Note | EUR million | 2025 | 2024 | Note | EUR million | 2025 | 2024 |
| Assets | Equity and liabilities | ||||||
| Non-current assets | 9,10 | Equity | |||||
1 | Property, plant and equipment | Share capital | |||||
2 | Intangible assets | Share premium | |||||
3 | Other investments and non-current | Reserves | |||||
assets | Retained earnings | ( | |||||
4 | Deferred tax assets | Total equity A | |||||
Total non-current assets | |||||||
| Liabilities | |||||||
| Current assets | 11 | Loans and borrowings | |||||
5 | Inventories | 12 | Employee benefits | ||||
Current tax assets | 4 | Deferred tax liabilities | |||||
6 | Trade and other receivables | 13 | Provisions | ||||
7 | Cash and cash equivalents | Total non-current liabilities | |||||
8 | Assets classified as held for sale | ||||||
Total current assets | 7 | Bank overdraft | |||||
11 | Loans and borrowings | ||||||
13 | Provisions | ||||||
Current tax liabilities | |||||||
14 | Trade and other payables | ||||||
Total current liabilities | |||||||
Total liabilities | |||||||
Total assets | Total equity and liabilities |
| D | |||
Note | EUR million | 2025 | 2024 |
| Other comprehensive income | |||
12 | Remeasurements of defined benefit plans A | ( | |
9 | Foreign currency translation differences for | ( | ( |
foreign operations B | |||
9 | Net change in fair value of cash flow hedges, | ( | |
net of income tax B | |||
| Other comprehensive income for the period, | |||
net of income tax | ( | ( | |
Total comprehensive income for the period C | ( |
10 | Basic earnings per share (EUR), | ||
based on weighted average | ( | ||
10 | 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) |
| D | |||
Note | EUR million | 2025 | 2024 |
19 | Revenue | ||
Other income | |||
Total revenue and other income | |||
| Changes in inventories of finished goods and work | |||
in progress | ( | ||
Raw materials and subcontracted work | |||
20 | Staff costs | ||
1, 2 | Depreciation and amortization | ||
1, 2 | Impairments of fixed assets | ||
21 | Other operating expenses | ||
Result before net finance costs | |||
22 | Finance income | ||
22 | Finance expense | ( | ( |
Share profit or loss of an associate | ( | ( | |
Profit before income tax | |||
23, 24 | Income tax expense | ( | ( |
Profit for the period continuing operations | |||
8 | Profit/ (Loss) after tax from discontinued operations | ( | |
Profit/ (Loss) 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 2024 | |||||||||
| Total comprehensive income for the period | |||||||||
Loss for the period | ( | ( | |||||||
| Other comprehensive income | |||||||||
12 | Remeasurements of defined benefit plans | ( | ( | ||||||
9 | Foreign currency translation differences | ( | ( | ||||||
| for foreign operations | |||||||||
9 | 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 | |||||||||
9 | Issue of ordinary shares | ( | |||||||
Share-based payment transactions | ( | ( | |||||||
9 | Dividends to equity holders | ( | ( | ( | |||||
9 | Appropriation of retained earnings | ( | |||||||
Balance as at 31 December 2024 | ( | ( |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (CONTINUED) | |||||||||
| 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 2025 | ( | ( | |||||||
| Total comprehensive income for the period | |||||||||
Profit for the period | |||||||||
| Other comprehensive income | |||||||||
12 | Remeasurements of defined benefit plans | ||||||||
9 | Foreign currency translation differences | ||||||||
| for foreign operations | ( | ( | |||||||
9 | 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 | |||||||||
9 | Issue of ordinary shares | ( | |||||||
9 | Own shares repurchased | ( | ( | ||||||
Share-based payment transactions | |||||||||
9 | Dividends to equity holders | ( | ( | ( | |||||
9 | Appropriation of retained earnings | ( | |||||||
Balance as at 31 December 2025 | ( | ( | ( |
FLOWS A | |||||||
Note | EUR million | 2025 | 2024 | Note | EUR million | 2025 | 2024 |
| Cash flows from operating activities | Cash flows from investing activities | ||||||
Profit/ (Loss) for the period | ( | 8 | Sale of subsidiaries, net of cash | ||||
| Adjustments for: | 1 | Purchase of property, plant and equipment | ( | ( | |||
22 | Net finance costs | 1 | Disposal of property, plant and equipment | ||||
Share profit or loss of an associate | 2 | Purchase of intangible fixed assets | ( | ( | |||
8 | Result on sale of subsidiaries before tax, non cash | ( | ( | 2 | Disposal of intangible fixed assets | ||
23 | 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 | 11 | Payments of lease liabilities | ( | ( | ||
Share-based payments | ( | 11 | Repayments of borrowings | ( | ( | ||
| Cash flows used in operations before changes | 11 | Proceeds from borrowings | |||||
in working capital | 9 | Own shares repurchased | ( | ||||
9 | 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 | ( | ||||||
Cash flows used in operations | 7 | Cash and cash equivalents as at 1 January | |||||
Effect of exchange rate fluctuations on cash held | ( | ||||||
Interest paid | ( | ( | 7 | Cash and cash equivalents as at 31 December | |||
Interest received | |||||||
Tax paid | ( | ( | |||||
Net cash flows from operating activities |
EUR million | 2025 | 2024 |
Property plant and equipment owned | 46.6 | 89.0 |
Property plant and equipment right-of-use assets | 5.8 | 7.0 |
Total | 52.4 | 96.0 |
| 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 A | (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 A | 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 |
| Property, plant and equipment owned | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2025 | |||||
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 1 January 2025 | 45.9 | 22.0 | 12.4 | 8.7 | 89.0 |
Purchases | 0.8 | 1.9 | 1.8 | 1.7 | 6.2 |
Disposals | (0.0) | (0.8) | (0.1) | (0.1) | (1.0) |
Transfers A | 1.6 | 0.9 | 1.3 | (1.9) | 1.9 |
Currency translation differences | (2.2) | (0.8) | (0.2) | (0.4) | (3.6) |
Divestments cost value A | (26.8) | (12.3) | (5.6) | (7.4) | (52.1) |
Depreciation for the year | (1.8) | (5.3) | (3.7) | (0.0) | (10.8) |
Impairments | (0.0) | (0.0) | (0.0) | - | (0.0) |
Divestments accumulated amortization and impairment losses A | 3.6 | 6.3 | 3.1 | 4.0 | 17.0 |
Carrying amount as at 31 December 2025 | 21.1 | 11.9 | 9.0 | 4.6 | 46.6 |
Costs | 56.4 | 50.3 | 50.9 | 6.1 | 163.7 |
Accumulated depreciation and impairment losses | (35.3) | (38.4) | (41.9) | (1.5) | (117.1) |
Carrying amount as at 31 December 2025 | 21.1 | 11.9 | 9.0 | 4.6 | 46.6 |
| 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 A | (15.2) | (0.2) | (4.6) | – | (20.0) |
Depreciation for the year | (1.7) | – | (0.3) | – | (2.0) |
Divestments accumulated amortization and impairment losses A | 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 |
| Balance as at 1 January 2025 | |||||
Costs | 9.1 | - | 0.8 | - | 9.9 |
Accumulated depreciation and impairment losses | (2.6) | - | (0.3) | - | (2.9) |
Carrying amount as at 1 January 2025 | 6.5 | - | 0.5 | - | 7.0 |
Purchases | 0.5 | - | 1.0 | - | 1.5 |
Disposals | (0.2) | - | (0.0) | - | (0.2) |
Currency translation differences | (0.1) | - | (0.0) | - | (0.1) |
Depreciation for the year | (1.6) | - | (0.8) | - | (2.4) |
Carrying amount as at 31 December 2025 | 5.1 | - | 0.7 | - | 5.8 |
Costs | 9.3 | - | 1.8 | - | 11.1 |
Accumulated depreciation and impairment losses | (4.2) | - | (1.1) | - | (5.3) |
Carrying amount as at 31 December 2025 | 5.1 | - | 0.7 | - | 5.8 |
| Development | ||||||
EUR million | Goodwill | costs | Software | Concessions | Other | Total |
| 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 A | (59.1) | (5.7) | (2.4) | – | (28.9) | (96.1) |
Amortization 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 A | 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 |
| Balance as at 1 January 2025 | ||||||
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 1 January 2025 | 76.5 | 4.7 | 6.6 | 0.9 | 24.1 | 112.8 |
Purchases | – | 0.5 | 3.6 | – | – | 4.0 |
Disposals | – | – | – | – | – | – |
Currency translation differences | (0.9) | (0.1) | (0.0) | (0.1) | – | (1.1) |
Divestments cost value A | (4.5) | (6.0) | (0.3) | (0.9) | – | (11.7) |
Amortization for the year | – | (0.5) | (1.5) | (0.0) | (2.3) | (4.3) |
Impairment | – | – | – | – | – | – |
Divestments accumulated amortization and impairment losses A | – | 4.2 | 0.2 | 0.1 | – | 4.5 |
Carrying amount as at 31 December 2025 | 71.1 | 2.8 | 8.6 | – | 21.8 | 104.3 |
Costs | 71.1 | 4.0 | 36.9 | – | 34.7 | 146.7 |
Accumulated amortization and impairment losses | – | (1.2) | (28.3) | – | (12.9) | (42.4) |
Carrying amount as at 31 December 2025 | 71.1 | 2.8 | 8.6 | – | 21.8 | 104.3 |
Goodwill EUR million | 2025 | 2024 |
Industrial Actuators and Controls (IAC) | 37.7 | 39.8 |
Industrial Brakes (IB) | 32.4 | 33.8 |
Mobility | 1.0 | 2.9 |
71.1 | 76.5 |
Key assumptions | Pre-tax discount rate | Terminal value growth rate | ||
2025 | 2024 | 2025 | 2024 | |
Industrial Actuators and Controls (IAC) | 12.9% | 12.3% | 1.5% | 1.5% |
Industrial Brakes (IB) | 12.9% | 12.3% | 1.5% | 1.5% |
Mobility | 17.5% | 11.0% | n/a | 1.0% |
EUR million | 2025 | 2024 |
Equity-accounted investee | 3.1 | 3.7 |
Other | 1.2 | 0.2 |
4.3 | 3.9 |
| Assets | Liabilities | Net | ||||
EUR million | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Property, plant and equipment | 0.7 | 1.0 | 2.2 | 2.4 | (1.5) | (1.4) |
Intangible assets | 1.3 | 1.3 | 8.4 | 11.3 | (7.1) | (10.0) |
Inventories | 0.6 | 1.2 | 0.3 | 0.4 | 0.3 | 0.8 |
Employee benefits | 0.5 | 0.4 | 0.1 | 0.0 | 0.4 | 0.4 |
Provisions | 0.4 | 0.0 | 0.0 | 0.0 | 0.4 | (0.0) |
Other items | 1.3 | 2.5 | 0.3 | 0.6 | 1.0 | 1.9 |
Tax value of recognized loss carry-forwards | 7.5 | 15.0 | – | 0.0 | 7.5 | 15.0 |
Deferred tax assets/liabilities | 12.3 | 21.4 | 11.3 | 14.7 | 1.0 | 6.7 |
| 2024 | |||||
| Recognized | |||||
| in other | |||||
| Recognized | comprehensive | At 31 | |||
| A | |||||
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 |
| 2025 | |||||
| Recognized | |||||
| in other | |||||
| Recognized | comprehensive | At 31 | |||
| A | |||||
Net, EUR million | At 1 January | in profit and loss | income | Divested | December |
Property, plant and equipment | (1.4) | (0.2) | 0.0 | – | (1.6) |
Intangible assets | (10.0) | 2.5 | 0.3 | – | (7.2) |
Inventories | 0.8 | (0.3) | (0.0) | (0.2) | 0.3 |
Employee benefits | 0.4 | 0.0 | – | – | 0.4 |
Provisions | (0.0) | 0.4 | – | – | 0.4 |
Other items | 1.9 | (0.2) | (0.1) | (0.4) | 1.2 |
Tax value of loss carry-forwards | 15.0 | (2.6) | (0.7) | (4.2) | 7.5 |
6.7 | (0.4) | (0.5) | (4.8) | 1.0 |
EUR million | 2025 | 2024 |
Raw materials, consumables, technical materials and packing materials | 28.8 | 37.0 |
Work in progress | 7.9 | 9.2 |
Finished goods | 7.3 | 10.6 |
Goods for resale | 0.5 | 1.7 |
44.5 | 58.5 |
EUR million | 2025 | 2024 |
Trade receivables | 19.0 | 40.3 |
Other taxes and social security | 1.2 | 1.9 |
Other receivables | 2.9 | 15.0 |
Derivatives used for hedging | − | 0.2 |
Prepayments | 0.5 | 1.2 |
23.6 | 58.6 |
EUR million | 2025 | 2024 |
Cash and cash equivalents | 29.4 | 8.5 |
Bank overdrafts | 0.0 | (1.7) |
Cash and cash equivalents in the statement of cash flows | 29.4 | 6.8 |
| A | ||
EUR million | 2025 | 2024 |
Revenues | 55.3 | 210.8 |
Expenses | 52.0 | 213.2 |
Result before remeasurements, finance costs and tax | 3.3 | (2.4) |
Remeasurement of assets to fair value less cost to sell | (0.2) | (5.1) |
Financial income and expenses | (1.5) | (4.3) |
Income tax | (1.0) | 2.9 |
Profit/ (loss) before result on sale | 0.6 | (8.9) |
Result on sale after tax | 5.3 | (4.0) |
Profit/ (loss) after tax from discontinued operations | 5.9 | (12.9) |
| A | ||
EUR million | 2025 | 2024 |
Cash flows from operating activities | 1.1 | (11.6) |
Cash flows from investing activities | (0.9) | (13.3) |
Cash flows from financing activities | (2.4) | 13.9 |
Net cash flows from discontinued operations | (2.2) | (11.0) |
| A | ||
EUR million | 2025 | 2024 |
Basic earnings per share from discontinued operations (in euro) | 0.38 | (0.84) |
Diluted earnings per share from discontinued operations (in euro) | 0.37 | (0.84) |
| Capital and share premium | ||||||
Shares entitled to dividend | Shares owned by Kendrion | Total number of issued shares | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
As at 1 January | 15,500,057 | 15,276,014 | − | − | 15,500,057 | 15,276,014 |
Issued shares (share dividend) | 300,467 | 211,787 | − | − | 300,467 | 211,787 |
Issued shares (share plan) | 6,903 | 12,256 | − | − | 6,903 | 12,256 |
Repurchased shares | (185,333) | − | 185,333 | − | − | − |
As at 31 December | 15,622,094 | 15,500,057 | 185,333 | − | 15,807,427 | 15,500,057 |
EUR million | 2025 | 2024 |
40,000,000 ordinary shares of EUR 2.00 | 80.0 | 80.0 |
| Issued share capital | ||
Balance at 1 January 2025: 15,500,057 ordinary shares (2024: 15,276,014) | 31.0 | 30.6 |
Balance at 31 December 2025: 15,807,427 ordinary shares (2024: 15,500,057) | 31.6 | 31.0 |
| Share premium | ||
EUR million | 2025 | 2024 |
Balance as at 1 January | 37.1 | 37.3 |
Dividend payment | (3.1) | (2.7) |
Share premium on issued shares | 2.5 | 2.5 |
Balance as at 31 December | 36.5 | 37.1 |
EUR million | 2025 | 2024 |
22.8 | 6.8 |
EUR million | 2025 | 2024 |
11.0 | 7.0 |
EUR million | 2025 | 2024 |
Net result attributable to ordinary shareholders | 19.5 | (4.5) |
In thousands of shares | 2025 | 2024 |
Issued ordinary shares at 1 January | 15.500 | 15,276 |
Effect of shares issued as share dividend | 300 | 212 |
Effect of shares issued as share plan | 7 | 12 |
Ordinary shares outstanding at 31 December | 15.807 | 15,500 |
Weighted average number of ordinary shares entitled to dividend | 15.690 | 15,425 |
Basic earnings per share (EUR), based on ordinary shares outstanding at 31 December | 1.24 | (0.29) |
Basic earnings per share (EUR), based on weighted average | 1.24 | (0.29) |
EUR million | 2025 | 2024 |
Net profit attributable to ordinary shareholders | 19.5 | (4.5) |
Effect of dilution | (0.0) | (0.0) |
Net profit attributable to ordinary shareholders (diluted) | 19.5 | (4.5) |
In thousands of shares | 2025 | 2024 |
Weighted average number of ordinary shares entitled to dividend | 15,690 | 15,425 |
Weighted average numbers of ordinary shares (diluted) | 15,787 | 15,631 |
Basic earnings per share (EUR), based on weighted average (diluted) | 1.24 | (0.29) |
EUR million | 2025 | 2024 |
| Non-current liabilities | ||
Bank syndicate loans | − | 13.1 |
Schuldschein loans | 52.4 | 72.2 |
Lease liabilities | 4.9 | 5.7 |
Other loans | − | 6.8 |
57.3 | 97.8 |
EUR million | 2025 | 2024 |
| Current liabilities | ||
Current portion lease liabilities | 1.8 | 2.2 |
Current portion loans | 0.6 | 10.2 |
2.4 | 12.4 |
| 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 A | – | – | (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 |
| Bank syndicate | Schuldschein | Lease | |||
| EUR million | loans | loans | liabilities | Other loans | Total 2025 |
Carrying amount as at 1 January 2025 | 13.1 | 72.2 | 7.9 | 17.0 | 110.2 |
New liabilities | 20.0 | − | 1.5 | − | 21.5 |
Repayments | (33.1) | (20.0) | (2.4) | (3.3) | (58.8) |
Foreign currency translation differences for foreign operations | − | − | (0.1) | (1.2) | (1.3) |
Divestments A | − | − | − | (11.9) | (11.9) |
Other movements | − | 0.2 | (0.2) | − | 0.0 |
Carrying amount as at 31 December 2025 | − | 52.4 | 6.7 | 0.6 | 59.7 |
EUR million | 2025 | 2024 |
< 1 year | 1.8 | 2.2 |
1 - 5 years | 4.9 | 5.6 |
> 5 years | − | 0.1 |
6.7 | 7.9 |
EUR million | 2025 | 2024 |
Present value of unfunded obligations | 4.7 | 5.0 |
Present value of funded obligations | 0.7 | 0.8 |
Fair value of plan assets | (0.2) | (0.2) |
Recognized net liability for defined benefit obligations | 5.2 | 5.6 |
Liability for long-service leave and anniversaries | 2.3 | 2.3 |
Total employee benefits | 7.5 | 7.9 |
Non current portion | 6.8 | 7.1 |
Current portion A | 0.7 | 0.8 |
Defined benefit obligation | Fair value of plan assets | Net defined benefit liability | ||||
EUR million | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Balance as at 1 January | 5.8 | 8.2 | 0.2 | 0.8 | 5.6 | 7.4 |
| Included in statement | ||||||
| of comprehensive income | ||||||
Current service cost | − | – | − | – | − | – |
Past service cost | − | – | − | – | − | – |
Interest cost (income) | 0.2 | 0.2 | 0.0 | 0.0 | 0.2 | 0.2 |
0.2 | 0.2 | 0.0 | 0.0 | 0.2 | 0.2 | |
| Included in OCI | ||||||
| Remeasurement loss (gain): | ||||||
| - Actuarial loss (gain) arising from: | ||||||
- Demographic assumptions | 0.0 | 0.0 | − | 0.0 | 0.0 | 0 |
- Financial assumptions | (0.1) | 0.3 | − | – | (0.1) | 0.3 |
- Experience adjustment | 0.0 | 0.1 | − | – | 0.0 | 0.1 |
| - Return on plan assets excluding | ||||||
interest income | − | – | 0.0 | – | 0.0 | – |
Effect of movements in exchange rates | − | – | 0.0 | – | 0.0 | – |
(0.1) | 0.4 | 0.0 | 0.0 | (0.1) | 0.4 | |
Other Contributions paid by the employer | − | – | − | – | − | – |
Divestments A | − | (2.6) | − | (0.6) | − | (2.0) |
Benefits paid | (0.5) | (0.4) | − | 0.0 | (0.5) | (0.4) |
(0.5) | (3.0) | − | (0.6) | (0.5) | (2.4) | |
Balance as at 31 December | 5.4 | 5.8 | 0.2 | 0.2 | 5.2 | 5.6 |
EUR million | 2025 | 2024 |
Staff costs | 0.0 | 0.0 |
Net finance costs | 0.2 | 0.2 |
0.2 | 0.2 |
2025 | 2024 | |
Discount rate as at 31 December | 3.0% | 3.3% |
Future pension increases | 1.9% | 2.2% |
EUR million | 2025 | 2024 |
Bonds | 0.2 | 0.2 |
Equity | 0.0 | 0.0 |
Real estate | 0.0 | 0.0 |
Government loans | 0.0 | 0.0 |
Total | 0.2 | 0.2 |
Sensitivity analysis | Defined benefit obligation | |
EUR million | Increase | Decrease |
Discount rate (0.5 percent) | (0.2) | 0.2 |
Future salary growth (1.0 percent) | 0.0 | 0.0 |
Future pension (1.0 percent) | 0.3 | (0.2) |
Future mortality (1.0 percent) | (0.0) | 0.0 |
EUR million | 2025 | 2024 |
Balance as at 1 January | 6.1 | 0.7 |
Provisions made during the period | 1.8 | 5.5 |
Provisions transferred/used during the period | (4.7) | (0.1) |
Provisions released during the period | (0.6) | (0.0) |
Balance as at 31 December | 2.6 | 6.1 |
Non-current portion | 2.6 | 0.9 |
| The addition to the provision in 2025 includes an amount recognized for the remediation of soil contamination by Kendrion OG GmbH . The total costs |
EUR million | 2025 | 2024 |
Trade payables | 14.3 | 35.4 |
Other taxes and social security contributions | 2.0 | 2.8 |
Derivatives used for hedging | 0.2 | 0.5 |
Non-trade payables | 7.5 | 8.5 |
Contract liabilities | 0.2 | 0.2 |
Accrued expenses | 9.5 | 11.5 |
33.7 | 58.9 |
EUR million | 2025 | 2024 |
Cash and cash equivalents | 29.4 | 8.5 |
Other long-term investments | 1.2 | 0.2 |
Trade and other receivables | 23.6 | 58.6 |
Total | 54.2 | 67.3 |
2025 | 2024 | |||
EUR million | Gross | Provision | Gross | Provision |
Within the term of payment | 15.8 | − | 33.9 | – |
0 – 30 days due | 2.9 | − | 4.1 | – |
31 – 60 days due | 0.2 | − | 0.8 | – |
> 60 days due | 0.6 | (0.5) | 1.8 | (0.3) |
Total trade receivables | 19.5 | (0.5) | 40.6 | (0.3) |
31 December 2025 | 2025 | ||||||
| External | Internal | 12-month | Gross carrying | Loss | Net carrying | ||
| Note | credit rating | credit rating | or lifetime ECL | amount | allowance | amount | |
Trade receivables | 6 | N/A | Low risk A | Lifetime ECL | 19.5 | (0.5) | 19.0 |
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 | 6 | N/A | Low risk A | Lifetime ECL | 40.6 | (0.3) | 40.3 |
| 31 December 2025 | 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 | – | – | – | – | – | – | – |
Schuldschein loans | (52.4) | (54.9) | (0.9) | (0.9) | (53.1) | – | – |
Lease liabilities | (6.7) | (7.4) | (1.0) | (1.0) | (1.6) | (3.5) | (0.3) |
Bank overdrafts | 0.0 | 0.0 | – | – | – | – | – |
Other loans and borrowings | (0.6) | (0.6) | (0.3) | (0.3) | – | – | – |
Trade and other payables | (33.7) | (33.7) | (33.7) | – | – | – | – |
| Derivative financial assets / liabilities | |||||||
Interest rate swap contracts | (0.2) | (0.3) | (0.3) | (0.0) | (0.0) | – | – |
Forward exchange contracts | – | – | – | – | – | – | – |
Total | (93.6) | (96.9) | (36.2) | (2.2) | (54.7) | (3.5) | (0.3) |
| 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) | – | – | – | – |
| 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 | (170.6) | (182.0) | (85.4) | (11.0) | (7.1) | (77.2) | (1.3) |
2025 | 2024 | ||||||
| Nominal | Year of | Carrying | Carrying | ||||
| Currency | interest | redemption | Fair value | amount | Fair value | amount | |
Bank syndicate loans | EUR | IBOR + 1.6% | 2027 | – | – | 13.1 | 13.1 |
Schuldschein | EUR | IBOR + 1.2% | 2027 | 52.4 | 52.4 | 72.2 | 72.2 |
Other loans | EUR | 1.40% | 2026 | 0.6 | 0.6 | 17.0 | 17.0 |
Bank overdrafts | EUR | IBOR + 1.6% | 2027 | 0.0 | 0.0 | 1.7 | 1.7 |
Lease liabilities | Various | 0.9% - 8.3% | Various | 6.7 | 6.7 | 7.9 | 7.9 |
Total interest-bearing debt | 59.7 | 59.7 | 111.9 | 111.9 |
31 December 2025 | Equity | Result |
US dollar | 1.6 | 0.1 |
Chinese yuan | (0.1) | (0.0) |
Romanian lei | 1.5 | 0.3 |
Indian rupee | 0.3 | 0.1 |
31 December 2024 | Equity | Result |
US dollar | 1.1 | (0.3) |
Chinese yuan | 4.8 | 0.1 |
Romanian lei | 1.2 | (0.1) |
Indian rupee | 0.2 | (0.1) |
Value of EUR | At 31 December 2025 | At 31 December 2024 | Average over 2025 |
Chinese yuan | 8.2262 | 7.5833 | 8.0576 |
US dollar | 1.1750 | 1.0389 | 1.1218 |
Romanian lei | 5.0968 | 4.9743 | 5.0399 |
Swedish krona | 10.8215 | 11.4590 | 11.0692 |
Indian rupee | 105.5966 | 88.9363 | 97.7422 |
2025 | 2024 | |||
EUR million | Carrying amount | Fair value | Carrying amount | Fair value |
| Assets carried at amortized costs | ||||
Receivables | 23.0 | 23.0 | 61.8 | 61.8 |
Cash and cash equivalents | 29.4 | 29.4 | 8.5 | 8.5 |
Held to maturity investments | – | – | 0.2 | 0.2 |
52.4 | 52.4 | 70.5 | 70.5 | |
| Liabilities carried at amortized costs | ||||
Bank syndicate loans | – | – | (13.1) | (13.1) |
Schuldschein loans | (52.4) | (52.4) | (72.2) | (72.2) |
Other loans | (0.6) | (0.6) | (17.0) | (17.0) |
Lease liabilities | (6.7) | (6.7) | (7.9) | (7.9) |
Bank overdraft | 0.0 | 0.0 | (1.7) | (1.7) |
Trade and other payables (excluding current tax liabilities) | (33.7) | (33.7) | (58.9) | (58.9) |
(93.4) | (93.4) | (170.8) | (170.8) | |
| Assets / (Liabilities) carried at fair value | ||||
Interest derivatives | (0.2) | (0.2) | 0.2 | 0.2 |
Forward exchange contracts | – | – | 0.0 | 0.0 |
(0.2) | (0.2) | 0.2 | 0.2 |
2025 | 2024 | |
Derivatives | 2.1% | 2.7% |
Leases | 5.0% | 5.0% |
Bank syndicate loans | 3.7% | 4.5% |
Schulschein loans | 3.4% | 3.6% |
Other loans | 1.4% | 3.1% |
Level 1 | Level 2 | Level 3 | Total | |
| 31 December 2025 | ||||
Derivative contracts used for hedging | – | (0.2) | – | (0.2) |
Total | – | (0.2) | – | (0.2) |
| 31 December 2024 | ||||
Derivative contracts used for hedging | – | (0.2) | – | (0.2) |
Total | – | (0.2) | – | (0.2) |
The Netherlands | Germany | Other | European countries | |||
EUR million | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Revenue from transactions with third parties | 14.2 | 15.5 | 164.3 | 175.4 | 49.2 | 39.3 |
| Other non-current assets | 21.6 | 22.5 | 115.3 | 125.9 | 11.2 | 7.8 |
Deferred tax assets | 0.6 | 1.0 | 9.1 | 11.3 | 0.8 | 0.2 |
Net liability for defined benefit obligations | − | − | 4.3 | 4.6 | 0.2 | 0.2 |
Asia | The Americas | Consolidated | ||||
| A | A | |||||
EUR million | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Revenue from transactions with third parties | 3.0 | 2.7 | 14.8 | 14.6 | 245.5 | 247.5 |
Other non-current assets | 1.5 | 43.2 | 11.4 | 13.3 | 161.0 | 212.7 |
Deferred tax assets | − | 6.5 | 1.8 | 2.4 | 12.3 | 21.4 |
Net liability for defined benefit obligations | − | − | − | − | 4.5 | 4.8 |
| A | ||
EUR million | 2025 | 2024 |
Germany | 120.6 | 116.0 |
Other European countries | 87.6 | 91.6 |
Asia | 16.6 | 18.9 |
The Americas | 18.7 | 19.1 |
Other countries | 2.0 | 1.9 |
Total | 245.5 | 247.5 |
| A |
Industrial | Mobility | Consolidated | ||||
| B | B | B | ||||
EUR million | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Revenue from transactions with third parties | 204.1 | 207.6 | 41.4 | 39.9 | 245.5 | 247.5 |
Inter-segment revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EBITDA A | 29.9 | 29.6 | 6.4 | 1.0 | 36.3 | 30.6 |
EBITDA as a % of revenue A | 14.6% | 14.3% | 15.4% | 2.5% | 14.8% | 12.4% |
Normalized EBITDA A | 31.6 | 30.3 | 6.5 | 2.9 | 38.1 | 33.2 |
Normalized EBITDA as a % of revenue A | 15.5% | 14.6% | 15.7% | 7.3% | 15.5% | 13.4% |
Reportable segment assets | 214.1 | 261.7 | 58.1 | 103.1 | 272.2 | 364.8 |
Reportable segment employees (FTE) | 1,068 | 1,101 | 201 | 258 | 1,269 | 1,359 |
| B | ||
EUR million | 2025 | 2024 |
Revenue from serial produced goods | 243.3 | 245.2 |
Revenue from engineering and samples | 2.2 | 2.3 |
Total | 245.5 | 247.5 |
| A | ||
EUR million | 2025 | 2024 |
Wages and salaries | 69.9 | 68.0 |
Social security charges | 12.0 | 11.9 |
Temporary personnel | 2.3 | 2.8 |
Contributions to defined contribution plans | 1.0 | 1.2 |
Expenses related to defined benefit plans | 0.0 | 0.0 |
Increase in liability for long-service leave | 0.0 | (0.1) |
Other costs of personnel | 2.4 | 2.5 |
87.6 | 86.3 |
| A | ||
EUR million | 2025 | 2024 |
Increase/(Decrease) in provision for doubtful debts | 0.2 | 0.5 |
Premises costs | 5.1 | 4.9 |
Maintenance expenses | 4.6 | 4.1 |
Transport expenses | 1.4 | 1.3 |
Consultancy expenses | 3.2 | 2.8 |
Sales and promotion expenses | 0.8 | 0.7 |
Car, travel and representation costs | 1.4 | 1.3 |
Insurance | 1.3 | 1.7 |
Other | 1.0 | 0.6 |
19.0 | 17.9 |
| A | ||
EUR million | 2025 | 2024 |
Interest income | 0.1 | 0.1 |
Net exchange gain | 0.0 | – |
Finance income | 0.1 | 0.1 |
Interest expenses | (3.1) | (2.8) |
Interest expenses related to lease liabilities | (0.5) | (0.5) |
Interest expenses related to employee benefits | (0.2) | (0.2) |
Net exchange loss | − | (0.5) |
Finance expense | (3.8) | (4.0) |
Net financing costs | (3.7) | (3.9) |
| A | ||
EUR million | 2025 | 2024 |
Current tax charge | 4.3 | 4.6 |
Deferred tax charge | (0.6) | (2.4) |
Total corporation tax expenses in the income statement | 3.7 | 2.2 |
Reconciliation effective tax rate | Reconciliation in EUR million | ||||
| A | A | ||||
2025 | 2024 | 2025 | 2024 | ||
Profit before income tax | 17.3 | 10.6 | |||
Income tax expense at local corporation tax rate | 25.8% | 25.8% | 4.5 | 2.7 | |
Effect of tax rates in foreign jurisdictions | (3.8)% | (2.9)% | (0.5) | (0.4) | |
Non-deductible expenses | 2.7% | 2.3% | 0.3 | 0.3 | |
Tax exempt income | (0.1)% | 0.0% | 0.0 | 0.0 | |
Changes in tax rate | – | (4.6)% | (0.8) | – | |
Changes in estimates related to prior years | (5.2)% | 0.3% | 0.1 | (0.5) | |
Current-year losses for which no deferred tax asset is recognized | (1.0)% | – | – | (0.1) | |
Other movements | 1.8% | 0.5% | 0.1 | 0.2 | |
20.4% | 21.4% | 3.7 | 2.2 |
EUR thousand | 2025 | 2024 |
Short-term benefits | 1,881.4 | 1,607.4 |
Post-employment benefits | 141.1 | 158.9 |
Other long-term benefits | − | − |
Share-based payments | 140.3 | 50.6 |
Termination benefits | − | − |
2,162.8 | 1,816.9 |
CEO (J.A.J. van Beurden) | Number of shares | Expiry vesting period | Expiry holding period |
2025 | 33,218 | Expiry performance period 2025-2027 | End of 2029 |
2024 | 30,596 | Expiry performance period 2024-2026 | End of 2028 |
2023 | 4,406 | Expiry performance period 2023-2025 | End of 2027 |
2022 | 3,229 | Expiry performance period 2022-2024 | End of 2026 |
2021 | 4,049 | Expiry performance period 2021-2023 | End of 2025 |
CFO (J.H. Hemmen) | Number of shares | Expiry vesting period | Expiry holding period |
2025 | 16,421 | Expiry performance period 2025-2027 | End of 2029 |
2024 | 15,126 | Expiry performance period 2024-2026 | End of 2028 |
2023 | 2,273 | Expiry performance period 2023-2025 | End of 2027 |
2022 | 1,639 | Expiry performance period 2022-2024 | End of 2026 |
2021 | 1,906 | Expiry performance period 2021-2023 | End of 2025 |
2025 | 2024 | ||||||
| Other Forvis | Other Forvis | ||||||
| Forvis Mazars | Mazars member | Forvis Mazars | Mazars member | Deloitte | |||
| EUR thousand | Accountants N.V. | firms and affiliates | Total | Accountants N.V. | firms and affiliates | Accountants B.V. | Total |
Audit of financial statements | 618.7 | 250.5 | 869.2 | 389.5 | 406.3 | 72.2 | 868.0 |
Other assurance services | 65.0 | − | 65.0 | 100.0 | – | – | 100.0 |
Tax advisory services | − | − | − | – | – | – | – |
Other non-audit services | − | − | − | – | – | – | – |
Total | 683.7 | 250.5 | 934.2 | 489.5 | 406.3 | 72.2 | 968.0 |