| Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Profit (loss) before tax | 2,239 | 3,359 | 4,232 | -351 | 4,032 | 5,132 | 6,178 | 6,195 |
|---|
| Operating profit/(loss) before tax from discontinued operations | - | - | - | - | 279 | -262 | -112 | 81 |
|---|
| Non-cash and other items | - | - | - | - | - | - | 3,208 | 4,365 |
|---|
| Change in operating assets and liabilities | - | - | - | - | - | - | 25,679 | 7,267 |
|---|
| Income taxes paid | 520 | 466 | 278 | 214 | 856 | 1,223 | 1,033 | 1,602 |
|---|
| Net cash flows from operating activities | 38,741 | -228 | -3,102 | 29,095 | 53,684 | -43,597 | -17,438 | 1,772 |
|---|
| Sale and maturity of other financial assets | - | - | - | 25,952 | 16,859 | 36,975 | 25,195 | 41,618 |
|---|
| Purchase of other financial assets | - | - | - | 18,825 | 10,150 | 23,510 | 44,906 | 53,961 |
|---|
| Income received on other financial assets | - | - | 854 | 518 | 581 | 659 | 1,099 | 1,829 |
|---|
| Net movement in business interests and intangible assets | - | - | - | 70 | 3,489 | -5,420 | -4,601 | 1,919 |
|---|
| Sale of property, plant and equipment | 405 | 264 | 428 | 348 | 165 | 154 | 128 | 198 |
|---|
| Purchase of property, plant and equipment | 1,132 | 619 | 559 | 376 | 901 | 639 | 811 | 464 |
|---|
| Net cash flows from investing activities | -6,482 | -7,955 | -716 | 7,547 | 3,065 | 19,059 | -14,694 | -12,699 |
|---|
| Issue of paid-in equity | - | - | - | 2,218 | 937 | - | - | 1,390 |
|---|
| Issue of subordinated liabilities | - | - | 577 | - | - | - | 611 | 1,386 |
|---|
| Redemption of subordinated liabilities | 5,747 | 2,258 | 1,108 | - | - | - | 1,250 | 999 |
|---|
| Interest paid on subordinated liabilities | - | - | - | - | - | - | 439 | 459 |
|---|
| Issue of MRELs | - | - | - | - | - | - | 3,973 | 5,051 |
|---|
| Maturity and redemption of MRELs | - | - | - | - | - | - | 4,236 | 2,854 |
|---|
| Interest paid on MRELs | - | - | - | - | - | - | 844 | 885 |
|---|
| Shares repurchased | -89 | -22 | 21 | - | - | 2,054 | 2,416 | 2,716 |
|---|
| Dividends paid | 612 | 803 | - | 381 | 1,016 | 3,205 | 1,703 | 1,800 |
|---|
| Net cash flows from financing activities | -8,208 | -6,287 | -2,547 | 90 | -2,601 | -10,652 | -6,304 | -1,886 |
|---|
| Effect of exchange rate changes on cash and cash equivalents | -16 | 676 | -1,983 | 1,879 | -2,641 | 2,933 | -1,189 | -1,166 |
|---|
| Net decrease in cash and cash equivalents | 24,035 | -13,794 | -8,348 | 38,611 | 51,507 | -32,257 | -39,625 | -13,979 |
|---|