| Closing rates | Average rates | |||
| FOR THE TWELVE MONTHS ENDED | ||||
| EXCHANGE RATES | ||||
| DECEMBER 31, 2025 | DECEMBER 31, 2024 | DECEMBER 31, 2025 | DECEMBER 31, 2024 | |
| EUR | 0.8511 | 0.9626 | 0.8928 | 0.9206 |
| XAF | 558.2613 | 631.3957 | 586.9506 | 603.8544 |
| ARS | 1,453.2429 | 1,030.9850 | 1,222.6562 | 905.7289 |
| Gas vessel LPG pressurized | 20 | years |
| Gas vessel LPG | 30 | years |
| Gas vessel VLGC | 30 | years |
| Gas vessel LNG | 35 | years |
| Suezmax | 25 | years |
| LNG units | 30 | years |
| Accommodation platform, newbuild: | ||
| - Hull machinery & deck outfitting | 20 | years |
| - Accommodation | 10 | years |
| Accommodation platform, second hand | 10-12 | years |
| Buildings | 33.3 | years |
| Leased real estate | 33.3 | years |
| Plant and equipment | 5 | years |
| Furniture | 10 | years |
| Cars | 5 | years |
| Airplane | 10 | years |
| IT equipment | 3 | years |
| (IN THOUSANDS OF USD) | |||||
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS | SUPPORTING | ||||
| FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2025 | SHIPPING | INFRASTRUCTURE | SERVICES | ELIMINATIONS | TOTAL |
| Revenue third party | 146,597 | 137,853 | 58,587 | 343,037 | |
| Revenue intra-segment | 1,660 | 858 | 9,098 | -11,617 | 0 |
| Total revenue | 148,257 | 138,712 | 67,685 | -11,617 | 343,037 |
| Gain on disposal | 8,019 | 1,979 | 22 | 10,019 | |
| Other operating income | 674 | 57 | 2,834 | 3,564 | |
| Operating income | 156,949 | 140,748 | 70,540 | -11,617 | 356,620 |
| Operating result before depreciations, | |||||
| amortisations & impairment losses (EBITDA) | 105,186 | 80,870 | -7,859 | 0 | 178,196 |
| Depreciations and amortisations | -48,035 | -12,556 | -1,551 | -62,142 | |
| Impairment losses and reversals | 0 | -36 | -505 | -541 | |
| Operating result (EBIT) | 57,151 | 68,278 | -9,916 | 0 | 115,513 |
| Interest income (non-intra-segment) | 2,069 | 1,013 | 7,492 | 10,574 | |
| Interest income intra-segment | 978 | 7,401 | 19,859 | -28,237 | 0 |
| Interest expenses (non-intra-segment) | -23,747 | -11,455 | -169 | -35,371 | |
| Interest expenses intra-segment | -14,292 | -5,560 | -8,384 | 28,237 | 0 |
| Other finance income | 145 | 195 | 17,429 | 17,770 | |
| Other finance expenses | -1,521 | -739 | -22,948 | -25,208 | |
| Share of result of equity accounted investees | 0 | -682 | 255 | -428 | |
| (net of income tax) | |||||
| Income tax expense | 285 | -3,675 | -5,117 | -8,507 | |
| Segment result after tax | 21,068 | 54,776 | -1,499 | 0 | 74,344 |
| Attributable to: | |||||
| Non-controlling interest | 1 | ||||
| Owners of the Company | 74,343 |
| (IN THOUSANDS OF USD) | |||||
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS | SUPPORTING | ||||
| FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2025 | SHIPPING | INFRASTRUCTURE | SERVICES | ELIMINATIONS | TOTAL |
| ASSETS | |||||
| Vessels and barges | 577,866 | 181,382 | 0 | 759,247 | |
| Other property, plant and equipment | 224 | 1,102 | 1,572 | 2,898 | |
| Intangible assets | 298 | 123 | 607 | 1,029 | |
| Right-of-use assets | 29,586 | 1,605 | 6,472 | 37,662 | |
| Investments in equity accounted investees | 0 | 2,161 | 760 | 2,922 | |
| Borrowings to equity accounted investees | 0 | 147 | -4 | 143 | |
| Financial assets at FVTPL | 0 | 0 | 55,268 | 55,268 | |
| Loan receivables intra-segment | 345 | 86,808 | 415,654 | -502,807 | 0 |
| Other non-current financial assets | 0 | 0 | 10,094 | 10,094 | |
| Cash and cash equivalents | 12,883 | 44,136 | 149,996 | 207,015 | |
| Restricted cash | 6,899 | 0 | 233 | 7,132 | |
| Assets held for sale | 8,708 | 0 | 0 | 8,708 | |
| Total segment assets | 636,808 | 317,464 | 640,651 | -502,807 | 1,092,116 |
| Unallocated trade and other receivables | 83,421 | ||||
| Trade and other receivables intra-segment | 2,407 | 28,402 | 6,746 | -37,555 | 0 |
| Other unallocated assets | 10,885 | ||||
| Total assets | -540,362 | 1,186,422 | |||
| LIABILITIES | |||||
| Non-current borrowings | 325,895 | 132,070 | 1,922 | 459,886 | |
| Current borrowings | 45,510 | 25,543 | 988 | 72,042 | |
| Borrowings intra-segment | 309,111 | 106,537 | 87,160 | -502,807 | 0 |
| Other payables & derivatives | 605 | 888 | 0 | 1,493 | |
| Non-current provisions | 797 | 293 | 4,308 | 5,398 | |
| Total segment liabilities | 681,916 | 265,331 | 94,378 | -502,807 | 538,819 |
| Unallocated equity | 549,113 | ||||
| Unallocated trade and other payables | 94,605 | ||||
| Trade and other payables intra-segment | -475,526 | -81,346 | 594,427 | -37,555 | 0 |
| Unallocated other liabilities | 3,886 | ||||
| Total equity and liabilities | -540,362 | 1,186,422 | |||
| CASH FLOW STATEMENT | |||||
| Cash from operating activities | 184,757 | ||||
| Cash from investing activities | -129,484 | ||||
| Cash from financing activities | -203,799 | ||||
| Exchange rate fluctuations | 516 | ||||
| Total cash flow | -148,010 | ||||
| ADDITIONAL INFORMATION | |||||
| Capital expenditures | -177,119 | ||||
| Proceeds from disposals | 51,276 |
| (IN THOUSANDS OF USD) | SHIPPING | INFRASTRUCTURE | SUPPORTING SERVICES | ELIMINATIONS | TOTAL |
|---|---|---|---|---|---|
| CONSOLIDATED STATEMENT OF PROFIT OR LOSSFOR THE TWELVE MONTHS ENDED DECEMBER 31, 2024 | |||||
| Revenue third party | 140,066 | 210,436 | 84,392 | 434,893 | |
| Revenue intra-segment | 2,765 | 1,727 | 5,789 | -10,281 | 0 |
| Total revenue | 142,831 | 212,162 | 90,181 | -10,281 | 434,893 |
| Gain on disposal | 7,209 | 78,227 | 20,397 | 105,834 | |
| Other operating income | 1,521 | 0 | 2,807 | 4,328 | |
| Operating income | 151,561 | 290,390 | 113,385 | -10,281 | 545,055 |
| Operating result before depreciations, amortisations & impairment losses (EBITDA) | 107,375 | 143,561 | 22,824 | 0 | 273,759 |
| Depreciations and amortisations | -50,825 | -12,250 | -1,524 | -64,599 | |
| Impairment losses and reversals | -1 | -2,613 | -128 | -2,742 | |
| Loss on disposal | 0 | 1 | 0 | 1 | |
| Operating result (EBIT) | 56,548 | 128,700 | 21,172 | 0 | 206,419 |
| Interest income (non-intra-segment) | 4,522 | 4,320 | 4,900 | 13,742 | |
| Interest income intra-segment | 2,284 | 5,182 | 22,397 | -29,863 | 0 |
| Interest expenses (non-intra-segment) | -26,104 | -9,834 | -218 | -36,156 | |
| Interest expenses intra-segment | -16,261 | -7,822 | -5,780 | 29,863 | 0 |
| Other finance income | 590 | 3,897 | 7,817 | 12,304 | |
| Other finance expenses | -547 | -565 | -5,752 | -6,865 | |
| Share of result of equity accounted investees (net of income tax) | 0 | 2,471 | 237 | 2,708 | |
| Income tax expense | -213 | -4,863 | -6,084 | -11,160 | |
| Segment result after tax | 20,818 | 121,485 | 38,688 | 0 | 180,991 |
| Attributable to: | |||||
| Non-controlling interest | 2 | ||||
| Owners of the Company | 180,989 |
| (IN THOUSANDS OF USD)CONSOLIDATED STATEMENT OF FINANCIAL POSITIONDECEMBER 31, 2024 | SHIPPING | INFRASTRUCTURE | SUPPORTING SERVICES | ELIMINATIONS | TOTAL |
|---|---|---|---|---|---|
| ASSETS | |||||
| Vessels and barges | 440,895 | 192,430 | 0 | 633,325 | |
| Other property, plant and equipment | 73 | 1,143 | 1,120 | 2,336 | |
| Intangible assets | 113 | 120 | 54 | 288 | |
| Right-of-use assets | 30,535 | 2,418 | 1,449 | 34,402 | |
| Investments in equity accounted investees | 0 | 510 | 573 | 1,082 | |
| Borrowings to equity accounted investees | 0 | 350 | 1,961 | 2,311 | |
| Financial assets at FVTPL | 0 | 0 | 61,133 | 61,133 | |
| Loan receivables intra-segment | 84,005 | 88,771 | 543,097 | -715,872 | 0 |
| Other non-current financial assets | 0 | 0 | 260 | 260 | |
| Cash and cash equivalents | 55,911 | 108,204 | 190,911 | 355,025 | |
| Assets held for sale | 32,467 | 0 | 0 | 32,467 | |
| Total segment assets | 643,998 | 393,946 | 800,558 | -715,872 | 1,122,629 |
| Unallocated trade and other receivables | 0 | 0 | 0 | 0 | 137,372 |
| Trade and other receivables intra-segment | 7,076 | 28,909 | 56,998 | -92,983 | 0 |
| Other unallocated assets | 0 | 0 | 0 | 0 | 10,866 |
| Total assets | -808,855 | 1,271,828 | |||
| LIABILITIES | |||||
| Non-current borrowings | 316,346 | 156,476 | 671 | 473,494 | |
| Current borrowings | 52,788 | 25,758 | 878 | 79,425 | |
| Borrowings intra-segment | 351,576 | 225,621 | 138,675 | -715,872 | 0 |
| Other payables & derivatives | 0 | 20 | 1,246 | 1,266 | |
| Non-current provisions | -10,156 | 13,879 | 15,857 | 19,579 | |
| Total segment liabilities | 710,554 | 421,754 | 157,328 | -715,872 | 573,764 |
| Unallocated equity | 609,626 | ||||
| Unallocated trade and other payables | 81,205 | ||||
| Trade and other payables intra-segment | -46,203 | 56,670 | 82,515 | -92,983 | 0 |
| Unallocated other liabilities | 7,233 | ||||
| Total equity and liabilities | -808,855 | 1,271,828 | |||
| CASH FLOW STATEMENT | |||||
| Cash from operating activities | 95,662 | ||||
| Cash from investing activities | 31,674 | ||||
| Cash from financing activities | -11,130 | ||||
| Exchange rate fluctuations | -1,299 | ||||
| Total cash flow | 114,908 | ||||
| ADDITIONAL INFORMATION | |||||
| Capital expenditures | -45,819 | -1,110 | -513 | -47,441 | |
| Proceeds from disposals | 43,384 | 0 | 125 | 43,509 |
| (IN THOUSANDS OF USD) | |||
| PROPORTIONATE | EQUITY | ||
| FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2025 | CONSOLIDATION | DIFFERENCE | CONSOLIDATION |
| Revenue | 343,037 | -94,896 | 248,140 |
| Gain on disposal | 10,019 | -2,568 | 7,451 |
| Other operating income | 3,564 | 0 | 3,564 |
| Vessel expenses | -112,379 | 21,338 | -91,040 |
| General and administrative expenses | -35,164 | -755 | -35,920 |
| Personnel expenses | -46,704 | 234 | -46,470 |
| Depreciations and amortisations | -62,142 | 36,062 | -26,080 |
| Impairment losses and reversals | -541 | 0 | -541 |
| Provisions - (Increase)/Decrease | 15,967 | 0 | 15,967 |
| Loss on disposal | 0 | 0 | 0 |
| Other operating expenses (+/-) | -145 | 32 | -113 |
| Result from operating activities | 115,513 | -40,553 | 74,960 |
| Interest income | 10,574 | -2,038 | 8,536 |
| Interest expenses | -35,371 | 16,735 | -18,636 |
| Other finance income | 17,770 | -86 | 17,685 |
| Other finance expenses | -25,208 | 586 | -24,622 |
| Result before income tax and share of result of equity | |||
| accounted investees | 83,279 | -25,356 | 57,922 |
| Share of result of equity accounted investees (net of income | |||
| tax) | -428 | 24,936 | 24,509 |
| Income tax expense | -8,507 | 420 | -8,087 |
| Result for the period | 74,344 | 0 | 74,344 |
| (IN THOUSANDS OF USD)DECEMBER 31, 2025 | PROPORTIONATE CONSOLIDATION | DIFFERENCE | EQUITY CONSOLIDATION |
|---|---|---|---|
| Vessels and barges | 759,247 | -398,857 | 360,390 |
| Other property, plant and equipment | 2,898 | -52 | 2,846 |
| Intangible assets | 1,029 | -298 | 730 |
| Right-of-use assets | 37,662 | -29,465 | 8,197 |
| Investments in equity accounted investees | 2,922 | 178,956 | 181,878 |
| Other non-current financial assets | 10,094 | 0 | 10,094 |
| Derivative financial asset | 224 | -224 | 0 |
| Deferred tax assets | 2,558 | 0 | 2,558 |
| Financial assets at FVTPL | 55,268 | 0 | 55,268 |
| Non-current assets | 871,902 | -249,941 | 621,960 |
| Assets held for sale | 8,708 | 0 | 8,708 |
| Derivative financial asset | 67 | 0 | 67 |
| Trade and other receivables | 83,354 | -5,930 | 77,424 |
| Borrowings to equity accounted investees | 143 | -147 | -4 |
| Current tax assets | 8,103 | 0 | 8,103 |
| Restricted cash | 7,132 | 0 | 7,132 |
| Cash and cash equivalents | 207,015 | -27,172 | 179,842 |
| Current assets | 314,521 | -33,249 | 281,271 |
| Total assets | 1,186,422 | -283,191 | 903,232 |
| Equity | 549,113 | 0 | 549,113 |
| Borrowings | 459,886 | -214,888 | 244,998 |
| Other payables & derivatives | 1,493 | -605 | 888 |
| Employee benefits | 554 | 0 | 554 |
| Non-current provisions | 5,398 | -797 | 4,601 |
| Deferred tax liabilities | 0 | 0 | 0 |
| Non-current liabilities | 467,331 | -216,290 | 251,042 |
| Borrowings | 72,042 | -38,867 | 33,175 |
| Derivative financial liabilities | 0 | 0 | 0 |
| Trade and other payables | 94,605 | -28,018 | 66,587 |
| Current tax liability | 3,332 | -16 | 3,316 |
| Current liabilities | 169,979 | -66,901 | 103,078 |
| Total equity and liabilities | 1,186,422 | -283,191 | 903,232 |
| (IN THOUSANDS OF USD)FOR THE TWELVE MONTHS MONTHS ENDED DECEMBER 31, 2024 | PROPORTIONATE CONSOLIDATION | DIFFERENCE | EQUITY CONSOLIDATION |
|---|---|---|---|
| Revenue | 434,893 | -85,982 | 348,911 |
| Gain on disposal | 105,834 | -3,217 | 102,617 |
| Other operating income | 4,328 | -2 | 4,325 |
| Vessel expenses | -181,930 | 18,659 | -163,271 |
| Raw materials and consumables used | -10,441 | 0 | -10,441 |
| General and administrative expenses | -39,988 | 636 | -39,352 |
| Personnel expenses | -44,728 | 8 | -44,719 |
| Depreciations and amortisations | -64,599 | 32,898 | -31,702 |
| Impairment losses and reversals | -2,742 | 0 | -2,742 |
| Loss on disposal | 1 | 0 | 1 |
| Other operating expenses (+/-) | 5,790 | 827 | 6,617 |
| Result from operating activities | 206,419 | -36,174 | 170,245 |
| Interest income | 13,742 | -4,471 | 9,271 |
| Interest expenses | -36,156 | 18,364 | -17,793 |
| Other finance income | 12,304 | -171 | 12,133 |
| Other finance expenses | -6,865 | 180 | -6,685 |
| Result before income tax and share of result of equity accounted investees | 189,443 | -22,272 | 167,171 |
| Share of result of equity accounted investees (net of income tax) | 2,708 | 22,231 | 24,938 |
| Income tax expense | -11,160 | 42 | -11,118 |
| Result for the period | 180,991 | 0 | 180,991 |
| (IN THOUSANDS OF USD)DECEMBER 31, 2024 | PROPORTIONATE CONSOLIDATION | DIFFERENCE | EQUITY CONSOLIDATION |
|---|---|---|---|
| Vessels and barges | 633,325 | -264,751 | 368,575 |
| Other property, plant and equipment | 2,336 | 0 | 2,336 |
| Intangible assets | 288 | -113 | 175 |
| Right-of-use assets | 34,402 | -30,149 | 4,253 |
| Investments in equity accounted investees | 1,082 | 158,605 | 159,687 |
| Other non-current financial assets | 260 | 0 | 260 |
| Derivative financial asset | 2,047 | -1,462 | 586 |
| Deferred tax assets | 4,635 | 0 | 4,635 |
| Financial assets at FVTPL | 61,133 | -112 | 61,021 |
| Non-current assets | 739,508 | -137,980 | 601,528 |
| Assets held for sale | 32,467 | -17,736 | 14,731 |
| Derivative financial asset | 1,072 | 0 | 1,072 |
| Financial assets at FVTPL | -112 | 112 | 0 |
| Trade and other receivables | 137,372 | -13,486 | 123,886 |
| Borrowings to equity accounted investees | 2,311 | -2,263 | 48 |
| Current tax assets | 4,184 | 0 | 4,184 |
| Cash and cash equivalents | 355,025 | -80,288 | 274,737 |
| Current assets | 532,320 | -113,662 | 418,658 |
| Total assets | 1,271,828 | -251,642 | 1,020,186 |
| Equity | 609,626 | 0 | 609,626 |
| Borrowings | 473,494 | -195,700 | 277,794 |
| Other payables & derivatives | 1,266 | -26 | 1,240 |
| Employee benefits | 785 | 0 | 785 |
| Non-current provisions | 19,579 | -291 | 19,289 |
| Deferred tax liabilities | 0 | 0 | 0 |
| Non-current liabilities | 495,125 | -196,016 | 299,109 |
| Borrowings | 79,425 | -40,666 | 38,759 |
| Trade and other payables | 81,205 | -14,953 | 66,252 |
| Current tax liability | 6,447 | -6 | 6,441 |
| Current liabilities | 167,077 | -55,625 | 111,452 |
| Total equity and liabilities | 1,271,828 | -251,642 | 1,020,186 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
| Shipping segment | 50,573 | 53,988 |
| Infrastructure segment - ordinary revenue | 133,366 | 208,183 |
| Supporting services segment - ordinary revenue | 64,202 | 86,740 |
| Revenue | 248,140 | 348,911 |
| DECEMBER 31, | DECEMBER 31, | |
| (IN THOUSANDS OF USD) | 2025 | 2024 |
| Trade receivables, included in trade and other receivables (current + non-current) | 59,818 | 94,302 |
| Contract assets, included in trade and other receivables | 15,173 | 15,995 |
| Contract liabilities, included in trade and other payables | 12,495 | 9,061 |
| Contract balances | 87,486 | 119,358 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
|---|---|---|
| Gain on sale of shares of Export LNG | 0 | 78,000 |
| Gain on sale of shares of Bexco NV | 0 | 20,589 |
| Gain on sale of vessels | 5,451 | 3,991 |
| Other | 2,001 | 37 |
| Gain on disposal | 7,451 | 102,617 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
|---|---|---|
| Vessel expenses crew | -36,043 | -39,472 |
| Vessel expenses maintenance | -32,260 | -96,262 |
| Vessel expenses insurance | -1,715 | -1,928 |
| Vessel expenses other | -661 | 1,193 |
| Project expenses subcontracting & outsourcing services | -16,137 | -15,741 |
| Project expenses withholding tax customer projects | -4,224 | -11,061 |
| Vessel and engineering project expenses | -91,040 | -163,271 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
| Administrative expenses | -32,802 | -34,265 |
| Freight charges | 0 | -817 |
| Non-income based taxes | -1,318 | -1,759 |
| Other expenses | -1,800 | -2,511 |
| General and administrative expenses | -35,920 | -39,352 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
| Salaries and wages | -40,157 | -38,131 |
| Social security charges | -5,591 | -5,822 |
| Employee benefit, defined benefit and defined contribution plan | -722 | -766 |
| Personnel expenses | -46,470 | -44,719 |
| AT YEAR-END | 2025 | 2024 |
| Seagoing | 1,099 | 1,219 |
| Staff | 312 | 302 |
| Number of personnel members | 1,411 | 1,521 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
| Provision tax claim - Decrease | 800 | 10,446 |
| Warranty claim - (Increase)/Decrease | 15,233 | -3,551 |
| Other | -66 | -217 |
| Provisions - (Increase)/Decrease | 15,967 | 6,678 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
|---|---|---|
| Interest income on borrowings to equity accounted investees | 0 | 1,951 |
| Interest income on cash and cash equivalents | 8,536 | 7,320 |
| Interest income | 8,536 | 9,271 |
| Interest expenses on borrowings | -18,060 | -17,183 |
| Amortisation transaction costs | -576 | -610 |
| Interest expenses | -18,636 | -17,793 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 |
|---|---|---|
| Realised exchange gains | 4,664 | 1,146 |
| Unrealised exchange gains | 3,955 | 6,813 |
| Dividend income from non-consolidated companies | 8,122 | 35 |
| Equity securities measured at FVTPL | 13 | 2,965 |
| Fair value gain on financial instruments | -483 | 1,072 |
| Other | 72 | 100 |
| Realised gain on sale of Equity security | 1,343 | 0 |
| Other finance income | 17,685 | 12,133 |
| Realised exchange losses | -4,484 | -1,784 |
| Unrealised exchange losses | -9,183 | -2,006 |
| Equity securities measured at FVTPL | -9,992 | 0 |
| Banking fees | -359 | -261 |
| Other | -603 | -2,635 |
| Other finance expenses | -24,622 | -6,685 |
| FOR THE PERIOD ENDED DECEMBER 31, (IN THOUSANDS OF USD) | 2025 | 2024 | ||
| Taxes current period | -6,457 | -11,093 | ||
| Prior year adjustments | 445 | -289 | ||
| Income taxes | -6,012 | -11,402 | ||
| Deferred income taxes | -2,075 | 284 | ||
| Income taxes | -8,087 | -11,118 | ||
| RECONCILIATION | ||||
| Result before income tax | 82,431 | 192,109 | ||
| Tax at domestic tax rate | -25.00% | -20,608 | -25.00% | -48,027 |
| Tax impact on share of profit of equity accounted investees | 6,220 | 5,617 | ||
| Increase/decrease resulting from: | ||||
| Effects of tax rates in foreign jurisdictions | 4,395 | 25,975 | ||
| Non-deductible expenses | -390 | -336 | ||
| Other taxes | 0 | 0 | ||
| Current year tax losses/ credits for which no deferred tax asset has been recognised | -7,231 | -2,931 | ||
| Use of tax credits, tax losses carried forward,... for which no DTA was recognised before | 10,725 | 7,554 | ||
| Unused tax losses under the Belgian tonnage tax regime | -1,440 | -1,920 | ||
| Tax exempt income | 0 | 2,906 | ||
| Adjustments in respect of prior years | 242 | 44 | ||
| Reconciliation of the effective tax rate (1) | -9.8% | -8,087 | -5.8% | -11,118 |
| (IN THOUSANDS OF USD) | UNDER | |||
| CONSTRUCTION | ||||
| - ADVANCE | ||||
| COST | SHIPPING | INFRASTRUCTURE | PAYMENTS | TOTAL |
| Balance as per January 1, 2024 | 282,443 | 237,130 | 0 | 519,573 |
| Changes during the financial year | ||||
| Acquisitions | 6,883 | 275 | 0 | 7,157 |
| Disposals | -24,452 | 0 | 0 | -24,452 |
| Transfer to assets held for sale | -26,650 | 0 | 0 | -26,650 |
| Early buy out option | 3,267 | 0 | 0 | 3,267 |
| Balance as per December 31, 2024 | 241,490 | 237,405 | 0 | 478,895 |
| Balance as per January 1, 2025 | 241,490 | 237,405 | 0 | 478,895 |
| Changes during the financial year | ||||
| Acquisitions | 2,062 | 0 | 25,743 | 27,805 |
| Early buy out option | 1,959 | 0 | 0 | 1,959 |
| Disposals | 0 | -221 | 0 | -221 |
| Transfer to assets held for sale | -28,714 | 0 | 0 | -28,714 |
| Balance as per December 31, 2025 | 216,796 | 237,184 | 25,743 | 479,723 |
| DEPRECIATIONS AND IMPAIRMENT LOSSES | ||||
| Balance as per January 1, 2024 | 65,160 | 38,665 | 0 | 103,826 |
| Changes during the financial year | ||||
| Depreciations | 18,592 | 10,201 | 0 | 28,793 |
| Disposals | -10,380 | 0 | 0 | -10,380 |
| Transfer to assets held for sale | -11,918 | 0 | 0 | -11,918 |
| Balance as per December 31, 2024 | 61,454 | 48,866 | 0 | 110,321 |
| Balance as per January 1, 2025 | 61,454 | 48,866 | 0 | 110,321 |
| Changes during the financial year | ||||
| Depreciations | 12,357 | 10,173 | 22,530 | |
| Disposals | 0 | -221 | -221 | |
| Transfer to assets held for sale | -13,297 | 0 | -13,297 | |
| Balance as per December 31, 2025 | 60,514 | 58,818 | 0 | 119,333 |
| NET BOOK VALUE | ||||
| Net book value as per December 31, 2024 | 180,036 | 188,538 | 0 | 368,575 |
| Balance as per December 31, 2025 | 156,282 | 178,365 | 25,743 | 360,390 |
| (IN THOUSANDS OF USD) | MACHINERY | |||
| LAND AND | AND | FURNITURE AND | ||
| COST | BUILDINGS | EQUIPMENT | MOVABLES | TOTAL |
| Balance as per January 1, 2024 | 11,982 | 8,190 | 3,632 | 23,804 |
| Changes during the financial year | ||||
| Acquisitions | 149 | 158 | 919 | 1,226 |
| Transfers | 426 | -659 | 190 | -43 |
| Disposals | 0 | 0 | -159 | -159 |
| Out of consolidation Scope | -8,682 | -6,330 | -191 | -15,203 |
| Exchange differences | -223 | -20 | -72 | -314 |
| Balance as per December 31, 2024 | 3,653 | 1,339 | 4,319 | 9,311 |
| Balance as per January 1, 2025 | 3,653 | 1,339 | 4,319 | 9,311 |
| Changes during the financial year | ||||
| Acquisitions | 0 | 159 | 927 | 1,085 |
| Transfers | 0 | -32 | -33 | -65 |
| Disposals | 0 | -4 | -822 | -826 |
| Out of consolidation Scope | 0 | 0 | -52 | -52 |
| Exchange differences | 479 | 16 | 133 | 627 |
| Balance as per December 31, 2025 | 4,131 | 1,477 | 4,471 | 10,080 |
| DEPRECIATIONS AND IMPAIRMENT LOSSES | ||||
| Balance as per January 1, 2024 | 3,600 | 1,594 | 2,640 | 7,834 |
| Changes during the financial year | ||||
| Depreciations | 135 | 407 | 242 | 784 |
| Transfers | 0 | -41 | 28 | -14 |
| Disposals | 0 | 0 | -45 | -45 |
| Out of consolidation Scope | -397 | -852 | -73 | -1,322 |
| Exchange differences | -197 | -6 | -59 | -262 |
| Balance as per December 31, 2024 | 3,140 | 1,102 | 2,733 | 6,975 |
| Balance as per January 1, 2025 | 3,140 | 1,102 | 2,733 | 6,975 |
| Changes during the financial year | ||||
| Depreciations | 30 | 111 | 464 | 605 |
| Transfers | 0 | 0 | 0 | 0 |
| Disposals | 0 | -4 | -822 | -826 |
| Out of consolidation Scope | 0 | 0 | -52 | -52 |
| Exchange differences | 413 | 14 | 106 | 533 |
| Balance as per December 31, 2025 | 3,583 | 1,223 | 2,428 | 7,234 |
| NET BOOK VALUE | ||||
| Net book value as per December 31, 2024 | 512 | 238 | 1,586 | 2,336 |
| Balance as per December 31, 2025 | 548 | 254 | 2,043 | 2,846 |
| (IN THOUSANDS OF USD) | |||
| IT AND | |||
| COST | PROPERTY | AIRPLANE | TOTAL |
| Balance as per January 1, 2024 | 14,214 | 821 | 15,033 |
| Changes during the financial year | |||
| Additions | 235 | 93 | 329 |
| Increase/(Decrease) through business combinations | -4 ,748 | 0 | -4,748 |
| Terminations | -174 | 0 | -174 |
| Exchange differences | -390 | -10 | -400 |
| Contract re-measurement/contract modification | 1,250 | 36 | 1,286 |
| Balance as per December 31, 2024 | 10,388 | 940 | 11,326 |
| Balance as per January 1, 2025 | 10,388 | 940 | 11,326 |
| Changes during the financial year | |||
| Additions | 248 | 6,522 | 6,770 |
| Terminations | -210 | 0 | -210 |
| Exchange differences | -4 | -1 | -6 |
| Balance as per December 31, 2025 | 10,421 | 7,461 | 17,881 |
| DEPRECIATIONS AND IMPAIRMENT LOSSES | |||
| Balance as per January 1, 2024 | 5,062 | 311 | 5,373 |
| Changes during the financial year | |||
| Depreciations | 1,779 | 189 | 1,968 |
| Terminations | -174 | 0 | -174 |
| Exchange differences | -91 | -3 | -94 |
| Balance as per December 31, 2024 | 6,576 | 498 | 7,074 |
| Balance as per January 1, 2025 | 6,576 | 498 | 7,074 |
| Changes during the financial year | |||
| Depreciations | 1,815 | 1,065 | 2,880 |
| Terminations | -209 | 0 | -209 |
| Exchange differences | -59 | -1 | -60 |
| Balance as per December 31, 2025 | 8,122 | 1,562 | 9,685 |
| NET BOOK VALUE | |||
| Net book value as per December 31, 2024 | 3,812 | 442 | 4,252 |
| Net book value as per December 31, 2025 | 2,298 | 5,898 | 8,197 |
| (IN THOUSANDS OF USD) | 2025 | 2024 |
|---|---|---|
| Balance as per January 1 | 159,689 | 135,388 |
| Changes during the period: | ||
| Share in profit/(loss) | 24,784 | 25,798 |
| Changes in other comprehensive income equity accounted investees | -1,462 | 606 |
| Netting negative equity and impairment | -11 | -207 |
| Dividends | -1,595 | -1,769 |
| Exchange differences | 473 | -14 |
| Other | 0 | -113 |
| Balance as per December 31 | 181,878 | 159,689 |
| (IN THOUSANDS OF USD) | DECEMBER 31, 2025 | DECEMBER 31, 2024 |
|---|---|---|
| Investments in equity accounted investees: | ||
| Joint ventures | 178,961 | 156,643 |
| Associates | 2,917 | 3,046 |
| Borrowings to equity accounted investees: | ||
| Long term - Gross | 2,057 | 2,037 |
| Impairment | -2,057 | -2,037 |
| Short-term (or current portion of long-term) - Gross | 0 | 700 |
| Short-term (or current portion of long-term) - Impairment | 0 | -652 |
| Trade and other receivables (see also Note 33 - Related parties) | ||
| Gross balance | 13,751 | 8,277 |
| Impairment | -7,214 | -6,844 |
| Trade and other payables (see also Note 33 - Related parties) | -1,366 | 0 |
| Total | 187,048 | 161,170 |
| JOINT VENTURES | SEGMENT | JV PARTNER | DESCRIPTION ACTIVITIES |
| Estrela Ltd | Infrastructure | ASS | Owner of the accommodation barge NUNCE |
| EXMAR LPG BV | Shipping | SEAPEAK | Holding company for EXMAR-Seapeak activities |
| EXMAR Shipping BV | Shipping | SEAPEAK | Owner of 15 midsize carriers, of which four carriers |
| under finance lease and 1 VLGC under finance lease | |||
| Monteriggioni Inc | Shipping | MOL | Owner of the LNG carrier EXCEL which was sold |
| during 2017 - inactive company | |||
| EXMAR LPG France | Shipping | SEAPEAK | Owner of various newbuilds of the midsize gas |
| segment (remaining vessels under construction | |||
| will be delivered in the period 2026-2027). | |||
| Exmar France Crewing SAS | Shipping | SEAPEAK | New company created in 2025, with main activity |
| crew management | |||
| ASSOCIATES | SEGMENT | OWNERSHIP% | DESCRIPTION ACTIVITIES |
| Ecos Srl | Supporting services | 33.30% | Ship Management and operational services |
| Marpos NV | Supporting services | 45.00% | Provides waste solutions for maritime industry |
| Electra Offshore Ltd | Infrastructure | 40.00% | Former owner of the accommodation barge |
| WARIBOKO | |||
| Exview Hong Kong Ltd | Infrastructure | 40.00% | Former bareboat owner of the accommodation |
| barge WARIBOKO |
| (IN THOUSANDS OF USD) | JOINT VENTURES | ASSOCIATES | |||||
| JV partner | Seapeak | MOL | ASS | ||||
| Ownership percentage | 50% | 50% | 50% | 33% | 45% | 40% | |
| TOTAL | |||||||
| TOTAL | MONTE- | WARIBOKO | |||||
| ENTITY | SEAPEAK | RIGGIONI | ESTRELA LTD | ECOS | MARPOS | COMPANIES | TOTAL |
| Non current assets | 861,865 | 0 | 6,037 | 330 | 419 | 3,464 | 872,114 |
| Current assets | 72,348 | 27 | 5,680 | 904 | 1,695 | 8,868 | 89,523 |
| of which cash and cash equivalents | 50,729 | 0 | 3,615 | 1,304 | 1,232 | 1,499 | 58,380 |
| Non current liabilities | 749,392 | 0 | 0 | -6 | 0 | 10,810 | 760,196 |
| of which bank borrowings | 392,508 | 0 | 0 | 0 | 0 | 0 | 392,508 |
| of which finance leases | 37,268 | 0 | 0 | -6 | 0 | 0 | 37,262 |
| of which other borrowings | 0 | 0 | 0 | 0 | 0 | 4,715 | 4,715 |
| Current liabilities | 143,884 | 0 | 1,476 | 875 | 536 | 17,033 | 163,803 |
| of which bank borrowings | 36,582 | 0 | 0 | 0 | 0 | 0 | 36,582 |
| of which finance leases | 41,217 | 0 | 0 | 6 | 0 | 0 | 41,222 |
| of which other borrowings | 0 | 0 | 0 | 0 | 0 | 1,957 | 1,957 |
| Revenue | 195,808 | 0 | 9,125 | 756 | 2,602 | 0 | 208,291 |
| Depreciation and amortization | -70,374 | 0 | -1,751 | -14 | -84 | 0 | -72,223 |
| Impairment (reversal) | -192 | 0 | 0 | 0 | 0 | -3,746 | -3,938 |
| Interest income | 5,399 | 8 | 0 | 0 | 0 | 0 | 5,407 |
| Interest expense | -34,814 | 0 | 0 | -3 | -4 | 0 | -34,821 |
| Income tax expense | -840 | 0 | 0 | -122 | -171 | -651 | -1,784 |
| Profit or (loss) from continuing | |||||||
| operations | 49,941 | -528 | 469 | 93 | 497 | 961 | 51,434 |
| Other comprehensive income | -2,923 | 0 | 0 | 0 | 0 | 0 | -2,923 |
| Total comprehensive income | 47,018 | -528 | 469 | 93 | 497 | 961 | 48,511 |
| 0 | |||||||
| Net assets (100%) | 347,644 | 27 | 10,241 | 366 | 1,579 | -9,416 | 350,440 |
| EXMAR share in net assets | 173,822 | 14 | 5,120 | 122 | 710 | -3,767 | 176,022 |
| Share in net assets of equity | |||||||
| accounted investees on January 1, | |||||||
| 2025 | 150,313 | 0 | 6,330 | 14 | 561 | -3,732 | 153,486 |
| Netting negative equity and | |||||||
| impairment on January 1, 2025 | 0 | 0 | 0 | 0 | 0 | 6,203 | 6,203 |
| Share in net assets of equity | |||||||
| accounted investees on January 1, | |||||||
| 2025 | 150,313 | 0 | 6,330 | 14 | 561 | 2,471 | 159,689 |
| Share in total comprehensive income | 23,504 | -264 | 235 | 31 | 224 | -408 | 23,321 |
| Dividends | 0 | 0 | -1,444 | 0 | -151 | 0 | -1,595 |
| Foreign currency translation | |||||||
| differences | 23 | 0 | 0 | 0 | 77 | 374 | 474 |
| Netting negative equity and | |||||||
| impairment in the year 2025 | 0 | 264 | 0 | 0 | -275 | -11 | |
| Share in net assets of equity | |||||||
| accounted investees on | |||||||
| December 31, 2025, after netting | |||||||
| negative equity | 173,840 | 0 | 5,120 | 45 | 710 | 2,162 | 181,877 |
| (IN THOUSANDS OF USD) | JOINT VENTURES | ASSOCIATES | |||||
|---|---|---|---|---|---|---|---|
| JV partner | Seapeak | MOL | ASS | ||||
| Ownership percentage | 50% | 50% | 50% | 33% | 45% | 40% | |
| ENTITY | TOTAL SEAPEAK | MONTE- RIGGIONI | ESTRELA LTD | ECOS | MARPOS | TOTAL WARIBOKO COMPANIES | TOTAL |
| Non current assets | 663,932 | 0 | 7,788 | 237 | 380 | -2,720 | 669,617 |
| Current assets | 127,716 | 155 | 6,484 | 19,789 | 1,240 | 15,052 | 170,436 |
| of which cash and cash equivalents | 143,216 | 155 | 5,319 | -191 | 896 | 1,591 | 150,986 |
| Non current liabilities | 519,302 | 0 | 0 | -2 | 0 | 14,215 | 533,515 |
| of which bank borrowings | 357,828 | 0 | 0 | 0 | 0 | 0 | 357,828 |
| of which finance leases | 33,572 | 0 | 0 | -2 | 0 | 0 | 33,570 |
| of which other borrowings | 0 | 0 | 0 | 0 | 0 | 4,715 | 4,715 |
| Current liabilities | 175,423 | 1,460 | 1,611 | 19,728 | 373 | 20,414 | 219,009 |
| of which bank borrowings | 31,230 | 0 | 0 | 0 | 0 | 0 | 31,230 |
| of which finance leases | 48,999 | 0 | 0 | -3 | 0 | 0 | 48,996 |
| of which other borrowings | 0 | 0 | 0 | 0 | 0 | 1,957 | 1,957 |
| Revenue | 173,170 | 0 | 10,248 | 2,138 | 2,478 | 0 | 188,034 |
| Depreciation and amortization | 64,039 | 0 | 1,756 | 13 | 88 | 4 | 65,900 |
| Interest income | 9,269 | 177 | 0 | 0 | 0 | 295 | 9,741 |
| Interest expense | 37,232 | 0 | 0 | 3 | 6 | 899 | 38,140 |
| Income tax expense | 84 | 0 | 0 | 136 | 164 | 0 | 384 |
| Profit or (loss) from continuing operations | 44,179 | -1,343 | 1,657 | 69 | 475 | 8,326 | 53,363 |
| Other comprehensive income | 1,212 | 0 | 0 | 0 | 0 | 0 | 1,212 |
| Total comprehensive income | 45,391 | -1,343 | 1,657 | 69 | 475 | 8,326 | 54,575 |
| 0 | |||||||
| Net assets (100%) | 300,622 | -1,305 | 12,661 | 300 | 1,247 | -12,797 | 300,728 |
| EXMAR share in net assets | 150,311 | -653 | 6,331 | 100 | 561 | -5,119 | 151,531 |
| Share in net assets of equity accounted investees on January 1, 2024 | 127,634 | 19 | 7,123 | 84 | 528 | -7,063 | 128,325 |
| Netting negative equity and impairment on January 1, 2024 | 0 | 0 | 0 | 0 | 0 | 7,063 | 7,063 |
| Share in net assets of equity accounted investees on January 1, 2024, after netting negative equity | 127,634 | 19 | 7,123 | 84 | 528 | 0 | 135,388 |
| Share in total comprehensive income | 22,680 | -672 | 829 | 23 | 214 | 3,330 | 26,404 |
| Dividends | 0 | 0 | -1,623 | 0 | -146 | 0 | -1,769 |
| Foreign currency translation differences | 0 | 0 | 1 | 20 | -35 | 0 | -14 |
| Other | 0 | 0 | 0 | -113 | 0 | 0 | -113 |
| Netting negative equity and impairment in the year 2024 | 0 | 653 | 0 | 0 | 0 | -860 | -207 |
| Share in net assets of equity accounted investees on December 31, 2024, after netting negative equity | 150,313 | 0 | 6,330 | 14 | 561 | 2,471 | 159,689 |
| (IN THOUSANDS OF USD) | SHIPPING | INFRASTRUCTURE | SUPPORTING SERVICES | TOTAL |
|---|---|---|---|---|
| As per January 1, 2024 | 0 | 11,597 | 0 | 11,597 |
| New loans and borrowings | 700 | 0 | 0 | 700 |
| Elimination after share deal | 0 | 0 | 0 | 0 |
| Accrued interest | 0 | 899 | 0 | 899 |
| Repayments | 0 | -12,500 | 0 | -12,500 |
| Netting negative equity and impairment | -652 | 0 | 0 | -652 |
| Foreign currency translation differences | 0 | 4 | 0 | 4 |
| Repayments | 0 | 0 | 0 | 0 |
| Write-off | 0 | 0 | 0 | 0 |
| Change in allocated negative net assets | 0 | 0 | 0 | 0 |
| As per December 31, 2024 | 48 | 0 | 0 | 48 |
| More than 1 year | 0 | 0 | 0 | 0 |
| Less than 1 year | 48 | 0 | 0 | 48 |
| Gross | 2,737 | 0 | 0 | 2,737 |
| Impairment | -2,689 | 0 | 0 | -2,689 |
| As per January 1, 2025 | 48 | 0 | 0 | 48 |
| New loans and borrowings | 230 | 0 | 0 | 230 |
| Converted into capital | -930 | 0 | 0 | -930 |
| Accrued interest | 267 | 0 | 0 | 267 |
| Repayments | -267 | 0 | 0 | -267 |
| Netting negative equity and impairment | 652 | 0 | 0 | 652 |
| Foreign currency translation differences | 0 | 0 | 0 | 0 |
| As per December 31, 2025 | 0 | 0 | 0 | 0 |
| More than 1 year | 0 | 0 | 0 | 0 |
| Less than 1 year | 0 | 0 | 0 | 0 |
| Gross | 2,057 | 0 | 0 | 2,057 |
| Impairment | -2,057 | 0 | 0 | -2,057 |
| (IN THOUSANDS OF USD) | DECEMBER 31 | |
|---|---|---|
| 2025 | 2024 | |
| Current tax assets | 8,103 | 4,184 |
| Current tax liabilities | 3,316 | 6,441 |
| DECEMBER 31, 2025 | DECEMBER 31, 2024 | |||
| (IN THOUSANDS OF USD) | ASSETS | LIABILITIES | ASSETS | LIABILITIES |
| Other tangible assets | 1,458 | 0 | 4,212 | 0 |
| Employee benefits | 0 | 0 | 131 | 0 |
| Tax losses / timing differences | 4,286 | 0 | 423 | 0 |
| Deferred tax assets / liabilities | 5,744 | 0 | 4,766 | 0 |
| Set off of tax assets/ liabilities | 0 | 0 | 0 | 0 |
| Tax assets not recognised | -3,186 | 0 | -131 | 0 |
| Deferred tax assets and liabilities recognized | 2,558 | 0 | 4,635 | 0 |
| Deductible temporary differences | 0 | 131 | ||
| Unused tax losses and investment tax credits | 73,694 | 57,818 | ||
| Deferred tax assets/ liabilities not recognised | 73,694 | 0 | 57,949 | 0 |
| DECEMBER 31, | DECEMBER 31, | |
| (IN THOUSANDS OF USD) | 2025 | 2024 |
| Ocean Yield AS | 4,000 | 0 |
| DOF Group AS | 1,000 | 0 |
| International Seaways | 2,500 | 0 |
| HMH Holding | 1,800 | 0 |
| Other | 794 | 260 |
| Other non-current financial assets | 10,094 | 260 |
| (IN THOUSANDS OF USD) | DECEMBER 31, 2025 | DECEMBER 31, 2024 |
|---|---|---|
| Quoted shares | 50,877 | 60,259 |
| Unquoted shares | 4,391 | 762 |
| Financial Assets - FVTPL | 55,268 | 61,021 |
| (IN THOUSANDS OF USD) | 2025 | 2024 |
|---|---|---|
| Trade receivables (including contract assets) - Gross | 71,527 | 121,668 |
| Impairment trade receivables | -11,709 | -11,106 |
| Cash guarantees | 448 | 179 |
| Other receivables | 12,208 | 8,886 |
| Deferred charges and accrued income | 4,946 | 4,259 |
| Balance as per December 31 | 77,420 | 123,886 |
| Of which financial assets | 69,498 | 116,824 |
| (IN THOUSANDS OF USD) | DECEMBER 31, 2025 | DECEMBER 31, 2024 |
|---|---|---|
| Restricted cash | 7,132 | 0 |
| Bank | 119,417 | 114,142 |
| Cash in hand | 12 | 10 |
| Short-term deposits | 60,414 | 160,585 |
| Net cash and cash equivalents | 179,842 | 274,737 |
| NUMBER OF ORDINARY SHARES | 2025 | 2024 |
|---|---|---|
| Issued shares as per January 1 | 59,500,000 | 59,500,000 |
| Capital increase | 21,972,210 | 0 |
| Issued shares as per December 31 - paid in full | 81,472,210 | 59,500,000 |
| 2025 | 2024 | |
|---|---|---|
| Number of treasury shares held as of December 31 | 1,956,013 | 1,956,013 |
| Book value of treasury shares held (in thousands USD) | 38,160 | 38,160 |
| Average cost price per share (in EUR) - historical value | 14.1507 | 14.1507 |
| FOR THE 12 MONTHS ENDED | 2025 | 2024 |
|---|---|---|
| Result for the period, attributable to owners of the Company (in thousands USD) | 74,344 | 180,471 |
| Issued ordinary shares as per December 31 | 81,472,210 | 59,500,000 |
| Effect of treasury shares | -1,956,013 | -1,956,013 |
| Weighted average number of ordinary shares as per December 31 | 64,868,057 | 57,543,987 |
| Basic earnings per share in USD | 1.15 | 3.15 |
| 2025 | 2024 | |
|---|---|---|
| Result for the period, attributable to owners of the Company (in thousands USD) | 74,344 | 180,471 |
| Weighted average number of ordinary shares as per December 31 | 64,868,057 | 57,543,987 |
| Dilution effect of share based compensation | 0 | 5,804 |
| Weighted average number of ordinary shares including options | 64,868,057 | 57,549,791 |
| Diluted earnings per share in USD | 1.15 | 3.14 |
| BANK LOANS | OTHER LOANS | LEASE LIABILITIES | TOTAL | |
| (IN THOUSANDS OF USD) | ROU ASSETS | |||
| As of 1 January 2024 | 247,626 | 8,664 | 9,022 | 265,311 |
| New loans and borrowings | 100,500 | -0 | 384 | 100,884 |
| Derecognition upon sale of shares | -3,513 | 0 | -4,000 | -7,513 |
| Repayments | -36,297 | -5,766 | -1,814 | -43,878 |
| Paid transaction cost | -1,060 | 0 | 0 | -1,060 |
| Amortized transaction costs | 590 | 20 | 0 | 610 |
| Exchange differences | -61 | -0 | -394 | -456 |
| Accrued interest payable | 1,285 | 81 | 0 | 1,366 |
| Contract re-measurement/ contract | ||||
| modification | 0 | 0 | 1,287 | 1,287 |
| As of 31 December 2024 | 309,070 | 2,998 | 4,484 | 316,552 |
| More than 1 year | 272,269 | 2,998 | 2,527 | 277,794 |
| Less than 1 year | 36,801 | 0 | 1,957 | 38,759 |
| As of 31 December 2024 | 309,070 | 2,998 | 4,484 | 316,552 |
| Shipping segment | 130,873 | 2,998 | 394 | 134,265 |
| Infrastructure segment | 178,197 | 0 | 2,554 | 180,751 |
| Supporting services segment | 0 | 0 | 1,537 | 1,537 |
| As of 31 December 2024 | 309,070 | 2,998 | 4,484 | 316,552 |
| As of 1 January 2025 | 309,070 | 2,998 | 4,484 | 316,552 |
| New loans | 0 | 0 | 6,770 | 6,770 |
| Repayments | -40,837 | 0 | -6,827 | -47,663 |
| Transfers | 4,957 | -2,998 | 0 | 1,959 |
| Amortized transaction costs | 576 | 0 | 0 | 576 |
| Exchange differences | 0 | 0 | 349 | 349 |
| Accrued interest payable | -375 | 6 | 0 | -369 |
| As of 31 December 2025 | 273,392 | 6 | 4,775 | 278,173 |
| More than 1 year | 242,151 | 0 | 2,847 | 244,998 |
| Less than 1 year | 31,240 | 6 | 1,928 | 33,175 |
| As of 31 December 2025 | 273,392 | 6 | 4,775 | 278,173 |
| Shipping segment | 117,521 | 6 | 123 | 117,650 |
| Infrastructure segment | 155,871 | 0 | 1,743 | 157,613 |
| Supporting services segment | 0 | 0 | 2,910 | 2,910 |
| As of 31 December 2025 | 273,392 | 6 | 4,775 | 278,173 |
| APPLICABLE COVENANTS | |||
|---|---|---|---|
| RATIO | CREDIT FACILITIES (1) | ACTUAL DECEMBER 31, 2025 (2) | ACTUAL DECEMBER 31, 2024 (2) |
| Minimum free cash | ≥ USD 20 million | USD 214.1 million | USD 355.0 million |
| Working capital | min positive | USD 310.6 million | USD 444.7 million |
| Net financial indebtedness ratio | < 70% | 35.06% | 23.42% |
| Outstanding loan amount (in thousands of USD) | 67,552 | ||
| (IN THOUSANDS OF USD) FOR THE PERIOD ENDED DECEMBER 31 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| DEFINED BENEFIT PLANS | |||||
| Present value of funded obligations | -5,715 | -6,105 | -7,417 | -7,523 | -9,631 |
| Fair value of the defined plan assets | 5,256 | 5,421 | 6,549 | 6,601 | 9,017 |
| Present value of net obligations | -459 | -684 | -868 | -922 | -614 |
| BELGIAN DEFINED CONTRIBUTION PLAN WITH GUARANTEED RETURN | |||||
| Present value of funded obligations | -6,740 | -6,254 | -6,701 | -5,690 | -8,102 |
| Fair value of the defined plan assets | 6,645 | 6,153 | 6,570 | 5,571 | 7,986 |
| Present value of net (obligations) assets | -95 | -101 | -131 | -119 | -116 |
| Total employee benefits | -554 | -785 | -999 | -1,040 | -730 |
| (IN THOUSANDS OF USD) FOR THE PERIOD ENDED DECEMBER 31 | 2025 | 2024 |
| CHANGES IN LIABILITIES DURING THE PERIOD (1) | ||
| Liability as per 1 January | 12,359 | 14,118 |
| Distributions | -1,580 | -1,943 |
| Actual employee's contributions | 231 | 232 |
| Interest expense | 415 | 432 |
| Current service cost | 653 | 695 |
| Actual taxes on contributions paid (excluding interest) | -122 | -122 |
| Actuarial gains/losses | -1,034 | -238 |
| Exchange differences | 1,534 | -815 |
| Liability as per 31 December | 12,455 | 12,359 |
| CHANGES OF FAIR VALUE OF PLAN ASSETS (1) | ||
| Plan assets as per 1 January | 11,574 | 13,119 |
| Contributions | 1,185 | 1,188 |
| Distributions | -1,580 | -1,943 |
| Interest income | 407 | 423 |
| Actual taxes on contributions paid (excluding interest) | -122 | -122 |
| Actual administration costs | -62 | -62 |
| Actuarial gain/loss | -962 | -279 |
| Exchange differences | 1,460 | -750 |
| Plan assets as per 31 December (2) | 11,901 | 11,574 |
| Net defined liability as per 31 December | 554 | 785 |
| (IN THOUSANDS OF USD) FOR THE PERIOD ENDED DECEMBER 31 | 2025 | 2024 |
| EXPENSE RECOGNISED IN THE STATEMENT OF PROFIT OR LOSS | ||
| Current service expenses | -653 | -695 |
| Interest expense | -415 | -432 |
| Expected return on plan assets | 407 | 423 |
| Administration cost | -62 | -62 |
| Total pension cost recognised in the income statement (see Note 10) | -722 | -766 |
| EXPENSE RECOGNISED IN OTHER COMPREHENSIVE INCOME | ||
| Recognition of actuarial gains and losses | 73 | -41 |
| Total pension cost recognised in other comprehensive income | 73 | -41 |
| (IN THOUSANDS OF USD) FOR THE PERIOD ENDED DECEMBER 31 | 2025 | 2024 |
|---|---|---|
| EXPECTED NEXT YEAR CONTRIBUTIONS | ||
| Best estimate of contributions expected to be paid during next year | 813 | 740 |
| (IN WEIGHTED AVERAGES) | 2025 | 2024 |
|---|---|---|
| MOST SIGNIFICANT ASSUMPTIONS | ||
| Discount rate at 31 December | 3.65% | 3.15% |
| Expected return on assets at 31 December | 3.65% | 3.15% |
| Inflation | 2.00% | 2.00% |
| Duration of defined benefit plans (in years) | 7 | 8 |
| Duration of the Belgian defined contribution plans (in years) | 12 | 13 |
| (IN THOUSANDS OF USD) FOR THE PERIOD ENDED DECEMBER 31 | 2025 | 2024 |
|---|---|---|
| Shares | 3.0% | 4.0% |
| Bonds & loans | 87.0% | 87.0% |
| Property investments | 10.0% | 8.0% |
| Cash | 0.0% | 1.0% |
| DECEMBER 31, | DECEMBER 31, | |
| (IN THOUSANDS OF USD) | 2025 | 2024 |
| Trade payables | 19,479 | 38,938 |
| Other payables | 33,930 | 16,223 |
| Deferred income | 13,178 | 11,081 |
| Trade and other payables | 66,587 | 66,252 |
| Of which financial liabilities (Note 31) | 52,032 | 53,603 |
| (IN THOUSANDS OF USD) | ||||
| DECEMBER 31, 2025 | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Derivative financial asset | 0 | 67 | 0 | 67 |
| Equity securities - FVTPL | 50,877 | 4,391 | 0 | 55,268 |
| Total financial assets carried at fair value | 50,877 | 4,458 | 0 | 55,335 |
| Derivative financial liabilities | 888 | 888 | ||
| Total financial liabilities carried at fair value | 0 | 888 | 0 | 888 |
| (IN THOUSANDS OF USD) | ||||
| DECEMBER 31, 2024 | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Derivative financial asset | 0 | 1,658 | 0 | 1,658 |
| Equity securities - FVTPL | 60,259 | 762 | 0 | 61,021 |
| Total financial assets carried at fair value | 60,259 | 2,420 | 0 | 62,679 |
| Derivative financial liabilities | 0 | 1,240 | 0 | 1,240 |
| Total financial liabilities carried at fair value | 0 | 1,240 | 0 | 1,240 |
| (IN THOUSANDS OF USD) | DECEMBER 31, 2025 | DECEMBER 31, 2024 |
|---|---|---|
| Borrowings to equity accounted investees | 0 | 48 |
| Derivative financial assets | 67 | 1,658 |
| Other non-current financial assets | 10,094 | 0 |
| Other investments - equity instruments at FVTPL | 55,268 | 61,021 |
| Trade and other receivables (see Note 22) | 69,498 | 116,824 |
| Restricted cash | 7,132 | 0 |
| Cash and cash equivalents | 179,842 | 274,737 |
| Carrying amount of financial assets | 321,901 | 454,288 |
| (IN THOUSANDS OF USD) | DECEMBER 31, 2025 | DECEMBER 31, 2024 |
|---|---|---|
| Total borrowings (excluding lease liabilities) | 273,398 | 312,068 |
| with fixed interest rate | 117,521 | 126,734 |
| with variable interest rate | 155,877 | 185,334 |
| Interest rate financial instruments (nominal amount) | 115,688 | 84,012 |
| Net exposure | 40,189 | 101,322 |
| (IN THOUSANDS OF USD) | 2025 | 2024 | ||
| + 50 BP | - 50 BP | + 50 BP | - 50 BP | |
| Variable interest rate borrowings | 779 | -779 | 927 | -927 |
| Interest rate swaps and cross-currency rate | ||||
| swaps | -578 | 578 | -420 | 420 |
| Sensitivity (net), of which | 201 | -201 | 507 | -507 |
| Impact in profit and loss | 779 | -779 | 927 | -927 |
| Impact in equity | -578 | 578 | -420 | 420 |
| (IN THOUSANDS OF LOCAL | 2025 | 2024 | |||||
| CURRENCY) | XAF | EUR | ARS | XAF | EUR | SGD | ARS |
| Receivables | 321,257 | 14,428 | -120,430 | 0 | 40,086 | 245 | 74,049 |
| Payables | -1,170,306 | -25,774 | 1,010,452 | -32,117,074 | -20,108 | -468 | -50,144 |
| Interest-bearing loans | -48,225 | -1,880 | 0 | 0 | 0 | 0 | 0 |
| Balance sheet exposure | -897,275 | -13,226 | 890,022 | -32,117,074 | 19,978 | -223 | 23,905 |
| Forward contracts | |||||||
| Net exposure | -897,275 | -13,226 | 890,022 | -32,117,074 | 19,978 | -223 | 23,905 |
| In thousands of USD | -1,607 | -15,541 | 612 | -50,867 | 20,755 | -163 | 23 |
| (IN THOUSANDS OF USD) | INTEREST | CARRYING | CONTRACTUAL CASH FLOWS | ||||||
| CURR. | RATE | MATUR. | AMOUNT | ||||||
| DECEMBER 31, 2025 | TOTAL | < 1 YEAR | 1-2 YEARS | 2-5 YEARS | > 5 YEARS | ||||
| Bank loans VLGC's | USD | 5,62% | 2036 | -117,521 | -164,269 | -13,104 | -13,003 | -38,588 | -99,575 |
| Bank loan - | USD | SOFR 3m | |||||||
| EEMSHAVEN | +2.16% | 2027 | -68,064 | -73,508 | -17,549 | -55,959 | 0 | 0 | |
| Bank loan - | USD | SOFR 3m | |||||||
| EXCALIBUR | +2.2% | 2034 | -87,807 | -110,469 | -14,182 | -13,669 | -36,045 | -46,573 | |
| Lease liabilities | USD | -4,234 | -8,530 | -5,913 | -2,051 | -567 | 0 | ||
| Lease liabilities | EUR | -343 | -632 | -272 | -192 | -168 | 0 | ||
| Lease liabilities | SGD | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Lease liabilities | CNY | 0 | -74 | -51 | -23 | 0 | 0 | ||
| Lease liabilities | INR | -112 | -129 | -56 | -59 | -15 | 0 | ||
| Lease liabilities | XAF | -86 | -84 | -84 | 0 | 0 | 0 | ||
| -278,167 | -363,568 | -57,081 | -84,955 | -75,384 | -146,148 | ||||
| Borrowings to equity | USD | ||||||||
| accounted investees | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Financial guarantees | USD | 0 | -261,251 | -44,014 | -26,881 | -151,785 | -38,571 | ||
| (IN THOUSANDS OF USD) | INTEREST | CARRYING | CONTRACTUAL CASH FLOWS | ||||||
| CURR. | RATE | MATUR. | AMOUNT | ||||||
| DECEMBER 31, 2024 | TOTAL | < 1 YEAR | 1-2 YEARS | 2-5 YEARS | > 5 YEARS | ||||
| Bank loans VLGC's | USD | 5,62% | 2036 | -123,736 | -190,631 | -13,258 | -13,104 | -39,026 | -125,243 |
| Bank/other loans - | USD | LIBOR+ | |||||||
| pressurized fleet | 2.4% | 2025 | -8,651 | -5,872 | -5,872 | 0 | 0 | 0 | |
| Bank loan - | USD | SOFR 3m | |||||||
| EEMSHAVEN | +2.16% | 2027 | -81,851 | -92,685 | -18,786 | -17,699 | -56,200 | 0 | |
| Bank loan - | USD | SOFR 3m | |||||||
| EXCALIBUR | +2.2% | 2034 | -97,830 | -135,951 | -17,002 | -16,259 | -42,250 | -60,440 | |
| EUR | EURIBOR | ||||||||
| Bank loans - other | + 1.7% | 2028 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Lease liabilities | USD | -3,777 | -2,506 | -819 | -836 | -851 | 0 | ||
| Lease liabilities | EUR | -393 | -1,578 | -966 | -337 | -261 | -114 | ||
| Lease liabilities | SGD | 0 | -352 | -121 | -138 | -93 | 0 | ||
| Lease liabilities | CNY | 0 | -126 | -51 | -51 | -23 | 0 | ||
| Lease liabilities | INR | -159 | -186 | -54 | -57 | -75 | 0 | ||
| Lease liabilities | XAF | -156 | -164 | -86 | -78 | 0 | 0 | ||
| -316,552 | -430,050 | -57,138 | -48,559 | -138,779 | -185,697 | ||||
| Borrowings to equity | USD | ||||||||
| accounted investees | 700 | 784 | 784 | 0 | 0 | 0 | |||
| Financial guarantees | USD | 0 | -206,283 | -30,754 | -29,377 | -146,153 | 0 | ||
| (IN THOUSANDS OF USD) | 2025 | 2024 | ||||
| FV | CARRYING | FAIR | FV | CARRYING | FAIR | |
| HIERARCHY | AMOUNT | VALUE | HIERARCHY | AMOUNT | VALUE | |
| Borrowings to equity accounted investees | 2 | 0 | 0 | 2 | 48 | 48 |
| Other investments - equity instruments at FVTPL | 1/2 | 55,268 | 55,268 | 1/2 | 61,021 | 61,021 |
| Derivative financial asset | 2 | 67 | 67 | 2 | 1,658 | 1,658 |
| Borrowings (excluding lease liabilities) | 2 | -273,392 | -293,178 | 2 | -312,068 | -333,285 |
| -218,057 | -237,843 | -249,341 | -270,557 |
| (IN THOUSANDS OF USD) | |||
| RIGHT-OF-USE ASSETS | PROPERTY | IT AND AIRPLANE | TOTAL |
| Balance as per December 31, 2024 | 3,812 | 442 | 4,253 |
| Balance as per December 31, 2025 | 2,298 | 5,898 | 8,197 |
| (IN THOUSANDS OF USD) | ||
| LEASES UNDER IFRS 16 | 2025 | 2024 |
| Interest on lease liability | 152 | 214 |
| (IN THOUSANDS OF USD) | 2025 | 2024 |
| Less than one year | 63,662 | 75,365 |
| One to two years | 37,212 | 60,826 |
| Two to three years | 22,100 | 37,070 |
| Three to four years | 18,250 | 22,058 |
| Four to five years | 18,250 | 18,250 |
| More than five years | 54,856 | 73,106 |
| Total operating leases under IFRS 16 (Subsidiaries) | ||
| As of December 31 | 214,330 | 286,675 |
| Less than one year | 60,184 | 78,086 |
| One to two years | 14,731 | 19,664 |
| Two to three years | 6,627 | 8,996 |
| Three to four years | 0 | 1,812 |
| Total operating leases under IFRS 16 (Equity accounted investees) | ||
| As of December 31 | 81,542 | 108,557 |
| (IN THOUSANDS OF USD) | DECEMBER 31, 2025 | DECEMBER 31, 2024 | |||
|---|---|---|---|---|---|
| RECEIVABLES | PAYABLES | CAPEX | RECEIVABLES | PAYABLES | |
| Ship management services | 18,285 | 2,290 | 0 | 5,133 | 1,562 |
| General, accounting and corporate services | 1,162 | 0 | 0 | 1,042 | 0 |
| Site supervision & plan approval services | 0 | 0 | 0 | 0 | 0 |
| Rental services | 0 | 0 | 0 | 0 | 0 |
| (IN THOUSANDS OF USD) | 2025 | 2024 | |||
|---|---|---|---|---|---|
| SERVICES PROVIDED P&L | SERVICES RECEIVED P&L | CAPEX | SERVICES PROVIDED P&L | SERVICES RECEIVED P&L | |
| Ship management services | 19,262 | 166 | 0 | 10,277 | 0 |
| General, accounting and corporate services | 1,258 | 0 | 0 | 861 | 0 |
| Site supervision & plan approval services | 0 | 0 | 0 | 0 | 0 |
| Rental & other services | 0 | 0 | 0 | 0 | 0 |
| (IN THOUSANDS OF EUR) | 2025 | 2024 |
| Chairman | 100 | 100 |
| Other members (individual amount) | 50 | 50 |
| Total paid | 369 | 450 |
| (IN THOUSANDS OF EUR) | 2025 | 2024 |
|---|---|---|
| Chairman | 20 | 20 |
| Other members (individual amount) | 10 | 10 |
| Total paid | 42 | 50 |
| (IN THOUSANDS OF EUR) | 2025 | 2024 |
| Members (individual amount) | 10 | 10 |
| Total paid | 27 | 30 |
| (IN THOUSANDS OF EUR) | ||
| EXECUTIVE COMMITTEE, EXCLUDING CEO | 2025 | 2024 |
| Total fixed remuneration | 1,565 | 1,725 |
| of which for insurance and pension plan | 0 | 0 |
| of which value of share options | 0 | 0 |
| Total variable remuneration | 400 | 1,400 |
| (IN THOUSANDS OF EUR) | ||
| NICOLAS SAVERYS/SAVEREX | 2025 | 2024 |
| Total fixed remuneration | 1,200 | 1,200 |
| of which for insurance and pension plan | 0 | 0 |
| of which value of share options | 0 | 0 |
| Total variable remuneration | 2,000 | 2,200 |
| (IN THOUSANDS OF EUR) | ||
| CEO | 2025 | 2024 |
| Total fixed remuneration | 365 | 350 |
| of which for insurance and pension plan | 0 | 0 |
| of which value of share options | 0 | 0 |
| Total variable remuneration | 100 | 100 |
| CONSOLIDATED COMPANIES | COUNTRY OF INCORPORATION | CONSOLIDATION | OWNERSHIP | |
|---|---|---|---|---|
| METHOD | 2025 | 2024 | ||
| Joint ventures | ||||
| Estrela Ltd | Hong Kong | Equity | 50.00% | 50.00% |
| EXMAR Gas Shipping Ltd (3) | Hong Kong | Equity | 0.00% | 50.00% |
| EXMAR LPG BV | Equity | 50.00% | 50.00% | |
| EXMAR LPG France | France | Equity | 50.00% | 50.00% |
| EXMAR France Crewing SAS (1) | France | Equity | 50.00% | 50.00% |
| EXMAR Shipping BV | Belgium | Equity | 50.00% | 50.00% |
| Good Investment Ltd (3) | Hong Kong | Equity | 0.00% | 50.00% |
| Monteriggioni Inc | Liberia | Equity | 50.00% | 50.00% |
| Associates | ||||
| ECOS SRL | Italy | Equity | 33.30% | 33.30% |
| Electra Offshore Ltd | Hong Kong | Equity | 40.00% | 40.00% |
| Exview Hong Kong Ltd | Hong Kong | Equity | 40.00% | 40.00% |
| Marpos NV | Belgium | Equity | 45.00% | 45.00% |
| Springmarine Nigeria Ltd (2) | Nigeria | Equity | 0.00% | 40.00% |
| CONSOLIDATED COMPANIES | COUNTRY OF INCORPORATION | CONSOLIDATION METHOD | OWNERSHIP | |
|---|---|---|---|---|
| 2025 | 2024 | |||
| Subsidiaries | ||||
| DV Offshore SAS | France | Full | 100.00% | 100.00% |
| EXMAR Argentina | Argentina | Full | 100.00% | 100.00% |
| EXMAR Energy Hong Kong Ltd | Hong Kong | Full | 100.00% | 100.00% |
| EXMAR Energy Netherlands BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR Energy Services BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR Export Netherlands | Netherlands | Full | 100.00% | 100.00% |
| EXMAR Fortitude LNG Limited | Netherlands | Full | 100.00% | 100.00% |
| EXMAR FSRU Hong Kong Ltd | Hong Kong | Full | 100.00% | 100.00% |
| EXMAR Holdings Ltd | Liberia | Full | 100.00% | 100.00% |
| EXMAR Hong Kong Ltd | Hong Kong | Full | 100.00% | 100.00% |
| EXMAR Import LNG Netherlands BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR LPG Holding BV | Full | 100.00% | 100.00% | |
| EXMAR LNG Investments Ltd | Liberia | Full | 100.00% | 100.00% |
| EXMAR Lux SA | Luxembourg | Full | 100.00% | 100.00% |
| EXMAR Marine NV | Belgium | Full | 100.00% | 100.00% |
| EXMAR Netherlands BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR NV | Belgium | Full | 100.00% | 100.00% |
| EXMAR Offshore Company | USA | Full | 100.00% | 100.00% |
| EXMAR Offshore Ltd | Bermuda | Full | 100.00% | 100.00% |
| EXMAR Offshore Services SA | Luxembourg | Full | 100.00% | 100.00% |
| EXMAR Offshore BV | Belgium | Full | 100.00% | 100.00% |
| EXMAR Singapore Pte Ltd | Singapore | Full | 100.00% | 100.00% |
| EXMAR Shipmanagement BV | Belgium | Full | 100.00% | 100.00% |
| EXMAR Shipmanagement India Private Ltd | India | Full | 100.00% | 100.00% |
| EXMAR Small Scale LPG NL BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR Small Scale LPG HK Ltd | Hong Kong | Full | 100.00% | 100.00% |
| EXMAR Small Scale LPG BE BV | Belgium | Full | 100.00% | 100.00% |
| EXMAR (UK) Shipping Company Ltd | Great-Britain | Full | 100.00% | 100.00% |
| EXMAR VLGC BV | Belgium | Full | 100.00% | 100.00% |
| EXMAR VLGC Netherlands BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR Yachting BV | Belgium | Full | 100.00% | 100.00% |
| Franship Offshore Lux SA | Luxembourg | Full | 100.00% | 100.00% |
| Internationaal Maritiem Agentschap NV | Belgium | Full | 99.03% | 99.03% |
| Seavie Caribean Ltd Jamaica | Jamaica | Full | 100.00% | 100.00% |
| Seavie Private Ltd | India | Full | 100.00% | 100.00% |
| Solaia Shipping Llc | Liberia | Full | 100.00% | 100.00% |
| Tecto Cyprus Ltd | Cyprus | Full | 100.00% | 100.00% |
| Exmar Shipmanagement Lux SA | Luxembourg | Full | 100.00% | 100.00% |
| Travel Plus BV | Belgium | Full | 100.00% | 100.00% |
| (IN THOUSANDS OF EUR) | 2025 | 2024 |
| Audit services | 562 | 579 |
| Audit related services | 328 | 178 |
| Tax services | 80 | 54 |
| Fees statutory auditor | 970 | 811 |