Annual Report • Mar 12, 2024
Annual Report
Open in ViewerOpens in native device viewer
We aspire to keep the wonderful world visible for all
Report by the Board of Directors and Financial Statements 2023
| Report by the Board of Directors |
Parent company financial statements |
||
|---|---|---|---|
| Report by the Board of Directors |
3 | Parent company profit & loss statement |
50 |
| Key figures | 16 | Parent company balance sheet | 51 |
| Parent company cash flow statement |
52 | ||
| Notes to parent company financial statements |
53 | ||
| Consolidated financial statements |
Signatures | ||
| Consolidated comprehensive profit & loss statement |
20 | Signatures to the financial statements and review of operations |
61 |
| Consolidated balance sheet | 21 | Auditor's note | 61 |
| Consolidated cash flow statement | 22 | ||
| Consolidated statement of changes in equity |
23 | Auditor's report | |
| Notes to the consolidated financial statements |
24 | Auditor's report | 63 |

Revenio is a global provider of comprehensive eye care solutions, a leading company for ophthalmological devices and software solutions. Revenio's objective is to raise the quality of clinical diagnostics with the help of product innovations and to streamline clinical care pathways with connected and predictive eye care solutions.
January 1–December 31, 2023
Revenio is a global provider of comprehensive eye care solutions, a leading company for ophthalmological devices and software solutions. Revenio's objective is to raise the quality of clinical diagnostics with the help of product innovations and to streamline clinical care pathways with connected and predictive eye care solutions.
Revenio's ophthalmic diagnostic solutions include intraocular pressure (IOP) measurement devices (tonometers), fundus imaging devices, and perimeters as well as clinical software under the iCare brand. iCare Solutions provide digital clinical tools that drive greater efficiency and enhance quality in eye care.
iCare is a trusted partner in eye diagnostics, providing fast, user-friendly, and reliable tools for diagnosing glaucoma, diabetic retinopathy, and macular degeneration (AMD).
The Revenio Group comprises Revenio Group Corporation, Icare Finland Oy, Icare USA Inc., Revenio Italy S.R.L, CenterVue SpA, Revenio Research Oy, Revenio Australia Pty Ltd, Icare World Australia Pty Ltd, CT Operations International UK Ltd, China iCare Medical Technology Co. Ltd, and Oscare Medical Oy.
Done Medical Oy was merged with the parent company Revenio Group Corporation on October 31, 2023.
During the strategy period 2021–2023 Revenio has transformed from an eye care-focused ophthalmic diagnostic device provider to a complete eye care solution supplier. In November 2023, Revenio published its updated strategy for the years 2024–2026. Revenio's updated
growth strategy aims to improve clinical diagnostics' quality and to streamline clinical care pathways through specific product innovations and software solutions. The Group develops new products to support more effective screening, prevention and diagnosis of eye diseases. A key strategic goal is also to further increase the customer-centric approach within operations and to develop the Group's personnel and strengths related to corporate culture. As a part of the strategy work, Revenio has reviewed its ESG priorities and KPIs, establishing targets for the forthcoming years centered on creating value for stakeholders, society, people, and the planet.
As the prevalence of vision-threatening diseases increases, Revenio works to keep the wonderful world visible for all. During the strategy period, the Group's focus will increasingly shift towards connected and predictive eye care pathways. The foundation for maintaining profitable growth comprises toptier offering, a diverse team of global professionals, uncompromised dedication to quality, a customercentric approach in operations and sales, as well as strategic channels and partnerships. With these strengths, Revenio aims to grow 3 times faster than the market growth from 2025 onwards.
The year 2023 was two-fold. The year started strongly with double-digit growth, but the second quarter was exceptionally weak in terms of demand. The effects of high interest rates and inflation were visible especially in the private equity funded optometry sector. The last quarter of the year showed an upward trend, and the Group's core business without microperimeters developed well towards the end of the year.
Revenio has strengthened its position in the eye care market with innovative and user-friendly products and software solutions that optimize clinical care pathways. The Group's product portfolio is competitive in both intraocular pressure measurement devices and fundus imaging devices. Revenio has continued to invest heavily in product development in order to bring new product and system innovations to the market. These include, for example, the iCare IC200 intraocular pressure measurement device updated with the Quick Measure feature and the iCare ILLUME screening solution using artificial intelligence, which was launched in 2022. The core of the screening solution is the high-quality data produced by iCare's devices and the related software solution. The holistic solution optimizes the patient's clinical care pathway and the processes of professionals in the field, which is a significant factor from the point of view of critical healthcare resources globally. AI distribution partnerships are being pursued with both the Dutch company Thirona and the French company OphtAI. After the end of the financial period, distributor cooperation was also started with the Singaporean EyRIS.
At the end of 2023, a significant order was received for the iCare DRSplus fundus imaging device for screening purposes in Germany. Deliveries are scheduled for 2023– 2025. Additionally, Revenio received significant orders for iCare DRSplus fundus imaging devices and iCare IC200
intraocular pressure measurement devices in the United States. The process regarding the reimbursement policy for the iCare HOME2 intraocular pressure measurement device proceeds in the United States, and an application for a HCPCS reimbursement code for the iCare HOME2 intraocular pressure measurement device has been sent to the CMS (Centers for Medicare & Medicaid Services) in the United States. This code is required by insurers for the reimbursement of the iCare HOME2 intraocular pressure measurement device to patients. The objective is to expand the reimbursement policy to cover the device, either in full or in part, as a part of the patient's care pathway.
In August 2023, Revenio updated its financial guidance due to the challenges in its operating environment. At the time the company estimated that the global challenges in its industry would continue, and the uncertainty factors related to macroeconomic development that started at the beginning of the year were likely to continue until the first half of 2024. In particular, inflation and high-interest rates were predicted to affect the purchasing behavior of customers in the Group's main market and to be reflected in the investment willingness of optometry chains.
Revenio has transformed from an eye care-focused ophthalmic diagnostic device provider to a complete eye care solution supplier. Following the three-year strategy published at the end of November 2023, the Group's objective is to move towards connected and predictive eye care solutions. When investments in eye care recover, Revenio is in an excellent position to accelerate growth. The drivers of the Group's growth, increasing prevalence of eye diseases due to aging and rising living standards, along with healthcare cost pressures, create demand pressure. Our product portfolio is competitive and up to date to meet the demand. In addition to organic growth, Revenio is actively scanning the market with the support of a strong balance sheet to identify potential acquisition targets to accelerate growth and expand the product range in the eye diagnostics market.
Revenio Group's net sales January 1–December 31, 2023 were EUR 96.6 (97.0) million. Net sales decreased by 0.4%. The currency-adjusted growth of net sales in January–December was 2.2%, or 2.6%-points stronger than the reported growth. EBITDA was EUR 30.3 (33.1) million, or 31.4% of net sales, down by 8.5%.
The Group's operating profit in January–December was EUR 26.3 (29.7) million, down by 11.3%. The EUR 1.0 million non-recurring costs of one-time projects had a negative impact on the EBITDA for the review period. The adjusted operating profit was EUR 27.3 (29.7) million, or 28.3% of net sales, down by 7.9%. The adjusted EBITDA decreased by 5.6% compared to the EBITDA in the comparison period.
Profit before taxes was EUR 25.4 (29.1) million, down by 12.6% year-on-year.
Earnings per share came to EUR 0.719 (0.818). Equity per share came to EUR 3.74 (3.41).
The Group's balance sheet total totaled EUR 137.4 (136.1) million on December 31, 2023. The value of goodwill on the balance sheet totaled EUR 59.4 (59.8) million on December 31, 2023.
The Group's equity was EUR 99.9 (90.9) million. The Group's net debt at the end of the period totaled EUR -3.6 (-11.9) million, and net gearing was -3.6 (-13.1)%. The Group's equity ratio was 72.7 (66.8)%. The Group's liquid assets at the end of the financial period on December 31, 2023 totaled EUR 21.5 (32.1) million. Cash flow from operations totaled EUR 10.9 (23.2) million.
On December 31, 2023, the members of Revenio Group's Management Team were Jouni Toijala, President and CEO of Revenio Group Corporation; John Floyd, Vice President, Sales; Heli Huopaniemi, Vice President, Quality; Ari Isomäki, Vice President, Operations; Tomi Karvo, Vice President, Products, Brand and Marketing; Robin Pulkkinen, CFO; Kate Taylor, Vice President Strategy and Business Development, and Hanna Vuornos, Vice President, People & Culture.
Giuliano Barbaro, Vice President, Research and Development, has taken up new responsibilities outside the company as of July 1, 2023.
Marco Rizzardo was appointed Revenio's Vice President R&D and a member of the Leadership Team. Rizzardo started in his position on January 8, 2024. Marco Rizzardo is responsible for the research and development of Revenio Group's ophthalmological devices and software solutions throughout their entire life cycle.
| JAN-DEC/2023 | JAN-DEC/2022 | |
|---|---|---|
| Revenio Group | 214 | 194 |
At the end of the year the number of employees was 216 (207).
During the financial year 2020, Revenio Group Corporation's President & CEO Jouni Toijala took out a loan of EUR 50,000 granted by the company on market terms for the purchase of Revenio's shares. The shares acquired

using the loan will act as security for the loan. This arrangement was entered into at the request of Revenio's Board of Directors in order to secure the commitment and motivation of the CEO. The CEO has agreed to hold the company shares he acquired using the loan financing granted by the company for a period of five (5) years. The CEO's obligation to hold the acquired shares ends if the CEO's employment relationship ends before the end of the five-year period. The loan has been paid in full in 2023.
On December 31, 2023, Revenio Group Corporation's fully paid-up share capital registered with the Trade Register was EUR 5,314,918.72 and the number of shares totaled 26,681,116.
The Company has one class of shares, and all shares confer the same voting rights and an equal right to dividends and the Company's funds. On December 31, 2023, the President & CEO, members of the Board of Directors, the Leadership team members and their related parties held 0.25% of the Company's shares, or 66,553 shares.
The Company did not buy back any of its shares during the financial period. At the end of the financial period, the Company held 88,342 of its own shares.
In late 2015, the employees of Revenio Group working in Finland established a personnel fund, into which any bonuses earned by employees through incentive schemes can be paid. This arrangement is widely used.
The Annual General Meeting of March 23, 2023, decided that approximately 40% of Board members' emolument will be settled in the form of Company shares.
The valid authorizations of the Board of Directors relating to repurchase and issuance of shares are presented in the section on the Annual General Meeting.
At the end of the financial period the Company has no existing option schemes.
On March 13, 2020, January 26, 2021, January 26, 2022 and August 9, 2023 the Board of Directors of Revenio Group Corporation decided on the three-year earning periods of the share-based long-term incentive schemes directed towards the President & CEO and other key personnel of Revenio Group. Long-term incentive schemes form part of the Company's remuneration program for key personnel and are aimed at supporting the implementation of the Company's strategy and harmonizing the objective of key personnel and Company shareholders in growing shareholder value.
Based on the ended earning period of the share-based incentive plan 2020-2022, a total of 8,124 company's treasury shares were transferred in a directed share issue without payment to the company's key personnel participating in the plan on February 13, 2023.
In addition, if certain conditions are met, the CEO is entitled to a restricted share plan under which the CEO would be entitled to receive a total of 3,000 shares in the Company during 2022–2024. In order to pay the share bonus of 1,000 shares earned in 2022 in accordance with the terms of the program, 400 of the company's treasury shares were issued to the CEO on February 13, 2023 through a directed share issue without payment, and the rest of the share bonus was used for the tax consequences of the issued shares.
The Company's Board of Directors decided during March, 2021, on a restricted share plan for five key employees of the Oculo business (nowadays Icare World Australia Pty Ltd.). The plan was established as part of a long-term incentive and commitment program to support the realization of Revenio Group's strategy, harmonize the interests of shareholders and plan participants and increase the Company's value and profits in the long term, as well as to strengthen the participants' commitment to Revenio. The plan has a restricted maximum number of shares. Under the plan, shares in the Company will be issued for a total maximum value of 1,660,000 Australian dollars, calculated using the trade-weighted average price of the Revenio share on the date of the completion of the Oculo acquisition. The performance-based, three-year plan covers the years 2021—2023. A total of 1,083 of the company's treasury shares were issued in June 8, 2023 in a directed share issue without payment to persons included in the share-based incentive scheme.
Information on the remuneration schemes currently used in Revenio Group can be found at the Company's website at: www.reveniogroup.fi/en/investors /corporate\_governance/remuneration
During the period January 1–December 31, 2023, Revenio Group Corporation's share turnover on the Nasdaq Helsinki exchange totaled EUR 277.7 (278.1) million, representing 10.0 (6.3) million shares or 37.5 (23.4) % of all shares outstanding. The highest transaction price was EUR 41.50 (58.70) and the lowest was EUR 17.51 (36.02). The closing price at the end of the financial period was EUR 27.16 (38.60) and the weighted average price for the financial period was EUR 27.77 (44.46). Revenio Group Corporation's market value stood at EUR 725 (1,030) million on December 31, 2023.

| JANUARY– DECEMBER 2023 |
TURNOVER, NUMBER OF SHARES |
VALUE TOTAL, EUR |
HIGHEST, EUR |
LOWEST, EUR |
AVERAGE PRICE, EUR |
LATEST, EUR |
DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|
| REG1V | 10,000,744 | 277,741,804 | 41.50 | 17.51 | 27.77 | 27.16 | Market value, EUR | 724,659,111 | 1,029,891,078 |
| Number of shareholders | 25,057 | 21,793 |
Between January 1–December 31, 2023, Revenio Group Corporation did not receive notifications of any changes in holdings as referred to in Chapter 9, Section 5, of the Securities Markets Act.
Transactions in Revenio securities by members of Revenio Group Corporation's management during the financial period have been published as stock exchange releases and can be viewed on the Company website at www.reveniogroup.fi/en/releases.
In its decision-making and corporate governance, Revenio Group Corporation abides by the Finnish Limited Liability Companies Act, other legal provisions concerning listed companies, Revenio Group Corporation's Articles of Association, and the rules and guidelines issued by Nasdaq Helsinki Ltd. The company complies with the Finnish Corporate Governance Code approved on September 19, 2019 and issued on January 1, 2020 by the Securities Market Association.
Revenio's Corporate Governance statements are published annually on the company website at www.reveniogroup.fi/en/investors /corporate\_governance.
The company's Corporate Governance statements are available in the Investors section of the company website at www.reveniogroup.fi/en/investors /corporate\_governance.

December 31, 2023*
| NO. OF SHARES | % | ||
|---|---|---|---|
| 1 | William Demant Invest A/S | 4,792,299 | 17.96% |
| 2 | SEB Funds | 1,058,940 | 3.97% |
| 3 | Vanguard | 865,479 | 3.24% |
| 4 | Swedbank Robur Funds | 729,000 | 2.73% |
| 5 | Ilmarinen Mutual Pension Insurance Company | 699,792 | 2.62% |
| 6 | Nordea Funds | 458,359 | 1.72% |
| 7 | Elo Mutual Pension INsurance Company | 386,000 | 1.45% |
| 8 | TIN Funds | 367,869 | 1.38% |
| 9 | Norges Bank | 360,019 | 1.35% |
| 10 | BlackRock | 354,324 | 1.33% |
* Monitor by Modular Finance AB. Compiled and processed ownership data from various public sources, including Euroclear Finland and Morningstar, and from direct shareholder disclosures. While all efforts have been made to secure as updated and complete information as possible, neither Modular Finance nor Revenio Group can guarantee the completeness or accuracy of the data.

| OWNER DISTRIBUTION BY HOLDINGS |
CAPITAL | NUMBER OF SHARES |
NUMBER OF KNOWN OWNERS |
|---|---|---|---|
| 1 - 100 | 2.24% | 597,362 | 15,970 |
| 101 - 500 | 5.60% | 1,495,013 | 6,310 |
| 501 - 1,000 | 3.65% | 974,328 | 1,331 |
| 1,001 - 5,000 | 10.21% | 2,725,408 | 1,238 |
| 5,001 - 10,000 | 4.77% | 1,271,891 | 180 |
| 10,001 - 50,000 | 11.70% | 3,120,785 | 145 |
| 50,001 - 100,000 | 5.43% | 1,450,047 | 22 |
| 100,001 - 500,000 | 21.00% | 5,603,361 | 24 |
| 500,001 - 1,000,000 | 10.61% | 2,830,500 | 4 |
| 1,000,001 - | 21.94% | 5,851,239 | 2 |
| Unknown holding size | 2.85% | 761,182 | 0 |
| Total | 100.00 % | 26,681,116 | 25,226 |

Decisions by the Annual General Meeting of Revenio Group Corporation on March 23, 2023
The AGM confirmed the company's financial statements for the financial year 1 January – 31 December 2022 and discharged the members of the Board of Directors and the Managing Director from liability.
The AGM decided that five members be elected to the Board of Directors and elected Arne Boye Nielsen, Riad Sherif, Ann-Christine Sundell, Pekka Tammela, and Bill Östman as members of the Board of Directors. In the board meeting held after the AGM, the Board of Directors elected Arne Boye Nielsen as Chair of the Board and Bill Östman as Vice Chair of the Board. The Board of Directors also decided the members of Audit Committee and elected Pekka Tammela, Ann-Christine Sundell and Arne Boye Nielsen. The Board of Directors elected Pekka Tammela as Chair of the Audit Committee. The Board of Directors also decided the members of Nomination and Remuneration Committee and elected Ann-Christine Sundell, Riad Sherif and Bill Östman. The Board of Directors elected Ann-Christine Sundell as Chair of the Nomination and Remuneration Committee.
The AGM decided that the Chair of the Board be entitled to an annual emolument of EUR 60,000, the possible deputy chair of the Board of Directors be entitled to an annual emolument of EUR 45,000, the Board Members be entitled to an annual emolument of EUR 30,000, the chair of the Audit Committee be entitled to an annual emolument of EUR 20,000, the chair of the Nomination and Remuneration Committee be entitled to an annual emolument of EUR 10,000, and the members of the Board Committees be entitled to an annual emolument of EUR 5,000.
Approximately 40 per cent of the Board members' annual remuneration (gross) will be settled in the form of the company's shares held in its treasury, however not exceeding a maximum of 3,200 shares in total, while approximately 60 per cent will consist of a monetary payment. Tax will be deducted from the monetary payment, calculated on the amount of the entire annual remuneration. The shares will be assigned to the Board members within two weeks of the release of Revenio Group Corporation's interim report for the period of 1 January - 31 March 2023, using the trade volume weighted average price on the day following the release of the interim report as the share value.
The AGM further decided that an attendance allowance of EUR 1,000 for Chairs of the Board or Board Committees per Board or Committee meeting and EUR 600 per short teleconference, Board members EUR 600 for Board and Board Committee meetings and EUR 300 for short teleconferences per meeting, yet so that the aforementioned attendance allowance for the Board and Board Committee meetings for Board and Committee chairs who live outside of Finland and travel to Finland for the meeting is EUR 2,000 and the aforementioned attendance allowance for the Board and Board Committee meetings for members is EUR 1,200.
Any travel expenses of the members of the Board or Board Committees will be compensated in accordance with the company's travel expense regulations.
The AGM re-elected Deloitte Ltd, Authorized Public Accountants, as the company's auditors, with Authorized Public Accountant (KHT) Mikko Lahtinen acting as the principal auditor. The AGM decided to pay the auditors' fees as invoiced and approved by the company.
The AGM decided to accept the Board's proposal on profit distribution, according to which the parent company's profit for the financial period, EUR 17,686,519.09, will be added to retained earnings, and a dividend of EUR 0.36 per share will be paid. Dividend will be paid to shareholders who have been registered in the company's shareholder register, maintained by Euroclear Finland Ltd, by the dividend record date on March 27, 2023. The dividend payment date was April 3, 2023.
The AGM authorized the Board of Directors to change Articles 4 ("Board of Directors"), 8 (currently "Notice of general meetings of shareholders") and 10 ("Annual General Meeting") of the Articles of Association so that Article 4 is changed by increasing the maximum number of ordinary members of the Board of Directors, provisions concerning the place of the meeting and the holding of the remote meeting are added to Article 8 and the provision concerning the place of the meeting is deleted from Article 10. Following the changes, the above-mentioned sections of the Articles of Association read as follows:
A Board of Directors comprising no fewer than three (3) and no more than seven (7) ordinary members elected by the Annual General Meeting is responsible for the management of the company and the appropriate organization of its business operations.
A Board member's term of office ends at the close of the Annual General Meeting following his or her election.
The Board of Directors will elect a Chairman from among its members. The Board of Directors is quorate when more than half of its members are present."
Notice of a General Meeting shall be given no earlier than two months and no later than twenty-one (21) days prior to the meeting by publishing the notice on the company's website at www.reveniogroup.fi or in at least one Finnish-language national daily newspaper determined by the Board of Directors.
An Annual General Meeting may be held at the company's domicile or at another Finnish location decided by the Board of Directors. The Board of Directors may also decide that the Annual General Meeting will be held without a meeting venue so that the shareholders will exercise their decision-making power full-on and on an up-to-date basis by means of a telecommunications connection and a technical device during the meeting."
An Annual General Meeting must be held annually on a date determined by the Board of Directors, no more than six months after the end of the financial year.
The AGM must decide:
The AGM authorized the Board of Directors to resolve on the acquisition of a maximum of 1,334,055 of the company's own shares in one or more tranches using the company's unrestricted equity. The company may buy back shares in order to develop its capital structure, finance or implement any corporate acquisitions or other transactions, implement share-based incentive plans, pay board fees or otherwise transfer or cancel them.
The company may buy back shares in public trading on marketplaces whose rules and regulations allow the company to trade in its own shares. In such a case, the company buys back shares through a directed purchase, i.e. in a proportion other than its shareholders' holdings of company shares, with the consideration paid for the shares based on their publicly quoted market price so that the minimum price of the purchased shares equals the lowest market price quoted in public trading during the authorization period and their maximum price equals the highest market price quoted in public trading during that period.
The authorization is effective until the end of the Annual General Meeting held in 2024, yet no further than until June 30, 2024. This authorization shall supersede the authorization granted at the Annual General Meeting of April 8, 2022.
The AGM decided to authorize the Board of Directors to decide on issuing a maximum of 2,668,111 shares in a share issue or by granting special rights (including stock options) entitling holders to shares as referred to in Chapter 10 Section 1 of the Companies Act, in one or several tranches. This authorization is to be used to finance and implement any prospective corporate acquisitions or other transactions, to implement the company's share-based incentive plans, or for other purposes determined by the Board.
The authorization grants the Board the right to decide on all terms and conditions governing the share issue and the granting of said special rights, including on the recipients of the shares or special rights and the amount of payable consideration. The authorization also includes the right to issue shares by deviating from the shareholders' pre-emptive rights, i.e. by issuing them in a directed manner. The authorization of the Board covers both the issue of new shares and the transfer of any shares that may be held by the company.
The authorization is effective until the end of the Annual General Meeting held in 2024, yet no further than until June 30, 2024. This authorization shall supersede the issue authorization granted at the Annual General Meeting of April 8, 2022.
Until the Annual General Meeting March 23, 2023, the Company's Board of Directors comprised Arne Boye
Nielsen (Chair), Riad Sherif, Ann-Christine Sundell, Pekka Tammela and Bill Östman (Vice Chair). After the Annual General Meeting 2023, the Company's Board of Directors comprises Arne Boye Nielsen (Chair), Riad Sherif, Ann-Christine Sundell, Pekka Tammela and Bill Östman (Vice Chair).
In 2023, the Board met 19 times, and the average attendance rate was 98%. In 2022, the average attendance rate was 100%.
In 2023, the Audit Committee met 5 times and the attendance rate was 100%. In 2023, the Nomination and Remuneration Committee met 8 times and the attendance rate was 100%.
In the course of the financial year, the company paid, in total, EUR 331,500 in payments as Board emoluments. In addition, a total of 2,793 Revenio Group Corporation shares were granted as Board emoluments.
Deloitte Oy, Authorized Public Accountants, acts as the company's auditors, with Mikko Lahtinen, Authorized Public Accountant, as the principal auditor.
At its organizing meeting, held after the Annual General Meeting 2023, the Board elected from amongst its members the following members to serve on its Audit Committee: Pekka Tammela (Chair), Arne Boye Nielsen and Ann-Christine Sundell.
• monitor and assess the financial reporting system
At its organizing meeting, held after the Annual General Meeting 2023, the Board elected from amongst its members the following members to serve on its Nomination and Remuneration Committee: Ann-Christine Sundell (Chair), Riad Sherif and Bill Östman.
the preparation of the salary and other financial benefits of the CEO and other management
the preparation of matters concerning the company's remuneration schemes
Revenio's remuneration reporting consists of the Remuneration Policy presented to the Annual General Meeting at least once every four years and, from 2020, the Remuneration Report, presented each year, which provides information on the fees paid to the company's governing bodies in the financial period. The company will publish the Remuneration Report for 2023 as a separate document on March 12, 2024 on the company's website at www.reveniogroup.fi/en/investors /corporate\_governance/remuneration. In addition, the company's website provides information on the current remuneration schemes for the Board of Directors and the President and CEO as well information on the remuneration of the Group Management Team on an aggregate level.
Risks Revenio Group is exposed to include strategic, operational, business cycle, damage, financial, and political risks. In addition, the threat of the global impact of pandemics and the risk of cyber threats have increased.
The Group's strategic risks include competition in all sectors, the threat posed by new competing products, and any other actions of the Company's rivals that may affect the competitive situation. Another strategic risk is related to the ability to shift the strategic focus towards integrated and predictive eye care pathways and to succeed in R&D activities and to maintain a competitive product mix. The Group develops new technologies under Icare Finland Oy, Revenio Research Oy, CenterVue Spa and iCare World Australia Pty Ltd, and any failure in the commercialization of individual development projects may result in the depreciation of capitalized development expenses, with an impact on the result. Strategic risks in the Group's segments that require special expertise are also associated with the successful management and development of key human resources and the management of the subcontractor and supplier network. The range and probability of cyber threats has increased. When realized, a cyber threat can affect the continuity of Revenio Group's business, the Group's reputation, or lead to significant sanctions. Risks caused by cyber threats are prepared with technical, administrative and organizational information security development.
Corporate acquisitions and the purchase of assets with growth potential related to eye health are part of the Group strategy. The success of these acquisitions has a significant impact on the achievement of growth and profitability targets. Acquisitions may also change the Group's risk profile.
Strategic risks and the need for action are regularly monitored and assessed in connection with day-today management, monthly Group reporting, and annual strategy updates.
Operational risks are associated with the retention and development of major customers, the operations of the distribution network, and success in extending the customer base and markets. Operational risks in the eye health sector that the Company specializes in include, in particular, factors related to expansion into new markets, such as various countries' national regulations of marketing authorizations for medical instruments and the related official decisions concerning the health care market. Success in eye health R&D projects launched in accordance with the strategy can also be classified as an operational risk. Furthermore, the global availability challenges related to electronic components may cause operational risks.
The operational risks related to the manufacture, product development, and production control of medical instruments are estimated to be higher than average due to the sector's ambitious requirements concerning quality. Damage-related risks are covered by insurance. Property and business interruption insurance provides protection against risks in these areas. The business activities of the Group are covered by international liability insurance.
Financial risks can be further categorized into credit, interest-rate, liquidity, and foreign exchange risks. The Board assesses financial risks and other financial matters in its monthly meetings, or more frequently, as necessary. If required, the Board provides decisions and guidelines for the management of financial risks including, for example, interest-rate and currency hedging decisions. Liquidity risk can be affected by the availability of external financing, the development of the Group's credit standing, trends in business operations, and changes in the payment behavior of customers. Liquidity risks are monitored by means of cash forecasts, which are drawn up for periods of, at most, 12 months at a time.
The management of corporate responsibility risks is a part of the Company's risk management process, according to which risks are assessed annually. Corporate
responsibility is viewed through economic, environmental and social responsibility.
Revenio Group offers eye health diagnostics solutions under the iCare brand. Reputational damage might have a negative impact on Revenio Group's business. Possible causes for reputational damage include cyber security or compliance challenges or notable delivery or product quality issues. Leakage of sensitive employee or customer data might also lead to reputational damage and notable financial consequences.
Revenio Group products are sold in nearly 100 countries. Economic and political uncertainties, interest and inflation risks and the unstable geopolitical situation may affect the demand for Revenio Group products. Revenio actively monitors political developments in different market areas from a risk management perspective. Developments in national government policies or changes to relevant legislation may have an impact on the Group's business. The security situation in Europe has changed drastically since the Russia invasion of Ukraine. Revenio stopped all its business in Russia and Belarus in the first quarter of 2022. Revenio's sales in Russia have been limited prior to the war, accounting for less than two per cent of Revenio's net sales.
Moreover, global pandemics such as Covid-19 could have direct and indirect effects on Revenio Group's business, including and an increased risk of personnel being incapacitated. Government-mandated closures of factories or borders may weaken Revenio Group's operating environment and restrictions on the movement of people could hamper the sales and delivery of Revenio's products.
The company is not currently involved in any disputes or
legal proceedings that, in the opinion of the Board, would have a significant impact on the Group's financial position.
Revenio is a supplier of holistic eye care solutions operating in the international market and a global leader in ophthalmological devices and software solutions. Through its business, Revenio produces a positive impact on people and society by promoting eye health. Revenio takes into account the unique characteristics of the sector's business and operating environment in all its operations concerning responsibility and sustainable development.
In 2023, Revenio started preparing for the Corporate Sustainability Reporting Directive (CSRD) by, among other things, involving its stakeholders in the assessment of its material sustainability impacts. The specification of materiality will continue in 2024 by applying the double materiality perspective. Materiality analysis is a continuous process that involves assessing changes in the operational environment and the impact of operations on a continuous basis. Revenio will be covered by the CSRD as of the financial year 2025.
Revenio's responsibility program, which was updated in 2023, covers four main themes that are linked to the company's basic business—promoting eye health and improving the quality of life through products and services and, for example, enhanced screening coverage and HR responsibility, environmental responsibility and good corporate governance. The company is committed to the principles of sustainable development as defined by the UN, and it has selected eight UN Sustainable Development Goals that are closely connected to its business.
Revenio seeks to increase the positive impact of its
operations and mitigate any negative effects. According to a 2023 net impact assessment, once again conducted by the independent evaluator Upright, Revenio is a company with a strong positive net impact.
Revenio complies with laws, regulations, rules issued by Nasdaq Helsinki, principles of good corporate governance as well as its Code of Conduct and agreed on operating practices. Our group-wide ethical principles are aimed at supporting us in our decision-making in the global business environment and ensuring responsibility in all our actions. For our partners, we choose operators who share our ethical, social, and environmental values, and who follow good practices and standards regarding human rights, labor, health, safety, and environmental protection. We respect local cultures, customs and values in all our operating countries. Revenio supports both local and international officials in their efforts to eradicate corruption. Revenio requires all its suppliers to commit to the Supplier Code of Conduct, which covers a broad range of themes from human rights and environmental considerations to good business practices and anti-corruption. Revenio assesses its partners at regular intervals in accordance with its supplier policy. As part of supplier assessments and audits, we utilize, among other things, third-party audits.
Revenio has a whistleblowing service in accordance with the EU Whistleblower Directive. Stakeholders can use the service to anonymously report any serious risks of misconduct that could have a negative impact on human rights, the organization, society or environment.
In terms of personnel, the material responsibility themes are personnel safety, health and well-being, diversity and inclusion, good management and a corporate culture that supports innovation, as well as competence development and learning. The global personnel survey results remained at a good level.
Revenio has a global, harmonized personnel policy. The HR practices, including remuneration, support equality. The company does not accept gender-based differences in remuneration and aims for equal pay. The company has zero tolerance for inappropriate conduct and harassment. Competence development is central. The goal is for 100% of the personnel to undergo annual performance reviews in accordance with our performance review model. During the reporting year, 90% of the personnel possessed set development targets.
In terms of environmental impacts, the key sustainability themes are the reduction of greenhouse gas emissions and other harmful environmental effects in our own operations and in the value chain, promoting sustainable and circular product design and reducing the lifecycle environmental impacts of our products. The progress we made in 2023 included increasing the coverage of emission calculations and committing critical suppliers to independent sustainability reviews.
Revenio uses a certified ISO 13485 Medical Devices quality management system that provides us with a framework for taking environmental and responsibility considerations into account. The Group also has an environmental policy in place. In product development, Revenio applies the environmental standard IEC 60601-1-9 (Requirements for Environmentally Conscious Design). All new products developed in 2023 were designed according to the standard.
During 2023, Revenio calculated its direct greenhouse gas emissions (Scope 1) and indirect greenhouse gas emissions (Scope 2) at the Group level. Our Scope 1 emissions in 2023 were 46 tCO2e and Scope 2 emissions were 80 tCO2e. The biggest emission impact from the company's operations comes through the supply chain. The readiness to calculate the Scope 3 emissions of the supply chain will be developed, and once the total emissions have been analyzed, emission reduction
targets will be set for the entire value chain.
The external EcoVadis sustainability assessment was repeated in 2023 in Finland and Italy. The company received silver for the Finnish operations and bronze for the Italian operations.
Revenio will publish a report on corporate responsibility that details the implementation, goals, management and indicators of the responsibility program in accordance with the GRI framework (Global Reporting Initiative). The report will be published on Revenio's website at www.reveniogroup.fi on March 12, 2024. The report covers key issues concerning Revenio's corporate responsibility and sustainability impact, such as the company's most significant social and environmental impacts, stakeholder interaction, risks as well as the corporate responsibility management model and the central policies and guidelines directing responsibility and sustainability.
R&D expenditure during the financial year totaled EUR 10.4 (8.6) million. A total of EUR 2.6 (0.8) million of R&D costs were capitalized during the year.
After the financial period, on February 14, 2024, Revenio announced changes in its Leadership team from March 1, 2024. Revenio Group Corporation's Leadership team member Tomi Karvo (Vice President, Products, Brand and Marketing), responsible for iCare products, brand and marketing has decided to take on new challenges outside the company. He was, as of March 1, 2024, succeeded by Director Erkki Tala who is currently working on the development of Revenio's strategy process and business planning.
Revenio Group's exchange rate-adjusted net sales are estimated to grow 5-10 percent from the previous year and profitability, excluding non-recurring items, is estimated to remain at a good level.
The Group's profit for the financial year 2023 was TEUR 19,109 and the parent Company's profit was EUR 19,617,603.39. The parent Company's distributable assets on December 31, 2023, amounted to EUR 93,892,803.71. The Board will propose to the Annual General Meeting of April 4, 2024, that the parent Company's distributable assets are used in such a way that a dividend of EUR 0.38 (0.36) per share, total EUR 10,138,824.08, be paid out for the total number of shares on December 31, 2023 with the remaining distributable assets to be added to equity.
The Board of Directors finds that the proposed distribution of profit does not endanger the liquidity of the parent Company or the Group.

12 months, IFRS 12 months, IFRS
| 1–12/2023 | 1–12/2022 | 1–12/2021 | 1–12/2020 | 1–12/2019 | |
|---|---|---|---|---|---|
| Net sales TEUR | 96,576 | 96,976 | 78,778 | 61,067 | 49,474 |
| Net sales TEUR | 26,343 | 29,683 | 22,103 | 17,130 | 12,593 |
| Operating profit % | 27,3 | 30.6 | 28.1 | 28.1 | 25.5 |
| Profit before taxes TEUR |
25,384 | 29,056 | 22,099 | 16,719 | 12,273 |
| Profit before taxes % | 26.3 | 30.0 | 28.1 | 27.4 | 24.8 |
| Net profit for financial period TEUR |
19,109 | 21,753 | 17,321 | 13,362 | 9,343 |
| Net profit % | 19.8 | 22.4 | 22.0 | 21.9 | 18.9 |
| EBITDA | 30.3 | 33.1 | 25.7 | 21.7 | 14.6 |
| Gross capital expenditure in non-current assets TEUR |
5,844 | 4,546 | 15,665 | 2,389 | 68,167 |
| Gross capital expenditure, % of net sales |
6.1 | 4.7 | 19.9 | 3.9 | 137.8 |
| R&D expenses TEUR | 10,411 | 8,620 | 6,518 | 4,602 | 4,227 |
| R&D expenses % | 10.8 | 8.9 | 8.3 | 7.5 | 8.5 |
| Return on equity % | 20.0 | 25.7 | 23.4 | 19.9 | 22.7 |
| Return on investment % |
23.5 | 28.2 | 22.4 | 18.1 | 22,6 |
| Equity ratio % | 72.7 | 66.8 | 63.0 | 60.9 | 58.6 |
| Net leveraging % | -3.6 | -13.1 | -1.0 | -2.4 | 2.2 |
| Leveraging % | 17.9 | 22.2 | 31.1 | 39.0 | 44.8 |
| Average number of personnel |
214 | 194 | 167 | 135 | 88 |
| KEY INDICATORS PER SHARE |
1–12/2023 | 1–12/2022 | 1–12/2021 | 1–12/2020 | 1–12/2019 |
|---|---|---|---|---|---|
| Earnings per share EUR | 0.72 | 0.82 | 0.65 | 0.50 | 0.36 |
| Equity attributable to equity owners of the parent company per share EUR |
3.74 | 3.41 | 2.94 | 2.61 | 2.42 |
| Dividend per share EUR | 0.38 | 0.36 | 0.34 | 0.32 | 0.30 |
| Dividend payout ratio % | 52.9 | 44.0 | 52.1 | 63.4 | 85.1 |
| Effective dividend yield % |
1.4 | 0.9 | 0.6 | 0.6 | 1.1 |
| P/E ratio | 37.8 | 47.2 | 85.2 | 99.6 | 72.0 |
| Diluted number of shares at end of period |
26,681,116 | 26,681,116 | 26,681,116 | 26,658,952 | 26,544,742 |
| Diluted number of shares average during period (acquired own shares excluded) |
26,592,774 | 26,580,374 | 26,557,464 | 26,476,975 | 25,645,898 |
| Share price, year low EUR |
17.51 | 36.02 | 45.70 | 18.48 | 12.56 |
| Share price, year high EUR |
41.50 | 58.70 | 72.00 | 51.5 | 28.05 |
| Share price, average EUR |
27.77 | 44.46 | 56.65 | 30.98 | 20.80 |
| Share price at the end of period EUR |
27.16 | 38.60 | 55.55 | 50.30 | 26.25 |
| Market capitalization at end of period MEUR |
725 | 1,029 | 1,482 | 1,341 | 696.8 |
| Turnover, number of shares |
10,000,744 | 6,256,523 | 9,506,333 | 14,420,198 | 5,957,650 |
| Turnover % | 37.5 | 23.4 | 35.6 | 54.1 | 22.4 |
REPORT BY THE BOARD OF DIRECTORS CONSOLIDATED FINANCIAL STATEMENTS PARENT COMPANY FINANCIAL STATEMENTS SIGNATURES AUDITOR'S NOTE
| EBITDA | Operating profit + amortization + impairment | ||
|---|---|---|---|
| EARNINGS PER SHARE | Net profit for the period (attributable to the parent company's shareholders) |
||
| Average number of shares during the period – own shares purchased |
|||
| EQUITY RATIO, % | Shareholders' equity + non-controlling interest x 100 |
||
| Balance sheet total – advance payments received | |||
| NET GEARING, % | Interest-bearing debt – cash and cash equivalents x 100 |
||
| Total equity | |||
| Profit for the period | |||
| RETURN ON EQUITY (ROE), % | x 100 Shareholders' equity + non-controlling interest |
||
| RETURN ON INVESTMENT (ROI), % |
Profit before taxes + interest and other financial expenses x 100 |
||
| Balance sheet total – non-interest-bearing debt | |||
| Equity attributable to shareholders | |||
| EQUITY PER SHARE | Number of shares at the end of the period | ||
| Interest-bearing liabilities | |||
| LEVERAGING, % | x 100 Toal equity |
||
| Dividend | |||
| DIVIDEND PAYOUT RATIO, % | x 100 Earnings per share |
||
| Dividend proposal presented to the AGM | |||
| EFFECTIVE DIVIDEND YIELD, % | x 100 |
Revenio Group Corporation has adopted the guidelines of the European Securities and Market Authority (ESMA) on Alternative Performance Measures. In addition to the IFRS-based key figures, the Company will publish certain other generally used key figures that may, as a rule, be derived from the income statement and balance sheet. The calculation of these figures is presented below. According to the Company's view, these key figures supplement the income statement and balance sheet, providing a better picture of the company's financial performance and position.
Revenio Group's reported net sales are strongly affected by fluctuations in the exchange rate between the euro and the US dollar. As an alternative growth indicator, the Company also presents net sales with the exchange rate effect eliminated.
| ALTERNATIVE GROWTH INDICATOR (EUR THOUSAND) |
1–12/2023 |
|---|---|
| Reported net sales | 96,576 |
| Effect of exchange rates on net sales | 1,604 |
| Net sales adjusted by the effect of exchange rates |
94,972 |
| Growth in net sales, adjusted by the effect of exchange rates |
2.2% |
| Reported net sales growth | -0.4% |
| Difference, % points | 2.6% |
Alternative profitability indicator EBITDA (EUR thousand) EBITDA = Operating profit + depreciation + impairment
As an alternative growth indicator, the Company also presents profitability as an operating margin (EBITDA) key figure.
| ALTERNATIVE PROFITABILITY INDICATOR EBITDA (EUR THOUSAND) |
1–12/2023 | 1–12/2022 |
|---|---|---|
| Operating profit, EBIT | 26,343 | 29,683 |
| Depreciation, amortization, and impairment | 3,944 | 3,434 |
| EBITDA | 30,287 | 33,117 |
| OPERATING PROFIT ADJUSTED BY NON RECURRING COSTS (EUR THOUSAND) |
1–12/2023 | 1–12/2022 |
|---|---|---|
| Operating profit, EBIT | 26,343 | 29,683 |
| Costs from one-time projects | 983 | 0 |
| Adjusted operating profit, EBIT | 27,326 | 29,683 |
| EBITDA ADJUSTED BY NON-RECURRING COSTS (EUR THOUSAND) |
1–12/2023 | 1–12/2022 |
|---|---|---|
| EBITDA | 30,287 | 33,117 |
| Costs from one-time projects | 983 | 0 |
| Adjusted, EBITDA | 31,270 | 33,117 |

January 1–December 31, 2023
The notes to the financial statements form an essential part of the financial statements.
| NOTE NO. |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|---|
| Net sales | 1, 2 | 96,576 | 96,976 |
| Other operating income | 3 | 217 | 307 |
| Use of materials and services | |||
| Materials: | |||
| Purchases during the financial period |
-25,498 | -21,581 | |
| Change in inventories | 4,096 | 181 | |
| External services | -6,939 | -5,806 | |
| Materials and services total | -28,341 | -27,207 | |
| Employee benefit expenses | 4, 5, 6 | ||
| Salaries and fees | -16,030 | -16,654 | |
| Indirect personnel costs | |||
| Pension costs | -1,658 | -1,446 | |
| Other indirect personnel expenses | -1,436 | -1,251 | |
| Employee benefit expenses total | -19,124 | -19,351 | |
| Depreciation, amortization, and impairment |
12, 13 | ||
| Depreciation | -3,944 | -3,434 | |
| Depreciation, amortization, and impairment total |
-3,944 | -3,434 |
| NOTE NO. |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|---|
| Other operating expenses | 7, 8 | -19,040 | -17,609 |
| Operating profit | 26,343 | 29,683 | |
| Financial income and expenses | 9 | ||
| Financial income | 708 | 53 | |
| Financial expenses | -1,667 | -680 | |
| Financial income and expenses total | -959 | -627 | |
| Profit before taxes | 25,384 | 29,056 | |
| Taxes | 10 | ||
| Income taxes | -6,274 | -7,303 | |
| Taxes total | -6,274 | -7,303 | |
| Profit for the period | 19,109 | 21,753 | |
| Other comprehensive income items | |||
| Items that may be reclassified subsequently to profit or loss |
|||
| Translation differences from foreign operations |
-252 | 277 | |
| Items that are not reclassified to profit or loss |
|||
| Changes in fair value | 15 | 45 | |
| Remeasurements of defined benefit liabilities |
-39 | 9 | |
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
18,833 | 22,084 | |
| Earnings per share calculated from the profit Earnings per share |
11 | 0,719 | 0,818 |
| ASSETS | NOTE NO. |
DEC 31, 2023 |
DEC 31, 2022 |
|---|---|---|---|
| Non-current assets | |||
| Goodwill | 12 | 59,440 | 59,768 |
| Other intangible assets | 12 | 18,639 | 17,083 |
| Property, plant, and equipment | 12 | 2,262 | 2,848 |
| Right-of-use assets | 13 | 3,588 | 1,710 |
| Other non-current financial assets | 15 | 2,336 | 417 |
| Other receivables | 27 | 178 | |
| Deferred tax assets | 10 | 2,815 | 1,589 |
| Non-current assets total | 89,107 | 83,592 | |
| Current assets | |||
| Inventories | 14 | 10,478 | 6,741 |
| Trade and other receivables | 15 | 12,551 | 11,510 |
| Assets for current tax | 3,736 | 2,186 | |
| Cash and cash equivalents | 21,542 | 32,062 | |
| Current assets total | 48,306 | 52,500 | |
| ASSETS TOTAL | 137,413 | 136,091 |
| EQUITY AND LIABILITIES | NOTE NO. |
DEC 31, 2023 |
DEC 31, 2022 |
|---|---|---|---|
| Equity | 16, 17 | ||
| Share capital | 5,315 | 5,315 | |
| Fair value reserve | 360 | 345 | |
| Reserve for invested unrestricted equity | 52,179 | 52,355 | |
| Other reserves | 280 | 280 | |
| Retained earnings | 43,504 | 34,290 | |
| Translation differences | -13 | 239 | |
| Own shares | -1,731 | -1,907 | |
| SHAREHOLDERS' EQUITY TOTAL | 99,894 | 90,916 | |
| LIABILITIES | NOTE NO. |
DEC 31, 2023 |
DEC 31, 2022 |
| Non-current liabilities | |||
| Deferred tax liabilities | 10 | 3,273 | 3,656 |
| Interest-bearing non-current liabilities | 19 | 10,050 | 14,250 |
| Lease liabilities | 2,302 | 865 | |
| Pension obligations | 6 | 702 | 740 |
| Non-current liabilities total | 16,328 | 19,511 | |
| Current liabilities | |||
| Current tax liabilities | 21 | 2,615 | 3,983 |
| Interest-bearing current liabilities | 19 | 4,200 | 4,200 |
| Lease liabilities | 1,363 | 880 | |
| Provisions | 20 | 632 | 485 |
| Trade and other payables | 21 | 12,382 | 16,116 |
| Current liabilities total | 21,192 | 25,664 | |
| LIABILITIES TOTAL | 37,520 | 45,175 | |
| EQUITY AND LIABILITIES TOTAL | 137,413 | 136,091 |
| CASH FLOW FROM OPERATIONS | NOTE NO. |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|---|
| Profit for the period | 19,109 | 21,753 | |
| Adjustments: | |||
| Depreciation, amortization, and impairment |
12 | 3,944 | 3,434 |
| Non-cash items | 22 | 1,276 | 529 |
| Financial income and expenses | 9 | 763 | 627 |
| Taxes | 10 | 6,274 | 7,303 |
| Other adjustments | 22 | -572 | -950 |
| Change in working capital: | |||
| Change in trade and other receivables | 15 | -1,126 | -4,566 |
| Change in inventories | 14 | -3,736 | -327 |
| Changes in trade and other payables | 21 | -3,749 | 1,743 |
| Change in working capital, total | -8,611 | -3,150 | |
| Interests paid | 9 | -762 | -344 |
| Interest received | 9 | 220 | 53 |
| Taxes paid | 10 | -10,779 | -6,014 |
| Net cash flow from operations | 10,862 | 23,241 |
| CASH FLOW FROM INVESTING ACTIVITIES |
NOTE NO. |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|---|
| Purchase of tangible assets | 12 | -653 | -1,113 |
| Purchase of intangible assets | 12 | -3,422 | -883 |
| Investments in other financial assets | -1,900 | -160 | |
| Net cash flow from investing activities | -5,975 | -2,155 |
| CASH FLOW FROM FINANCING ACTIVITIES |
NOTE NO. |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|---|
| Repayments of loans | 19 | -4,200 | -4,259 |
| Dividends paid | 17 | -9,572 | -9,036 |
| Payments of lease agreement liabilities | -1,234 | -846 | |
| Net cash flow from financing activities | -15,006 | -14,141 | |
| Net change in cash and credit accounts | -10,119 | 6,944 | |
| Cash and cash equivalents at beginning of period |
32,062 | 25,216 | |
| Effect of exchange rates | -401 | -99 | |
| Cash and cash equivalents at end of period |
21,542 | 32,062 |
PARENT COMPANY SHAREHOLDERS' EQUITY
| RESERVE FOR INVESTED |
|||||||
|---|---|---|---|---|---|---|---|
| EQUITY | UNRESTRICTED EQUITY |
OTHER RESERVES |
OWN SHARES |
TRANSLATION DIFFERENCES |
RETAINED EARNINGS |
TOTAL EQUITY |
|
| EQUITY JAN 1, 2022 | 5,315 | 52,597 | 580 | -2,149 | -38 | 22,125 | 78,429 |
| Comprehensive profit | |||||||
| Net profit for the period | 21,753 | 21,753 | |||||
| Other comprehensive income | 45 | 277 | 9 | 331 | |||
| Total comprehensive income for the period | 0 | 0 | 45 | 0 | 277 | 21,762 | 22,084 |
| Transactions with owners | |||||||
| Dividend distribution | -9,036 | -9,036 | |||||
| Share-based remuneration | -242 | 242 | 0 | ||||
| Share-based payments adjusted by taxes | -549 | -549 | |||||
| Other direct entries to retained earnings | -11 | -11 | |||||
| Transactions with owners total | 0 | -242 | 0 | 242 | 0 | -9,597 | -9,597 |
| Equity Dec 31, 2022 | 5,315 | 52,355 | 625 | -1,907 | 239 | 34,290 | 90,916 |
| EQUITY JAN 1, 2023 | 5,315 | 52,355 | 625 | -1,907 | 239 | 34,290 | 90,916 |
| Comprehensive profit | |||||||
| Net profit for the period | 19,109 | 19,109 | |||||
| Other comprehensive income | 15 | -252 | -39 | -277 | |||
| Total comprehensive income for the period | 0 | 0 | 15 | 0 | -252 | 19,070 | 18,833 |
| Transactions with owners | |||||||
| Dividend distribution | -9,572 | -9,572 | |||||
| Share-based remuneration | -176 | 176 | 0 | ||||
| Share-based payments adjusted by taxes | -269 | -269 | |||||
| Other direct entries to retained earnings | -15 | -15 | |||||
| Transactions with owners total | 0 | -176 | 0 | 176 | 0 | -9,855 | -9,855 |
| Equity Dec 31, 2023 | 5,315 | 52,179 | 640 | -1,731 | -13 | 43,504 | 99,894 |
DEC 31, 2023
Revenio is a global provider of comprehensive eye care diagnostic solutions. The group offers fast, user-friendly, and reliable tools for diagnosing glaucoma, diabetic retinopathy, and macular degeneration (AMD). Revenio's ophthalmic diagnostic solutions include intraocular pressure (IOP) measurement devices (tonometers), fundus imaging devices, and perimeters as well as clinical software under the iCare brand.
Revenio Group Corporation (1700625-7) is the parent company of the Revenio Group. The company is a public limited company registered in Finland, with its domicile in the City of Vantaa, and is listed on the Nasdaq Helsinki Stock Exchange since October 2001. The company's registered address is Äyritie 22, 01510 Vantaa, Finland.
The Board of Directors of the Revenio Group Corporation approved these financial statements for publication at its meeting on March 11, 2024. According to the Finnish Limited Liability Companies Act, shareholders have the right to approve or reject the financial statements at the Annual General Meeting following their issuance. The AGM may also decide on amendments to the financial statements.
Copies of the financial statements are available on the company's website at www.reveniogroup.fi.
The consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards, IFRS, approved for use in the EU. The IAS and IFRS Standards and SIC and IFRIC Interpretations in effect on December 31, 2023 have been applied. International Financial Reporting Standards refer to the Standards and their interpretations approved for application in the EU in accordance with the procedure stipulated in Regulation (EC) No 1606/2002 and embodied in Finnish accounting legislation and the statutes enacted under it. The notes to the consolidated financial statements also comply with Finnish accounting and company legislation complementing the IFRS Standards.
The consolidated financial statements are presented in thousands of euros. The euro is the operating currency and presentation currency of the Group's parent company and all of its subsidiaries with the exception of Icare USA Inc, which has the US dollar as its operating currency, the subsidiaries Icare World Australia Pty Ltd and Revenio Australia Pty Ltd, which have the Australian dollar as their operating currency, China iCare Medical Technology Co. Ltd. which has the renminbi as its operating currency and CT Operations International UK Ltd, which has the British pound as its operating currency.
The consolidated financial statements have been drawn up in accordance with the same accounting principles as in 2022, with the exception of the following new standards, interpretations and amendments to existing standards, which the Group has applied effective from January 1, 2023:
• Amendments made to IFRS 17, IAS 1, IAS 8, IAS 12 and IFRS Practice Statement 2
The amendments to the above-mentioned standards have not had material impact on these financial statements.
The preparation of the financial statements requires the use of estimates and assumptions about the future. The actual results may differ from these estimates and assumptions. In addition, judgment needs to be exercised in the application of accounting principles. The most material items of the financial statements where the management has been required to use its judgment and for which the estimates include uncertainty are presented below.
• Note 6) Pension liabilities
Assumptions and judgment have been exercised to determine the actuarial assumptions used for calculating the present value of the defined benefit pension plans.
• Note 12) Intangible and tangible assets, section Goodwill
The Group tests goodwill annually and assesses indications of impairment as described under accounting principles. The recoverable amounts of cash-generating units are defined based on value in use. These calculations require the use of estimates on the profitability of the business and on all factors that may affect it.
• Note 12) Intangible and tangible assets, section Other intangible assets
For other intangible assets with a limited useful life, it is estimated annually whether any indications of their impairment exist. If such indications are detected, the other intangible assets are subjected to impairment testing. These calculations require the use of estimates.
Besides the Group strategy, and action and financial plans and prognoses for the coming years, Group management bases its prognoses on estimates about the macro and micro-economic factors that affect demand in the business. The estimates used reflect actual history and are consistent with external information.
Revenio uses a certified ISO 13485 Medical Devices quality management system, that defines our key environmental practices, and a group-level environmental policy. In product design, Revenio applies the environmental standard IEC 60601-1-9 (Requirements for Environmentally Conscious Design). All new products developed during 2023 were designed according to the standard. The biggest environmental impacts were mainly associated with raw materials, logistics, and the supply chain, as well as the waste generated in manufacturing and the decommissioning of products. The most significant climate risk is related to supply chain management. Climate issues do not have a material impact on the financial statements items.
The consolidated financial statements include the parent company Revenio Group Corporation and all subsidiaries in which the Group has a controlling interest. The Group has a controlling interest in a company if the interest exposes the Group to the company's variable returns or entitles it to such returns, and the Group is able to influence these returns by exercising its power over the company. Subsidiary companies are consolidated wholly from and including the date on which the Group has acquired the right of control. The consolidation will cease when the right of control ends.
The acquisition of subsidiaries is handled using the procurement method. The consideration paid for the acquisition is the fair value of the assets transferred, the equity interests issued, and the liabilities incurred to the former owners. Any contingent consideration is recognized at fair value on the acquisition date and classified as a liability or shareholder equity. Contingent consideration classified as a liability is measured at fair value on the last day of each reporting period. The resulting profit or loss is recognized in the consolidated income statement. The identifiable assets acquired, liabilities assumed and contingent liabilities are initially measured at their acquisition-date fair values. Goodwill is recognized as the amount by which the transferred consideration exceeds the fair value of the net assets acquired. If the acquisition cost is less than the net assets acquired, the resulting profit is recognized through profit or loss at the date of acquisition. All acquisition-related costs are recognized as expenses in the periods in which the costs are incurred and the services are received, with the exception of costs arising from the issuance of debt or equity securities.
All intercompany transactions, receivables, payables, unrealized profits, and internal distribution of profit between subsidiaries are eliminated as part of the consolidation process. Unrealized losses are not eliminated if the loss is a result of impairment.
In Group companies, transactions are recorded in the operating currencies of each Group company. Foreign currency transactions are recognized at the exchange rate on the transaction date rate in the operating currency. At the end of the financial period, outstanding receivables, liabilities and monetary items are measured at the exchange rate prevailing on the balance sheet date through profit or loss. Exchange rate gains and losses are included in the corresponding items above operating profit. Exchange rate gains and losses from financing are recorded in financial gains and losses. The presentation currency of the consolidated financial statements is the euro and the parent company's operating currency is the euro. The income statements of Group companies outside the euro zone have been translated into euros at the average exchange rate for the financial period and balance sheets have been translated at the exchange rate on the closing date. Goodwill for an acquired Group company that operates in a foreign currency and fair value adjustments to book values are translated to euros at the average exchange rate for the financial period where the income statement is concerned and at the exchange rate on the closing date where the balance sheet is concerned. Translating the income statement and balance sheet at different exchange rates creates a translation difference that is recognized in equity and whose effect is recognized in other comprehensive income. When a foreign Group company has been established by the Group itself, its acquisition does not involve goodwill or fair value adjustments of book values and subsequent asset items that would need to be translated into euros. Changes in translation differences arising from the translation of equity items accumulated after a Group company's establishment or acquisition are recognized in other comprehensive income. When a company is sold, the accumulated translation differences are recognized as part of the gain or loss on the sale.
The Group consists of a single reportable segment formed out of its independent subsidiaries with business operations and the parent company.
Revenio's ophthalmic diagnostic solutions include intraocular pressure (IOP) measurement devices (tonometers), fundus imaging devices, perimeters and clinical software under the iCare brand.
| 2023 | FINLAND | OTHER EUROPE |
NORTH AMERICA |
OTHERS | TOTAL |
|---|---|---|---|---|---|
| Net sales | 1,787 | 23,082 | 51,060 | 20,647 | 96,576 |
| Non-current assets |
5,991 | 65,544 | 1,692 | 10,730 | 83,956 |
| 2022 | FINLAND | OTHER EUROPE |
NORTH AMERICA |
OTHERS | TOTAL |
| Net sales | 818 | 16,287 | 52,265 | 27,606 | 96,976 |
Net sales consists of revenue accrued from selling products, services and software licenses at the amount the Group expects to be entitled to in exchange for the goods and services promised to the customer. Revenue from sales is recognized when the customer obtains control over a good, service or software license that the customer can benefit from on a stand-alone basis (performance obligation). A performance obligation is an identifiable meter, device, service or license. In the case of imaging devices, the performance obligation includes the device as well as its delivery and installation. As a rule, control is transferred to the customer in connection with delivery in accordance with the terms of agreement. Over 99% of the Group's net sales consists of the the sale of a performance obligation at a point of time.
Other operating income is income that is not considered to be related to operational activities. Government grants for offsetting realized expenses are recorded under other operating income. Government grants are recognized at the same time as the expenses relating to the target of the grant are recorded as an expense. The Group estimates that it will fulfil the conditions for the grants and considers it reasonably certain that the recognized grants will be awarded.
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Grants and subsidies received | 209 | 254 |
| Others | 8 | 53 |
| Total | 217 | 307 |
| AVERAGE NUMBER OF PERSONNEL | JAN 1–DEC | JAN 1–DEC |
|---|---|---|
| DURING FINANCIAL PERIOD | 31, 2023 | 31, 2022 |
| 214 | 194 |
| EMPLOYEE BENEFIT EXPENSES | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Salaries and wages | -15,747 | -16,097 |
| Share-based remuneration, paid in shares | -283 | -556 |
| Pension costs – defined contribution plans | -1,635 | -1,441 |
| Pension costs – defined benefit plans | -23 | -5 |
| Other indirect personnel expenses | -1,436 | -1,251 |
| Total | -19,124 | -19,351 |
Information on management's employment benefits are presented in Note 5 Sharebased payments and Note 24 Related parties and remuneration of management.
The Board of Directors of Revenio Group Corporation has decided on the three-year earning periods of the share-based long-term incentive schemes directed towards key personnel. The long-term incentive schemes form part of the company's remuneration program for key personnel and are aimed at supporting the implementation of the company's strategy and aligning the goals of key personnel and the company in order to increase the company's value.
The Board of Directors decides separately on the minimum, target and maximum bonus for each participant as well as the performance criteria and related targets. The amounts of the bonuses paid to the participants depends on the achievement of previously set targets. The bonus is not paid if the targets are not achieved or if the participant's employment relationship or service relationship is terminated before the payment of the bonus. The targets of the incentive scheme are related to the total absolute shareholder return of the company's share and cumulative operating result over a three-year period.
If the targets of the incentive scheme are achieved, the bonuses are paid in the the year following the end of the performance period. The total amount of share-based bonuses payable based on the performance period under the scheme is equal to gross earnings minus any cash component deducted from it in order to cover taxes
| EARNING YEARS | TIME OF BONUS PAYMENT |
MAXIMUM NUMBER OF PARTICIPANTS |
MAXIMUM AMOUNT OF SHARE BONUS |
|---|---|---|---|
| 2020-2022 | 2023 | 8 | Ended |
| 2021-2023 | 2024 | 22 | 18,212 |
| 2022-2024 | 2025 | 22 | 16,052 |
| 2023-2025 | 2026 | 38 | 37,646 |
| Restricted share-based incentive schemes |
2022-2024 2022-2024 |
1 5 |
3,000 3,000 |
and any other tax-like charges arising from the share-based incentive, with the remaining net bonus paid in shares. However, the company has the right to pay the bonus fully in cash in certain situations.
The number of shares granted is based on the value of the share on the date of granting the shares. The present value of the dividends earned during the performance period is deducted from the fair value. Benefits granted under the sharebased incentive scheme are recognized as expenses in the income statement evenly over time during the period in which the right arises, until the time of payment. In addition, the CEO is entitled to a restricted share-based incentive scheme, provided that certain conditions are met, according to which the CEO will receive a total of 3,000 company shares during the years 2022-2024.
The company's Board of Directors has decided in March 2021 on a restricted sharebased incentive scheme directed at five key employees of Oculo (nowadays Icare World Australia Pty Ltd). The scheme was established for certain key employees of Oculo. as part of the long-term incentive and retention scheme. The purpose of the plan is to support the execution of the company's strategy, to align the interests of shareholders and the scheme participants, to increase the company's shareholder value and profits in the long term and to engage the participants' commitment to the company following the acquisition. The scheme has a restricted maximum number of shares. Under the scheme, shares will be issued for a total maximum value of AUD 1,660,000, calculated using the weighted average price on the end date of the Oculo acquisition. The scheme is a three-year performance-based share-based incentive scheme that covers the calendar years 2021, 2022, and 2023.

The Group's pensions are handled by external pension insurance companies. The Group has both defined contribution and defined benefit pension plans. Expenses related to defined contribution plans are recorded as expenses for the financial period they arise.
Revenio also has an individual supplementary pension scheme for a limited personnel group. The insured retirement age is 63 years. These supplementary pensions are arranged with external pension insurance companies.
The Group has a defined benefit pension plan (TFR) in Italy. In the TFR plan, employees are entitled to an accrued benefit that is paid as a lump sum either upon retirement or termination of the employment relationship. The plan is unfunded and the Group has no related asset items.
The defined benefit pension plan is recognized in the balance sheet as a liability based on the difference between the present value of the pension obligations and the fair value of plan assets. Liabilities are calculated as the present values of estimated cash flows discounted at the interest rate corresponding to the interest rate of high-quality bonds issued by companies. Actuarial gains and losses are recognized in comprehensive income and are not subsequently reclassified to profit or loss. Current service cost, past service cost, and net interest on the net defined benefit liability are recognized in the income statement.
If the yields of the bonds on which the discount rate is based change, the Group may have to adjust the discount interest rate. This will affect both net defined benefit liabilities and items recognized in other comprehensive income due to remeasurements. TFR benefits are linked to inflation, and growth in the inflation rate will increase the defined benefit obligation. If the development of the employer's productivity lags behind inflation, the acceleration of inflation may increase the deficit of defined benefit plans.
The Group's defined benefit obligations relate to the provision of benefits for employed members. The expected increase in life expectancy will increase the amount of the defined benefit obligations. The TFR benefit is accrued annually on the basis of the employee's annual salary. If actual salary growth is higher than the salary increase rate assumption used for calculating the pension obligation, this may increase the amount of the pension obligation.

| DEFINED BENEFIT PENSION LIABILITIES RECOGNIZED IN THE BALANCE SHEET |
DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Present value of funded obligations | 702 | 740 |
| Fair value of assets | 0 | 0 |
| Present value of funded obligations on Dec 31 | 702 | 740 |
| DEFINED BENEFIT PENSION COSTS RECOGNIZED IN THE INCOME |
||
| STATEMENT AND COMPREHENSIVE INCOME STATEMENT |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
| Current service cost | 0 | 0 |
| Interest costs | -23 | -5 |
| Pension costs in the income statement | -23 | -5 |
| Actuarial gains and losses | -55 | 13 |
| PRESENT VALUE OF FUNDED OBLIGATIONS | DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Obligation at the beginning of the period | 740 | 777 |
| Acquired businesses | 0 | 0 |
| Service cost | 0 | 0 |
| Interest costs | 23 | 5 |
| Actuarial gains and losses arising from changes in financial assumptions |
55 | -13 |
| Benefits paid | -115 | -30 |
| Present value of funded obligations | 702 | 740 |
| CHANGES IN FAIR VALUES OF PLAN ASSETS | DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Fair value of plan assets on Jan 1 | 0 | 0 |
| Interest income from assets | 0 | 0 |
| Contributions paid by the employer to the plan | 115 | 30 |
| Benefits paid | -115 | -30 |
| Fair values of plan assets on Dec 31 | 0 | 0 |
| CHANGES OF LIABILITIES PRESENTED IN THE BALANCE SHEET |
DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Liabilities Jan 1 | 740 | 777 |
| Acquired businesses | 0 | 0 |
| Pension costs in the income statement | 23 | 5 |
| Pension costs in the comprehensive income statement |
55 | -13 |
| Benefits paid | -115 | -30 |
| Liabilities Dec 31 | 702 | 740 |
| ACTUARIAL ASSUMPTIONS USED | DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Discount rate, % | 3,3 % | 3,1 % |
| Inflation assumption, % | 2,2 % | 2,5 % |
| Employee turnover, % | 3,7 % | 4,2 % |
| IMPACT OF CHANGES IN KEY ASSUMPTIONS ASSUMPTION |
CHANGE IN ASSUMPTION |
EFFECT OF GROWTH IN ASSUMP TION |
EFFECT OF GROWTH IN ASSUMP TION, % |
|---|---|---|---|
| Discount rate | 0.5 percentage point |
-43 | -6 % |
| Future salary increase rate | 0.5 percentage point |
50 | 7 % |
| Employee turnover | 0.5 percentage point |
2 | 0 % |
Research expenses are recognized through profit or loss. Development expenses for new or more advanced products are capitalized on the balance sheet as intangible assets from the moment the product is technically feasible, it can be utilized commercially, and it is estimated that commercial benefits can be extracted from it. Capitalized development expenses include those material, work, and testing costs directly attributable to the completion of the product for its intended use. Development expenses recognized as expenses earlier are not capitalized later.
Amortization is recognized for an intagible asset from the moment it is ready for use. An intagible asset not yet ready for use is annually tested for impairment. After initial recording, capitalized R&D expenses are recognized adjusted by amortization on the purchase cost and impairment. The useful life of capitalized R&D costs is 10 years on average, during which period they are recorded as expenses through straight-line amortization.
The research and development expenses included in the income statement are presented in Note 8 Other operating expenses.

| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Voluntary personnel expenses | -939 | -1,073 |
| Office space expenses | -492 | -449 |
| IT, machinery, and equipment expenses | -2,157 | -1,775 |
| Marketing and travel expenses | -5,290 | -4,677 |
| Research and development | -2,853 | -3,198 |
| Administrative services | -7,286 | -6,369 |
| Other operating expenses | -25 | -69 |
| Total | -19,040 | -17,609 |
Administrative services include the auditor's fees as itemized below.
| AUDITOR'S FEES | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Deloitte | ||
| Auditing fees | -124 | -118 |
| Certificates and statements | -28 | -14 |
| Total | -152 | -132 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Interest on financial liabilities | -725 | -263 |
| Exchange rate losses | -417 | -381 |
| Other financial expenses | -38 | -36 |
| Interest income | 220 | 53 |
| Total | -959 | -627 |
The tax expense in the income statement consists of tax based on taxable income for the financial period and change in deferred taxes. Tax based on taxable income for the financial period is calculated on the Group companies' taxable income at the applicable tax rate. The tax is adjusted by taxes related to previous financial periods, if any. Deferred taxes are calculated based on temporary differences between book values and taxable values. However, a deferred tax liability is not recognized in the initial recognition of an asset or liability in a transaction that is not a business combination. Deferred tax liabilities are not recognized if the recognition of the asset or liability affects neither accounting nor taxable income at the date of the transaction and does not result in equal temporary differences which are taxable and deductible in taxation at the date of the transaction.Deferred tax is not recognized for non-tax-deductible goodwill or for subsidiaries' retained earnings to the extent that it is probable that the temporary difference will not reverse in the foreseeable future.
The principal temporary differences, i.e. deferred taxes, arise from internal margins on inventories and changes in the fair value of intangible rights arising in connection with acquisitions.
Deferred tax assets are recognized to the extent that it is probable that future taxable profit, against which the temporary differences can be utilized, will be available.
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Tax based on taxable income for the current period |
-7,851 | -7,837 |
| Tax from previous financial periods | -32 | 0 |
| Change in deferred tax liabilities and assets | 1,609 | 534 |
| Total | -6,274 | -7,303 |
Reconciliation of tax expenses in the income statement and taxes calculated using the parent company tax rate 20% (20%):
| TAX RATE RECONCILIATION | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Profit before taxes | 25,384 | 29,056 |
| Income tax using parent company tax rate | -5,077 | -5,811 |
| Different tax rates of foreign subsidiaries | -474 | -594 |
| Non-taxable income and non-deductible expenses |
-24 | -102 |
| Unused losses fo the period | -667 | -796 |
| Tax adjustments for previous fiscal years | -32 | 0 |
| Taxes recognized in the income statement | -6,274 | -7,303 |
| ITEMIZATION OF DEFERRED TAX ASSETS, 2023 |
JAN 1, 2023 |
CHARGES TO INCOME STATEMENT |
EXCHANGE RATE DIFFERENCES |
CHARGES TO OTHER COMPRE HENSIVE INCOME |
DEC 31, 2023 |
|---|---|---|---|---|---|
| Internal inventory margin |
1,117 | 1,151 | 0 | 0 | 2,268 |
| Unused tax losses | 646 | 0 | -23 | 0 | 624 |
| Right-of-use assets |
342 | 383 | 0 | 0 | 725 |
| Other temporary differences |
281 | 6 | 0 | 0 | 287 |
| Netted against DTL |
-798 | -291 | 0 | 0 | -1,090 |
| Total | 1,589 | 1,249 | -23 | 0 | 2,815 |
| ITEMIZATION OF DEFERRED TAX ASSETS, 2022 |
JAN 1, 2022 |
CHARGES TO INCOME STATEMENT |
EXCHANGE RATE DIFFERENCES |
CHARGES TO OTHER COMPRE HENSIVE INCOME |
DEC 31, 2022 |
|---|---|---|---|---|---|
| Internal inventory margin |
874 | 244 | 0 | 0 | 1,117 |
| Unused tax losses | 650 | 0 | -3 | 0 | 646 |
| Right-of-use assets |
234 | 108 | 0 | 0 | 342 |
| Other temporary differences |
331 | -50 | 0 | 0 | 281 |
| Netted against DTL |
-781 | -20 | 3 | 0 | -798 |
| Total | 1,308 | 282 | -1 | 0 | 1,589 |
| ITEMIZATION OF DEFERRED TAX LIABILITIES, 2023 |
JAN 1, 2023 |
CHARGES TO INCOME STATEMENT |
EXCHANGE RATE DIFFERENCES |
CHARGES TO OTHER COMPRE HENSIVE INCOME |
DEC 31, 2023 |
ITEMIZATION OF DEFERRED TAX LIABILITIES, 2022 |
JAN 1, 2022 |
CHARGES TO INCOME STATEMENT |
EXCHANGE RATE DIFFERENCES |
CHARGES TO OTHER COMPRE HENSIVE INCOME |
DEC 31, 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Measurement of tangible and intangible assets at fair value in connection with combinations of business |
3 ,740 | -378 | 0 | 0 | 3,361 | Measurement of tangible and intangible assets at fair value in connection with combinations of business |
4,124 | -381 | -3 | 0 | 3,740 |
| Lease liabilities | 342 | 391 | 0 | 0 | 733 | Lease liabilities | 234 | 107 | 0 | 0 | 342 |
| Other temporary differences |
373 | -108 | 0 | 4 | 269 | Other temporary differences |
332 | 30 | 0 | 11 | 373 |
| Netted against DTA |
-798 | -291 | 0 | 0 | -1,090 | Netted against DTA |
-781 | -20 | 3 | 0 | -798 |
| Total | 3,656 | -386 | 0 | 4 | 3,273 | Total | 3,909 | -264 | 0 | 11 | 3,656 |
| Net deferred taxes |
2,067 | -1,635 | 23 | 4 | 458 | Net deferred taxes |
2,602 | -546 | 1 | 11 | 2,067 |
The basic earnings per share are calculated by dividing profit for the period by the weighted average number of outstanding shares during the financial period.
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Profit for the period | 19,109 | 21,753 |
| Profit for the period attributable to owners of parent |
19,109 | 21,753 |
| Weighted average number of outstanding shares during the financial period (own shares deducted), qty |
26,592,774 | 26,580,374 |
| Earnings per share | 0,719 | 0,818 |
Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the net assets of the acquired company at the date of acquisition. The justifications for recognizing goodwill have been separately assessed in connection with each corporate acquisition.
The total goodwill of EUR 59,440 thousand is allocated to one cash-generating unit and it is tested as a single item of goodwill for the Group as a whole.
Goodwill is not amortized. Instead, it is tested for any impairment on an annual basis, or more frequently if there are any indications of impairment. Goodwill is valued at acquisition cost less impairment losses. An impairment loss is recognized in the income statement when the book value of an asset item is greater than its recoverable amount. The impairment loss is recognized in the income statement.
An intangible asset is recognized on the balance sheet only if its acquisition cost can be reliably determined and it is likely that the asset will generate commercial benefit to the Group.
Other intangible assets with a limited useful life are recognized on the balance sheet and expensed on a straight-line basis over their useful lives. For acquisitions the intangible assets are valued at fair value. Estimated useful lives for various assets are:
| Technology-based intangible assets | straight-line depreciation 7-17 years |
|---|---|
| Customer-based intangible assets | straight-line depreciation 15 years |
| Patents, trademarks, and brands | straight-line depreciation 10 years |
| Software | straight-line depreciation 3–7 years |
| Capitalized product development expenses | straight-line depreciation 3-10 years |
The Group has no intangible assets with an unlimited useful life.

Property, plant, and equipment are valued at original acquisition cost less accumulated depreciation and amortization as well as impairment losses. Property, plant, and equipment are amortized using the straightline method based on the estimated useful life of the asset. The estimated useful lives for machinery and equipment are 3–10 years. When a part of property, plant and equipment is dealt with as a separate entity, costs related to its replacement are capitalized. In other cases, costs arising later are included in the accounting for a tangible asset only if it is likely that the asset will generate commercial benefit to the Group, and the acquisition cost of the asset can be reliably determined. Other repair and maintenance costs are recognized through profit or loss as realized.
The residual value and useful life of assets are checked at least in connection with each financial statement and, if necessary, adjusted to reflect changes in the expectation of economic benefit. Gains and losses from disposals are determined by comparing the disposal proceeds with the book amount and are included in other operating income or expenses.
The Group management continuously reviews Group items for any indication of impairment. If there are such indications, the amount recoverable from the said asset item is assessed. The recoverable amount is the higher of the asset item's fair value less the cost arising from disposal and its value in use. When determining value in use, the expected future net cash flows from the asset item or cash-generating unit are discounted based on their present values. The interest rate calculated using the WACC method (Weighted Average Cost of Capital) before taxes is used as the discount interest rate. Factors that affect the interest in the WACC calculation include a risk-free interest rate, the cost of borrowed capital, the risk premium on the stock market, the beta coefficient, and the industry's capital structure.
An impairment loss is recognized in the income statement when the book value of an asset item is greater than its recoverable amount. The impairment loss is recognized in the income statement. For other asset items except goodwill, the impairment loss can later be reversed if a change in the estimates used for determining the recoverable amount has occurred. The impairment loss is, however, not reversed by more than what the book value of the asset would be without the recognition of the impairment loss.
Factors considered by the Group management as central to determining whether impairment testing should be done include the asset item's significantly lower profit in comparison with previous or expected future profits, negative changes in the industry or market conditions or threats thereof, and significant changes in the way the asset item is used or in the business strategy.

| JAN 1–DEC 31, 2023 | GOODWILL | TECHNOLOGY-BASED | CUSTOMER-BASED | OTHER INTANGIBLE ASSETS | TOTAL |
|---|---|---|---|---|---|
| Acquisition cost Jan 1 | 59,768 | 11,041 | 5,211 | 8,252 | 84,272 |
| Increase during the period | 0 | 0 | 0 | 3,401 | 3,401 |
| Impairment | -328 | -85 | 0 | -269 | -683 |
| Acquisition cost Dec 31 | 59,440 | 10,955 | 5,211 | 11,384 | 86,991 |
| Accumulated depreciation Jan 1 | 0 | -2,449 | -1,274 | -3,698 | -7,421 |
| Depreciation during the year | 0 | -842 | -347 | -604 | -1,793 |
| Impairment | 0 | 33 | 0 | 269 | 303 |
| Accumulated depreciation Dec 31 | 0 | -3,257 | -1,621 | -4,033 | -8,912 |
| Book value Dec 31 | 59,440 | 7,698 | 3,590 | 7,351 | 78,079 |
| Book value Jan 1 | 59,768 | 8,592 | 3,938 | 4,554 | 76,851 |
| JAN 1–DEC 31, 2022 | GOODWILL | TECHNOLOGY-BASED | CUSTOMER-BASED | OTHER INTANGIBLE ASSETS | TOTAL |
|---|---|---|---|---|---|
| Acquisition cost Jan 1 | 59,815 | 11,053 | 5,211 | 7,224 | 83,303 |
| Increase during the period | 0 | 0 | 0 | 1,009 | 1,009 |
| Impairment | -47 | -12 | 0 | 19 | -39 |
| Acquisition cost Dec 31 | 59,768 | 11,041 | 5,211 | 8,252 | 84,272 |
| Accumulated depreciation Jan 1 | 0 | -1,583 | -926 | -3,010 | -5,519 |
| Depreciation during the year | 0 | -866 | -347 | -678 | -1,891 |
| Impairment | 0 | 0 | 0 | -11 | -11 |
| Accumulated depreciation Dec 31 | 0 | -2,449 | -1,274 | -3,698 | -7,421 |
| Book value Dec 31 | 59,768 | 8,592 | 3,938 | 4,554 | 76,851 |
| Book value Jan 1 | 59,815 | 9,470 | 4,285 | 4,214 | 77,784 |
The impact of exchange rate differences is included in impairment.
| MACHINERY AND EQUIPMENT | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Acquisition cost Jan 1 | 5,906 | 4,892 |
| Increase during the period | 636 | 1,196 |
| Decreases during period | -89 | -182 |
| Acquisition cost Dec 31 | 6,453 | 5,906 |
| Accumulated depreciation Jan 1 | -3,663 | -3,176 |
| Depreciation during the year | -865 | -682 |
| Decreases during period | 8 | 196 |
| Accumulated depreciation Dec 31 | -4,520 | -3,663 |
| Book value Dec 31 | 1,934 | 2,243 |
| Book value Jan 1 | 2,243 | 1,715 |
| ADVANCE PAYMENTS AND PURCHASES IN PROGRESS |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Acquisition cost Jan 1 | 605 | 839 |
| Increase during the period | 261 | 520 |
| Decreases during period | -537 | -754 |
| Acquisition cost Dec 31 | 328 | 605 |
| Book value Dec 31 | 328 | 605 |
| Book value Jan 1 | 605 | 839 |
The need for impairment of goodwill and intangible assets in progress is assessed annually, and continuously if there are indications that the value of the asset item has decreased. The recoverable amounts from CGUs are determined by the valuein-use method.
The cash flow forecasts serving as the basis for these calculations are based on management-approved forecasts, generally for a five-year period. In addition to strategy, latest budgets, and forecasts, management bases its cash flow projections on an estimate of the effect of the recent trade cycle changes on the capability of the CGUs to generate cash flows, and on other external information management deems to have this effect. The assumptions used are consistent with past developments, and, in the management's opinion, moderate in respect of the growth and profitability opportunities in the coming years. According to IAS 36, goodwill does not generate cash flows that are independent of those from other assets or asset groups.
Cash flows are most affected by discount interest rates, closing values, as well as the assumptions and estimates used in assessing cash flows. The pre-tax discount interest rate used for calculating value-in-use is determined using the WACC (Weighted Average Cost of Capital) method, which projects the total cost of own and borrowed capital taking into account the specific risks of the assets. Even though management estimates that the assessments have been made with due diligence, the estimates may differ significantly from actual future values. The terminal value growth rate is assumed to be 2%, based on the inflation rate assumption, and WACC 8.9%.
The management's view is that no reasonably possible change in the key assumption(s) would cause the carrying values of the CGU to exceed their recoverable amounts.
The Group acts as a lessee and leases the warehouses and office premises it uses, as well as equipment and vehicles, under non-cancelable operating leases. Shortterm lease agreements and leases concerning low-value assets are recognized in the income statement as an expense on a straight-line basis over the period of the lease. All other leases are recognized in tangible assets at the lower of the fair value of the leased asset at the commencement of the lease term or the present value of the minimum lease payments. Lease obligations are entered in the lease liability. Assets entered under intangible assets are amortized based on the estimated useful life of the asset or over the lease period, if shorter. Lease payments are apportioned between repayment of principal and the financing charge so as to produce a constant rate of interest on the remaining balance of the liability. The Group does not act as a lessor towards external parties.

| BUSINESS PREMISES |
CARS | DEVICES | JAN 1–DEC 31, 2023 TOTAL |
|
|---|---|---|---|---|
| Acquisition cost Jan 1 | 3,678 | 647 | 69 | 4,394 |
| Increase during the period | 2,742 | 521 | 47 | 3,310 |
| Decreases during period | -619 | -16 | 4 | -631 |
| Acquisition cost Dec 31 | 5,800 | 1,152 | 120 | 7,072 |
| Accumulated depreciation Jan 1 |
-2,431 | -249 | -4 | -2,684 |
| Depreciation during the year |
-980 | -275 | -31 | -1,286 |
| Decreases during period | 487 | 16 | -18 | 486 |
| Accumulated depreciation Dec 31 |
-2,923 | -508 | -53 | -3,485 |
| Book value Dec 31 | 2,877 | 644 | 67 | 3,588 |
| Book value Jan 1 | 1,247 | 398 | 65 | 1,710 |
| BUSINESS PREMISES |
CARS | DEVICES | JAN 1–DEC 31, 2022 TOTAL |
|
|---|---|---|---|---|
| Acquisition cost Jan 1 | 3,196 | 525 | 72 | 3,793 |
| Increase during the period | 610 | 231 | 39 | 880 |
| Decreases during period | -129 | -109 | -41 | -278 |
| Acquisition cost Dec 31 | 3,678 | 647 | 69 | 4,394 |
| Accumulated depreciation Jan 1 |
-1,900 | -189 | -13 | -2,102 |
| Depreciation during the year |
-660 | -169 | -32 | -861 |
| Decreases during period | 129 | 109 | 41 | 278 |
| Accumulated depreciation Dec 31 |
-2,431 | -249 | -4 | -2,684 |
| Book value Dec 31 | 1,247 | 398 | 65 | 1,710 |
| Book value Jan 1 | 1,296 | 335 | 59 | 1,690 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Depreciation | -1,286 | -861 |
| Interest on lease liabilities | -90 | -41 |
| Other operating expenses, leases | ||
| Expenses from short-term leases | -237 | -259 |
| Expenses from low-value leases | -12 | -9 |
| Expenses related to variable lease payments not included in lease liabilities |
-128 | -53 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Cash outflow from leases | ||
| Payments of lease liabilities | -1,234 | -846 |
| Items recognized in the income statement, excluding depreciation |
-468 | -361 |
Inventories are recognized at the lower of cost and net realizable value. The acquisition cost is determined using the FIFO method. The net realizable value is the estimated selling price in a conventional transaction less the cost to make the sale. The acquisition cost of completed products and work in progress comprises direct costs such as materials, direct costs of labor, other direct costs, and the allocation of the variable manufacturing overheads and fixed overhead at normal operating capacity.
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Materials and supplies | 2,182 | 1,862 |
| Work in progress/advance payments | 1,526 | 1,039 |
| Finished products | 6,770 | 3,840 |
| Total | 10,478 | 6,741 |

The Group's financial assets are classified into the following categories: measured at amortized cost, measured at fair value through other comprehensive income items or measured subsequently at fair value through profit or loss. Financial assets are classified and valued when recorded for the first time in the balance sheet. Classification is based on the entity's business model for managing the financial assets and the contractual cash flow characteristics of the financial asset.
Financial assets that are valued at amortized costs are held within a business model whose objective is to hold financial assets in order to collect contractual cash flows, and the contractual terms for items falling under financial assets give rise on specified dates to cash flows to be realized at specific times that constitute solely payments of principal and interest on the principal outstanding.
Financial assets that are valued at fair value through other comprehensive income items are held within a business model whose objective is achieved both by collecting contractual cash flows and selling financial assets, and the contractual terms for items falling under financial assets give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
Financial assets subsequently measured at fair value through profit and loss are assets that are not measured at amortized cost or at fair value through other comprehensive income items.
The Group estimates the expected credit losses for the full lifetime of the sales receivables. For the assessment of expected credit losses, sales receivables are grouped geographically and by customer group, and the credit loss provision is recognized based on past experience. The balance sheet values of sales and other receivables constitute the maximum credit risk amounts. No significant credit risk concentrations are included in the receivables. A final impairment loss is recognized when evidence exists that the company cannot collect its receivables in accordance with the initial terms and conditions. The impairment loss is the difference between the book value of the receivables and their recoverable amount, and it corresponds to the present value of expected cash flows.
Evidence is generally considered appropriate when the receivable is more than 180 days outstanding when no credit insurance or a security through other means is available. External evidence of a risk related to a receivable even before it is 180 days outstanding will lead to the recognition of impairment loss. Such evidence may be, for example, the debtor's significant economic difficulties, company reorganization, or bankruptcy proceedings. The impairment loss is recognized in the income statement in other operating expenses.
Loans and other receivables are measured at amortized cost using the effective interest method.
Unrealized and realized gains and losses due to changes in fair value relating to assets categorized as financial assets at fair value through profit or loss are recognized in operating profit in the accounting period in which they arise. Dividend income from financial assets recognized at fair value, through profit or loss, are recorded on the balance sheet as other income when the right to payment has arisen for the Group.
The fair values of quoted investments are based on current bid prices. If there is no active market for a financial asset, fair value is established by using valuation techniques. These include the use of recent arm's length transactions, the fair values of other instruments that are substantially the same, or the present value of discounted cash flows.
Cash and cash equivalents include cash in hand, bank deposits withdrawable on demand, and other liquid short-term investments with original maturities of one month or less from acquisition.
Other non-current financial assets, amounting to EUR 2,336 thousand, are classified at level 3 of the fair value hierarchy and measured at fair value through other comprehensive income.
| DEC 31, 2023 |
DEC 31, 2022 |
|
|---|---|---|
| Sales receivables | 10,498 | 9,779 |
| Other receivables | 46 | 690 |
| Accrued income | 2,007 | 1,042 |
| Total | 12,551 | 11,510 |
| DEC 31, 2023 UNITED STATES, USD |
NOT FALLEN DUE |
< 30 DAYS |
> 30 DAYS |
> 60 DAYS |
> 90 DAYS |
TOTAL | DEC 31, 2022 UNITED STATES, USD |
NOT FALLEN DUE |
< 30 DAYS |
> 30 DAYS |
> 60 DAYS |
> 90 DAYS |
TOTAL |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hospitals and pub lic corporations |
Hospitals and pub lic corporations |
||||||||||||
| Expected credit losses (ECL coefficient) |
0 % | 0 % | 0 % | 0.5 % | 5 % | Expected credit losses (ECL coefficient) |
0 % | 0 % | 0 % | 0.5 % | 5 % | ||
| Gross book value | 310 | 91 | 26 | 50 | 42 | 518 | Gross book value | 237 | 162 | 51 | 42 | 69 | 562 |
| ECL over validity period |
0 | 0 | 0 | 0 | 2 | 2 | ECL over validity period |
0 | 0 | 0 | 0 | 3 | 4 |
| Other | Other | ||||||||||||
| Expected credit losses (ECL coefficient) |
0 % | 0 % | 0 % | 2 % | 4 % | Expected credit losses (ECL coefficient) |
0 % | 0 % | 0 % | 2 % | 4 % | ||
| Gross book value | 1,439 | 2,169 | 1,069 | 332 | 809 | 5,818 | Gross book value | 1,506 | 2,063 | 713 | 355 | 331 | 4,968 |
| ECL over validity period |
0 | 0 | 0 | 7 | 32 | 39 | ECL over validity period |
0 | 0 | 0 | 7 | 13 | 20 |
| EUR | NOT FALLEN DUE |
< 30 DAYS |
> 30 DAYS |
> 60 DAYS |
> 90 DAYS |
TOTAL | EUR | NOT FALLEN DUE |
< 30 DAYS |
> 30 DAYS |
> 60 DAYS |
> 90 DAYS |
TOTAL |
| Expected credit losses (ECL coefficient) |
0 % | 1 % | 2 % | 3.5 % | 5.5 % | Expected credit losses (ECL coefficient) |
0 % | 1 % | 2 % | 3 % | 5 % | ||
| Gross book value | 1,821 | 380 | 18 | 0 | 1 | 2,220 | Gross book value | 2,334 | 93 | 1 | 0 | 0 | 2,429 |
| ECL over validity period, Finland |
0 | 4 | 0 | 0 | 0 | 4 | ECL over validity period, Finland |
0 | 2 | 0 | 0 | 0 | 2 |
| Expected credit losses (ECL coefficient) |
0 % | 1 % | 2 % | 5 % | 13.3 % | Expected credit losses (ECL coefficient) |
0.5 % | 1 % | 2 % | 5 % | 13.3 % | ||
| Gross book value | 1,961 | 515 | 8 | 0 | 45 | 2,529 | Gross book value | 1,526 | 377 | 82 | 0 | -2 | 1,983 |
| ECL over validity period, Italy |
0 | 5 | 0 | 0 | 6 | 11 | ECL over validity period, Italy |
8 | 4 | 2 | 0 | 0 | 13 |
| AUSTRALIA, AUD |
NOT FALLEN DUE |
< 30 DAYS |
> 30 DAYS |
> 60 DAYS |
> 90 DAYS |
TOTAL | AUSTRALIA, AUD |
NOT FALLEN DUE |
< 30 DAYS |
> 30 DAYS |
> 60 DAYS |
> 90 DAYS |
TOTAL |
| Expected credit losses (ECL coefficient) |
0 % | 0 % | 0 % | 0 % | 5 % | Expected credit losses (ECL coefficient) |
0% | 0% | 0% | 1% | 2% | ||
| Gross book value | 0 | 43 | 22 | 20 | 20 | 105 | Gross book value | 181 | 28 | 34 | 0 | 85 | 328 |

The Group's capital management activities seek to optimize capital structure and thereby support the Group's business activities by ensuring normal operating conditions for business activities, while also increasing shareholder value and aiming for the best possible profit.
Capital structure can be influenced by dividend distribution and the issue of shares. The Group may vary and adjust the amount of dividends paid to shareholders, or the number of new shares issued, or decide to sell assets in order to reduce its debts.
The Group monitors its capital structure through leveraging. At the end of 2023, the Group's interest-bearing net liabilities totaled EUR -3.6 million (EUR -11.9 million at the end of 2022) and leveraging stood at -3.6 percent (-13.1%). When calculating leveraging, interest-bearing net liabilities are divided by shareholders' equity. Net liabilities comprise debts less receivables and cash equivalents. The Group's strategy is to keep leveraging below 25 percent. There has been no change in this strategy since the previous year.
The ratio of net debt to EBITDA may not exceed 2
Equity ratio must be more than 35%
The Group has complied with these covenants throughout the reporting period. The ratio of net debt to EBITDA was -12.0% on December 31, 2023.
| JAN 1–DEC 31, 2023 | JAN 1–DEC 31, 2022 | |
|---|---|---|
| Financial liabilities | 17,914 | 20,196 |
| Cash and cash equivalents | 21,542 | 32,062 |
| Net liabilities | -3,628 | -11,866 |
| Total equity | 99,894 | 90,916 |
| Net leveraging | -3.6 % | -13,1 % |
| NUMBER OF SHARES |
SHARE CAPITAL |
RESERVE FOR INVESTED UNRESTRICTED |
OWN SHARES |
TOTAL | |
|---|---|---|---|---|---|
| Jan 1, 2022 | 26,681,116 | 5,315 | 52,597 | -2,149 | 55,764 |
| Transfer of the company's own shares Feb 11, 2022 |
-190 | 190 | 0 | ||
| Transfer of the company's own shares May 11, 2022 |
-29 | 29 | 0 | ||
| Transfer of the company's own shares Oct 2, 2022 |
-18 | 18 | 0 | ||
| Transfer of the company's own shares Nov 9, 2022 |
-4 | 4 | 0 | ||
| Dec 31, 2022 | 26,681,116 | 5,315 | 52,356 | -1,907 | 55,764 |
| NUMBER OF SHARES |
SHARE CAPITAL |
RESERVE FOR INVESTED UNRESTRICTED |
OWN SHARES |
TOTAL | |
|---|---|---|---|---|---|
| Jan 1, 2023 | 26,681,116 | 5,315 | 52,356 | -1,907 | 55,764 |
| Transfer of the company's own shares Feb 13, 2023 |
-121 | 121 | 0 | ||
| Transfer of the company's own shares May 11, 2023 |
-40 | 40 | 0 | ||
| Transfer of the company's own shares Jun 8, 2023 |
-15 | 15 | 0 | ||
| Dec 31, 2023 | 26,681,116 | 5,315 | 52,179 | -1,732 | 55,764 |
Outstanding ordinary shares are presented as share capital. Transaction costs due to the issuance of new equity instruments are presented as a deduction from equity. The own shares repurchased by Revenio Group Corporation are presented as a deduction from equity. Dividend distribution is recognized as a deduction from equity once the payment of dividend has been approved by the Annual General Meeting.
The invested unrestricted equity fund includes other equity investments and the subscription price of shares to the extent this price is not recognized in share capital by an explicit decision.
The difference between the fair value and the subscription price of directed share issues used for consideration for acquired operations is recognized in the fair value reserve.
Other reserves include the option schemes implemented in 2010–2012.
All issued shares have been paid in full. The company's share capital consists of 26,681,116 shares of a single class. At the end of the financial period, the company held 88,342 of its own shares (REG1V). All shares confer an equal right to dividends and the company's funds.
The management of financial risks is the responsibility of the CEO together with the Board of Directors. The Board defines the main outlines of the company's financing and the general management principles for financial risks, and it gives guidelines as necessary for any special issues such as liquidity risk, interest risk, credit risk, and the investment of surplus liquid funds. The Board of Directors discusses the Group's financial standing and funding at its monthly meetings.
According to its strategy, the company may seek growth through acquisitions of companies and business operations. The implementation of these acquisitions may require debt financing. Debt can also be used for other strategic and operational purposes decided on by the Board. Equity financing may also be used for all financing needs, in particular for acquisitions of companies and business operations.
In its operational activities, the company may be exposed to several types of financial risks, including changes in currency exchange rates, interest rates, and changes in the stock market. A central objective of financial risk management is to identify financial market risks that are relevant to the Group, and seek to minimize the harmful effects of financial market changes on the Group's profit.
The main areas of financial risk management are:
A significant export market for the company is the United States, where the company has a subsidiary and through which sales are conducted on the U.S. market. The operating currency of the subsidiary is the U.S. dollar. In sales to and local purchases in the U.S., the company is exposed to a risk of fluctuating exchange rates between the U.S. dollar and the euro. Invoicing between Icare Finland Oy and Icare USA Inc. and also between CenterVue S.p.A. and Icare USA Inc. takes place in USD. The currency risk is borne by Icare Finland Oy and CenterVue S.p.A. since business transactions between Group companies are not hedged against currency risks. Sales in U.S. dollars represent approximately 47.4% of the total net sales of the Group's continuing functions. Icare USA Inc. had USD 6,258,000 in account receivables from sales on the closing date.
The Group's subsidiaries Revenio Australia Pty Ltd and Icare World Australia Pty Ltd use the Australian dollar as their operating currency.
The Group's subsidiary China iCare Medical Technology Co. Ltd. uses the renminbi as its operating currency and CT Operations International UK Ltd. uses English Pound.
| NON-EURO CASH AND CASH EQUIVALENTS AT THE CLOSING DATE – THOUSAND |
EFFECT IF EURO STRENGTHENED 10% AGAINST THE CURRENCY – THOUSAND |
|
|---|---|---|
| USD Icare USA Inc | 6,405 | -580 |
| USD Finland companies |
5,316 | -481 |
| AUD | 1,069 | -66 |
| RMB | 541 | -7 |
In the company's balance sheet structure, interest rate risk is involved in borrowings. The Group's profit and cash flow from operations are to an essential extent
independent of fluctuations in market interest.
When taking up new financing, for example for corporate acquisitions, the company always evaluates the need for interest rate hedging, taking into account the amount of debt, hedging costs, and expected interest rate development during the financing period. All of the Group's borrowings have fixed interest rates. As the Group does not have floating rate loans, the Group is not exposed to interest rate risk arising from changes in interest rates. The company has no interest rate investments or derivatives to which cash flow hedging would be applied.
The Group's credit policy lays down the requirements for selling on credit and the requirements for credit management. The credit quality of a new customer is controlled by applying for a credit insurance limit if necessary every time a new customer relationship is established. The credit limit and credit sales eligibility is reassessed if the customer's purchase volumes change or if the credit insurance company changes the granted credit limit as a result of a change in the customer's credit quality.
No single customer or customer group constitutes a significant credit risk concentration for the Group. During the financial period, credit losses and expected credit losses recognized through profit and loss totaled EUR 62,000 (EUR 56,000). The theoretical maximum credit risk at the end of the period corresponds to the book value of sales receivables. The aging of sales receivables is presented in Note 15.
The most significant factor affecting the sufficiency of liquid funds in the short term is the profitability of the business operations. Thus, the development of cash
flows from operations is affected by management's profitability management measures, and additionally, operational risks and external risks such as general economic development, financial market conditions, and other macroeconomic demand factors over which the company management has no control.
The Group's liquidity remained good in 2023. On December 31, 2023, the Group's cash and cash equivalents totaled EUR 21,542,000 (EUR 32,062,000). The company continuously monitors and assesses the financing needs of its business operations to ensure sufficient liquidity for financing its operations.
The Board of Directors follows the actual and forecast development of the Group's liquidity monthly, and decides on possible corrective actions.
Group loans are classified at amortized cost using the effective interest method to be measured later. Loans are recognized at fair value less transaction costs at the time of acquisition. Financial liabilities include current and non-current liabilities. Financial liabilities are categorized as current unless the Group has an unconditional right to postpone payment at least for 12 months after the closing date.
Commissions associated with loan commitments are recognized as transaction costs to the extent that it is probable that the entire loan commitment or part of it will be taken up. In such a case, the commission is
entered in the balance sheet until the loan is taken up. When it is, the commission associated with the loan commitment is recognized as part of the transaction cost. If the loan commitment is unlikely to be taken up, the commission is recognized as an advance payment for a liquidity service and is amortized as a cost for the period of the loan commitment.
A financial liability is removed from the balance sheet when the contractual obligations related to the liability expire. If needed, credit accounts are included in loans recognized in current debt.

| DEC 31, 2023 | AT FAIR VALUE THROUGH PROFIT OR LOSS |
AMORTIZED COST |
BOOK VALUE |
FAIR VALUE |
|---|---|---|---|---|
| Interest-bearing non-current liabilities |
0 | 12,352 | 12,352 | 12,352 |
| Interest-bearing current liabil ities |
0 | 5,563 | 5,563 | 5,563 |
| Trade pay ables and other non-interest bearing current liabilities |
0 | 14,997 | 14,997 | 14,997 |
| DEC 31, 2022 | AT FAIR VALUE THROUGH PROFIT OR LOSS |
AMORTIZED COST |
BOOK VALUE |
FAIR VALUE |
|---|---|---|---|---|
| Interest-bearing non-current liabilities |
0 | 15,115 | 15,115 | 15,115 |
| Interest-bearing current liabil ities |
0 | 5,080 | 5,080 | 5,080 |
| Trade pay ables and other non-interest bearing current liabilities |
0 | 20,099 | 20,099 | 20,099 |
All financial institution loans have fixed interest rate and their book values are valued at amortized cost. All of the Group's current and non-current loans from financial institutions are in the euro denomination and mature by the end of 2025.
| LIABILITY | USE | INITIAL AMOUNT |
PRINCIPAL OUT STANDING |
YEAR WHEN ESTABLISHED |
|---|---|---|---|---|
| Loan from finan cial institution |
Acquired businesses |
30,000 | 14,250 | 2019 |
The loan related to the acquired business operations includes covenants, which the company has complied with during the 2023 financial period. The loan is secured by mortgages issued by Revenio Group Corporation assets worth EUR 91,000,000 and subsidiary shares with a book value of EUR 6,200,000 in parent company balance sheet.
| DEC 31, 2023 | UNDER 1 YEAR |
1–2 YEARS |
2–5 YEARS |
OVER 5 YEARS |
TOTAL CASH FLOW |
|---|---|---|---|---|---|
| Trade payables and other non-in terestbearing debt |
14,997 | 0 | 0 | 0 | 14,997 |
| Lease liabilities | 1,504 | 1,181 | 1,034 | 224 | 3,943 |
| Interest-bearing debt |
|||||
| principal | 4,200 | 10,050 | 0 | 0 | 14,250 |
| Interest payments | 572 | 323 | 0 | 0 | 895 |
| DEC 31, 2022 | UNDER 1 YEAR |
1–2 YEARS |
2–5 YEARS |
OVER 5 YEARS |
TOTAL CASH FLOW |
| Trade payables and other non-in terestbearing debt |
20,099 | 0 | 0 | 0 | 20,099 |
| Lease liabilities | 925 | 555 | 339 | 0 | 1,819 |
| Interest-bearing debt |
|||||
| principal | 4,200 | 4,200 | 10,050 | 0 | 18,450 |
The figures are not discounted and include both interest and principal payments.
Provisions are recognized in the balance sheet when a present legal or constructive obligation has arisen as a result of a past event, and it is probable that this will cause future expenses and the amount of the obligation can be reliably estimated.
A provision for warranties is recognized when the underlying products are sold. The warranty provision is estimated on the basis of historical warranty expense data and is presented as non-current or current provision depending on the length of the warranty period. The amount and probability of provisions requires management estimates and assumptions. Actual results may differ from these estimates.
| SHORT-TERM PROVISIONS | DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Provisions Jan 1 | 485 | 476 |
| Increase | 171 | 249 |
| Decrease | -23 | -240 |
| Short-term provisions Dec 31 | 632 | 485 |
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Advances received | 21 | 40 |
| Accounts payable | 6,796 | 7,905 |
| Other liabilities | 972 | 931 |
| Accrued expenses and deferred income | 4,593 | 7,240 |
| Total | 12,382 | 16,116 |
| Material items included in accrued liabilities and deferred income |
||
| Accrued personnel expenses | 2,951 | 4,624 |
| Other accruals and deferred income | 1,642 | 2,616 |
| Total | 4,593 | 7,240 |
| OTHER TRANSACTIONS, NOT RELATED TO PAYMENT TRANSACTIONS |
DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Adjustement related to share incentives | 283 | 556 |
| Other adjustements | 993 | -27 |
| Total | 1,276 | 529 |
| Other adjustements | ||
| Cash portion of share incentives | -572 | -950 |
The company has mortgages given as security on company assets worth EUR 91,000,000 and pledged subsidiary shares worth EUR 6,200,000.
Minimum lease payments not recognized in the balance sheet payable on the basis of other non-cancelable leases:
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Within 1 year | 100 | 109 |
| In more than 1 and no more than 5 years |
8 | 10 |
| Total | 108 | 118 |
Revenio Group has made a minority investment in 2023 and has a commitment to acquire the remaining shares if certain criteria are met. The shares will be acquired at the latest in the third quarter of 2024 and the maximum contingent liability is 8.1 million euros.
| PARENT AND SUBSIDIARY RELATIONSHIPS OF THE GROUP | DOMICILE | HOLDING |
|---|---|---|
| Parent company Revenio Group Corporation | Vantaa | |
| Icare Finland Oy | Helsinki | 100% |
| Revenio Research Oy | Vantaa | 100% |
| Oscare Medical Oy | Helsinki | 100% |
| Icare USA Inc | Missouri | 100% |
| CenterVue S.p.A | Padua | 100% |
| Revenio Italy S.R.L | Milan | 100% |
| Revenio Australia Pty Ltd | Melbourne | 100% |
| Icare World Australia Pty Ltd | Melbourne | 100% |
| CT Operations International UK Ltd | London | 100% |
| China iCare Medical Technology Co. Ltd | Shanghai | 100% |
All Group companies are consolidated in the parent company's consolidated financial statements.
| EMPLOYMENT BENEFITS FOR MANAGEMENT | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Management includes the Board and the Group's Management Team |
||
| Salaries and other short-term employment benefits | 3,088 | 3,141 |
| Other long-term benefits | 68 | 78 |
| Pension costs | 274 | 224 |
| Total | 3,430 | 3,443 |
Expenses arising from incentive programs are recognized as provisions in the financial statements of the year of their determination and are presented under Related party transactions in the financial period during which the Board of Directors decides on their payment.
| SALARIES AND REMUNERATIONS OF THE MEMBERS OF THE BOARD OF DIRECTORS AND THE CEO: |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| CEO Toijala Jouni | 661 | 373 |
| Chair of the Board Nielsen Arne Boye | 90 | 75 |
| Chair of the Board Rönkä Pekka until April 8, 2022 | 0 | 2 |
| Board member Sherif Riad | 49 | 41 |
| Board member Sundell Ann-Christine | 65 | 56 |
| Board member Tammela Pekka | 65 | 53 |
| Board member Östman Bill | 64 | 58 |
| Total | 992 | 657 |

Board members will be paid remuneration for the term of office ending at the 2024 Annual General Meeting as follows: Chairman of the Board is entitled to an annual emolument of EUR 60,000, possible deputy chair of the Board of Directors is entitled to an annual emolument of EUR 45,000, the Board Members are entitled to an annual emolument of EUR 30,000, the chair of the Audit Committee is entitled to an annual emolument of EUR 20,000, the chair of the Nomination and Remuneration Committee is entitled to an annual emolument of EUR 10,000, and the members of the Board Committees are entitled to an annual emolument of EUR 5,000. The attendance allowance of EUR 1,000 is to be paid for Chair of the Board or Board Committee Chairs per Board or Committee meeting and EUR 600 per short teleconference, Board members EUR 600 for Board and Board Committee meetings and EUR 300 for short teleconferences per meeting, yet so that the aforementioned attendance allowance for the Board and Board Committee meetings for Board and Committee chairs who live outside of Finland and travel to Finland for the meeting is EUR 2,000 and the aforementioned attendance allowance for the Board and Board Committee meetings for members is EUR 1,200.
There are four share-based long-term incentive schemes as part of the company's remuneration program for the Revenio Group Corporation key personnel. The company's Board of Directors has also decided on a restricted share-based incentive scheme for Oculo's key personnel. The incentive schemes and option schemes are described in Note 5 Share-based payments. The members of the Board of Directors are not covered by share-based incentive systems.
During the financial year 2020, Revenio Group Corporation's CEO Jouni Toijala took out a loan of EUR 50,000 granted by the company on market terms for the purchase of Revenio's shares. The shares acquired using the loan will act as security for the loan. This arrangement was entered into at the request of Revenio's Board of Directors in order to secure the commitment and motivation of the CEO. The CEO has agreed to hold the company shares he acquired using the loan financing granted by the company for a period of five (5) years. The CEO's obligation to hold the acquired shares ends if the CEO's employment relationship ends before the end of the five-year period.
| DEC 31, 2023 | |
|---|---|
| Loans granted to key management personnel as at Jan 1, 2023 | 52 |
| Accrued interest | 0 |
| Repaid loan receivable | -52 |
| Loans granted to key management personnel as at Dec 31, 2023 | 0 |
The figures include both interest and principal.
During the financial period, no credit loss provisions or expenses have been recognized for lost or uncertain related party transactions.
There has not been any material events after the financial period.
The Group has not adopted the following new and amended IFRS standards that have been published but have not yet entered into force.
| IFRS 10 and IAS 28 (amendments) | Sale or Contribution of Assets between an Investor and its Associate or Joint Venture |
|---|---|
| Amendments to IAS 1 | Classification of Liabilities as Current or Non-current |
| Amendments to IAS 1 | Non-current Liabilities with Covenants |
| Amendments to IAS 7 and IFRS 7 | Supplier Finance Arrangements* |
| Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback |
| Amendments to IAS 21 | Lack of Exchangeability* |
The managers do not expect that the adoption of the Standards listed above will have a material impact on the financial statements of the Group in future periods.
*) The new or amended IFRS standard had not been approved for application in the EU on the date when these financial statements were approved for publication.
| APPENDIX | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|---|
| Net sales | 1 | 848,306.97 | 1,482,898.71 |
| Other operating income | 2 | 203.17 | 0.00 |
| Personnel expenses | |||
| Salaries and fees | 3 | -1,363,900.00 | -1,805,794.33 |
| Indirect personnel costs | |||
| Pension costs | -305,408.44 | -273,724.66 | |
| Other indirect personnel expenses | 5,728.91 | -37,716.65 | |
| Personnel expenses total | -1,663,579.53 | -2,117,235.64 | |
| Depreciation, amortization, and impairment | |||
| Planned depreciation | -38,876.00 | -43,356.00 | |
| Depreciation and amortization total | -38,876.00 | -43,356.00 | |
| Other operating expenses | 4 | -2,973,032.79 | -2,784,134.32 |
| NET PROFIT/LOSS | -3,826,978.18 | -3,461,827.25 | |
| Financial income and expenses | 5 | ||
| Other financial income and interest receivable | 1,651,745.44 | 1,620,003.47 | |
| Interest and other financial expenses | -660,400.25 | -280,097.33 | |
| Financial income and expenses total | 991,345.19 | 1,339,906.14 | |
| PROFIT/LOSS BEFORE APPROPRIATION AND TAXES | -2,835,632.99 | -2,121,921.11 | |
| Appropriation | 6 | 27,368,120.26 | 24,187,167.30 |
| Income taxes for the financial period | 7 | -4,914,883.88 | -4,378,727.10 |
| NET PROFIT/LOSS | 19,617,603.39 | 17,686,519.09 |

| ASSETS | APPENDIX | DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|---|---|
| NON-CURRENT ASSETS | 8 | |||
| Intangible assets | ||||
| Other intangible assets | 47,162.50 | 81,116.50 | ||
| Intangible assets total | 47,162.50 | 81,116.50 | ||
| Tangible assets | ||||
| Machinery and equipment | 2,557.20 | 7,479.20 | ||
| Tangible assets total | 2,557.20 | 7,479.20 | ||
| Investments | ||||
| Holdings in Group companies | 9 | 20,266,897.39 | 20,911,906.38 | LIABILITIES |
| Other shares | 8 | 360,000.00 | 360,000.00 | |
| Investments total | 20,626,897.39 | 21,271,906.38 | ||
| NON-CURRENT ASSETS TOTAL | 20,676,617.09 | 21,360,502.08 | ||
| CURRENT ASSETS | ||||
| Non-current receivables | ||||
| Receivables from Group | 69,217,861.66 | 65,217,861.66 | ||
| companies Other receivables |
0.00 | 50,000.00 | ||
| Non-current receivables, total | 69,217,861.66 | 65,267,861.66 | ||
| Short-term receivables | ||||
| Receivables from Group companies |
10 | 23,350,190.62 | 23,175,011.56 | |
| Loan receivables | 160.70 | 100.45 | ||
| Other receivables | 0.00 | 26,071.74 | ||
| Advances paid | 11 | 187,552.38 | 201,061.02 | |
| Short-term receivables total | 23,537,903.70 | 23,402,244.77 | ||
| Bank and cash | 1,054,047.34 | 755,906.85 | ||
| INVENTORIES AND SHORT-TERM ASSETS TOTAL |
93,809,812.70 | 89,426,013.28 | ||
| TOTAL ASSETS | 114,486,429.79 | 110,786,515.36 |
| SHAREHOLDER EQUITY AND LIABILITIES |
APPENDIX | DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|---|
| SHAREHOLDER EQUITY | 12 | ||
| Share capital | 5,314,918.72 | 5,314,918.72 | |
| Reserve for invested non-restricted equity |
51,304,981.86 | 51,304,981.86 | |
| Retained earnings | 22,970,218.46 | 14,855,702.65 | |
| Profit for the period | 19,617,603.39 | 17,686,519.09 | |
| SHAREHOLDERS' EQUITY TOTAL | 99,207,722.43 | 89,162,122.32 | |
| LIABILITIES | |||
| Non-current liabilities | |||
| Loans from financial institutions | 13 | 10,050,000.00 | 14,250,000.00 |
| Non-current liabilities total | 10,050,000.00 | 14,250,000.00 | |
| Current liabilities | |||
| Loans from financial institutions | 4,200,000.00 | 4,200,000.00 | |
| Accounts payable | 285,689.09 | 403,986.11 | |
| Liabilities to Group companies | 14 | 200,000.00 | 845,212.16 |
| Other liabilities | 67,947.78 | 34,225.80 | |
| Accrued expenses and deferred income |
15 | 475,070.49 | 1,890,968.97 |
| Current liabilities total | 5,228,707.36 | 7,374,393.04 | |
| BORROWED CAPITAL TOTAL | 15,278,707.36 | 21,624,393.04 | |
| LIABILITIES TOTAL | 114,486,429.79 | 110,786,515.36 |
| CASH FLOW FROM OPERATING ACTIVITIES | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Profit/loss before appropriations and taxes | -2,835,632.99 | -2,121,921.11 |
| Adjustments | ||
| Planned depreciation | 38,876.00 | 43,356.00 |
| Financial income and expenses | -991,345.19 | -1,339,906.14 |
| Other items | -203.17 | 0.00 |
| Change in working capital: | ||
| Change in non-interest-bearing current receivables |
-1,167,538.67 | -872,086.63 |
| Change in non-interest-bearing current liabilities |
-590.973,33 | -745,800.48 |
| Interest and payments paid from operations | -660,400.25 | -280,097.33 |
| Interest and payments received from operations | 1,651,745.44 | 1,620,003.47 |
| Direct taxes paid | -5,824,384.07 | -3,449,510.64 |
| Cash flow from operations | -10,379,856.23 | -7,145,962.86 |
| CASH FLOW FROM INVESTMENT ACTIVITIES |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
| Investment in tangible and intangible assets | 0.00 | -4,237.90 |
| Loans granted | -4,000,000.00 | -3,000,000.00 |
| Repayments of loan receivables | 50,000.00 | 1,468,002.45 |
| Investments in other investments | 0.00 | -160,000.00 |
| Cash flow from investing activities | -3,950,000.00 | -1,696,235.45 |
| CASH FLOW FROM FINANCING ACTIVITIES | JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Withdrawals and repayments of long-term borrowings |
-4,200,000.00 | -4,200,000.00 |
| Dividends paid and other distribution of profits | -9,572,003.28 | -9,036,091.60 |
| Group contributions received and paid | 28,400,000.00 | 22,303,276.18 |
| Cash flow from financing activities | 14,627,996.72 | 9,067,184.58 |
| CHANGE IN CASH AND CASH EQUIVALENTS | 298,140.49 | 224,986.27 |
|---|---|---|
| Cash and cash equivalents at beginning of period | 755,906.85 | 530,920.58 |
| Cash and cash equivalents at end of period | 1,054,047.34 | 755,906.85 |
| Change in cash and cash equivalents | 298,140.49 | 224,986.27 |

Dec 31, 2023
The financial statements of the parent company Revenio Group Corporation have been prepared in accordance with the Finnish Accounting Act, Limited Liability Companies Act, and the Finnish Accounting Standards (FAS).
The company's non-current assets are stated at acquisition cost less planned depreciation. The depreciation plan is defined based on experiences. Value adjustments are made based on the difference between the acquisition cost and the residual value and estimated useful life.
The bases for planned depreciation are as follows:
| Intangible rights | 3 years | straight-line depreciation |
|---|---|---|
| Other non-current expenses | 3 years | straight-line depreciation |
| Machinery and equipment | 3 years | straight-line depreciation |
Direct expenses from the acquisition of subsidiary companies are recognized in the acquisition cost of subsidiary company holdings. The Group management continuously reviews Group items for any indication of impairment. If there are such indications, the amount recoverable from the said asset item is assessed.
Personnel pension security is handled by external pension insurance companies. Pension costs are recorded as expenses in the year in which they are incurred.
The company's Leadership Team participates in a long-term share plan, within which programs are valid for the earning years 2021- 2023, 2022-2024 and 2023- 2025. The minimum, target and maximum bonus of each participant shall be decided separate, as well as performance criteria and the related targets. The accounting and financial statement treatment of share-based payment plans is described in more detail in Note 17.
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Administrative services to subsidiaries | 848,306.97 | 1,482,898.71 |
| Net sales total | 848,306.97 | 1,482,898.71 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Other income | 203.17 | 0.00 |
| Other operating income total | 203.17 | 0.00 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| CEO | -403,089.60 | -329,146.20 |
| Board Members | -245,000.00 | -240,000.00 |
| Other salaries and remunerations | -1,115,457.51 | -809,494.03 |
| Total | -1,763,547.11 | -1,378,640.23 |
| Accrued salaries and remunerations total |
-1,363,900,00 | -1,805,794.33 |
| AVERAGE NUMBER OF PERSONNEL DURING PERIOD |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
| Management | 3 | 3 |
| Others | 9 | 8 |
| Total | 12 | 11 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Rent of business premises | -106,113.37 | -81,085.36 |
| Vehicle and travel expenses | -145,527.86 | -173,500.80 |
| Machinery and equipment expenses | -408,701.21 | -356,741.46 |
| Marketing and entertainment | -97,531.72 | -126,350.36 |
| Expert services purchased | -1,917,001.52 | -1,669,125.56 |
| Administrative expenses | -129,323.82 | -127,547.12 |
| Other operating expenses | -168,833.29 | -249,783.66 |
| Total | -2,973,032.79 | -2,784,134.32 |
| Auditor's fees | ||
| Deloitte Oy | ||
| Auditing fees | -86,000.00 | -76,500.00 |
| Certificates and statements | -15,000.00 | -9,900.00 |
| Total | -101,000.00 | -86,400.00 |
| FINANCIAL INCOME AND EXPENSES FROM GROUP COMPANIES |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|---|---|---|
| Interest income from Group companies | 1,614,831.15 | 1,548,413.09 |
| Total | 1,614,831.15 | 1,548,413.09 |
| FINANCIAL INCOME AND EXPENSES FROM OTHERS |
JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
| Interest income from others | 10,542.56 | 6,039.83 |
| Other financial income | 26,371.73 | 65,550.55 |
| Interest expenses from loans from financial institutions |
-632,145.88 | -218,060.30 |
| Interest payable to others | -459.23 | -2,504.05 |
| Loan management expenses | 0.00 | -1,000.00 |
| Other financial expenses | -27,795.14 | -58,532.98 |
| Total | -623,485.96 | -208,506.95 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Group contributions received | 27,700,000.00 | 24,700,000.00 |
| Group contributions paid | -331,879.74 | -512,832.70 |
| Total | 27,368,120.26 | 24,187,167.30 |
| JAN 1–DEC 31, 2023 |
JAN 1–DEC 31, 2022 |
|
|---|---|---|
| Income tax for appropriation | -5,473,624.05 | -4,837,433.46 |
| Income tax for actual operations | 558,740.17 | 458,706.36 |
| Total | -4,914,883.88 | -4,378,727.10 |
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| INTANGIBLE ASSETS | ||
| Other intangible assets | ||
| Acquisition cost Jan 1 | 150,553.28 | 150,553.28 |
| Acquisition cost Dec 31 | 150,553.28 | 150,553.28 |
| Accumulated depreciation Jan 1 | -69,436.78 | -35,483.78 |
| Depreciation during the year | -33,954.00 | -33,953.00 |
| Accumulated depreciation Dec 31 | -103,390.78 | -69,436.78 |
| Book value Dec 31 | 47,162.50 | 81,116.50 |
| Book value Jan 1 | 81,116.50 | 115,069.50 |
| TANGIBLE ASSETS | ||
| Machinery and equipment | ||
| Acquisition cost Jan 1 | 31,389.20 | 27,151.30 |
| Increase during the period | 0.00 | 4,237.90 |
| Acquisition cost Dec 31 | 31,389.20 | 31,389.20 |
| Accumulated depreciation Jan 1 | -23,910.00 | -14,507.00 |
| Depreciation during the year | -4,922.00 | -9,403.00 |
| Accumulated depreciation Dec 31 | -28,832.00 | -23,910.00 |
| Book value Dec 31 | 2,557.20 | 7,479.20 |
| Book value Jan 1 | 7,479.20 | 12,644.30 |
| HOLDINGS IN GROUP COMPANIES | ||
| Acquisition cost Jan 1 | 20,911,906.38 | 20,911,906.38 |
| Decreases during the period | -645,008.99 | 0.00 |
| Acquisition cost Dec 31 | 20,266,897.39 | 20 911 906,38 |
| Book value Dec 31 | 20,266,897.39 | 20 911 906,38 |
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| OTHER INVESTMENTS | ||
| Acquisition cost Jan 1 | 360,000.00 | 200,000.00 |
| Increase during the period | 0.00 | 160,000.00 |
| Acquisition cost Dec 31 | 360,000.00 | 360,000.00 |
| Book value Dec 31 | 360,000.00 | 360,000.00 |
9) Holdings in other companies Dec 31, 2023
| GROUP COMPANIES | DOMICILE | HOLDING |
|---|---|---|
| Icare Finland Oy | Helsinki | 100% |
| Oscare Medical Oy | Helsinki | 100% |
| Revenio Australia Pty Ltd | Melbourne | 100% |
| Revenio Italy S.R.L. | Milan | 100% |
| Revenio Research Oy | Vantaa | 100% |
Done Medical Oy merged with Revenio Group Oyj on Oct 31, 2023.
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| NON-CURRENT RECEIVABLES FROM GROUP COMPANIES |
||
| Capital loan receivables | 403,276.18 | 403,276.18 |
| Loan receivables | 68,814,585.48 | 64,814,585.48 |
| Total | 69,217,861.66 | 65,217,861.66 |
| CURRENT RECEIVABLES FROM GROUP COMPANIES |
||
| Trade receivables | 536,503.39 | 499,073.57 |
| Accrued and other receivables from Icare Finland Oy | 19,461,808.43 | 20,361,808.43 |
| Other receivables from other group companies | 766,278.04 | 898,157.78 |
| Accrued income | 2,585,600.76 | 1,415,971.78 |
| Total | 23,350,190.62 | 23,175,011.56 |
| Receivables from Group companies, total | 92,568,052.28 | 88,392,873.22 |
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Personnel expenses | 42,250.00 | 43,800.00 |
| Taxes | 14,486.67 | 0.00 |
| Prepaid expenses | 130,815.71 | 157,261.02 |
| Total | 187,552.38 | 201,061.02 |

12) Changes in equity
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Share capital | ||
| Share capital Jan 1 | 5,314,918.72 | 5,314,918.72 |
| Share capital Dec 31 | 5,314,918.72 | 5,314,918.72 |
| Restricted equity total Dec 31 | 5,314,918.72 | 5,314,918.72 |
| Reserve for invested non-restricted equity | ||
| Reserve for invested non-restricted equity Jan 1 |
51,304,981.86 | 51,304,981.86 |
| Reserve for invested non-restricted equity Dec 31 |
51,304,981.86 | 51,304,981.86 |

| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Profit/loss from previous financial periods | ||
| Profit/loss from previous financial periods Jan 1 |
32,542,221.74 | 23,891,794.25 |
| Dividends | -9,572,003.28 | -9,036,091.60 |
| Profit/loss from previous financial periods Dec 31 |
22,970,218.46 | 14,855,702.65 |
| Profit/loss for the period Dec 31 | 19,617,603.39 | 17,686,519.09 |
| Non-restricted equity total Dec 31 | 93,892,803.71 | 83,847,203.60 |
| Equity total Dec 31 | 99,207,722.43 | 89,162,122.32 |
| Calculation of the amount of distributable unrestricted equity on 31 Dec |
||
| Invested unrestricted capital reserve | 51,304,981.86 | 51,304,981.86 |
| Retained earnings | 22,970,218.46 | 14,855,702.65 |
| Profit for the period | 19,617,603.39 | 17,686,519.09 |
| Distributable unrestricted equity Dec 31 | 93,892,803.71 | 83,847,203.60 |
The share capital of Revenio Group Corporation on December 31, 2023 was EUR 5,314,918.72, and the number of shares was 26,681,116. There is one class of shares. All shares confer an equal right to dividends and the company's funds.
On the closing date, the company held 88,342 of its own shares (REG1V).
As at December 31, 2023, the parent company had interest-bearing non-current liabilities amounting to EUR 10.1 million. The company does not have any loans falling due later than within five years. At the end of 2022, the parent company had interest-bearing non-current liabilities amounting to EUR 14.3 million.
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Current intra-group liabilities | ||
| Other liabilities | 200,000.00 | 845,212.16 |
| Total | 200,000.00 | 845,212.16 |
| DEC 31, 2023 | DEC 31, 2022 | |
|---|---|---|
| Personnel expenses | 253,226.24 | 837,871.35 |
| Income taxes | 20,174.51 | 929,216.46 |
| Other accruals and deferred income | 201,669.74 | 123,881.16 |
| Total | 475,070.49 | 1,890,968.97 |
Banks and financial institutions have granted Revenio Group Corporation mortgages on company assets worth EUR 91,000.000 and subsidiary shares with an accounting value of EUR 6,205,984.75. The remaining capital of the bank loan at the end of the financial year was EUR 14,250,000.00.
| LEASE COMMITMENTS | DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Lease commitments maturing next year | 21,318.53 | 21,928.32 |
| Lease commitments maturing later than next year | 14,337.92 | 24,941.41 |
| Total | 35,656.45 | 46,869.73 |
Lease agreements run for 2–5 years and do not include special notice or purchase option clauses.
| RENT LIABILITIES | DEC 31, 2023 | DEC 31, 2022 |
|---|---|---|
| Rent liabilities for office premises, maturing next year |
447,189.96 | 433,816.68 |
| Rent liabilities for office premises, maturing later than next year |
186,329.15 | 180,756.95 |
| Total | 633,519.11 | 614,573.63 |
| BANK GUARANTEE AS SECURITY OF LIABILITIES | DEC 31, 2023 | DEC 31, 2022 |
| Bank guarantee based on tenancy | 103,380.00 | 103,380.00 |
| Total | 103,380.00 | 103,380.00 |
17) Other notes
The Board of Directors of Revenio Group Corporation has decided has decided on the three-year earning periods of the share-based long-term incentive schemes directed towards the key personnel of Revenio Group. Long-term incentive schemes form part of the company's remuneration program for key personnel and are aimed at supporting the implementation of the company's strategy and harmonizing the objectives of key personnel and the company in order to grow the company's value.
The Board of Directors shall decide separately on the minimum, target and maximum bonus of each participant, as well as performance criteria and the related targets. The amount of bonus payable to the participants depends on the achievement of the pre-set targets. No bonus will be paid if the targets are not met, or if the participant's work or employment relationship ends before the bonus is paid. If the targets of the incentive scheme are met, the bonuses will be paid in the spring of the year following the earning period. The total amount of share bonus to be paid on the basis of the program earning period is gross earnings minus the amount of cash required to cover taxes due on the share bonus and any other tax-like payments, after which the remaining net bonus shall be paid in shares. However, in certain circumstances the company has the right to pay the entire bonus in cash.
Benefits granted under the share plan are recognized with caution as expenses in the income statement when the Board of Directors has approved the bonuses for payment. Taking the objectives of the scheme into account, it is not possible to reliably estimate the total amount of future cash considerations.
| EARNING YEARS | TIME OF BONUS PAYMENT |
MAXIMUM AMOUNT OF SHARE BONUS (GROSS EARNINGS) |
|---|---|---|
| 2018–2020 | 2021 | 5,570 (realized) |
| 2019–2021 | 2022 | 5,048 (realized) |
| 2020–2022 | 2023 | 8,749 (realized) |
| 2021–2023 | 2024 | max 5,303 |
| 2022-2024 | 2025 | max 6,021 |
| 2023-2025 | 2026 | max 9,692 |
In addition, if certain conditions are met, the CEO is entitled to a restricted share plan under which the CEO would be entitled to receive a total of 3,000 shares in the Company during 2022-2024. In order to pay the share bonus of 1,000 shares earned in 2022 in accordance with the terms of the program, 400 of the company's treasure shares were issued to the CEO on February 12, 2023 throught a directed share issue without payment, and the rest of the share bonus was used for the tax consequences of the issued shares. During the financial year, the company recognized a total of EUR -155 thousand in personal expenses related to this program.


Vantaa, March 11, 2024
Board of Directors and CEO of Revenio Group Corporation
Arne Boye Nielsen Chair of the Board Riad Sherif Board member Ann-Christine Sundell Board member
Bill Östman Board member Pekka Tammela Board member
Jouni Toijala CEO
We have issued an audit report today based on the audit we have performed.
Helsinki, March 11, 2024
Deloitte Oy Authorized Public Accountants
Mikko Lahtinen Authorized Public Accountant

To the Annual General Meeting of Revenio Group Corporation
We have audited the financial statements of Revenio Group Oyj (business identity code 1700625-7) for the year ended 31 December 2023. The financial statements comprise the consolidated statement of comprehensive income, balance sheet, statement of cash flows, statement of changes in equity and notes, including material accounting policy information, as well as the parent company's income statement, balance sheet, statement of cash flows and notes.
Our opinion is consistent with the additional report submitted to the Audit Committee.
We conducted our audit in accordance with good auditing practice in Finland. Our responsibilities under good auditing practice are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report.
We are independent of the parent company and of the group companies in accordance with the ethical requirements that are applicable in Finland and are relevant to our audit, and we have fulfilled our other ethical responsibilities in accordance with these requirements.
In our best knowledge and understanding, the non-audit services that we have provided to the parent company and group companies are in compliance with laws and regulations applicable in Finland regarding these services, and we have not provided any prohibited non-audit services referred to in Article 5(1) of regulation (EU) 537/2014. The non-audit services that we have provided have been disclosed in note 8 to the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
We have also addressed the risk of management override of internal controls. This includes consideration of whether there was evidence of management bias that represented a risk of material misstatement due to fraud.
Refer to notes 1 and 2 in the consolidated financial statements.
Refer to accounting principles for the consolidated financial statements and note 12 in the consolidated financial statements.
We have no key audit matters to report with respect to our audit of the parent company's financial statements. There are no significant risks of material misstatement referred to in EU regulation No 537/2014, point (c) of Article 10(2) relating to the consolidated financial statements or the parent company's financial statements.
The Board of Directors and the Managing Director are responsible for the preparation of consolidated financial statements that give a true and fair view in accordance with IFRS Accounting Standards as adopted by the EU, and of financial statements that give a true and fair view in accordance with the laws and regulations governing the preparation of financial statements in Finland and comply with statutory requirements. The Board of Directors and the Managing Director are also responsible for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the Board of Directors and the Managing Director are responsible for assessing the parent company's and the group's ability to continue as a going concern, disclosing, as applicable, matters relating to going concern and using the going concern basis of accounting. The financial statements are prepared using the going concern basis of accounting unless there is an intention to liquidate the parent company or the group or cease operations, or there is no realistic alternative but to do so.
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with good auditing practice will
always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.
As part of an audit in accordance with good auditing practice, we exercise professional judgment and maintain professional skepticism throughout the audit.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
We were first appointed as auditors by the Annual General Meeting on 22 March 2017, and our appointment represents a total period of uninterrupted engagement of seven years.
The Board of Directors and the Managing Director are responsible for the other information. The other information comprises the report of the Board of Directors. Our opinion on the financial statements does not cover the other information.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. Our responsibility also includes considering whether the report of the Board of Directors has been prepared in accordance with the applicable laws and regulations.
In our opinion, the information in the report of the Board of Directors is consistent with the information in the financial statements and the report of the Board of Directors has been prepared in accordance with the applicable laws and regulations.
If, based on the work we have performed, we conclude that there is a material misstatement of the report of the Board of Directors, we are required to report that fact. We have nothing to report in this regard.
Helsinki, 11 March 2024
Deloitte Oy Audit Firm
Mikko Lahtinen Authorized Public Accountant (KHT)

We have performed a reasonable assurance engagement on whether the iXBRL tagging of the consolidated financial statements in the ESEF consolidated financial statements [reveniogroup-2023-12-31-fi.zip] of Revenio Group Oyj (1700625-7) for the financial year 1.1.–31.12.2023 has been prepared in accordance with the requirements of Article 4 of Commission Delegated Regulation (EU) 2018/815 (ESEF RTS).
The Board of Directors and Managing Director are responsible for the preparation of the report of the Board of Directors and financial statements (ESEF financial statements) that comply with the requirements of ESEF RTS.
The Board of Directors and the Managing Director are also responsible for such internal control as they determine is necessary to enable the preparation of ESEF financial statements in accordance with the requirements of ESEF RTS.
We are independent of the company in accordance with the ethical requirements that are applicable in Finland and are relevant to the engagement we have performed, and we have fulfilled our other ethical responsibilities in accordance with these requirements.
The auditor applies International Standard on Quality Management (ISQM) 1, which requires the audit firm to design, implement and operate a system of quality management including policies and procedures regarding compliance with ethical requirements, professional standards and applicable legal and regulatory requirements.
In accordance with the engagement letter, we express an opinion on whether the tagging of the consolidated financial statements in the ESEF financial statements has been prepared in all material respects in accordance with the requirements of Article 4 of ESEF RTS. We conducted a reasonable assurance engagement in accordance with International Standard on Assurance Engagements (ISAE) 3000.
The nature, timing and extent of the procedures selected depend on the auditor's judgment. This includes the assessment of risk of material departures from the requirements set out in ESEF RTS, whether due to fraud or error.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
In our opinion, the tagging of the consolidated financial statements' primary statements, disclosures and identifying information in the ESEF financial statements [reveniogroup-2023-12-31-fi.zip] of Revenio Group Oyj for the financial year 1.1.–31.12.2023 has been prepared in all material respects in accordance with the requirements of Article 4 of ESEF RTS.
Our audit opinion on the consolidated financial statements of Revenio Group Oyj for the financial year 1.1.–31.12.2023 has been expressed in our auditor's report dated 11 March 2024. In this report, we do not express an audit opinion or any other assurance conclusion on the consolidated financial statements.
Helsinki, 11 March 2024
Deloitte Oy Audit Firm
Mikko Lahtinen Authorized Public Accountant (KHT)


REVENIO GROUP CORPORATION Äyritie 22 | 01510 Vantaa www.reveniogroup.fi/en
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.