Tilinpäätös
Ab Ferromek Oy — 2025-12-31
PRH:n tilinpäätösaineistoon perustuvat taloustiedot, vertailuluvut ja alkuperäinen lähde.
Y-tunnus 1908471-8Tilikausi päättyy 2025-12-31Rekisteröintipäivä 2026-05-23
Luottamus ja tila
PRH-lähdeTaloustiedot saatavillaAlkuperäinen PRH-lähde saatavillaLähdeperusteiset tiedot
Tilinpäätöksen yhteenveto
Tilinpäätöksen keskeiset luvut ja vertailu kauteen 2024-12-31.
Bruttokate€2,061,266Edellinen: Ei saatavilla
Liikevoitto (-tappio)-€13,219Edellinen: Ei saatavilla
Voitto (tappio) ennen tilinpäätössiirtoja ja veroja-€17,354Edellinen: Ei saatavilla
Tilikauden tulos-€17,354Edellinen: Ei saatavilla
Varat€1,865,557Edellinen: €1,904,416
Vaihtuvat vastaavat€1,094,377Edellinen: €1,165,004
Rahat ja pankkisaamiset€1,719Edellinen: €18,525
Oma pääoma€1,429,299Edellinen: €1,445,593
Edellisten tilikausien voitto/tappio€1,320,393Edellinen: €1,454,946
Velat€436,257Edellinen: €458,823
Lyhytaikaiset velat€436,257Edellinen: €458,823
Luettavat tilinpäätösrivit
Tilinpäätöksen rivit PRH:n aineiston mukaisesti.
Tase: Vastaavaa
Pysyvät vastaavat
2025-12-31€771,179
2024-12-31€739,412
Intangible assets
2025-12-31€334,250
2024-12-31€278,419
Aineelliset hyödykkeet
2025-12-31€178,730
2024-12-31€222,793
Koneet ja kalusto
2025-12-31€142,724
2024-12-31€189,336
Sijoitukset
2025-12-31€258,200
2024-12-31€238,200
Muut osakkeet ja osuudet
2025-12-31€258,200
2024-12-31€238,200
Vaihtuvat vastaavat
2025-12-31€1,094,377
2024-12-31€1,165,004
Vaihto-omaisuus
2025-12-31€586,858
2024-12-31€683,121
Materials and supplies inventory
2025-12-31€227,684
2024-12-31€243,080
Work in progress
2025-12-31€137,514
2024-12-31€114,289
Saamiset
2025-12-31€505,801
2024-12-31€463,359
Lyhytaikaiset saamiset
2025-12-31€505,801
2024-12-31€463,359
Myyntisaamiset
2025-12-31€480,020
2024-12-31€414,712
Lyhytaikaiset lainasaamiset
2025-12-31€843
2024-12-31€843
Muut lyhytaikaiset saamiset
2025-12-31€5,483
2024-12-31€13,683
Siirtosaamiset
2025-12-31€19,455
2024-12-31€34,121
Rahat ja pankkisaamiset
2025-12-31€1,719
2024-12-31€18,525
Varat
2025-12-31€1,865,557
2024-12-31€1,904,416
Tase: Vastattavaa
Oma pääoma
2025-12-31€1,429,299
2024-12-31€1,445,593
Osakepääoma
2025-12-31€8,000
2024-12-31€8,000
Edellisten tilikausien voitto/tappio
2025-12-31€1,320,393
2024-12-31€1,454,946
Tilikauden tulos omassa pääomassa
2025-12-31€100,907
2024-12-31-€17,354
Velat
2025-12-31€436,257
2024-12-31€458,823
Lyhytaikaiset velat
2025-12-31€436,257
2024-12-31€458,823
Lyhytaikaiset lainat rahoituslaitoksilta
2025-12-31€77,840
2024-12-31€117,642
Ostovelat
2025-12-31€73,258
2024-12-31€55,262
Muut lyhytaikaiset velat
2025-12-31€79,558
2024-12-31€95,080
Siirtovelat
2025-12-31€205,602
2024-12-31€190,839
Vastattavaa yhteensä
2025-12-31€1,865,557
2024-12-31€1,904,416
Tuloslaskelma
Bruttokate
2025-12-31€2,061,266
2024-12-31Ei saatavilla
Henkilöstökulut
2025-12-31€1,517,421
2024-12-31Ei saatavilla
Wages and salaries
2025-12-31€1,237,841
2024-12-31Ei saatavilla
Pension expenses
2025-12-31€235,123
2024-12-31Ei saatavilla
Other personnel expenses
2025-12-31€44,457
2024-12-31Ei saatavilla
Poistot ja arvonalentumiset
2025-12-31€103,805
2024-12-31Ei saatavilla
Suunnitelman mukaiset poistot
2025-12-31€103,805
2024-12-31Ei saatavilla
Liiketoiminnan muut kulut
2025-12-31€453,259
2024-12-31Ei saatavilla
Liikevoitto (-tappio)
2025-12-31-€13,219
2024-12-31Ei saatavilla
Muut korko- ja rahoitustuotot muilta
2025-12-31€676
2024-12-31Ei saatavilla
Korko- ja muut rahoituskulut muille
2025-12-31€4,811
2024-12-31Ei saatavilla
Rahoitustuotot ja -kulut
2025-12-31€4,135
2024-12-31Ei saatavilla
Voitto (tappio) ennen tilinpäätössiirtoja ja veroja
2025-12-31-€17,354
2024-12-31Ei saatavilla
Tuloverot
2025-12-31€0
2024-12-31Ei saatavilla
Tilikauden tulos
2025-12-31-€17,354
2024-12-31Ei saatavilla
Lähde
Alkuperäinen tilinpäätösaineisto PRH:ssa.
PRH-lähdeaineisto
Tarvittaessa voit tarkastella PRH:n alkuperäistä XML-aineistoa.
Näytä PRH:n XML-aineisto
<xbrl xmlns="http://www.xbrl.org/2003/instance" xmlns:fi_MC="http://www.suomi.fi/xbrl/crr/dict/dom/MC" xmlns:fi_RF="http://www.suomi.fi/xbrl/crr/dict/dom/RF" xmlns:fi_SC="http://www.suomi.fi/xbrl/crr/dict/dom/SC" xmlns:fi_dim="http://www.suomi.fi/xbrl/crr/dict/dim" xmlns:fi_met="http://www.suomi.fi/xbrl/crr/dict/met" xmlns:iso4217="http://www.xbrl.org/2003/iso4217" xmlns:link="http://www.xbrl.org/2003/linkbase" xmlns:negated="http://www.xbrl.org/2009/role/negated" xmlns:net="http://www.xbrl.org/2009/role/net" xmlns:nonnum="http://www.xbrl.org/dtr/type/non-numeric" xmlns:num="http://www.xbrl.org/dtr/type/numeric" xmlns:vk_mod_oytp_gaap_ind="http://www.valtiokonttori.fi/xbrl/crr/fws/oytp/kpl-2016-12/2019-03-28/mod/oytp_gaap_ind" xmlns:xbrldi="http://xbrl.org/2006/xbrldi" xmlns:xbrldt="http://xbrl.org/2005/xbrldt" xmlns:xbrli="http://www.xbrl.org/2003/instance" xmlns:xl="http://www.xbrl.org/2003/XLink" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:xsd="http://www.w3.org/2001/XMLSchema" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:schemaLocation="http://xbrl.org/2006/xbrldi xbrldi-2006.xsd">
<link:schemaRef xlink:href="http://www.valtiokonttori.fi/fi/fr/xbrl/crr/fws/oytp/kpl-2016-12/2019-03-28/mod/oytp_gaap_ind.xsd" xlink:type="simple"/>
<context id="_ctx1">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
</context>
<context id="_ctx104">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x520</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx239">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x520</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx105">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x6</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx240">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x6</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx107">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x8</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx242">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x8</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx108">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x9</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx243">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x9</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx109">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x5</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx244">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x5</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx110">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x449</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx245">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x449</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx113">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x448</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx248">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x448</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx114">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1869</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx249">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1869</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx115">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x689</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx250">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x689</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx123">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4014</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx258">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4014</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx128">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4046</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx263">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4046</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx129">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x12</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx264">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x12</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx130">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x738</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx265">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x738</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx135">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x541</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx270">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x541</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx136">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x740</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx271">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x740</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx4">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1893</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx139">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1893</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx5">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2285</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx140">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2285</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx7">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x551</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx142">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x551</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx9">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2308</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx144">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2308</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx12">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2334</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx147">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2334</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx14">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1036</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx149">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1036</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx15">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1729</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx150">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1729</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx17">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x816</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx152">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x816</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx23">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1742</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx158">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1742</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx24">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x583</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx159">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x583</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx25">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x513</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx160">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x513</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx26">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1757</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx161">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1757</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx27">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1758</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx162">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1758</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx28">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1759</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx163">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1759</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx31">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x807</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx166">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x807</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx41">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1769</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx176">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1769</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx44">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1770</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx179">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1770</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx45">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1771</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx180">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1771</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx46">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1775</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx181">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1775</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx47">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1768</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx182">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1768</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx48">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x438</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx183">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x438</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx53">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x399</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx188">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x399</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx54">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x435</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx189">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x435</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx55">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x360</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx190">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x360</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx56">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4116</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx191">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4116</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx65">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x932</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx200">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x932</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx66">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2895</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx201">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2895</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx68">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x376</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx203">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x376</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx92">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3023</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx227">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3023</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx97">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1819</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx232">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1819</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx99">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1825</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx234">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1825</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx100">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1826</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx235">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1826</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx101">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1811</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx236">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1811</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx102">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x424</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx237">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x424</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx103">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x481</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx238">
<entity>
<identifier scheme="http://ytj.fi">1908471-8</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x481</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<unit id="ISO4217_EUR">
<measure>iso4217:EUR</measure>
</unit>
<fi_met:si168 contextRef="_ctx1">Ab Ferromek Oy</fi_met:si168>
<fi_met:di120 contextRef="_ctx1">2025-01-01</fi_met:di120>
<fi_met:di121 contextRef="_ctx1">2025-12-31</fi_met:di121>
<fi_met:si289 contextRef="_ctx1">1908471-8</fi_met:si289>
<fi_met:md103 contextRef="_ctx104" decimals="2" unitRef="ISO4217_EUR">2352685.88</fi_met:md103>
<fi_met:md103 contextRef="_ctx239" decimals="2" unitRef="ISO4217_EUR">2061265.88</fi_met:md103>
<fi_met:md103 contextRef="_ctx105" decimals="2" unitRef="ISO4217_EUR">1273115.12</fi_met:md103>
<fi_met:md103 contextRef="_ctx240" decimals="2" unitRef="ISO4217_EUR">1237841.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx107" decimals="2" unitRef="ISO4217_EUR">241227.27</fi_met:md103>
<fi_met:md103 contextRef="_ctx242" decimals="2" unitRef="ISO4217_EUR">235123.11</fi_met:md103>
<fi_met:md103 contextRef="_ctx108" decimals="2" unitRef="ISO4217_EUR">60301.17</fi_met:md103>
<fi_met:md103 contextRef="_ctx243" decimals="2" unitRef="ISO4217_EUR">44457.11</fi_met:md103>
<fi_met:md103 contextRef="_ctx109" decimals="2" unitRef="ISO4217_EUR">1574643.56</fi_met:md103>
<fi_met:md103 contextRef="_ctx244" decimals="2" unitRef="ISO4217_EUR">1517421.22</fi_met:md103>
<fi_met:md103 contextRef="_ctx110" decimals="2" unitRef="ISO4217_EUR">125088.31</fi_met:md103>
<fi_met:md103 contextRef="_ctx245" decimals="2" unitRef="ISO4217_EUR">103804.80</fi_met:md103>
<fi_met:md103 contextRef="_ctx113" decimals="2" unitRef="ISO4217_EUR">125088.31</fi_met:md103>
<fi_met:md103 contextRef="_ctx248" decimals="2" unitRef="ISO4217_EUR">103804.80</fi_met:md103>
<fi_met:md103 contextRef="_ctx114" decimals="2" unitRef="ISO4217_EUR">525367.68</fi_met:md103>
<fi_met:md103 contextRef="_ctx249" decimals="2" unitRef="ISO4217_EUR">453258.69</fi_met:md103>
<fi_met:md103 contextRef="_ctx115" decimals="2" unitRef="ISO4217_EUR">127586.33</fi_met:md103>
<fi_met:md103 contextRef="_ctx250" decimals="2" unitRef="ISO4217_EUR">-13218.83</fi_met:md103>
<fi_met:md103 contextRef="_ctx123" decimals="2" unitRef="ISO4217_EUR">919.01</fi_met:md103>
<fi_met:md103 contextRef="_ctx258" decimals="2" unitRef="ISO4217_EUR">676.33</fi_met:md103>
<fi_met:md103 contextRef="_ctx128" decimals="2" unitRef="ISO4217_EUR">6644.18</fi_met:md103>
<fi_met:md103 contextRef="_ctx263" decimals="2" unitRef="ISO4217_EUR">4811.17</fi_met:md103>
<fi_met:md103 contextRef="_ctx129" decimals="2" unitRef="ISO4217_EUR">5725.17</fi_met:md103>
<fi_met:md103 contextRef="_ctx264" decimals="2" unitRef="ISO4217_EUR">4134.84</fi_met:md103>
<fi_met:md103 contextRef="_ctx130" decimals="2" unitRef="ISO4217_EUR">121861.16</fi_met:md103>
<fi_met:md103 contextRef="_ctx265" decimals="2" unitRef="ISO4217_EUR">-17353.67</fi_met:md103>
<fi_met:md103 contextRef="_ctx135" decimals="2" unitRef="ISO4217_EUR">20954.54</fi_met:md103>
<fi_met:md103 contextRef="_ctx270" decimals="2" unitRef="ISO4217_EUR">0.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx136" decimals="2" unitRef="ISO4217_EUR">100906.62</fi_met:md103>
<fi_met:md103 contextRef="_ctx271" decimals="2" unitRef="ISO4217_EUR">-17353.67</fi_met:md103>
<fi_met:mi53 contextRef="_ctx4" decimals="2" unitRef="ISO4217_EUR">73333.33</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx139" decimals="2" unitRef="ISO4217_EUR">0.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx5" decimals="2" unitRef="ISO4217_EUR">260916.48</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx140" decimals="2" unitRef="ISO4217_EUR">278419.01</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx7" decimals="2" unitRef="ISO4217_EUR">334249.81</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx142" decimals="2" unitRef="ISO4217_EUR">278419.01</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx9" decimals="2" unitRef="ISO4217_EUR">11200.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx144" decimals="2" unitRef="ISO4217_EUR">11200.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx12" decimals="2" unitRef="ISO4217_EUR">17805.30</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx147" decimals="2" unitRef="ISO4217_EUR">22256.63</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx14" decimals="2" unitRef="ISO4217_EUR">142724.16</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx149" decimals="2" unitRef="ISO4217_EUR">189336.04</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx15" decimals="2" unitRef="ISO4217_EUR">7000.20</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx150" decimals="2" unitRef="ISO4217_EUR">0.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx17" decimals="2" unitRef="ISO4217_EUR">178729.66</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx152" decimals="2" unitRef="ISO4217_EUR">222792.67</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx23" decimals="2" unitRef="ISO4217_EUR">258200.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx158" decimals="2" unitRef="ISO4217_EUR">238200.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx24" decimals="2" unitRef="ISO4217_EUR">258200.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx159" decimals="2" unitRef="ISO4217_EUR">238200.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx25" decimals="2" unitRef="ISO4217_EUR">771179.47</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx160" decimals="2" unitRef="ISO4217_EUR">739411.68</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx26" decimals="2" unitRef="ISO4217_EUR">227684.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx161" decimals="2" unitRef="ISO4217_EUR">243080.35</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx27" decimals="2" unitRef="ISO4217_EUR">137514.09</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx162" decimals="2" unitRef="ISO4217_EUR">114288.67</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx28" decimals="2" unitRef="ISO4217_EUR">221659.82</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx163" decimals="2" unitRef="ISO4217_EUR">325751.66</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx31" decimals="2" unitRef="ISO4217_EUR">586857.91</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx166" decimals="2" unitRef="ISO4217_EUR">683120.68</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx41" decimals="2" unitRef="ISO4217_EUR">480019.54</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx176" decimals="2" unitRef="ISO4217_EUR">414712.11</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx44" decimals="2" unitRef="ISO4217_EUR">842.89</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx179" decimals="2" unitRef="ISO4217_EUR">842.89</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx45" decimals="2" unitRef="ISO4217_EUR">5482.67</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx180" decimals="2" unitRef="ISO4217_EUR">13682.62</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx46" decimals="2" unitRef="ISO4217_EUR">19455.42</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx181" decimals="2" unitRef="ISO4217_EUR">34121.19</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx47" decimals="2" unitRef="ISO4217_EUR">505800.52</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx182" decimals="2" unitRef="ISO4217_EUR">463358.81</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx48" decimals="2" unitRef="ISO4217_EUR">505800.52</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx183" decimals="2" unitRef="ISO4217_EUR">463358.81</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx53" decimals="2" unitRef="ISO4217_EUR">1718.63</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx188" decimals="2" unitRef="ISO4217_EUR">18524.60</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx54" decimals="2" unitRef="ISO4217_EUR">1094377.06</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx189" decimals="2" unitRef="ISO4217_EUR">1165004.09</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx55" decimals="2" unitRef="ISO4217_EUR">1865556.53</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx190" decimals="2" unitRef="ISO4217_EUR">1904415.77</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx56" decimals="2" unitRef="ISO4217_EUR">8000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx191" decimals="2" unitRef="ISO4217_EUR">8000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx65" decimals="2" unitRef="ISO4217_EUR">1320392.58</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx200" decimals="2" unitRef="ISO4217_EUR">1454946.25</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx66" decimals="2" unitRef="ISO4217_EUR">100906.62</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx201" decimals="2" unitRef="ISO4217_EUR">-17353.67</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx68" decimals="2" unitRef="ISO4217_EUR">1429299.20</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx203" decimals="2" unitRef="ISO4217_EUR">1445592.58</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx92" decimals="2" unitRef="ISO4217_EUR">77839.80</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx227" decimals="2" unitRef="ISO4217_EUR">117642.08</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx97" decimals="2" unitRef="ISO4217_EUR">73258.17</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx232" decimals="2" unitRef="ISO4217_EUR">55261.79</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx99" decimals="2" unitRef="ISO4217_EUR">79557.50</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx234" decimals="2" unitRef="ISO4217_EUR">95080.46</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx100" decimals="2" unitRef="ISO4217_EUR">205601.86</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx235" decimals="2" unitRef="ISO4217_EUR">190838.86</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx101" decimals="2" unitRef="ISO4217_EUR">436257.33</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx236" decimals="2" unitRef="ISO4217_EUR">458823.19</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx102" decimals="2" unitRef="ISO4217_EUR">436257.33</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx237" decimals="2" unitRef="ISO4217_EUR">458823.19</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx103" decimals="2" unitRef="ISO4217_EUR">1865556.53</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx238" decimals="2" unitRef="ISO4217_EUR">1904415.77</fi_met:mi53>
</xbrl>