Financial statement
Vilpo Oy — 2025-12-31
This company-bound statement page shows the retained raw XBRL filing for the selected period. BUSINESS.fi keeps the page sober: source-backed statement content is shown, but no analytics or score interpretation is added here.
Business ID 2406557-0Financial period end 2025-12-31Registration date Not currently available
Trust and status signals
Company-bound statement validationReadable XBRL extraction availableRetained raw XBRL file availableNo analytics or scoring applied
Financial statement overview
Lean BUSINESS.fi rendering of the retained PRH XBRL filing with prior-year comparison to 2024-12-31.
Gross profit€585,006Previous: Not available
Operating profit (loss)-€495,251Previous: Not available
Profit (loss) before appropriations and taxes-€110,388Previous: Not available
Profit (loss) for the financial year-€126,193Previous: Not available
Assets€7,090,524Previous: €7,603,753
Current assets€2,264,072Previous: €2,699,003
Cash and bank€21,220Previous: €69,688
Equity€5,384,256Previous: €5,701,035
Retained earnings€5,242,535Previous: €5,824,728
Liabilities€1,459,862Previous: €1,668,916
Short-term liabilities€366,362Previous: €371,416
Readable statement lines
The filing is parsed into official PRH taxonomy labels so the statement is readable without pretending to add analyst interpretation.
Balance sheet: Assets
Fixed assets
2025-12-31€4,826,452
2024-12-31€4,904,750
Tangible assets
2025-12-31€972,101
2024-12-31€1,002,710
Machinery and equipment
2025-12-31€2,004
2024-12-31€2,672
Investments
2025-12-31€3,854,350
2024-12-31€3,902,040
Other shares and holdings
2025-12-31€2,042,550
2024-12-31€2,090,240
Current assets
2025-12-31€2,264,072
2024-12-31€2,699,003
Receivables
2025-12-31€2,242,852
2024-12-31€2,629,315
Long-term receivables
2025-12-31€2,240,931
2024-12-31€2,603,115
Long-term loan receivables
2025-12-31€1,950,700
2024-12-31€2,218,913
Long-term other receivables
2025-12-31€15,231
2024-12-31€9,202
Short-term receivables
2025-12-31€1,921
2024-12-31€26,201
Accounts receivable
2025-12-31€0
2024-12-31€882
Short-term other receivables
2025-12-31€521
2024-12-31€683
Short-term accrued income
2025-12-31€1,400
2024-12-31€24,636
Cash and bank
2025-12-31€21,220
2024-12-31€69,688
Assets
2025-12-31€7,090,524
2024-12-31€7,603,753
Balance sheet: Equity and liabilities
Equity
2025-12-31€5,384,256
2024-12-31€5,701,035
Share capital
2025-12-31€2,500
2024-12-31€2,500
Retained earnings
2025-12-31€5,242,535
2024-12-31€5,824,728
Profit (loss) for the financial year in equity
2025-12-31€139,222
2024-12-31-€126,193
Depreciation difference
2025-12-31€246,405
2024-12-31€233,802
Long-term liabilities
2025-12-31€1,093,500
2024-12-31€1,297,500
Long-term subordinated loans
2025-12-31€305,000
2024-12-31€315,000
Long-term loans from financial institutions
2025-12-31€788,500
2024-12-31€982,500
Liabilities
2025-12-31€1,459,862
2024-12-31€1,668,916
Short-term liabilities
2025-12-31€366,362
2024-12-31€371,416
Short-term loans from financial institutions
2025-12-31€194,000
2024-12-31€194,000
Accounts payable
2025-12-31€35,714
2024-12-31€2,143
Short-term other liabilities
2025-12-31€133,260
2024-12-31€163,838
Short-term accrued expenses
2025-12-31€3,388
2024-12-31€11,435
Liabilities and equity
2025-12-31€7,090,524
2024-12-31€7,603,753
Income statement
Gross profit
2025-12-31€585,006
2024-12-31Not available
Depreciation and impairment
2025-12-31€30,831
2024-12-31Not available
Planned depreciation
2025-12-31€30,831
2024-12-31Not available
Other operating expenses
2025-12-31€1,049,425
2024-12-31Not available
Operating profit (loss)
2025-12-31-€495,251
2024-12-31Not available
Other interest and financial income from others
2025-12-31€137,465
2024-12-31Not available
Interest and other financial expenses to others
2025-12-31€131,402
2024-12-31Not available
Financial income and expenses
2025-12-31-€384,863
2024-12-31Not available
Profit (loss) before appropriations and taxes
2025-12-31-€110,388
2024-12-31Not available
Profit (loss) for the financial year
2025-12-31-€126,193
2024-12-31Not available
Statement access
The page keeps the durable file metadata and the original PRH source clearly separated from BUSINESS.fi presentation concerns.
Retained file path: var/data/prh/xbrl-statements/2406557-0/2025-12-31.xbrlRetained file hash: 7b0283cc8aac1482a2fe96a6caadca4a747e4a22205e019ca228d2d1e8670aeeRetained file size: 52416PRH source URL: https://avoindata.prh.fi/opendata-xbrl-api/v3/financial?businessId=2406557-0&financialDate=2025-12-31
Raw retained XBRL
The raw filing remains available, but the readable statement view now leads by default.
Show retained raw XBRL XML
<xbrl xmlns="http://www.xbrl.org/2003/instance" xmlns:fi_MC="http://www.suomi.fi/xbrl/crr/dict/dom/MC" xmlns:fi_RF="http://www.suomi.fi/xbrl/crr/dict/dom/RF" xmlns:fi_SC="http://www.suomi.fi/xbrl/crr/dict/dom/SC" xmlns:fi_dim="http://www.suomi.fi/xbrl/crr/dict/dim" xmlns:fi_met="http://www.suomi.fi/xbrl/crr/dict/met" xmlns:iso4217="http://www.xbrl.org/2003/iso4217" xmlns:link="http://www.xbrl.org/2003/linkbase" xmlns:negated="http://www.xbrl.org/2009/role/negated" xmlns:net="http://www.xbrl.org/2009/role/net" xmlns:nonnum="http://www.xbrl.org/dtr/type/non-numeric" xmlns:num="http://www.xbrl.org/dtr/type/numeric" xmlns:vk_mod_oytp_gaap_ind="http://www.valtiokonttori.fi/xbrl/crr/fws/oytp/kpl-2016-12/2019-03-28/mod/oytp_gaap_ind" xmlns:xbrldi="http://xbrl.org/2006/xbrldi" xmlns:xbrldt="http://xbrl.org/2005/xbrldt" xmlns:xbrli="http://www.xbrl.org/2003/instance" xmlns:xl="http://www.xbrl.org/2003/XLink" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:xsd="http://www.w3.org/2001/XMLSchema" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:schemaLocation="http://xbrl.org/2006/xbrldi xbrldi-2006.xsd">
<link:schemaRef xlink:href="http://www.valtiokonttori.fi/fi/fr/xbrl/crr/fws/oytp/kpl-2016-12/2019-03-28/mod/oytp_gaap_ind.xsd" xlink:type="simple"/>
<context id="_ctx1">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
</context>
<context id="_ctx9">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2308</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx144">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2308</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx12">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2334</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx147">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2334</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx14">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1036</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx149">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1036</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx17">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x816</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx152">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x816</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx18">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1737</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx153">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1737</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx20">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2188</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx155">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2188</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx23">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1742</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx158">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1742</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx24">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x583</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx159">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x583</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx25">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x513</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx160">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x513</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx33">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2548</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx168">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2548</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx34">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2561</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx169">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2561</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx35">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1763</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx170">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1763</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx37">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1764</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx172">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1764</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx40">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1761</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx175">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1761</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx41">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1769</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx176">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1769</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx45">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1771</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx180">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1771</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx46">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1775</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx181">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1775</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx47">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1768</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx182">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1768</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx48">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x438</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx183">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x438</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx53">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x399</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx188">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x399</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx54">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x435</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx189">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x435</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx55">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x360</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx190">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x360</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx56">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4116</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx191">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4116</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx65">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x932</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx200">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x932</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx66">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2895</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx201">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2895</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx68">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x376</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx203">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x376</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx69">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x901</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx204">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x901</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx70">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x432</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx205">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x432</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx75">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2920</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx210">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2920</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx78">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2934</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx213">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x2934</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx88">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1830</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx223">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1830</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx92">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3023</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx227">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3023</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx97">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1819</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx232">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1819</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx99">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1825</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx234">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1825</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx100">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1826</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx235">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1826</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx101">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1811</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx236">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1811</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx102">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x424</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx237">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x424</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx103">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x481</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx238">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x481</xbrldi:explicitMember>
<xbrldi:explicitMember dimension="fi_dim:REF">fi_RF:x4</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx104">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x520</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx239">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x520</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx110">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x449</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx245">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x449</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx113">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x448</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx248">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x448</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx114">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1869</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx249">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x1869</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx115">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x689</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx250">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x689</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx116">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3952</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx251">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3952</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx117">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3963</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx252">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x3963</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx122">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4003</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx257">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4003</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx123">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4014</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx258">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4014</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx128">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4046</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx263">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x4046</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx129">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x12</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx264">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x12</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx130">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x738</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx265">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x738</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx132">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x542</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx267">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x542</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx136">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2025-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x740</xbrldi:explicitMember>
</scenario>
</context>
<context id="_ctx271">
<entity>
<identifier scheme="http://ytj.fi">2406557-0</identifier>
</entity>
<period>
<instant>2024-12-31</instant>
</period>
<scenario>
<xbrldi:explicitMember dimension="fi_dim:MCY">fi_MC:x740</xbrldi:explicitMember>
</scenario>
</context>
<unit id="ISO4217_EUR">
<measure>iso4217:EUR</measure>
</unit>
<fi_met:si168 contextRef="_ctx1">Vilpo Oy</fi_met:si168>
<fi_met:di120 contextRef="_ctx1">2025-01-01</fi_met:di120>
<fi_met:di121 contextRef="_ctx1">2025-12-31</fi_met:di121>
<fi_met:si289 contextRef="_ctx1">2406557-0</fi_met:si289>
<fi_met:mi53 contextRef="_ctx9" decimals="2" unitRef="ISO4217_EUR">158469.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx144" decimals="2" unitRef="ISO4217_EUR">158469.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx12" decimals="2" unitRef="ISO4217_EUR">811628.42</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx147" decimals="2" unitRef="ISO4217_EUR">841569.21</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx14" decimals="2" unitRef="ISO4217_EUR">2003.92</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx149" decimals="2" unitRef="ISO4217_EUR">2671.82</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx17" decimals="2" unitRef="ISO4217_EUR">972101.34</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx152" decimals="2" unitRef="ISO4217_EUR">1002710.03</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx18" decimals="2" unitRef="ISO4217_EUR">1723800.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx153" decimals="2" unitRef="ISO4217_EUR">1723800.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx20" decimals="2" unitRef="ISO4217_EUR">88000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx155" decimals="2" unitRef="ISO4217_EUR">88000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx23" decimals="2" unitRef="ISO4217_EUR">2042550.27</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx158" decimals="2" unitRef="ISO4217_EUR">2090240.19</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx24" decimals="2" unitRef="ISO4217_EUR">3854350.27</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx159" decimals="2" unitRef="ISO4217_EUR">3902040.19</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx25" decimals="2" unitRef="ISO4217_EUR">4826451.61</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx160" decimals="2" unitRef="ISO4217_EUR">4904750.22</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx33" decimals="2" unitRef="ISO4217_EUR">205000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx168" decimals="2" unitRef="ISO4217_EUR">305000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx34" decimals="2" unitRef="ISO4217_EUR">70000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx169" decimals="2" unitRef="ISO4217_EUR">70000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx35" decimals="2" unitRef="ISO4217_EUR">1950700.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx170" decimals="2" unitRef="ISO4217_EUR">2218912.50</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx37" decimals="2" unitRef="ISO4217_EUR">15230.89</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx172" decimals="2" unitRef="ISO4217_EUR">9202.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx40" decimals="2" unitRef="ISO4217_EUR">2240930.89</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx175" decimals="2" unitRef="ISO4217_EUR">2603114.50</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx41" decimals="2" unitRef="ISO4217_EUR">0.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx176" decimals="2" unitRef="ISO4217_EUR">882.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx45" decimals="2" unitRef="ISO4217_EUR">521.11</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx180" decimals="2" unitRef="ISO4217_EUR">682.87</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx46" decimals="2" unitRef="ISO4217_EUR">1400.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx181" decimals="2" unitRef="ISO4217_EUR">24635.63</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx47" decimals="2" unitRef="ISO4217_EUR">1921.11</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx182" decimals="2" unitRef="ISO4217_EUR">26200.50</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx48" decimals="2" unitRef="ISO4217_EUR">2242852.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx183" decimals="2" unitRef="ISO4217_EUR">2629315.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx53" decimals="2" unitRef="ISO4217_EUR">21220.25</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx188" decimals="2" unitRef="ISO4217_EUR">69688.09</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx54" decimals="2" unitRef="ISO4217_EUR">2264072.25</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx189" decimals="2" unitRef="ISO4217_EUR">2699003.09</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx55" decimals="2" unitRef="ISO4217_EUR">7090523.86</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx190" decimals="2" unitRef="ISO4217_EUR">7603753.31</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx56" decimals="2" unitRef="ISO4217_EUR">2500.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx191" decimals="2" unitRef="ISO4217_EUR">2500.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx65" decimals="2" unitRef="ISO4217_EUR">5242534.74</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx200" decimals="2" unitRef="ISO4217_EUR">5824727.54</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx66" decimals="2" unitRef="ISO4217_EUR">139221.73</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx201" decimals="2" unitRef="ISO4217_EUR">-126192.80</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx68" decimals="2" unitRef="ISO4217_EUR">5384256.47</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx203" decimals="2" unitRef="ISO4217_EUR">5701034.74</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx69" decimals="2" unitRef="ISO4217_EUR">246405.06</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx204" decimals="2" unitRef="ISO4217_EUR">233802.14</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx70" decimals="2" unitRef="ISO4217_EUR">246405.06</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx205" decimals="2" unitRef="ISO4217_EUR">233802.14</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx75" decimals="2" unitRef="ISO4217_EUR">305000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx210" decimals="2" unitRef="ISO4217_EUR">315000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx78" decimals="2" unitRef="ISO4217_EUR">788500.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx213" decimals="2" unitRef="ISO4217_EUR">982500.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx88" decimals="2" unitRef="ISO4217_EUR">1093500.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx223" decimals="2" unitRef="ISO4217_EUR">1297500.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx92" decimals="2" unitRef="ISO4217_EUR">194000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx227" decimals="2" unitRef="ISO4217_EUR">194000.00</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx97" decimals="2" unitRef="ISO4217_EUR">35714.05</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx232" decimals="2" unitRef="ISO4217_EUR">2143.04</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx99" decimals="2" unitRef="ISO4217_EUR">133260.27</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx234" decimals="2" unitRef="ISO4217_EUR">163838.41</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx100" decimals="2" unitRef="ISO4217_EUR">3388.01</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx235" decimals="2" unitRef="ISO4217_EUR">11434.98</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx101" decimals="2" unitRef="ISO4217_EUR">366362.33</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx236" decimals="2" unitRef="ISO4217_EUR">371416.43</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx102" decimals="2" unitRef="ISO4217_EUR">1459862.33</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx237" decimals="2" unitRef="ISO4217_EUR">1668916.43</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx103" decimals="2" unitRef="ISO4217_EUR">7090523.86</fi_met:mi53>
<fi_met:mi53 contextRef="_ctx238" decimals="2" unitRef="ISO4217_EUR">7603753.31</fi_met:mi53>
<fi_met:md103 contextRef="_ctx104" decimals="2" unitRef="ISO4217_EUR">533893.85</fi_met:md103>
<fi_met:md103 contextRef="_ctx239" decimals="2" unitRef="ISO4217_EUR">585005.62</fi_met:md103>
<fi_met:md103 contextRef="_ctx110" decimals="2" unitRef="ISO4217_EUR">30608.69</fi_met:md103>
<fi_met:md103 contextRef="_ctx245" decimals="2" unitRef="ISO4217_EUR">30831.39</fi_met:md103>
<fi_met:md103 contextRef="_ctx113" decimals="2" unitRef="ISO4217_EUR">30608.69</fi_met:md103>
<fi_met:md103 contextRef="_ctx248" decimals="2" unitRef="ISO4217_EUR">30831.39</fi_met:md103>
<fi_met:md103 contextRef="_ctx114" decimals="2" unitRef="ISO4217_EUR">421813.48</fi_met:md103>
<fi_met:md103 contextRef="_ctx249" decimals="2" unitRef="ISO4217_EUR">1049424.82</fi_met:md103>
<fi_met:md103 contextRef="_ctx115" decimals="2" unitRef="ISO4217_EUR">81471.68</fi_met:md103>
<fi_met:md103 contextRef="_ctx250" decimals="2" unitRef="ISO4217_EUR">-495250.59</fi_met:md103>
<fi_met:md103 contextRef="_ctx116" decimals="2" unitRef="ISO4217_EUR">0.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx251" decimals="2" unitRef="ISO4217_EUR">370000.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx117" decimals="2" unitRef="ISO4217_EUR">8800.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx252" decimals="2" unitRef="ISO4217_EUR">8800.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx122" decimals="2" unitRef="ISO4217_EUR">16525.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx257" decimals="2" unitRef="ISO4217_EUR">0.00</fi_met:md103>
<fi_met:md103 contextRef="_ctx123" decimals="2" unitRef="ISO4217_EUR">91542.60</fi_met:md103>
<fi_met:md103 contextRef="_ctx258" decimals="2" unitRef="ISO4217_EUR">137464.50</fi_met:md103>
<fi_met:md103 contextRef="_ctx128" decimals="2" unitRef="ISO4217_EUR">46514.63</fi_met:md103>
<fi_met:md103 contextRef="_ctx263" decimals="2" unitRef="ISO4217_EUR">131401.58</fi_met:md103>
<fi_met:md103 contextRef="_ctx129" decimals="2" unitRef="ISO4217_EUR">-70352.97</fi_met:md103>
<fi_met:md103 contextRef="_ctx264" decimals="2" unitRef="ISO4217_EUR">-384862.92</fi_met:md103>
<fi_met:md103 contextRef="_ctx130" decimals="2" unitRef="ISO4217_EUR">151824.65</fi_met:md103>
<fi_met:md103 contextRef="_ctx265" decimals="2" unitRef="ISO4217_EUR">-110387.67</fi_met:md103>
<fi_met:md103 contextRef="_ctx132" decimals="2" unitRef="ISO4217_EUR">12602.92</fi_met:md103>
<fi_met:md103 contextRef="_ctx267" decimals="2" unitRef="ISO4217_EUR">15805.13</fi_met:md103>
<fi_met:md103 contextRef="_ctx136" decimals="2" unitRef="ISO4217_EUR">139221.73</fi_met:md103>
<fi_met:md103 contextRef="_ctx271" decimals="2" unitRef="ISO4217_EUR">-126192.80</fi_met:md103>
</xbrl>