Note | EUR million | 2024 | 2023 | Note | EUR million | 2024 | 2023 | |
| Assets | Equity and liabilities | |||||||
| Non-current assets | 10, 11 | Equity | ||||||
1 | Property, plant and equipment | Share capital | ||||||
2 | Intangible assets | Share premium | ||||||
3 | Other investments, including | Reserves | ||||||
derivatives | Retained earnings | ( | ||||||
4 | Deferred tax assets | Total equity 1 | ||||||
5 | Contract costs | |||||||
| Total non-current assets | Liabilities | |||||||
12 | Loans and borrowings | |||||||
| Current assets | 13 | Employee benefits | ||||||
6 | Inventories | 4 | Deferred tax liabilities | |||||
Current tax assets | 14 | Provisions | ||||||
7 | Trade and other receivables | Total non-current liabilities | ||||||
8 | Cash and cash equivalents | |||||||
9 | Assets classified as held for sale | 8 | Bank overdraft | |||||
| Total current assets | 12 | Loans and borrowings | ||||||
14 | Provisions | |||||||
Current tax liabilities | ||||||||
15 | Contract liabilities | |||||||
16 | Trade and other payables | |||||||
| Total current liabilities | ||||||||
| Total liabilities | ||||||||
| Total assets | Total equity and liabilities | |||||||
| 1 |
| 4 | |||
Note | EUR million | 2024 | 2023 |
| Other comprehensive income | |||
13 | Remeasurements of defined benefit plans 1 | ( | |
10 | Foreign currency translation differences for | ( | ( |
foreign operations 2 | |||
10 | Net change in fair value of cash flow hedges, | ( | ( |
net of income tax 2 | |||
| Other comprehensive income for the period, | |||
| net of income tax | ( | ( | |
Total comprehensive income for the period 3 | ( |
11 | Basic earnings per share (EUR), | ||
based on weighted average | ( | ||
11 | Basic earnings per share (EUR), | ||
based on weighted average (diluted) | ( | ||
| Earnings per share for continuing operations | |||
| Basic earnings per share (EUR) from continuing | |||
operations, based on weighted average | |||
| Basic earnings per share (EUR) from continuing | |||
operations, based on weighted average (diluted) |
| 4 | |||
Note | EUR million | 2024 | 2023 |
21 | Revenue | ||
Other income | |||
| Total revenue and other income | |||
| Changes in inventories of finished goods and work | |||
in progress | ( | ||
Raw materials and subcontracted work | |||
22 | Staff costs | ||
1, 2 | Depreciation and amortization | ||
1, 2 | Impairments of fixed assets | ||
23 | Other operating expenses | ||
| Result before net finance costs | |||
24 | Finance income | ||
24 | Finance expense | ( | ( |
Share profit or loss of an associate | ( | ||
| Profit before income tax | |||
25, 26 | Income tax expense | ( | ( |
| Profit for the period continuing operations | |||
9 | Loss after tax from discontinued operations | ( | ( |
| (Loss)/Profit for the period | ( |
| Share | Share | Translation | Hedge | Reserve for | Other | Retained | Total | ||
| Note | EUR million | capital | premium | reserve | reserve | own shares | reserves | earnings | equity |
Balance as at 1 January 2023 | ( | ( | |||||||
| Total comprehensive income for the period | |||||||||
Profit for the period | |||||||||
| Other comprehensive income | |||||||||
13 | Remeasurements of defined benefit plans | ||||||||
10 | Foreign currency translation differences | ( | ( | ||||||
| for foreign operations | |||||||||
10 | Net change in fair value of cash flow hedges, | ||||||||
net of income tax | ( | ( | |||||||
| Other comprehensive income for the period, | |||||||||
| net of income tax | | ( | ( | | ( | ||||
| Total comprehensive income for the period | ( | ( | |||||||
| Transactions with owners, recorded | |||||||||
| directly in equity | |||||||||
10 | Issue of ordinary shares | ( | |||||||
10 | Treasury shares issued | ( | |||||||
Share–based payment transactions | ( | ||||||||
10 | Dividends to equity holders | ( | ( | ( | |||||
10 | Appropriation of retained earnings | ( | |||||||
| Balance as at 31 December 2023 |
| Share | Share | Translation | Hedge | Reserve for | Other | Retained | Total | ||
| Note | EUR million | capital | premium | reserve | reserve | own shares | reserves | earnings | equity |
Balance as at 1 January 2024 | |||||||||
| Total comprehensive income for the period | |||||||||
Loss for the period | ( | ( | |||||||
| Other comprehensive income | |||||||||
13 | Remeasurements of defined benefit plans | ( | ( | ||||||
10 | Foreign currency translation differences | ( | ( | ||||||
| for foreign operations | |||||||||
10 | Net change in fair value of cash flow hedges, | ||||||||
net of income tax | ( | ( | |||||||
| Other comprehensive income for the period, | ( | ( | ( | ( | |||||
| net of income tax | |||||||||
| Total comprehensive income for the period | ( | ( | ( | ( | ( | ||||
| Transactions with owners, recorded | |||||||||
| directly in equity | |||||||||
10 | Issue of ordinary shares | ( | |||||||
Share-based payment transactions | ( | ( | |||||||
10 | Dividends to equity holders | ( | ( | ( | |||||
10 | Appropriation of retained earnings | ( | |||||||
| Balance as at 31 December 2024 | ( | ( |
Note | EUR million | 2024 | 2023 | Note | EUR million | 2024 | 2023 |
| Cash flows from operating activities | Cash flows from investing activities | ||||||
(Loss) / profit for the period | ( | Sale of subsidiaries, net of cash 2 | |||||
| Adjustments for: | 1 | Purchase of property, plant and equipment | ( | ( | |||
24 | Net finance costs | 1 | Disposal of property, plant and equipment | ||||
Share profit or loss of an associate | 2 | Purchase of intangible fixed assets | ( | ( | |||
Result on sale of subsidiaries before tax, non cash | ( | 2 | Disposal of intangible fixed assets | ||||
25 | Income tax expense | 3 | Investments in other investments | ( | ( | ||
1, 2 | Depreciation of property, plant and equipment and | Net cash from investing activities | ( | ||||
software | |||||||
2 | Amortization of other intangible assets | Cash flows from financing activities | |||||
| 1, 2 | Impairments of fixed assets | 12 | Payment of lease liabilities | ( | ( | ||
Share-based payments | ( | 12 | Repayments of borrowings (non- current) | ( | ( | ||
| Cash flows used in operations before changes | 12 | Proceeds from borrowings (current) | |||||
| in working capital | 12 | Repayments of borrowings (current) | ( | ||||
10 | Dividends paid | ( | ( | ||||
Change in trade and other receivables | ( | Net cash from financing activities | ( | ( | |||
Change in inventories | ( | ||||||
Change in trade and other payables | Change in cash and cash equivalents | ( | ( | ||||
Change in provisions | ( | ||||||
Change in contract liabilities | ( | ( | 8 | Cash and cash equivalents as at 1 January | |||
| Cash flows used in operations | Effect of exchange rate fluctuations on cash held | ( | |||||
8 | Cash and cash equivalents as at 31 December | ||||||
Interest paid | ( | ( | |||||
Interest received | |||||||
Tax paid | ( | ( | |||||
| Net cash flows from operating activities |
| Property, plant and equipment | ||
EUR million | 2024 | 2023 |
Property, plant and equipment owned | 89.0 | 122.0 |
Property, plant and equipment right-of-use assets | 7.0 | 12.5 |
| Total | 96.0 | 134.5 |
| Property, plant and equipment owned | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2023 | |||||
Costs | 68.0 | 172.7 | 68.9 | 36.5 | 346.1 |
Accumulated depreciation and impairment losses | (37.4) | (130.9) | (55.1) | (4.4) | (227.8) |
| Carrying amount as at 1 January 2023 | 30.6 | 41.8 | 13.8 | 32.1 | 118.3 |
Purchases | 6.8 | 6.1 | 4.4 | 5.6 | 22.9 |
Disposals | (0.1) | (0.7) | (0.3) | (0.0) | (1.1) |
Transfer | 21.1 | 3.8 | 1.7 | (24.6) | 2.0 |
Currency translation differences | (0.1) | (0.3) | (0.1) | (1.6) | (2.1) |
Depreciation for the year | (2.5) | (10.7) | (4.7) | – | (17.9) |
Impairments | (0.0) | (0.1) | (0.0) | – | (0.1) |
| Carrying amount as at 31 December 2023 | 55.8 | 39.9 | 14.8 | 11.5 | 122.0 |
Costs | 95.7 | 181.6 | 74.6 | 15.9 | 367.8 |
Accumulated depreciation and impairment losses | (39.9) | (141.7) | (59.8) | (4.4) | (245.8) |
| Carrying amount as at 31 December 2023 | 55.8 | 39.9 | 14.8 | 11.5 | 122.0 |
| Property, plant and equipment owned | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2024 | |||||
Costs | 95.7 | 181.6 | 74.6 | 15.9 | 367.8 |
Accumulated depreciation and impairment losses | (39.9) | (141.7) | (59.8) | (4.4) | (245.8) |
| Carrying amount as at 1 January 2024 | 55.8 | 39.9 | 14.8 | 11.5 | 122.0 |
Purchases | 0.3 | 2.0 | 2.6 | 4.8 | 9.7 |
Disposals | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
Transfers | 0.0 | 6.0 | 0.7 | (6.7) | – |
Currency translation differences | 0.9 | 0.2 | 0.1 | 0.2 | 1.4 |
Divestments cost value 1 | (8.7) | (129.9) | (20.5) | (0.9) | (160.0) |
Depreciation for the year | (3.1) | (6.6) | (3.6) | (0.1) | (13.4) |
Impairments | – | – | (0.0) | (0.1) | (0.1) |
Divestments accumulated amortization and impairment losses 1 | 0.7 | 110.4 | 18.3 | 0.0 | 129.4 |
| Carrying amount as at 31 December 2024 | 45.9 | 22.0 | 12.4 | 8.7 | 89.0 |
Costs | 88.2 | 59.9 | 57.5 | 13.3 | 218.9 |
Accumulated depreciation and impairment losses | (42.3) | (37.9) | (45.1) | (4.6) | (129.9) |
| Carrying amount as at 31 December 2024 | 45.9 | 22.0 | 12.4 | 8.7 | 89.0 |
| Right-of-use assets | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2023 | |||||
Costs | 23.6 | 0.2 | 4.4 | – | 28.2 |
Accumulated depreciation and impairment losses | (11.1) | (0.2) | (3.6) | – | (14.9) |
| Carrying amount as at 1 January 2023 | 12.5 | 0.0 | 0.8 | – | 13.3 |
Purchases | 3.3 | – | 0.7 | – | 4.0 |
Disposals | (0.1) | – | (0.0) | – | (0.1) |
Transfer | (2.0) | − | − | − | (2.0) |
Currency translation differences | (0.1) | (0.0) | (0.0) | – | (0.1) |
Depreciation for the year | (2.1) | (0.0) | (0.5) | – | (2.6) |
| Carrying amount as at 31 December 2023 | 11.5 | 0.0 | 1.0 | – | 12.5 |
| Right-of-use assets | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2024 | |||||
Costs | 24.7 | 0.2 | 5.1 | – | 30.0 |
Accumulated depreciation and impairment losses | (13.2) | (0.2) | (4.1) | – | (17.5) |
| Carrying amount as at 1 January 2024 | 11.5 | 0.0 | 1.0 | – | 12.5 |
Purchases | 0.1 | – | 0.3 | – | 0.4 |
Disposals | (0.5) | – | (0.0) | – | (0.5) |
Currency translation differences | 0.0 | – | 0.0 | – | 0.0 |
Divestments cost value 1 | (15.2) | (0.2) | (4.6) | – | (20.0) |
Depreciation for the year | (1.7) | – | (0.3) | – | (2.0) |
Divestments accumulated amortization and impairment losses 1 | 12.3 | 0.2 | 4.1 | – | 16.6 |
| Carrying amount as at 31 December 2024 | 6.5 | – | 0.5 | – | 7.0 |
Costs | 9.1 | – | 0.8 | – | 9.9 |
Accumulated depreciation and impairment losses | (2.6) | – | (0.3) | – | (2.9) |
| Carrying amount as at 31 December 2024 | 6.5 | – | 0.5 | – | 7.0 |
| Development | ||||||
EUR million | Goodwill | costs | Software | Concessions | Other | Total |
| Balance as at 1 January 2023 | ||||||
Costs | 135.4 | 13.5 | 32.9 | 1.1 | 75.4 | 258.3 |
Accumulated amortization and impairment losses | (54.7) | (5.7) | (26.4) | (0.1) | (44.9) | (131.8) |
| Carrying amount as at 1 January 2023 | 80.7 | 7.8 | 6.5 | 1.0 | 30.5 | 126.5 |
Purchases | − | 3.3 | 3.1 | − | − | 6.4 |
Disposals | − | (0.1) | (0.0) | − | − | (0.1) |
Currency translation differences | (0.2) | (0.4) | (0.0) | (0.1) | − | (0.7) |
Amortisation for the year | − | (1.3) | (1.8) | (0.0) | (3.2) | (6.3) |
Impairments | − | − | − | − | − | − |
| Carrying amount as at 31 December 2023 | 80.5 | 9.3 | 7.8 | 0.9 | 27.3 | 125.8 |
Costs | 135.2 | 16.3 | 36.0 | 1.0 | 75.4 | 263.9 |
Accumulated amortization and impairment losses | (54.7) | (7.0) | (28.2) | (0.1) | (48.1) | (138.1) |
| Carrying amount as at 31 December 2023 | 80.5 | 9.3 | 7.8 | 0.9 | 27.3 | 125.8 |
| Balance as at 1 January 2024 | ||||||
Costs | 135.2 | 16.3 | 36.0 | 1.0 | 75.4 | 263.9 |
Accumulated amortization and impairment losses | (54.7) | (7.0) | (28.2) | (0.1) | (48.1) | (138.1) |
| Carrying amount as at 1 January 2024 | 80.5 | 9.3 | 7.8 | 0.9 | 27.3 | 125.8 |
Purchases | – | 0.7 | 3.4 | – | – | 4.1 |
Disposals | – | – | (0.2) | – | – | (0.2) |
Currency translation differences | 0.4 | 0.0 | 0.0 | 0.0 | – | 0.4 |
Divestments cost value 1 | (59.1) | (5.7) | (2.4) | – | (28.9) | (96.1) |
Amortisation for the year | – | (1.1) | (1.7) | (0.0) | (3.2) | (6.0) |
Impairment | – | (3.4) | (2.6) | – | – | (6.0) |
Divestments accumulated amortization and impairment losses 1 | 54.7 | 4.9 | 2.3 | – | 28.9 | 90.8 |
| Carrying amount as at 31 December 2024 | 76.5 | 4.7 | 6.6 | 0.9 | 24.1 | 112.8 |
Costs | 76.5 | 11.3 | 36.8 | 1.0 | 46.5 | 172.1 |
Accumulated amortization and impairment losses | – | (6.6) | (30.2) | (0.1) | (22.4) | (59.3) |
| Carrying amount as at 31 December 2024 | 76.5 | 4.7 | 6.6 | 0.9 | 24.1 | 112.8 |
Goodwill EUR million | 2024 | 2023 |
Industrial Actuators and Controls (IAC) | 39.8 | 39.4 |
Industrial Brakes (IB) | 33.8 | 33.8 |
Automotive E (E) | − | 7.3 |
Other business (OB) | 2.9 | − |
76.5 | 80.5 |
Key assumptions | Pre-tax discount rate | Terminal value growth rate | ||
2024 | 2023 | 2024 | 2023 | |
Industrial Actuators and Controls (IAC) | 12.3% | 13.4% | 1.5% | 1.5% |
Industrial Brakes (IB) | 12.3% | 13.4% | 1.5% | 1.5% |
Automotive E (E) | – | 12.9% | – | 2.0% |
Other business (OB) | 11.0% | − | 1.0% | − |
EUR million | 2024 | 2023 |
Equity-accounted investee | 3.7 | 0.0 |
Other | 0.2 | 0.5 |
3.9 | 0.5 |
| Assets | Liabilities | Net | ||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Property, plant and equipment | 1.0 | 1.4 | 2.4 | 3.8 | (1.4) | (1.4) |
Intangible assets | 1.3 | 3.0 | 11.3 | 13.0 | (10.0) | (10.0) |
Inventories | 1.2 | 1.3 | 0.4 | 0.3 | 0.8 | 0.8 |
Employee benefits | 0.4 | 0.4 | 0.0 | 0.2 | 0.4 | 0.4 |
Provisions | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 |
Other items | 2.5 | 4.4 | 0.6 | 1.7 | 1.9 | 1.9 |
Tax value of recognized loss carry-forwards | 15.0 | 9.6 | 0.0 | – | 15.0 | 15.0 |
| Deferred tax assets/liabilities | 21.4 | 20.1 | 14.7 | 19.0 | 6.7 | 6.7 |
| 2023 | ||||
| Recognized | ||||
| in other | ||||
| Recognized | comprehensive | At 31 | ||
Net, EUR million | At 1 January | in profit and loss | income | December |
Property, plant and equipment | (0.9) | (1.5) | – | (2.4) |
Intangible assets | (8.0) | (2.0) | – | (10.0) |
Inventories | 0.7 | 0.3 | – | 1.0 |
Employee benefits | 0.6 | (0.4) | (0.0) | 0.2 |
Provisions | 0.2 | (0.2) | – | 0.0 |
Other items | 2.2 | 0.1 | 0.4 | 2.7 |
Tax value of loss carry-forwards | 7.4 | 2.2 | – | 9.6 |
2.2 | (1.5) | 0.4 | 1.1 |
| 2024 | |||||
| Recognized | |||||
| in other | |||||
| Recognized | comprehensive | At 31 | |||
| 1 | |||||
Net, EUR million | At 1 January | in profit and loss | income | Divested | December |
Property, plant and equipment | (2.4) | (0.4) | – | 1.4 | (1,4) |
Intangible assets | (10.0) | (0.4) | – | 0.4 | (10.0) |
Inventories | 1.0 | (0.1) | – | (0.1) | 0.8 |
Employee benefits | 0.2 | 0.1 | 0.1 | 0.0 | 0.4 |
Provisions | (0.0) | (0.0) | – | 0.0 | (0.0) |
Other items | 2.7 | 1.0 | (0.3) | (1.5) | 1.9 |
Tax value of loss carry-forwards | 9.6 | 5.4 | – | – | 15.0 |
1.1 | 5.6 | (0.2) | 0.2 | 6.7 |
| Contract costs | ||
EUR million | 2024 | 2023 |
Balance as at 1 January | 0.6 | 0.3 |
Costs to obtain a contract with customers | – | 0.4 |
Divestments 1 | (0.6) | – |
Amortization | – | (0.1) |
| Balance as at 31 December | – | 0.6 |
| Inventories | ||
EUR million | 2024 | 2023 |
Raw materials, consumables, technical materials and packing materials | 37.0 | 57.2 |
Work in progress | 9.2 | 16.2 |
Finished goods | 10.6 | 11.4 |
Goods for resale | 1.7 | 2.6 |
58.5 | 87.4 |
| Trade and other receivables | ||
EUR million | 2024 | 2023 |
Trade receivables | 40.3 | 54.4 |
Other taxes and social security | 1.9 | 2.4 |
Other receivables | 15.0 | 6.2 |
Derivatives used for hedging | 0.2 | 1.0 |
Prepayments | 1.2 | 1.2 |
58.6 | 65.2 |
| Cash and cash equivalents | ||
EUR million | 2024 | 2023 |
Cash and cash equivalents | 8.5 | 20.6 |
Bank overdrafts | (1.7) | (7.1) |
| Cash and cash equivalents in the statement of cash flows | 6.8 | 13.5 |
EUR million | 2024 | 2023 |
Revenues | 156.9 | 209.5 |
Expenses | 159.7 | 207.9 |
| Result before remeasurements, finance costs and tax | (2.8) | 1.6 |
Remeasurement of assets to fair value less cost to sell | (4.9) | – |
Financial income and expenses | (2.2) | (3.8) |
Income tax | 3.3 | 0.3 |
| Loss before result on sale of Automotive business | (6.6) | (1.9) |
Result on the sale of the Automotive business after tax | (4.0) | – |
| Loss after tax from discontinued operations | (10.6) | (1.9) |
EUR million | 2024 | 2023 |
Cash flows from operating activities | (10.4) | 9.4 |
Cash flows from investing activities | (9.4) | (4.4) |
Cash flows from financing activities | 17.9 | (1.3) |
| Net cash flows from discontinued operations | (1.9) | 3.7 |
| The net cashflow from the sale of the automotive business amounted to EUR 52.5 million in 2024, net of cash amounting to EUR 9.8 million. Refer to note 7 for |
EUR million | 2024 | 2023 |
Basic earnings per share from discontinued operations (in Euro) | (0.68) | (0.12) |
Diluted earnings per share from discontinued operations (in Euro) | (0.68) | (0.12) |
| Capital and share premium | ||||||
Shares entitled to dividend | Shares owned by Kendrion | Total number of issued shares | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
As at 1 January | 15,276,014 | 15,026,305 | − | 88,316 | 15,276,014 | 15,114,621 |
Issued shares (share dividend) | 211,787 | 199,358 | − | (40,038) | 211,787 | 159,320 |
Issued shares (share plan) | 12,256 | 2,073 | − | – | 12,256 | 2,073 |
Granted shares | − | 48,278 | − | (48,278) | − | – |
| As at 31 December | 15,500,057 | 15,276,014 | − | – | 15,500,057 | 15,276,014 |
EUR million | 2024 | 2023 |
40,000,000 ordinary shares of EUR 2.00 | 80.0 | 80.0 |
| Issued share capital | ||
Balance as at 1 January 2024: 15,276,014 ordinary shares (2023: 15,114,621) | 30.6 | 30.2 |
Balance as at 31 December 2024: 15,500,057 ordinary shares (2023: 15,276,014) | 31.0 | 30.6 |
| Share premium | ||
EUR million | 2024 | 2023 |
Balance as at 1 January | 37.3 | 38.4 |
Dividend payment | (2.7) | (3.8) |
Share premium on issued shares | 2.5 | 2.7 |
| Balance as at 31 December | 37.1 | 37.3 |
EUR million | 2024 | 2023 |
6.9 | 10.9 |
EUR million | 2024 | 2023 |
7.0 | 6.9 |
EUR million | 2024 | 2023 |
Net result attributable to ordinary shareholders | (4.5) | 9.9 |
| Weighted average number of ordinary shares | ||
In thousands of shares | 2024 | 2023 |
Issued ordinary shares at 1 January | 15,276 | 15,115 |
Effect of shares issued as share dividend | 212 | 159 |
Effect of shares issued as share plan | 12 | 2 |
| Ordinary shares outstanding at 31 December | 15,500 | 15,276 |
Weighted average number of ordinary shares entitled to dividend | 15,425 | 15,197 |
Basic earnings per share (EUR), based on ordinary shares outstanding at 31 December | (0.29) | 0.65 |
Basic earnings per share (EUR), based on weighted average | (0.29) | 0.65 |
EUR million | 2024 | 2023 |
Net profit attributable to ordinary shareholders | (4.5) | 9.9 |
Effect of dilution | (0.0) | (0.0) |
| Net profit attributable to ordinary shareholders (diluted) | (4.5) | 9.9 |
| Weighted average number of ordinary shares (diluted) | ||
In thousands of shares | 2024 | 2023 |
Weighted average number of ordinary shares entitled to dividend | 15,425 | 15,197 |
Weighted average numbers of ordinary shares (diluted) | 15,631 | 15,384 |
Basic earnings per share (EUR), based on weighted average (diluted) | (0.29) | 0.64 |
EUR million | 2024 | 2023 |
| Non-current liabilities | ||
Bank syndicate loans | 13.1 | 62.0 |
Schuldschein loans | 72.2 | 72.2 |
Lease liabilities | 5.7 | 10.9 |
Other loans | 6.8 | 8.1 |
97.8 | 153.2 |
EUR million | 2024 | 2023 |
| Current liabilities | ||
Current portion lease liabilities | 2.2 | 2.6 |
Current portion loans | 10.2 | 2.7 |
12.4 | 5.3 |
| Bank syndicate | Schuldschein | Lease | |||
| EUR million | loans | loans | liabilities | Other loans | Total 2023 |
Carrying amount as at 1 January 2023 | 82.5 | 72.1 | 13.2 | 7.2 | 175.0 |
New liabilities | – | – | 3.3 | 6.7 | 10.0 |
Repayments | (20.6) | – | (3.2) | (3.1) | (26.9) |
Foreign currency translation differences for foreign operations | – | – | (0.1) | (0.0) | (0.1) |
Other movements | 0.1 | 0.1 | 0.3 | – | 0.5 |
| Carrying amount as at 31 December 2023 | 62.0 | 72.2 | 13.5 | 10.8 | 158.5 |
| Bank syndicate | Schuldschein | Lease | |||
| EUR million | loans | loans | liabilities | Other loans | Total 2024 |
Carrying amount as at 1 January 2024 | 62.0 | 72.2 | 13.5 | 10.8 | 158.5 |
New liabilities | – | – | 1.3 | 8.4 | 9.7 |
Repayments | (49.0) | – | (3.0) | (2.7) | (54.7) |
Foreign currency translation differences for foreign operations | – | – | 0.0 | 0.5 | 0.5 |
Divestments 1 | – | – | (3.8) | – | (3.8) |
Other movements | 0.1 | – | (0.1) | – | (0.0) |
| Carrying amount as at 31 December 2024 | 13.1 | 72.2 | 7.9 | 17.0 | 110.2 |
EUR million | 2024 | 2023 |
< 1 year | 2.2 | 2.6 |
1 - 5 years | 5.6 | 9.1 |
> 5 years | 0.1 | 1.8 |
7.9 | 13.5 |
| Employee benefits | ||
EUR million | 2024 | 2023 |
Present value of unfunded obligations | 5.0 | 4.8 |
Present value of funded obligations | 0.8 | 3.4 |
Fair value of plan assets | (0.2) | (0.8) |
| Recognized net liability for defined benefit obligations | 5.6 | 7.4 |
Liability for long-service leave and anniversaries | 2.3 | 2.4 |
| Total employee benefits | 7.9 | 9.8 |
Non current portion | 7.1 | 8.7 |
Current portion * | 0.8 | 1.1 |
Defined benefit obligation | Fair value of plan assets | Net defined benefit liability | ||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Balance as at 1 January | 8.2 | 9.2 | 0.8 | 0.8 | 7.4 | 8.4 |
| Included in statement | ||||||
| of comprehensive income | ||||||
Current service cost | – | 0.0 | – | – | 0 | 0.0 |
Past service cost | – | – | – | – | – | – |
Interest cost (income) | 0.2 | 0.3 | 0.0 | – | 0.2 | 0.3 |
0.2 | 0.3 | 0.0 | – | 0.2 | 0.3 | |
| Included in OCI | ||||||
| Remeasurement loss (gain): | ||||||
| - Actuarial loss (gain) arising from: | ||||||
- Demographic assumptions | 0.0 | 0.0 | 0.0 | – | 0 | – |
- Financial assumptions | 0.3 | (0.3) | – | – | 0.3 | (0.3) |
- Experience adjustment | 0.1 | (0.2) | – | – | 0.1 | (0.2) |
| - Return on plan assets excluding | ||||||
interest income | – | – | – | – | 0 | – |
Effect of movements in exchange rates | – | – | – | – | – | – |
0.4 | (0.5) | 0.0 | – | 0.4 | (0.5) | |
Other Contributions paid by the employer | – | – | – | – | – | – |
Divestments 1 | (2.6) | – | (0.6) | – | (2.0) | – |
Benefits paid | (0.4) | (0.8) | 0.0 | – | (0.4) | (0.8) |
(3.0) | (0.8) | (0.6) | – | (2.4) | (0.8) | |
| Balance as at 31 December | 5.8 | 8.2 | 0.2 | 0.8 | 5.6 | 7.4 |
| Expense recognized in the consolidated statement of comprehensive income regarding defined benefit arrangements | ||
EUR million | 2024 | 2023 |
Staff costs | 0.0 | 0.0 |
Net finance costs | 0.2 | 0.3 |
0.2 | 0.3 |
| Principal actuarial assumptions (expressed as weighted averages) | ||
2024 | 2023 | |
Discount rate as at 31 December | 3.3% | 4.1% |
Future salary increases | 1.9% | 1.3% |
Future pension increases | 2.2% | 2.1% |
| Composition plan assets | ||
EUR million | 2024 | 2023 |
Bonds | 0.2 | 0.8 |
Equity | 0.0 | 0.0 |
Real estate | 0.0 | 0.0 |
Government loans | 0.0 | 0.0 |
| Total | 0.2 | 0.8 |
| Sensitivity analysis | Defined benefit obligation | |
EUR million | Increase | Decrease |
Discount rate (0.5 percent) | (0.2) | (0.3) |
Future salary growth (1.0 percent) | 0.3 | 0.2 |
Future pension (1.0 percent) | 0.3 | 3.1 |
Future mortality (1.0 percent) | 0.0 | 0.0 |
| Provisions | ||
EUR million | 2024 | 2023 |
Balance as at 1 January | 0.7 | 2.0 |
Provisions made during the period | 5.5 | 0.0 |
Provisions transferred/used during the period | (0.1) | (1.3) |
Provisions released during the period | (0.0) | – |
| Balance as at 31 December | 6.1 | 0.7 |
Non-current portion | 0.9 | 0.7 |
| Contract liabilities | ||
EUR million | 2024 | 2023 |
Balance as at 1 January | 4.4 | 4.7 |
Consideration received | 0.2 | 0.2 |
Recognized as revenue in the period | (1.1) | (0.5) |
Divestments 1 | (3.3) | – |
| Balance as at 31 December | 0.2 | 4.4 |
EUR million | 2024 | 2023 |
Trade payables | 35.4 | 58.3 |
Other taxes and social security contributions | 2.8 | 2.3 |
Derivatives used for hedging | 0.5 | 0.3 |
Non-trade payables | 8.5 | 7.4 |
Accrued expenses | 11.5 | 16.2 |
58.7 | 84.5 |
EUR million | 2024 | 2023 |
Cash and cash equivalents | 8.5 | 20.6 |
Other long-term investments | 0.2 | 0.5 |
Current tax assets | 3.2 | 5.7 |
Trade and other receivables | 58.6 | 65.2 |
| Total | 70.5 | 92.0 |
| Aging analysis of the trade and other receivables | ||||
2024 | 2023 | |||
EUR million | Gross | Provision | Gross | Provision |
Within the term of payment | 52.2 | – | 47.8 | − |
0 – 30 days due | 4.1 | – | 6.6 | − |
31 – 60 days due | 0.8 | – | 2.2 | − |
> 60 days due | 1.8 | (0.3) | 2.3 | (0.2) |
| Total trade and other receivables | 58.9 | (0.3) | 58.8 | (0.2) |
31 December 2024 | 2024 | ||||||
| External | Internal | 12-month | Gross carrying | Loss | Net carrying | ||
| Note | credit rating | credit rating | or lifetime ECL | amount | allowance | amount | |
Trade receivables | 7 | N/A | Low risk 1 | Lifetime ECL | 40.6 | (0.3) | 40.3 |
| Contract costs | 5 | N/A | Low risk | Lifetime ECL | − | − | − |
| Equity-accounted investee | 3 | N/A | Low risk | Lifetime ECL | 3.7 | − | 3.7 |
| Other investments | 3 | N/A | Low risk | Lifetime ECL | 0.2 | − | 0.2 |
44.5 | (0.3) | 44.2 | |||||
31 December 2023 | 2023 | ||||||
| External | Internal | 12-month | Gross carrying | Loss | Net carrying | ||
| Note | credit rating | credit rating | or lifetime ECL | amount | allowance | amount | |
Trade receivables | 7 | N/A | Low risk 1 | Lifetime ECL | 54.6 | (0.2) | 54.4 |
| Contract costs | 5 | N/A | Low risk | Lifetime ECL | 0.6 | − | 0.6 |
| Equity-accounted investee | 3 | N/A | Low risk | Lifetime ECL | 0.0 | − | 0.0 |
| Other investments | 3 | N/A | Low risk | Lifetime ECL | 0.5 | − | 0.5 |
55.7 | (0.2) | 55.5 |
| 31 December 2024 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Non-derivative financial liabilities | |||||||
Bank syndicate loans | (13.1) | (14.4) | (0.3) | (0.3) | (0.6) | (13.2) | – |
Schuldschein loans | (72.2) | (80.2) | (21.3) | (1.0) | (2.0) | (55.9) | – |
Lease liabilities | (7.9) | (9.1) | (1.1) | (1.1) | (2.0) | (4.2) | (0.7) |
Bank overdrafts | (1.7) | (1.7) | (1.7) | – | – | – | – |
Other loans and borrowings | (17.0) | (17.7) | (2.2) | (8.5) | (2.5) | (3.9) | (0.6) |
Trade and other payables | (58.9) | (58.9) | (58.9) | – | – | – | – |
Tax liabilities | (7.6) | (7.4) | (7.4) | – | – | – | – |
| Derivative financial assets / liabilities | |||||||
Interest rate swap contracts | 0.2 | (0.0) | 0.1 | (0.1) | (0.0) | 0.0 | – |
Forward exchange contracts | 0.0 | 0.0 | 0.0 | – | – | – | – |
| Total | (178.2) | (189.4) | (92.8) | (11.0) | (7.1) | (77.2) | (1.3) |
| 31 December 2023 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Non-derivative financial liabilities | |||||||
Bank syndicate loans | (62.0) | (69.5) | (1.6) | (1.6) | (3.2) | (63.1) | − |
Schuldschein loans | (72.2) | (82.5) | (1.8) | (1.8) | (23.0) | (55.9) | − |
Lease liabilities | (13.5) | (15.7) | (1.4) | (1.4) | (2.8) | (6.9) | (3.2) |
Bank overdrafts | (7.1) | (7.1) | (3.0) | (4.1) | − | − | − |
Other loans and borrowings | (10.8) | (12.1) | (1.6) | (1.0) | (1.5) | (5.5) | (2.5) |
Trade and other payables | (84.5) | (84.5) | (84.5) | − | − | − | − |
Tax liabilities | (7.4) | (7.4) | (7.4) | − | − | − | − |
| Derivative financial assets | |||||||
Interest rate swap contracts | 0.7 | 1.5 | 0.7 | 0.4 | 0.4 | 0.0 | − |
Forward exchange contracts | (0.2) | (0.2) | (0.1) | (0.1) | − | − | − |
| Total | (257.0) | (277.5) | (100.7) | (9.6) | (30.1) | (131.4) | (5.7) |
| 2024 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 0.2 | 0.1 | 0.1 | – | – | – | – |
Liabilities | (0.5) | (0.2) | (0.1) | (0.1) | (0.0) | – | – |
| Forward exchange contracts | |||||||
Assets | – | – | – | – | – | – | – |
Liabilities | – | 0.0 | 0.0 | – | – | – | – |
| Total | (0.3) | (0.1) | 0.0 | (0.1) | (0.0) | – | – |
| 2023 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 1.1 | 1.2 | 0.6 | 0.4 | 0.2 | 0.0 | − |
Liabilities | (0.4) | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | − |
| Forward exchange contracts | |||||||
Assets | − | − | − | − | − | − | − |
Liabilities | (0.2) | (0.2) | (0.1) | (0.1) | − | − | − |
| Total | 0.5 | 1.3 | 0.6 | 0.4 | 0.3 | 0.0 | − |
| 2024 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 0.2 | 1.2 | 0.6 | 0.4 | 0.2 | 0.0 | – |
Liabilities | (0.5) | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | – |
| Forward exchange contracts | |||||||
Assets | – | – | – | – | – | – | – |
Liabilities | – | 0.0 | 0.0 | – | – | – | – |
| Total | (0.3) | 1.5 | 0.7 | 0.5 | 0.3 | 0.0 | – |
| 2023 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 0.2 | 0.1 | 0.1 | – | – | – | – |
Liabilities | (0.5) | (0.2) | (0.1) | (0.1) | (0.0) | – | – |
| Forward exchange contracts | |||||||
Assets | – | – | – | – | – | – | – |
Liabilities | – | 0.0 | 0.0 | – | – | – | – |
| Total | (0.2) | (0.1) | 0.0 | (0.1) | (0.0) | – | – |
2024 | 2023 | ||||||
| Nominal | Year of | Carrying | Carrying | ||||
| Currency | interest | redemption | Fair value | amount | Fair value | amount | |
Bank syndicate loans | EUR | IBOR + 1.8% | 2027 | 13.1 | 13.1 | 62.0 | 62.0 |
Schuldschein | EUR | IBOR +1% to 1.25% | 2025-2027 | 72.2 | 72.2 | 72.2 | 72.2 |
Other loans | Various | 1.40%-4.55% | 2024-2030 | 17.0 | 17.0 | 10.8 | 16.3 |
Bank overdrafts | EUR | IBOR + 1.8% | 2025 | 1.7 | 1.7 | 1.6 | 1.6 |
| Lease liabilities | Various | 0.9% - 8.3% | Various | 7.9 | 7.9 | 13.5 | 13.5 |
| Total interest-bearing debt | 111.9 | 111.9 | 160.1 | 165.6 |
31 December 2024 | Equity | Result |
US dollar | 1.1 | (0.3) |
Czech koruna | – | – |
Chinese yuan | 4.8 | 0.1 |
Romanian lei | 1.2 | (0.1) |
Indian rupee | 0.2 | (0.1) |
31 December 2023 | Equity | Result |
US dollar | 3.7 | 0.1 |
Czech koruna | 0.8 | (0.3) |
Chinese yuan | 6.0 | 0.1 |
Romanian lei | 1.6 | (0.2) |
Indian rupee | 0.2 | (0.1) |
| Applicable currency rates | |||
Value of EUR | At 31 December 2024 | At 31 December 2023 | Average over 2024 |
Pound sterling | 0.8292 | 0.8690 | 0.8467 |
Czech koruna | 25.1851 | 24.7237 | 25.1206 |
Chinese yuan | 7.5833 | 7.8509 | 7.7785 |
US dollar | 1.0389 | 1.1050 | 1.0822 |
Romanian lei | 4.9743 | 4.9756 | 4.9753 |
Swedish krona | 11.4590 | 11.0959 | 11.4198 |
Indian rupee | 88.9363 | 91.9033 | 90.6043 |
2024 | 2023 | |||
EUR million | Carrying amount | Fair value | Carrying amount | Fair value |
| Assets carried at amortized costs | ||||
Receivables (including current tax assets) | 61.8 | 61.8 | 70.9 | 70.9 |
Cash and cash equivalents | 8.5 | 8.5 | 20.6 | 20.6 |
Held to maturity investments | 0.2 | 0.2 | 0.5 | 0.5 |
70.5 | 70.5 | 92.0 | 92.0 | |
| Liabilities carried at amortized costs | ||||
Bank syndicate loans | (13.1) | (13.1) | (62.0) | (62.0) |
Schuldschein loans | (72.2) | (72.2) | (72.2) | (72.2) |
Other loans | (17.0) | (17.0) | (10.8) | (10.8) |
Lease liabilities | (7.9) | (7.9) | (13.5) | (13.5) |
Bank overdraft | (1.7) | (1.7) | (7.1) | (7.1) |
Trade and other payables (including current tax liabilities) | (66.3) | (66.3) | (91.9) | (91.9) |
(178.2) | (178.2) | (257.5) | (257.5) | |
| Assets / (Liabilities) carried at fair value | ||||
Interest derivatives | 0.2 | 0.2 | 0.7 | 0.7 |
Forward exchange contracts | 0.0 | 0.0 | (0.2) | (0.2) |
0.2 | 0.2 | 0.5 | 0.5 |
2 | ||
Level 1 | Level 2 | Level 3 | Total | |
| 31 December 2024 | ||||
Derivative contracts used for hedging | – | (0.2) | – | (0.2) |
| Total | – | (0.2) | – | (0.2) |
| 31 December 2023 | ||||
Derivative contracts used for hedging | − | 0.5 | − | 0.5 |
| Total | − | 0.5 | − | 0.5 |
The Netherlands | Germany | Other | European countries | |||
| 1 | 1 | |||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Revenue from transactions with third parties | 15.5 | 15.0 | 175.4 | 205.0 | 39.3 | 27.6 |
| Other non-current assets | 22.5 | 24.2 | 125.9 | 157.7 | 7.8 | 22.8 |
Deferred tax assets | 1.0 | 1.7 | 11.3 | 9.3 | 0.2 | 0.3 |
Net liability for defined benefit obligations | – | – | 4.6 | 6.0 | 0.2 | 0.3 |
| 2 | ||||||
| Asia | The Americas | Consolidated | ||||
| 1 | 1 | |||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Revenue from transactions with third parties | 56.7 | 45.3 | 14.6 | 16.1 | 301.5 | 309.0 |
Other non-current assets | 43.2 | 41.2 | 13.3 | 15.5 | 212.7 | 261.4 |
Deferred tax assets | 6.5 | 6.9 | 2.4 | 1.9 | 21.4 | 20.1 |
Net liability for defined benefit obligations | – | – | – | – | 4.8 | 6.3 |
| Revenue segmented by customer location | ||
EUR million | 2024 | 2023 1 |
Germany | 115.9 | 129.6 |
Other European countries | 93.1 | 97.5 |
Asia 2 | 70.6 | 57.3 |
The Americas | 19.6 | 22.1 |
Other countries | 2.3 | 2.5 |
| Total | 301.5 | 309.0 |
Industrial | Other Business | Consolidated | ||||
| 1 | 1 | |||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Revenue from transactions with third parties | 238.2 | 256.5 | 63.3 | 52.5 | 301.5 | 309.0 |
Inter-segment revenue | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
EBITDA 2 | 29.8 | 34.6 | 4.1 | 4.9 | 33.9 | 39.5 |
EBITDA as a % of revenue 2 | 12.5% | 13.5% | 6.4% | 9.3% | 11.2% | 12.8% |
Normalized EBITDA 2 | 30.7 | 36.1 | 6.3 | 5.3 | 37.0 | 41.4 |
Normalized EBITDA as a % of revenue 2 | 12.9% | 14.1% | 9.9% | 10.0% | 12.3% | 13.4% |
Reportable segment assets | 261.7 | 278.9 | 103.1 | 183.4 | 364.8 | 462.3 |
Reportable segment employees (FTE) | 1,170 | 1,233 | 439 | 466 | 1,609 | 1,699 |
| Disaggregation revenue | ||
EUR million | 2024 | 2023 1 |
Revenue from serial produced goods | 298.4 | 303.8 |
Revenue from engineering and samples | 3.1 | 5.2 |
| Total | 301.5 | 309.0 |
| Staff costs | ||
| 1 | ||
EUR million | 2024 | 2023 |
Wages and salaries | 75.1 | 78.6 |
Social security charges | 11.9 | 11.6 |
Temporary personnel | 3.4 | 3.7 |
Contributions to defined contribution plans | 1.2 | 1.0 |
Expenses related to defined benefit plans | – | – |
Increase in liability for long-service leave | (0.1) | 0.1 |
Other costs of personnel | 2.8 | 2.8 |
94.3 | 97.8 |
| Other operating expenses | ||
| 1 | ||
EUR million | 2024 | 2023 |
Increase/(Decrease) in provision for doubtful debts | 0.2 | 0.0 |
Premises costs | 5.0 | 4.0 |
Maintenance expenses | 6.8 | 5.7 |
Transport expenses | 1.7 | 1.7 |
Consultancy expenses | 3.7 | 2.9 |
Sales and promotion expenses | 0.7 | 0.7 |
Car, travel and representation costs | 1.8 | 2.3 |
Insurance | 1.7 | 1.7 |
Other | 2.6 | 1.1 |
24.2 | 20.1 |
| Net finance costs | ||
| 1 | ||
EUR million | 2024 | 2023 |
Interest income | 0.1 | 0.2 |
Net exchange gain | – | – |
| Finance income | 0.1 | 0.2 |
Interest expenses | (5.1) | (4.8) |
Interest expenses related to lease liabilities | (0.5) | (0.5) |
Interest expenses related to employee benefits | (0.2) | (0.3) |
Net exchange loss | (0.3) | (0.7) |
| Finance expense | (6.1) | (6.3) |
| Net financing costs | (6.0) | (6.1) |
| Income tax | ||
EUR million | 2024 | 2023 1 |
Current tax charge | 4.6 | 4.2 |
Deferred tax charge | (2.0) | 0.1 |
| Total corporation tax expenses in the income statement | 2.6 | 4.3 |
| 25 | |||||
| Reconciliation of effective tax rate | |||||
Reconciliation effective tax rate | Reconciliation in EUR million | ||||
| 1 | 1 | ||||
2024 | 2023 | 2024 | 2023 | ||
Profit before income tax | 8.7 | 16.1 | |||
| Income tax expense at local corporation tax rate | 25.8% | 25.8% | 2.2 | 4.1 | |
Effect of tax rates in foreign jurisdictions | (1.6)% | (3.9)% | (0.4) | (0.2) | |
Non-deductible expenses | 2.3% | 3.3% | 0.3 | 0.4 | |
Tax exempt income | (0.3)% | (0.1)% | 0.0 | (0.1) | |
Changes in estimates related to prior years | 4.2% | 4.0% | 0.4 | 0.7 | |
Current-year losses for which no deferred tax asset is recognized | 0.0% | (1.2)% | (0.1) | – | |
Additional deductible items | (4.1)% | – | – | (0.7) | |
Other movements | 0.5% | 2.2% | 0.2 | 0.1 | |
26.8% | 30.1% | 2.6 | 4.3 |
EUR thousand | 2024 | 2023 |
Short-term benefits | 1,607.4 | 1,500.8 |
Post-employment benefits | 158.9 | 150.0 |
Other long-term benefits | - | – |
Share-based payments | 50.6 | 71.9 |
Termination benefits | - | – |
1,816.9 | 1,722.7 |
CEO (J.A.J. van Beurden) | Number of shares | Expiry vesting period | Expiry holding period |
2024 | 30,596 | Expiry performance period 2024-2026 | End of 2028 |
2023 | 22,030 | Expiry performance period 2023-2025 | End of 2027 |
2022 | 16,144 | Expiry performance period 2022-2024 | End of 2026 |
2021 | 20,245 | Expiry performance period 2021-2023 | End of 2025 |
2020 | 16,533 | Expiry performance period 2020-2022 | End of 2024 |
CFO (J.H. Hemmen) | Number of shares | Expiry vesting period | Expiry holding period |
2024 | 15,126 | Expiry performance period 2024-2026 | End of 2028 |
2023 | 11,363 | Expiry performance period 2023-2025 | End of 2027 |
2022 | 8,194 | Expiry performance period 2022-2024 | End of 2026 |
2021 | 9,533 | Expiry performance period 2021-2023 | End of 2025 |
2020 | 6,769 | Expiry performance period 2020-2022 | End of 2024 |
| Current assets | |||
1.4 | Receivables | 3.0 | 1.2 |
Cash and cash equivalents | 0.0 | 0.0 | |
| Total current assets | 3.0 | 1.2 | |
| Total assets | 184.0 | 230.3 | |
1.5 | Equity | ||
Share capital | 31.0 | 30.6 | |
Share premium | 37.1 | 37.3 | |
Legal reserves | 5.7 | 14.2 | |
Other reserves | 89.2 | 80.0 | |
Net profit/ (loss) for the period | (4.5) | 9.9 | |
| Total equity | 158.5 | 172.0 | |
1.6 | Current liabilities | ||
Loans and borrowings | 23.2 | 56.5 | |
Payables | 2.3 | 1.8 | |
| Total current liabilities | 25.5 | 58.3 | |
| Total equity and liabilities | 184.0 | 230.3 |
Note | EUR million | 2024 | 2023 |
Revenue | – | – | |
1.8 | Other income | 4.5 | 5.5 |
| Total revenue and other income | 4.5 | 5.5 | |
1.9 | Staff costs | 5.0 | 4.6 |
Depreciation and amortization | 0.1 | 0.1 | |
Other operating expenses | 1.2 | 1.8 | |
| Result before net finance costs | (1.8) | (1.0) | |
Finance income | – | – | |
Finance expense | (0.8) | (2.3) | |
| Profit/(loss) before income tax | (2.6) | (3.3) | |
Income tax expense | (0.8) | (0.4) | |
| Profit/(loss) for the period | (3.4) | (3.7) | |
Share in results of Group companies after tax | (1.1) | 13.6 | |
1.10 | Net profit/(loss) for the period | (4.5) | 9.9 |
| EUR million | companies | Deferred tax | Total 2024 | Total 2023 |
Carrying amount at 1 January | 227.8 | 0.6 | 228.4 | 221.2 |
Results of Group companies | (1.1) | – | (1.1) | 13.6 |
Movements in deferred tax assets | – | (0.4) | (0.4) | (0.5) |
Foreign currency translation differences for foreign operations | (3.4) | – | (3.4) | (4.8) |
Dividends received | (42.0) | – | (42.0) | – |
Other movements | (1.4) | – | (1.4) | (1.1) |
| Carrying amount at 31 December | 179.9 | 0.2 | 180.1 | 228.4 |
| Receivables | ||
EUR million | 2024 | 2023 |
Receivables from Group companies | 2.4 | 0.6 |
Prepayments and accrued income | 0.6 | 0.6 |
3.0 | 1.2 |
| EUR million | capital | premium | reserve | reserve | participations | own shares | reserves | year | Total 2024 | Total 2023 |
Balance as at 1 January | 30.6 | 37.3 | 4.6 | 0.3 | 9.3 | – | 80.0 | 9.9 | 172.0 | 175.0 |
Appropriation of retained earnings | – | – | – | – | – | – | 9.9 | (9.9) | – | – |
| Foreign currency translation differences | ||||||||||
for foreign operations | – | – | (3.4) | – | – | – | – | – | (3.4) | (4.8) |
Net change in fair value of cash flow hedges, net of income tax | – | – | – | (0.5) | – | – | – | – | (0.5) | (1.5) |
Issue of ordinary shares | 0.4 | 2.5 | – | – | – | – | (0.2) | – | 2.7 | 3.1 |
Own shares issued | – | – | – | – | – | – | – | – | – | 0.8 |
Share-based payment transactions | – | – | – | – | – | – | (0.2) | – | (0.2) | 0.0 |
Dividends to equity holders | – | (2.7) | – | – | – | – | (4.1) | – | (6.8) | (10.9) |
Other | – | – | – | – | (4.6) | – | 3.8 | – | (0.8) | 0.4 |
Net profit/(loss) for the period | – | – | – | – | – | – | – | (4.5) | (4.5) | 9.9 |
| Balance as at 31 December | 31.0 | 37.1 | 1.2 | (0.2) | 4.7 | – | 89.2 | (4.5) | 158.5 | 172.0 |
| Current liabilities | ||
EUR million | 2024 | 2023 |
Debts to Group companies | 22.8 | 56.0 |
Lease liability | 0.4 | 0.5 |
Trade payables | 1.1 | 0.7 |
Other payables and accrued expenses | 1.2 | 1.1 |
25.5 | 58.3 |
| 4.5 5.5 |
| Staff costs | ||
EUR million | 2024 | 2023 |
Wages and salaries | 3.9 | 3.5 |
Social security charge | 0.2 | 0.2 |
Pension costs | 0.6 | 0.6 |
Other costs of personnel | 0.3 | 0.3 |
5.0 | 4.6 | |
Total number of employees and temporary workers at 31 December (FTE) | 19 | 19 |
| All employees were posted in the Netherlands. The Company has only defined contribution plans for its employees. |
| Profit appropriation | ||
| Appropriation of net result | ||
EUR million | 2024 | 2023 |
Net (loss)/profit | (4.5) | 9.9 |
2024 | 2023 | ||||||
| Other Forvis | Other Deloitte | ||||||
| Forvis Mazars | Mazars member | Deloitte | Deloitte | member firms | Total | ||
| EUR thousand | Accountants N.V. | firms and affiliates | Accountants B.V. | Total | Accountants B.V. | and affiliates | Deloitte |
Audit of financial statements | 389.5 | 406.3 | 72.2 | 868.0 | 516.9 | 405.0 | 921.9 |
Other assurance services | 100.0 | – | – | 100.0 | 33.5 | − | 33.5 |
Tax advisory services | – | – | – | – | − | − | − |
Other non-audit services | – | – | – | – | − | − | − |
| Total | 489.5 | 406.3 | 72.2 | 968.0 | 550.4 | 405.0 | 955.4 |
2024 | 2023 | |||||
| J.A.J. van | J.A.J. van | |||||
| EUR thousand | Beurden | J. H. Hemmen | Total | Beurden | J. H. Hemmen | Total |
Short-term fixed remuneration | 590.0 | 350.0 | 940.0 | 553.3 | 342.5 | 895.8 |
Short-term variable remuneration | 291.7 | 129.8 | 421.5 | 269.6 | 111.5 | 381.1 |
Long-term variable remuneration | 33.6 | 17.0 | 50.6 | 48.9 | 23.0 | 71.9 |
| Subtotal | 915.3 | 496.8 | 1,412.1 | 871.8 | 477.0 | 1,348.8 |
Post-employment benefits and other expenses | 83.5 | 108.4 | 191.9 | 80.4 | 78.6 | 159.0 |
| Total | 998.8 | 605.2 | 1,604.0 | 952.2 | 555.6 | 1,507.8 |
EUR thousand | 2024 | 2023 |
| Supervisory Board Members: | ||
E. Slijkhuis (appointed as of 17 April 2023) | 49 | 37 |
F. van Hout | 65 | 65 |
M.J.G. Mestrom (stepped down as from 15 April 2024) | 14 | 49 |
M. Baijens (appointed as of 15 April 2024) | 37 | – |
J.T.M. van der Meijs (stepped down as from 17 April 2023) | – | 16 |
E.M. Doll | 48 | 48 |
213 | 215 |
| Share ownership by the Executive Board and the Supervisory Board | |||
31 December 2024 | 31 December 2023 | ||
Executive Board | J.A.J. van Beurden | 66,990 | 56,835 |
J.H. Hemmen | 18,283 | 11,403 | |
Supervisory Board | F. van Hout | 26,500 | 11,800 |
E. Slijkhuis | 3,500 | – | |
E. Doll | 1,000 | – |