v3.25.3
Intangible assets and goodwill (Tables)
12 Months Ended
Jun. 30, 2025
Intangible assets and goodwill  
Schedule of components of intangible assets and goodwill

​

​

​

​

​

​

​

​

Year Ended June 30,

(in € thousands)

    

2024

    

2025

Intangible assets with finite life

 

  

 

  

Software and license

 

473

 

1,938

Development cost under construction

​

—

​

315

Intangible assets with indefinite life

 

​

 

​

Trademark

 

15,585

 

15,585

Goodwill

 

138,892

 

138,892

​

 

154,950

 

156,731

Disclosure Of detailed information about change required for carrying amount to be equal to recoverable amount, explanatory

​

​

​

​

​

​

​

​

​

Change required for carrying amount to be equal to

 

​

​

recoverable amount

 

(in percentage)

 

2024

 

2025

​

Online

    

  

    

  

​

Discount rate

 

2.4

%  

2.7

%

EBITDA margin in Terminal value

 

(1.9)

%  

(2.2)

%

Budgeted revenue growth rate (CAGR for the next five years)

 

(5.4)

%  

(6.0)

%

Intangible assets with finite useful lives  
Intangible assets and goodwill  
Schedule of reconciliation of changes in intangible assets and goodwill

​

​

​

​

​

​

​

​

Year ended June 30,

(in € thousands)

    

2024

    

2025

Cost

 

  

 

  

Beginning of fiscal year

 

5,179

 

5,324

Additions

 

145

 

1,197

Disposals

​

—

​

(283)

Additions through business combination

​

—

​

1,605

Currency translation

​

—

​

(32)

End of fiscal year

 

5,324

 

7,811

​

​

​

​

​

Accumulated depreciation and impairment

 

​

 

​

Beginning of fiscal year

 

4,373

 

4,850

Amortization charge for the year

 

477

 

707

End of fiscal year

 

4,850

 

5,557

Carrying amount at end of year

 

474

 

2,253

Trademarks  
Intangible assets and goodwill  
Schedule of assumptions used for impairment testing indefinite-lived intangible assets

​

​

​

​

​

​

​

​

​

Fiscal Year

​

(in € thousands)

    

2024

    

2025

​

Discount rate Mytheresa

​

9.4

%

9.4

%

Discount rate THERESA

​

8.8

%

10.4

%

Royalty rate

​

2.0

%

2.0

%

Terminal revenue growth rate

​

2.0

%

2.0

%

Goodwill  
Intangible assets and goodwill  
Schedule of assumptions used for impairment testing indefinite-lived intangible assets

​

​

​

​

​

​

​

​

​

Fiscal Year

​

(in € thousands)

    

2024

    

2025

​

Online

 

  

 

  

​

Budgeted revenue growth rate (CAGR for the next five years)

​

14.33

%

9.6

%

EBITDA margin in Terminal value

​

7.5

%

7.8

%

Terminal growth rate

​

2.0

%

2.0

%

Pre-Tax Discount rate

​

12.2

%

12.2

%

Retail store

​

  

 

​

​

Budgeted revenue growth rate (CAGR for the next five years)

​

2.2

%

0.9

%

EBITDA margin in Terminal value

​

32.9

%

30.1

%

Terminal growth rate

​

2.0

%

2.0

%

Pre-Tax Discount rate

​

12.0

%

13.2

%