prepared for illustrative purposes only. The Prospectus also includes an independent practitioner's assurance report on the compilation of pro forma financial information included in the Prospectus and prepared in accordance with Annex 20 to the Commission Delegated Regulation (EU) 2019/980. The pro forma financial information is unaudited.
The unaudited pro forma combined income statement for the financial year ended 31 December 2024 and the unaudited pro forma combined income statement for the nine months ended 30 September 2025 give effect to the Demerger as if it had been consummated on 1 January 2024. The unaudited pro forma combined statement of financial position as at 30 September 2025 give effect to the Demerger as if it had been consummated on that date.
Because of its nature, the Unaudited Pro Forma Financial Information illustrates the hypothetical impact of the Demerger, had it been consummated at the date assumed in the Unaudited Pro Forma Financial Information, and, therefore, does not represent the actual results of operations or financial position of the New Lassila & Tikanoja. The Unaudited Pro Forma Financial Information is not intended to project the results of operations or financial position of the New Lassila & Tikanoja at any future date and does not represent the results of operations or financial position of the New Lassila & Tikanoja as an independent listed company during the periods presented.
The Unaudited Pro Forma Financial Information illustrates adjustments to the historical carve-out financial information to give pro forma effect to events that are directly attributable to the Demerger and are factually supportable. The pro forma adjustments are based upon available information and certain assumptions, which are described in the accompanying notes to the Unaudited Pro Forma Financial Information. There can be no assurance that the assumptions used in the preparation of the Unaudited Pro Forma Financial Information will prove to be correct.
The following table sets forth the New Lassila & Tikanoja's key figures presented on a pro forma basis as at the dates and for the periods indicated:
| In EUR million, unless otherwise indicated | 1 January to 30 September 2025 Pro forma | 1 January to 31 December 2024 Pro forma | As at 30 September 2025 Pro forma |
| Net sales................................................................................................................................................ | 315.5 | 423.9 | |
| Adjusted EBITDA.................................................................................................................................. | 64.3 | 86.5 | |
| Adjusted EBITDA margin, %.................................................................................................................. | 20.4 | 20.4 | |
| EBITDA............................................................................................................................................... | 66.0 | 81.0 | |
| EBITDA margin, %................................................................................................................................ | 20.9 | 19.1 | |
| Adjusted EBITA.................................................................................................................................... | 31.8 | 44.6 | |
| Adjusted EBITA margin, %.................................................................................................................... | 10.1 | 10.5 | |
| Operating profit..................................................................................................................................... | 32.0 | 37.3 | |
| Result for the period............................................................................................................................... | 22.8 | 26.9 | |
| Earnings per share (EUR)....................................................................................................................... | 0.60 | 0.70 | |
| Total assets............................................................................................................................................ | 494.8 | ||
| Total equity........................................................................................................................................... | 175.7 | ||
| Capital employed................................................................................................................................... | 356.8 | ||
| Return on capital employed, % (ROCE)1)................................................................................................. | 11.4 | ||
| Return on equity, % (ROE)1)................................................................................................................... | 15.3 | ||
| Net interest-bearing liabilities.................................................................................................................. | 161.9 | ||
| Net debt / Adjusted EBITDA1)................................................................................................................ | 1.9x | ||
| Equity ratio, %....................................................................................................................................... | 36.7 | ||
| Gearing, %............................................................................................................................................ | 92.1 | ||
| ________________ | |||
| 1) The pro forma figure has been calculated using the full-year 2024 pro forma figures for the result, as using the full-year results of operations better takes into account seasonality within the year. |
The Unaudited Pro Forma Financial Information, including definitions, reasons for use, and reconciliations of the key figures presented, is attached in full to this release.
Shareholders and prospective investors should acquaint themselves with the entire Prospectus in addition to this stock exchange release.
Advisers to the Demerging Company and the New Lassila & Tikanoja
Danske Bank A/S, Finland Branch acts as the sole financial advisor, Hannes Snellman Attorneys Ltd is acting as the legal adviser in relation to Finnish law and Cleary Gottlieb Steen & Hamilton LLP in relation to U.S. law, in relation to the Demerger and the listing of the New Lassila & Tikanoja.
Capital Markets Day
The Demerging Company will host a capital markets day focusing on the New Lassila & Tikanoja and Luotea on 26 November 2025. More information and registration are available at:
Lassila & Tikanoja Oyj
Board of Directors
For more information:
Eero Hautaniemi, President and CEO, tel. +358 10 636 2810
Joni Sorsanen, CFO, tel. +358 50 443 3045
Appendices:
- Unaudited Pro Forma Financial Information of the New Lassila & Tikanoja; The New Lassila & Tikanoja's set of audited carve-out financial statements as at and for the years ended 31 December 2024, 2023, and 2022 and the auditor's report thereto; The New Lassila & Tikanoja's unaudited interim carve-out financial information as at and for the nine months ended 30 September 2025.
Disclaimer
This release does not constitute a notice to convene a general meeting of shareholders nor does it constitute a demerger or listing prospectus. Any decision with respect to the proposed Demerger should be made solely on the basis of information contained in the notice to the EGM, the Demerger Plan, and the Prospectus as well as on an independent assessment of the information contained therein. Investors are directed to consult the Prospectus for more comprehensive information on New Lassila & Tikanoja, its shares, and the proposed Demerger.
This release does not constitute an offer to sell or the solicitation of an offer to buy any securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration, exemption from registration or qualification under the securities laws of any such jurisdiction
The securities referenced in this release have not been, and will not be, registered under the United States Securities Act of 1933, as amended or under the securities laws of any state of the United States. This release is neither an offer to sell nor a solicitation of an offer to buy any securities and shall not constitute an offer, solicitation or sale in the United States.
Neither the United States Securities and Exchange Commission nor any other U.S. federal or state securities commission or regulatory authority has approved or disapproved the shares referenced herein, nor have any foregoing authorities passed an opinion upon the fairness or merits of such securities or upon the accuracy or adequacy of the disclosures contained in this release or in the Prospectus. Any representation to the contrary is a criminal offence in the United States.
This release includes certain performance measures, which, in accordance with the guidance issued by the European Securities and Markets Authority, are not accounting measures defined or specified in IFRS Accounting Standards and therefore are considered as alternative performance measures. Alternative performance measures should not be viewed in isolation or as a substitute to the financial measures defined or specified in IFRS Accounting Standards. All companies do not calculate alternative performance measures in a uniform way, and therefore, the alternative performance measures presented in this release may not be comparable with similarly named measures presented by other companies.
The financial adviser is acting for the Demerging Company and the New Lassila & Tikanoja and no one else in connection with the Demerger and will not be responsible to anyone other than the Demerging Company or the New Lassila & Tikanoja for providing the protections afforded to clients of the financial advisers, or for giving advice in connection with the Demerger or any other matter.
Forward-looking statements
This release includes“forward-looking statements” that are based on present plans, estimates, projections and expectations and are not guarantees of future performance. Words such as“intend”,“assess”,“expect”,“may”,“plan”,“believe”,“estimate” and other expressions entailing indications or predictions of future developments or trends, not based on historical facts, constitute forward-looking information. They are based on certain expectations and assumptions, which, even though they seem to be reasonable at present, may turn out to be incorrect. Shareholders should not rely on these forward-looking statements. Numerous factors may cause the actual results of operations or financial condition of the Demerging Company or New Lassila & Tikanoja to differ materially from those expressed or implied in the forward-looking statements. Neither the Demerging Company, New Lassila & Tikanoja, nor any of their affiliates, advisors or representatives or any other person undertakes any obligation to review, confirm or to release publicly any updates or revisions to any forward-looking statements to reflect events that occur or circumstances that arise after the date of this release other than as required by applicable laws and regulations.
Attachments
-
Appendix - Unaudited Pro Forma Financial Information of the New Lassila Tikanoja
Appendix - The set of audited carve-out financial statements 2022-2024 of the New Lassila Tikanoja and the auditor's report
Appendix - Unaudited interim carve-out financial information of the New Lassila Tikanoja 1-9 2025
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment