2 | ||
CMB.TECH |
Financial Report HY 2025 |
3 | ||
CMB.TECH |
Financial Report HY 2025 |
4 | ||
CMB.TECH |
Financial Report HY 2025 |
5 | ||
CMB.TECH |
Financial Report HY 2025 |
6 | ||
CMB.TECH |
Financial Report HY 2025 |
Note |
June 30, 2025 |
December 31, 2024 |
||||
ASSETS |
||||||
Non-current assets |
||||||
Vessels |
12 |
6,306,131 |
2,617,484 |
|||
Assets under construction |
12 |
746,330 |
628,405 |
|||
Right-of-use assets |
12 |
202,564 |
1,910 |
|||
Other tangible assets |
12 |
23,741 |
21,628 |
|||
Prepayments |
12 |
876 |
1,657 |
|||
Intangible assets |
13 |
16,675 |
16,187 |
|||
Goodwill |
13 |
172,350 |
— |
|||
Receivables |
20 |
89,211 |
75,076 |
|||
Investments |
25 |
117,948 |
61,806 |
|||
Deferred tax assets |
- |
8,648 |
10,074 |
|||
Total non-current assets |
7,684,474 |
3,434,227 |
7 | ||
CMB.TECH |
Financial Report HY 2025 |
Current assets |
||||||
Inventory |
21 |
58,340 |
26,500 |
|||
Trade and other receivables |
22 |
422,893 |
235,883 |
|||
Current tax assets |
- |
4,465 |
3,984 |
|||
Cash and cash equivalents |
- |
155,048 |
38,869 |
|||
640,746 |
305,236 |
|||||
Non-current assets held for sale |
8 |
74,154 |
165,583 |
|||
Total current assets |
714,900 |
470,819 |
||||
TOTAL ASSETS |
8,399,374 |
3,905,046 |
||||
EQUITY and LIABILITIES |
||||||
Equity |
||||||
Share capital |
- |
239,148 |
239,148 |
|||
Share premium |
- |
460,486 |
460,486 |
|||
Translation reserve |
14 |
9,285 |
(2,045) |
|||
Hedging reserve |
14 |
351 |
2,145 |
|||
Treasury shares |
14 |
(284,508) |
(284,508) |
|||
Retained earnings |
- |
902,569 |
777,098 |
|||
Equity attributable to owners of the Company |
1,327,331 |
1,192,324 |
||||
Non-controlling interest |
1,225,511 |
— |
||||
Total equity |
2,552,842 |
1,192,324 |
||||
Non-current liabilities |
||||||
Bank loans |
16 |
3,660,298 |
1,450,869 |
|||
Other notes |
16 |
199,217 |
198,887 |
|||
Other borrowings |
16 |
1,200,179 |
667,361 |
|||
Lease liabilities |
16 |
4,108 |
1,451 |
|||
Other payables |
17 |
1,580 |
— |
|||
Employee benefits |
- |
1,072 |
1,060 |
|||
Deferred tax liabilities |
- |
495 |
438 |
|||
Total non-current liabilities |
5,066,949 |
2,320,066 |
||||
Current liabilities |
||||||
Trade and other payables |
17 |
191,894 |
79,591 |
|||
Current tax liabilities |
- |
9,644 |
9,104 |
|||
Bank loans |
16 |
352,666 |
201,937 |
|||
Other notes |
16 |
3,733 |
3,733 |
|||
Other borrowings |
16 |
105,933 |
95,724 |
|||
Lease liabilities |
16 |
115,588 |
2,293 |
|||
Provisions |
23 |
125 |
274 |
|||
Total current liabilities |
779,583 |
392,656 |
||||
TOTAL EQUITY and LIABILITIES |
8,399,374 |
3,905,046 |
||||
8 | ||
CMB.TECH |
Financial Report HY 2025 |
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim
financial statements
| ||||||
9 | ||
CMB.TECH |
Financial Report HY 2025 |
Note |
2025 |
2024 |
||||||
Jan. 1 - Jun. 30, 2025 |
Jan. 1 - Jun. 30, 2024 |
|||||||
Shipping income |
||||||||
Revenue |
9 |
622,852 |
492,377 |
|||||
Gains on disposal of vessels/other tangible assets |
12 |
103,791 |
502,547 |
|||||
Other operating income |
9 |
20,155 |
38,245 |
|||||
Total shipping income |
746,798 |
1,033,169 |
||||||
Operating expenses |
||||||||
Raw materials and consumables |
- |
(5,128) |
(1,678) |
|||||
Voyage expenses and commissions |
10 |
(123,742) |
(85,903) |
|||||
Vessel operating expenses |
10 |
(175,473) |
(100,013) |
|||||
Charter hire expenses |
- |
(1,620) |
(17) |
|||||
Depreciation tangible assets |
12 |
(162,767) |
(80,529) |
|||||
Amortisation intangible assets |
13 |
(1,602) |
(1,348) |
|||||
Impairment losses |
- |
(3,573) |
— |
|||||
General and administrative expenses |
10 |
(56,395) |
(36,287) |
|||||
Total operating expenses |
(530,300) |
(305,775) |
||||||
RESULT FROM OPERATING ACTIVITIES |
216,498 |
727,394 |
||||||
Finance income |
11 |
25,707 |
23,416 |
|||||
Finance expenses |
11 |
(208,147) |
(69,396) |
|||||
Net finance expenses |
(182,440) |
(45,980) |
||||||
Share of profit (loss) of equity accounted investees (net
of income tax)
|
25 |
1,571 |
2,570 |
|||||
PROFIT (LOSS) BEFORE INCOME TAX |
35,629 |
683,984 |
||||||
Income tax benefit (expense) |
- |
(2,840) |
(4,364) |
|||||
PROFIT (LOSS) FOR THE PERIOD |
32,789 |
679,620 |
||||||
Attributable to: |
||||||||
Owners of the company |
15 |
51,766 |
679,620 |
|||||
Non-controlling interest |
(18,977) |
— |
||||||
Basic earnings per share |
15 |
0.27 |
3.43 |
|||||
Diluted earnings per share |
15 |
0.27 |
3.43 |
|||||
Weighted average number of shares (basic) |
15 |
194,216,835 |
197,886,375 |
|||||
Weighted average number of shares (diluted) |
15 |
194,216,835 |
197,886,375 |
|||||
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial
statements
| ||||||||
10 | ||
CMB.TECH |
Financial Report HY 2025 |
Note |
2025 |
2024 |
||||||
Jan. 1 - Jun. 30,
2025
|
Jan. 1 - Jun. 30,
2024
|
|||||||
Profit/(loss) for the period |
32,789 |
679,620 |
||||||
Other comprehensive income (expense), net of tax |
||||||||
Items that will never be reclassified to profit or loss: |
||||||||
Remeasurements of the defined benefit liability (asset) |
- |
— |
182 |
|||||
Items that are or may be reclassified to profit or loss: |
||||||||
Foreign currency translation differences |
- |
11,330 |
(309) |
|||||
Cash flow hedges - effective portion of changes in fair
value
|
14 |
(1,794) |
1,268 |
|||||
Other comprehensive income (expense), net of tax |
9,536 |
1,141 |
||||||
Total comprehensive income (expense) for the
period
|
42,325 |
680,761 |
||||||
Attributable to: |
||||||||
Owners of the company |
61,302 |
680,761 |
||||||
Non-controlling interest |
(18,977) |
— |
||||||
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial
statements
| ||||||||
11 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Note |
Share
capital
|
Share
premium
|
Trans-
lation
reserve
|
Hedging
reserve
|
Treasury
shares
|
Retained
earnings
|
Equity
attributable
to owners of
the Company
|
Non-
controlling
interest
|
Total
equity
|
Balance at January 1, 2024 |
239,148 |
1,466,529 |
235 |
1,140 |
(157,595) |
807,916 |
2,357,373 |
— |
2,357,373 |
|
Profit (loss) for the period |
— |
— |
— |
— |
— |
— |
679,620 |
679,620 |
— |
679,620 |
Total other comprehensive
income (expense)
|
— |
— |
— |
(309) |
1,268 |
— |
182 |
1,141 |
— |
1,141 |
Total comprehensive income
(expense)
|
— |
— |
(309) |
1,268 |
— |
679,802 |
680,761 |
— |
680,761 |
|
Transactions with owners of
the company
|
||||||||||
Business Combination |
24 |
— |
— |
— |
— |
— |
(796,970) |
(796,970) |
— |
(796,970) |
Dividends to equity holders |
— |
— |
(835,132) |
— |
— |
— |
(52,439) |
(887,571) |
— |
(887,571) |
Treasury shares acquired |
— |
— |
— |
— |
— |
(126,913) |
— |
(126,913) |
— |
(126,913) |
Total transactions with
owners
|
— |
(835,132) |
— |
— |
(126,913) |
(849,409) |
(1,811,454) |
— |
(1,811,454) |
|
Balance at June 30, 2024 |
239,148 |
631,397 |
(74) |
2,408 |
(284,508) |
638,309 |
1,226,680 |
— |
1,226,680 |
12 | ||
CMB.TECH |
Financial Report HY 2025 |
Note |
Share
capital
|
Share
premium
|
Trans-
lation
reserve
|
Hedging
reserve
|
Treasury
shares
|
Retained
earnings
|
Equity
attributable
to owners of
the Company
|
Non-
controlling
interest
|
Total
equity
|
|
Balance at January 1, 2025 |
239,148 |
460,486 |
(2,045) |
2,145 |
(284,508) |
777,098 |
1,192,324 |
— |
1,192,324 |
|
Profit (loss) for the period |
— |
— |
— |
— |
— |
— |
51,766 |
51,766 |
(18,977) |
32,789 |
Total other comprehensive
income (expense)
|
14 |
— |
— |
11,330 |
(1,794) |
— |
— |
9,536 |
— |
9,536 |
Total comprehensive income
(expense)
|
— |
— |
11,330 |
(1,794) |
— |
51,766 |
61,302 |
(18,977) |
42,325 |
|
Transactions with owners of
the company
|
||||||||||
Business Combination - initial
purchase
|
24 |
— |
— |
— |
— |
— |
— |
1,460,354 |
1,460,354 |
|
Business Combination -
subsequent purchases
|
24 |
— |
— |
— |
— |
— |
73,705 |
73,705 |
(210,771) |
(137,066) |
Dividends to non-controlling
interest
|
14 |
— |
— |
— |
— |
— |
— |
(5,095) |
(5,095) |
|
Total transactions with
owners
|
— |
— |
— |
— |
— |
73,705 |
73,705 |
1,244,488 |
1,318,193 |
|
Balance at June 30, 2025 |
239,148 |
460,486 |
9,285 |
351 |
(284,508) |
902,569 |
1,327,331 |
1,225,511 |
2,552,842 |
|
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial statements | ||||||||||
13 | ||
CMB.TECH |
Financial Report HY 2025 |
Note |
2025 |
2024 |
||||||
(in thousands of USD) |
Jan. 1 - Jun. 30,
2025
|
Jan. 1 - Jun. 30,
2024
|
||||||
Cash flows from operating activities |
||||||||
Profit (loss) for the period |
32,789 |
679,620 |
||||||
Adjustments for: |
247,711 |
(392,766) |
||||||
Depreciation of tangible assets |
12 |
162,767 |
80,529 |
|||||
Amortisation of intangible assets |
13 |
1,602 |
1,348 |
|||||
Impairment losses (reversals) |
- |
3,573 |
— |
|||||
Provisions |
- |
(149) |
(163) |
|||||
Income tax (benefits)/expenses |
- |
2,840 |
4,364 |
|||||
Share of profit of equity-accounted investees, net of
tax
|
25 |
(1,571) |
(2,570) |
|||||
Net finance expense |
11 |
182,440 |
45,980 |
|||||
(Gain)/loss on disposal of assets |
12 |
(103,791) |
(502,547) |
|||||
(Gain)/loss on disposal of subsidiaries |
9 |
— |
(19,707) |
|||||
Changes in working capital requirements |
(63,149) |
12,767 |
||||||
Change in cash guarantees |
- |
(2,736) |
(44,494) |
|||||
Change in inventory |
21 |
(7,860) |
757 |
|||||
Change in receivables from contracts with customers |
22 |
5,156 |
45,353 |
|||||
Change in accrued income |
22 |
(4,044) |
3,770 |
|||||
Change in deferred charges |
22 |
(44,064) |
4,002 |
|||||
Change in other receivables |
22 |
17,102 |
8,356 |
|||||
Change in trade payables |
17 |
37,373 |
3,331 |
|||||
Change in accrued payroll |
17 |
518 |
(865) |
|||||
Change in accrued expenses |
17 |
(43,814) |
(15,216) |
|||||
Change in deferred income |
17 |
10,868 |
1,735 |
|||||
Change in other payables |
- |
(31,648) |
6,038 |
|||||
Income taxes paid during the period |
- |
(1,296) |
(4,253) |
|||||
Interest paid |
- |
(146,037) |
(54,637) |
|||||
Interest received |
- |
3,080 |
13,910 |
|||||
Dividends received from other investments |
25 |
4,276 |
— |
|||||
Net cash from (used in) operating activities |
77,374 |
254,641 |
||||||
Acquisition of vessels and vessels under construction |
12 |
(547,113) |
(444,570) |
|||||
Proceeds from the sale of vessels |
12 |
262,974 |
1,511,765 |
|||||
Acquisition of other tangible assets |
12 |
(828) |
(3,077) |
|||||
Acquisition of intangible assets |
13 |
(1,343) |
(386) |
|||||
Proceeds from the sale of other (in)tangible assets |
12 |
— |
2,000 |
|||||
Net cash on deconsolidation / sale of subsidiaries |
- |
— |
822 |
|||||
Investments in other companies |
20 |
— |
(45,000) |
|||||
Loans from (to) related parties |
25 |
(1,331) |
— |
14 | ||
CMB.TECH |
Financial Report HY 2025 |
Repayment of loans from related parties |
- |
— |
(79,930) |
|||||
Acquisition of a subsidiary, net of cash acquired |
24 |
(1,098,897) |
(1,149,886) |
|||||
Lease payments received from finance leases |
- |
933 |
782 |
|||||
Net cash from (used in) investing activities |
(1,385,605) |
(207,480) |
||||||
(Purchase of) Proceeds from sale of treasury shares |
14 |
— |
(126,913) |
|||||
Proceeds from new borrowings |
16 |
2,474,701 |
1,365,022 |
|||||
Repayment of borrowings |
16 |
(703,016) |
(206,701) |
|||||
Repayment of lease liabilities |
16 |
(9,686) |
(32,291) |
|||||
Repayment of commercial paper |
16 |
(142,007) |
(213,545) |
|||||
Repayment of sale and leaseback |
16 |
(29,888) |
(8,902) |
|||||
Transaction costs related to issue of loans and
borrowings
|
16 |
(23,128) |
(4,477) |
|||||
Dividends paid |
14 |
(5,395) |
(903,331) |
|||||
Acquisition of non-controlling interest |
24 |
(137,066) |
— |
|||||
Net cash from (used in) financing activities |
1,424,516 |
(131,138) |
||||||
Net increase (decrease) in cash and cash
equivalents
|
116,285 |
(83,977) |
||||||
Net cash and cash equivalents at the beginning of the
period
|
- |
38,869 |
429,370 |
|||||
Effect of changes in exchange rates |
- |
(106) |
(1,494) |
|||||
Net cash and cash equivalents at the end of the
period
|
- |
155,048 |
343,899 |
|||||
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial
statements
| ||||||||
15 | ||
CMB.TECH |
Financial Report HY 2025 |
Note 1 - Reporting entity |
Note 2 - Basis of preparation |
Note 3 - Use of judgements and estimates |
Note 4 - Changes in significant accounting policies |
Note 5 - Changes in consolidation scope |
Note 6 - Significant events |
Note 7 - Segment reporting |
Note 8 - Assets held for sale and discontinued operations |
Note 9 - Revenue and other operating income |
Note 10 - Expenses for shipping activities |
Note 11 - Net finance expenses |
Note 12 - Property, plant and equipment |
Note 13 - Intangible assets and goodwill |
Note 14 - Equity |
Note 15 - Earnings per share |
Note 16 - Interest-bearing loans and borrowings |
Note 17 - Trade and other payables |
Note 18 - Financial instruments |
Note 19 - Deferred tax assets and liabilities |
Note 20 - Non-current receivables |
Note 21 - Bunker inventory |
Note 22 - Trade and other receivables |
Note 23 - Provisions and contingencies |
Note 24 - Business Combination |
Note 25 - Investments |
Note 26 - Subsequent events |
Note 27 - Standards issued but not yet effective |
Note 28 - Statement on the true and fair view of the consolidated financial statements and the fair overview of the
management report
|
16 | ||
CMB.TECH |
Financial Report HY 2025 |
17 | ||
CMB.TECH |
Financial Report HY 2025 |
18 | ||
CMB.TECH |
Financial Report HY 2025 |
19 | ||
CMB.TECH |
Financial Report HY 2025 |
20 | ||
CMB.TECH |
Financial Report HY 2025 |
21 | ||
CMB.TECH |
Financial Report HY 2025 |
22 | ||
CMB.TECH |
Financial Report HY 2025 |
23 | ||
CMB.TECH |
Financial Report HY 2025 |
June 30, 2025 |
|||||||||||
Marine |
H2 Infra |
H2
Industry
|
Less:
Eliminations
|
Total |
|||||||
Euronav |
Bocimar |
Delphis |
Bochem |
Windcat |
Port vessels |
Total |
|||||
Revenue |
263,184 |
292,397 |
21,571 |
23,357 |
21,461 |
882 |
622,852 |
— |
— |
— |
622,852 |
Profit (loss) before income
tax
|
112,706 |
(49,585) |
5,064 |
1,600 |
(29,560) |
(1,502) |
38,723 |
(6,896) |
1,410 |
2,392 |
35,629 |
Non-current assets |
1,680,080 |
5,114,736 |
226,061 |
308,945 |
283,929 |
45,732 |
7,659,483 |
18,389 |
8,602 |
(2,000) |
7,684,474 |
Current assets |
629,106 |
192,017 |
9,381 |
4,998 |
49,207 |
698,006 |
1,582,715 |
2,683 |
19,683 |
(890,181) |
714,900 |
TOTAL ASSETS |
2,309,186 |
5,306,753 |
235,442 |
313,943 |
333,136 |
743,738 |
9,242,198 |
21,072 |
28,285 |
(892,181) |
8,399,374 |
Equity |
(561,693) |
2,452,587 |
56,670 |
6,308 |
26,035 |
536,625 |
2,516,532 |
12,932 |
23,378 |
— |
2,552,842 |
Non-current liabilities |
2,532,871 |
2,020,903 |
142,072 |
178,849 |
183,556 |
19,027 |
5,077,278 |
165 |
798 |
(11,292) |
5,066,949 |
Current liabilities |
338,008 |
833,263 |
36,700 |
128,786 |
123,545 |
188,086 |
1,648,388 |
7,975 |
4,109 |
(880,889) |
779,583 |
TOTAL LIABILITIES |
2,309,186 |
5,306,753 |
235,442 |
313,943 |
333,136 |
743,738 |
9,242,198 |
21,072 |
28,285 |
(892,181) |
8,399,374 |
24 | ||
CMB.TECH |
Financial Report HY 2025 |
June 30, 2024 |
|||||||||||
Marine |
H2 Infra |
H2
Industry
|
Less:
Eliminations
|
Total |
|||||||
Euronav |
Bocimar |
Delphis |
Bochem |
Windcat |
Port vessels |
Total |
|||||
Revenue |
425,189 |
29,881 |
9,011 |
10,683 |
17,060 |
553 |
492,377 |
— |
— |
— |
492,377 |
Profit (loss) before income
tax
|
671,532 |
4,154 |
17,236 |
2,142 |
(618) |
(9,972) |
684,474 |
(1,987) |
1,497 |
— |
683,984 |
December 31, 2024 |
|||||||||||
Non-current assets |
1,696,034 |
920,892 |
232,521 |
270,476 |
249,788 |
61,611 |
3,431,322 |
17,572 |
6,132 |
(20,799) |
3,434,227 |
Current assets |
393,114 |
31,856 |
7,403 |
5,455 |
40,383 |
540,216 |
1,018,427 |
1,444 |
18,711 |
(567,763) |
470,819 |
TOTAL ASSETS |
2,089,148 |
952,748 |
239,924 |
275,931 |
290,171 |
601,827 |
4,449,749 |
19,016 |
24,843 |
(588,562) |
3,905,046 |
Equity |
504,775 |
5,162 |
53,150 |
4,711 |
30,355 |
557,748 |
1,155,901 |
17,320 |
19,103 |
— |
1,192,324 |
Non-current liabilities |
1,279,669 |
552,805 |
144,051 |
175,017 |
160,266 |
18,992 |
2,330,800 |
159 |
786 |
(11,679) |
2,320,066 |
Current liabilities |
304,704 |
394,781 |
42,723 |
96,203 |
99,550 |
25,087 |
963,048 |
1,537 |
4,954 |
(576,883) |
392,656 |
TOTAL LIABILITIES |
2,089,148 |
952,748 |
239,924 |
275,931 |
290,171 |
601,827 |
4,449,749 |
19,016 |
24,843 |
(588,562) |
3,905,046 |
25 | ||
CMB.TECH |
Financial Report HY 2025 |
26 | ||
CMB.TECH |
Financial Report HY 2025 |
June 30, 2025 |
|||||||||||
Marine |
H2 Infra |
H2
Industry
|
Less:
Eliminations
|
Total |
|||||||
Euronav |
Bocimar |
Delphis |
Bochem |
Windcat |
Other |
Total |
|||||
Pool Revenue |
64,766 |
— |
— |
8,861 |
— |
— |
73,627 |
— |
— |
— |
73,627 |
Spot Voyages |
91,206 |
183,653 |
— |
— |
— |
— |
274,859 |
— |
— |
— |
274,860 |
Revenue from contracts with
customers
|
155,972 |
183,653 |
— |
8,861 |
— |
— |
348,486 |
— |
— |
— |
348,486 |
Time Charters |
107,212 |
108,744 |
21,571 |
14,496 |
21,461 |
882 |
274,366 |
— |
— |
— |
274,366 |
Lease income |
107,212 |
108,744 |
21,571 |
14,496 |
21,461 |
882 |
274,366 |
— |
— |
— |
274,366 |
Other |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
Total revenue |
263,184 |
292,397 |
21,571 |
23,357 |
21,461 |
882 |
622,852 |
— |
— |
— |
622,852 |
Other income |
15,729 |
586 |
— |
— |
— |
1,864 |
18,179 |
131 |
10,424 |
(8,579) |
20,155 |
27 | ||
CMB.TECH |
Financial Report HY 2025 |
June 30, 2024 |
|||||||||||
Marine |
H2 Infra |
H2
Industry
|
Less:
Eliminations
|
Total |
|||||||
Euronav |
Bocimar |
Delphis |
Bochem |
Windcat |
Other |
Total |
|||||
Pool Revenue |
113,125 |
— |
— |
8,889 |
— |
— |
122,014 |
— |
— |
— |
122,014 |
Spot Voyages |
219,780 |
29,705 |
— |
— |
— |
— |
249,485 |
— |
— |
— |
249,485 |
Revenue from contracts with
customers
|
332,905 |
29,705 |
— |
8,889 |
— |
— |
371,499 |
— |
— |
— |
371,499 |
Time Charters |
92,284 |
176 |
9,011 |
1,794 |
17,060 |
553 |
120,878 |
— |
— |
— |
120,878 |
Lease income |
92,284 |
176 |
9,011 |
1,794 |
17,060 |
553 |
120,878 |
— |
— |
— |
120,878 |
Total revenue |
425,189 |
29,881 |
9,011 |
10,683 |
17,060 |
553 |
492,377 |
— |
— |
— |
492,377 |
Other income |
35,774 |
1,130 |
263 |
— |
— |
754 |
37,921 |
362 |
841 |
(879) |
38,245 |
28 | ||
CMB.TECH |
Financial Report HY 2025 |
For the six month period ended |
||||||
(in thousands of USD) |
June 30, 2025 |
June 30, 2024 |
||||
Commissions paid |
(10,975) |
(9,158) |
||||
Bunkers |
(79,970) |
(59,270) |
||||
Other voyage related expenses |
(32,797) |
(17,475) |
||||
Total voyage expenses and commissions |
(123,742) |
(85,903) |
||||
For the six month period ended |
||||||
(in thousands of USD) |
June 30, 2025 |
June 30, 2024 |
||||
Operating expenses |
(159,276) |
(92,813) |
||||
Insurance |
(16,197) |
(7,200) |
||||
Total vessel operating expenses |
(175,473) |
(100,013) |
||||
29 | ||
CMB.TECH |
Financial Report HY 2025 |
For the six month period ended |
|||||||
(in thousands of USD) |
June 30, 2025 |
June 30, 2024 |
|||||
Wages and salaries |
(12,029) |
(7,332) |
|||||
Social security costs |
(1,918) |
(1,603) |
|||||
Activated costs |
— |
358 |
|||||
Other employee benefits |
(1,637) |
(750) |
|||||
Employee benefits |
(15,584) |
(9,327) |
|||||
Administrative expenses |
(39,501) |
(25,780) |
|||||
Tonnage Tax |
(1,459) |
(866) |
|||||
Claims |
— |
(477) |
|||||
Provisions |
149 |
163 |
|||||
Total general and administrative expenses |
(56,395) |
(36,287) |
|||||
30 | ||
CMB.TECH |
Financial Report HY 2025 |
For the six month period ended |
|||||
(in thousands of USD) |
June 30, 2025 |
June 30, 2024 |
|||
Interest income |
6,866 |
13,292 |
|||
Foreign exchange gains |
18,841 |
10,124 |
|||
Finance income |
25,707 |
23,416 |
|||
Interest expense on financial liabilities measured at amortized cost |
(159,839) |
(53,869) |
|||
Interest leasing |
(2,515) |
(198) |
|||
Fair value adjustment on interest rate swaps |
(420) |
— |
|||
Other financial charges |
(4,297) |
(5,111) |
|||
Foreign exchange losses |
(41,076) |
(10,218) |
|||
Finance expense |
(208,147) |
(69,396) |
|||
Net finance expenses |
(182,440) |
(45,980) |
|||
31 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Note |
Vessels |
Vessels
under
construction
|
Right-of-
use assets
|
Other
tangible
assets
|
Pre-
payments
|
Total PPE |
At January 1, 2025 |
|||||||
Cost |
— |
4,020,942 |
628,405 |
5,212 |
30,098 |
1,657 |
4,686,314 |
Depreciation & impairment
losses
|
— |
(1,403,458) |
— |
(3,302) |
(8,470) |
— |
(1,415,230) |
Net carrying amount |
2,617,484 |
628,405 |
1,910 |
21,628 |
1,657 |
3,271,084 |
|
Acquisitions |
— |
18,727 |
528,386 |
— |
529 |
299 |
547,941 |
Acquisitions through
business combinations
|
24 |
3,472,061 |
— |
210,751 |
— |
— |
3,682,812 |
Disposals and cancellations |
— |
(75,316) |
— |
— |
(110) |
— |
(75,426) |
Depreciation charges |
— |
(152,608) |
— |
(8,105) |
(2,054) |
— |
(162,767) |
Transfer to assets held for
sale
|
8 |
7,556 |
— |
— |
— |
— |
7,556 |
Impairments |
— |
— |
— |
(4,566) |
— |
— |
(4,566) |
Transfers |
— |
413,314 |
(413,314) |
— |
1,214 |
(1,214) |
— |
Translation differences |
— |
4,913 |
2,853 |
2,574 |
2,534 |
134 |
13,008 |
Balance at June 30, 2025 |
6,306,131 |
746,330 |
202,564 |
23,741 |
876 |
7,279,642 |
|
At June 30, 2025 |
|||||||
Cost |
— |
7,821,483 |
746,330 |
214,944 |
35,246 |
876 |
8,818,879 |
Depreciation & impairment
losses
|
— |
(1,515,352) |
— |
(12,380) |
(11,505) |
— |
(1,539,237) |
Net carrying amount |
6,306,131 |
746,330 |
202,564 |
23,741 |
876 |
7,279,642 |
32 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Note |
Sale price |
Book Value |
Gain |
Loss |
Alice - Sale |
— |
85,965 |
61,625 |
24,340 |
— |
Anne - Sale |
— |
86,275 |
62,820 |
23,455 |
— |
Aquitaine - Sale |
— |
90,268 |
58,657 |
31,611 |
— |
Dominica - Sale |
— |
82,685 |
52,826 |
29,859 |
— |
Desirade - Sale |
— |
85,965 |
56,071 |
29,894 |
— |
Alboran - Sale |
— |
86,418 |
56,362 |
30,056 |
— |
Aral - Sale |
— |
86,472 |
56,445 |
30,027 |
— |
Andaman - Sale |
— |
86,976 |
56,636 |
30,340 |
— |
Hatteras - Sale |
— |
90,310 |
59,368 |
30,942 |
— |
Delos - Sale |
— |
112,888 |
83,611 |
29,277 |
— |
Doris - Sale |
— |
113,010 |
84,438 |
28,572 |
— |
Derius - Sale |
— |
104,627 |
81,458 |
23,169 |
— |
Camus - Sale |
— |
123,420 |
92,228 |
31,192 |
— |
Oceania - Sale |
— |
43,120 |
8,294 |
34,826 |
— |
Noble - Sale |
— |
53,955 |
25,716 |
28,239 |
— |
Nectar - Sale |
— |
53,955 |
23,873 |
30,082 |
— |
Newton - Sale |
— |
53,955 |
33,285 |
20,670 |
— |
CMA CGM Baikal - Sale |
— |
71,500 |
55,879 |
15,621 |
— |
Corporate |
— |
2,000 |
1,625 |
375 |
— |
For the six month period
ended June 30, 2024
|
1,513,764 |
1,011,217 |
502,547 |
— |
|
Sale price |
Book Value |
Gain |
Loss |
||
Alsace - Sale |
— |
96,850 |
69,388 |
27,462 |
— |
Cap Lara - Sale |
— |
33,213 |
14,437 |
18,776 |
— |
Windcat 6 - Sale |
— |
268 |
48 |
220 |
— |
Iris - Sale |
— |
99,990 |
42,857 |
57,133 |
— |
Golden Ioanari - Sale |
— |
15,811 |
15,811 |
— |
— |
Golden Keen - Sale |
— |
16,848 |
16,649 |
199 |
— |
For the six month period
ended June 30, 2025
|
262,980 |
159,190 |
103,789 |
— |
|
33 | ||
CMB.TECH |
Financial Report HY 2025 |
34 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Total |
2025 |
2026 |
2027 |
2028 |
2029 |
||||||
Commitments in respect of: |
||||||||||||
Tankers |
547,460 |
117,810 |
362,330 |
67,320 |
— |
— |
||||||
Dry bulk vessels |
686,700 |
229,987 |
456,713 |
— |
— |
— |
||||||
Container vessels |
55,422 |
7,854 |
39,960 |
7,608 |
— |
— |
||||||
Chemical tankers |
411,450 |
34,350 |
102,750 |
34,100 |
159,650 |
80,600 |
||||||
CSOVs |
219,947 |
106,459 |
86,258 |
27,230 |
— |
— |
||||||
Total |
1,920,979 |
496,460 |
1,048,011 |
136,258 |
159,650 |
80,600 |
||||||
35 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands USD) |
Note |
Customer
contracts
|
Other
intangible
assets
|
Total
intangible
assets
|
Goodwill |
|||||
At January 1, 2025 |
||||||||||
Cost |
- |
17,104 |
5,807 |
22,911 |
— |
|||||
Depreciation |
- |
(4,025) |
(2,699) |
(6,724) |
— |
|||||
Net carrying amount |
13,079 |
3,108 |
16,187 |
— |
||||||
Acquisitions |
- |
1,343 |
— |
1,343 |
— |
|||||
Acquisitions through business
combinations
|
24 |
396 |
— |
396 |
172,350 |
|||||
Depreciation charges |
- |
(788) |
(814) |
(1,602) |
— |
|||||
Translation differences |
- |
— |
351 |
351 |
— |
|||||
Balance at June 30, 2025 |
14,030 |
2,645 |
16,675 |
172,350 |
||||||
At June 30, 2025 |
||||||||||
Cost |
- |
18,843 |
6,498 |
25,341 |
172,350 |
|||||
Depreciation & impairment losses |
- |
(4,813) |
(3,853) |
(8,666) |
— |
|||||
Net carrying amount |
14,030 |
2,645 |
16,675 |
172,350 |
36 | ||
CMB.TECH |
Financial Report HY 2025 |
June 30, 2025 |
||||||
(in thousands of USD) |
Notional
Value
|
Fair Value -
Assets
|
Fair Value -
Liabilities
|
Change
recognised
in OCI
|
||
Interest rate swaps |
||||||
$161.0 million facility |
102,220 |
538 |
187 |
(1,794) |
||
June 30, 2024 |
||||||
(in thousands of USD) |
Notional
Value
|
Fair Value -
Assets
|
Fair Value -
Liabilities
|
Change
recognised
in OCI
|
||
Interest rate swaps |
||||||
$150.0 million facility |
87,090 |
2,408 |
— |
1,268 |
||
37 | ||
CMB.TECH |
Financial Report HY 2025 |
For the six month period ended |
||||||
June 30, 2025 |
June 30, 2024 |
|||||
Result for the period (in USD) |
51,766,350 |
679,620,307 |
||||
Weighted average number of ordinary shares |
194,216,835 |
197,886,375 |
||||
Basic earnings per share (in USD) |
0.27 |
3.43 |
||||
(in shares) |
Shares issued |
Treasury shares |
Shares
outstanding
|
Weighted number
of shares
|
|
On issue at January 1, 2025 |
220,024,713 |
25,807,878 |
194,216,835 |
194,216,835 |
|
Issuance of shares |
— |
— |
— |
— |
|
Purchases of treasury shares |
— |
— |
— |
— |
|
Withdrawal of treasury shares |
— |
— |
— |
— |
|
Transfer of treasury shares |
— |
— |
— |
— |
|
On issue at June 30, 2025 |
220,024,713 |
25,807,878 |
194,216,835 |
194,216,835 |
|
(in shares) |
June 30, 2025 |
June 30, 2024 |
||||
Weighted average of ordinary shares outstanding (basic) |
194,216,835 |
197,886,375 |
||||
Effect of share-based payment arrangements |
— |
— |
||||
Weighted average number of ordinary shares (diluted) |
194,216,835 |
197,886,375 |
38 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Note |
Bank loans |
Other Notes |
Lease
liabilities
|
Other
borrowings
|
Total |
More than 5 years |
— |
360,928 |
— |
184 |
528,109 |
889,221 |
Between 1 and 5
years
|
— |
1,089,941 |
198,887 |
1,267 |
139,252 |
1,429,347 |
More than 1 year |
1,450,869 |
198,887 |
1,451 |
667,361 |
2,318,568 |
|
Less than 1 year |
— |
201,937 |
3,733 |
2,293 |
95,724 |
303,687 |
At January 1, 2025 |
1,652,806 |
202,620 |
3,744 |
763,085 |
2,622,255 |
|
New loans |
— |
2,061,396 |
— |
2,463 |
413,305 |
2,477,164 |
Scheduled
repayments
|
— |
(249,981) |
— |
(7,171) |
(171,895) |
(429,047) |
Early repayments |
— |
(453,035) |
— |
— |
— |
(453,035) |
Acquisitions through
business
combinations
|
24 |
978,322 |
— |
120,541 |
302,512 |
1,401,375 |
Transaction expenses |
(7,948) |
330 |
— |
(2,996) |
(10,614) |
|
Other changes |
— |
7,839 |
— |
— |
482 |
8,321 |
Translation
differences
|
— |
23,565 |
— |
119 |
1,619 |
25,303 |
Balance at June 30,
2025
|
4,012,964 |
202,950 |
119,696 |
1,306,112 |
5,641,722 |
|
More than 5 years |
— |
473,850 |
— |
133 |
765,362 |
1,239,345 |
Between 1 and 5
years
|
— |
3,186,448 |
199,217 |
3,975 |
434,817 |
3,824,457 |
More than 1 year |
3,660,298 |
199,217 |
4,108 |
1,200,179 |
5,063,802 |
|
Less than 1 year |
— |
352,666 |
3,733 |
115,588 |
105,933 |
577,920 |
Balance at June 30,
2025
|
4,012,964 |
202,950 |
119,696 |
1,306,112 |
5,641,722 |
|
39 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
June 30, 2025 |
December 31, 2024 |
||||||||
Curr. |
Nominal
interest
rate
|
Year
of
mat.
|
Facility
size
|
Drawn |
Carrying
value
|
Facility
size
|
Drawn |
Carrying
value
|
||
Unsecured Revolving
loan 80.0M
|
EUR |
SOFR +
CAS +
1.45%
|
2026 |
93,542 |
80,000 |
80,081 |
83,112 |
27,500 |
27,505 |
|
Secured FSO loan
161.1M
|
USD |
SOFR +
2.15%
|
2030 |
136,294 |
136,294 |
135,243 |
148,727 |
148,727 |
147,464 |
|
Secured vessels loan
Refi - Revolving loan
1,341M*
|
USD |
SOFR +
2.30% -
2.90%
|
2028 |
867,818 |
700,000 |
694,136 |
995,207 |
750,000 |
743,637 |
|
Secured vessels loan
129.75M
|
USD |
SOFR +
1.28% -
1.73%
|
2038 |
25,950 |
25,950 |
26,094 |
25,950 |
25,950 |
26,102 |
|
Secured vessels
Revolving loan
182.5M*
|
USD |
SOFR +
2.20% -
2.80%
|
2029 |
130,999 |
128,999 |
127,785 |
169,500 |
167,250 |
165,691 |
|
Credit Line Belfius
Windcat EUR 1.25M
|
EUR |
SOFR +
1.83%
|
— |
1,465 |
1,465 |
1,465 |
1,299 |
1,299 |
1,299 |
|
Credit Line KBC
Windcat EUR 1.25M
|
EUR |
SOFR +
2.40%
|
— |
1,465 |
1,465 |
1,465 |
1,299 |
1,299 |
1,299 |
|
Loan BNPPF EUR
151.2M
|
EUR |
Euribor +
1.00%
|
2038 |
117,361 |
104,700 |
105,199 |
86,925 |
86,925 |
87,510 |
|
Loan CEXIM I 152M |
USD |
SOFR +
2.06%
|
2036 |
151,993 |
69,965 |
67,802 |
72,504 |
72,504 |
70,309 |
|
Loan CEXIM II 280M |
USD |
SOFR +
2.06%
|
2035 |
279,910 |
182,535 |
175,217 |
189,216 |
189,216 |
183,163 |
|
Loan CEXIM III 224M |
USD |
SOFR +
2.06%
|
2038 |
224,000 |
130,667 |
128,834 |
115,733 |
115,733 |
112,330 |
|
Loan KBC/Belfius
Windcat EUR 78M
|
EUR |
Euribor +
3.25%
|
2027 |
91,396 |
51,080 |
51,132 |
49,426 |
43,921 |
43,623 |
|
Loan SocGen EUR
154.7M
|
EUR |
Euribor +
1.00%
Euribor +
0.90%
|
2037
2039
|
58,733 |
38,667 |
38,994 |
34,276 |
34,276 |
34,634 |
|
Loan SocGen EUR
8.8M
|
EUR |
Euribor +
1.10%
|
2033 |
10,314 |
8,767 |
8,499 |
8,228 |
8,228 |
8,240 |
|
Secured vessels loan
392.7M
|
USD |
SOFR +
1.75%
|
2040 |
94,248 |
94,248 |
95,224 |
— |
— |
— |
|
1.4B Bridge Facility |
USD |
SOFR +
3.04%
|
2026 |
1,265,021 |
1,265,021 |
1,256,465 |
— |
— |
— |
|
Secured vessels loan
2B Facility
|
USD |
SOFR +
2.10% -
2.75%
|
2030 |
500,000 |
141,896 |
139,800 |
— |
— |
— |
|
Loan 1,400 TEU
26.3M
|
USD |
SOFR +
3.75%
EURIBOR
+ 3.55%
|
2032 |
26,325 |
2,025 |
2,025 |
— |
— |
— |
|
Loan DNB 275M |
USD |
SOFR +
1.90%
|
2027 |
208,659 |
208,659 |
208,455 |
— |
— |
— |
|
Loan Danske Bank
250M
|
USD |
SOFR +
1.80%
|
2028 |
147,321 |
147,321 |
147,312 |
— |
— |
— |
|
40 | ||
CMB.TECH |
Financial Report HY 2025 |
Loan Credit Suisse
80M
|
USD |
SOFR +
1.80%
|
2030 |
72,000 |
72,000 |
72,197 |
— |
— |
— |
|
Loan KfW 40M |
USD |
SOFR +
1.75%
|
2030 |
36,500 |
36,500 |
36,598 |
— |
— |
— |
|
Loan ING 360M |
USD |
SOFR +
1.75%
|
2033 |
268,360 |
268,360 |
268,398 |
— |
— |
— |
|
Loan DNB 150M |
USD |
SOFR +
1.65%
|
2029 |
145,064 |
145,064 |
144,544 |
— |
— |
— |
|
Total interest-bearing bank loans |
4,954,739 |
4,041,648 |
4,012,964 |
1,981,402 |
1,672,828 |
1,652,806 |
||||
(in thousands of
USD)
|
June 30, 2025 |
December 31, 2024 |
|||||||
Curr. |
Nominal
interest
rate
|
Year of
mat.
|
Facility
size
|
Drawn |
Carrying
value
|
Facility
size
|
Drawn |
Carrying
value
|
|
Unsecured
notes
|
USD |
6.25% |
2026 |
200,000 |
200,000 |
202,950 |
200,000 |
200,000 |
202,620 |
Total other
notes
|
200,000 |
200,000 |
202,950 |
200,000 |
200,000 |
202,620 |
|||
41 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
June 30, 2025 |
December 31, 2024 |
Less than one year |
65,909 |
31,701 |
Between one and five years |
439,271 |
141,251 |
More than five years |
771,425 |
531,385 |
Total future capital payables |
1,276,605 |
704,337 |
(in thousands of USD) |
June 30, 2025 |
December 31, 2024 |
Other payables |
1,392 |
— |
Derivatives |
188 |
— |
Total non-current other payables |
1,580 |
— |
Trade payables |
80,180 |
22,296 |
Accrued expenses |
29,547 |
24,826 |
Accrued payroll |
3,180 |
2,662 |
Dividends payable |
108 |
538 |
Deferred income |
70,322 |
27,367 |
Other payables |
8,453 |
1,902 |
Derivatives |
104 |
— |
Total current trade and other payables |
191,894 |
79,591 |
42 | ||
CMB.TECH |
Financial Report HY 2025 |
43 | ||
CMB.TECH |
Financial HY Report 2025 |
Carrying amount |
Fair value |
|||||||||||
(in thousands of USD) |
Note |
Fair value -
Hedging
instruments
|
Financial
assets at
amortized
cost
|
Other
financial
liabilities
|
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
|||
December 31, 2024 |
||||||||||||
Financial assets measured at fair value |
||||||||||||
Interest rate swaps |
20-22 |
2,145 |
— |
— |
2,145 |
— |
2,145 |
— |
2,145 |
|||
2,145 |
— |
— |
2,145 |
|||||||||
Financial assets not measured at fair value |
||||||||||||
Non-current receivables |
20 |
— |
73,797 |
— |
73,797 |
— |
— |
73,797 |
73,797 |
|||
Lease receivables |
22 |
— |
1,263 |
— |
1,263 |
— |
958 |
— |
958 |
|||
Trade and other receivables * |
22 |
— |
184,409 |
— |
184,409 |
— |
— |
— |
— |
|||
Cash and cash equivalents |
— |
— |
38,869 |
— |
38,869 |
— |
— |
— |
— |
|||
— |
298,338 |
— |
298,338 |
|||||||||
44 | ||
CMB.TECH |
Financial HY Report 2025 |
Financial liabilities measured at fair value |
||||||||||||
Forward exchange contracts |
1,373 |
— |
— |
1,373 |
— |
1,373 |
— |
1,373 |
||||
1,373 |
— |
— |
1,373 |
|||||||||
Financial liabilities not measured at fair value |
||||||||||||
Secured bank loans |
16 |
— |
— |
1,622,703 |
1,622,703 |
— |
1,648,136 |
— |
1,648,136 |
|||
Unsecured bank loans |
16 |
— |
— |
30,103 |
30,103 |
— |
30,103 |
— |
30,103 |
|||
Unsecured other notes |
16 |
— |
— |
202,620 |
202,620 |
202,225 |
— |
— |
202,225 |
|||
Other borrowings |
16 |
— |
— |
763,085 |
763,085 |
— |
771,798 |
— |
771,798 |
|||
Lease liabilities |
16 |
— |
— |
3,744 |
3,744 |
— |
3,383 |
— |
3,383 |
|||
Trade and other payables * |
17 |
— |
— |
50,700 |
50,700 |
— |
— |
— |
— |
|||
— |
— |
2,672,955 |
2,672,955 |
|||||||||
Carrying amount |
Fair value |
|||||||||||||
(in thousands of USD) |
Note |
Fair value -
Hedging
instruments
|
Financial
assets at
amortized
cost
|
Other
financial
liabilities
|
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||
June 30, 2025 |
||||||||||||||
Financial assets measured at fair value |
||||||||||||||
Interest rate swaps |
20-22 |
16,665 |
— |
— |
16,665 |
— |
16,665 |
— |
16,665 |
|||||
Forward currency swaps |
22 |
106 |
— |
— |
106 |
— |
106 |
— |
106 |
|||||
Bunker derivatives |
21 |
376 |
— |
— |
376 |
— |
376 |
— |
376 |
|||||
17,147 |
— |
— |
17,147 |
|||||||||||
Financial assets not measured at fair value |
||||||||||||||
Non-current receivables |
20 |
— |
80,316 |
— |
80,316 |
— |
— |
80,316 |
80,316 |
|||||
Lease receivables |
20 |
— |
330 |
— |
330 |
— |
245 |
— |
245 |
|||||
Trade and other receivables * |
22 |
— |
292,035 |
— |
292,035 |
— |
— |
— |
— |
|||||
45 | ||
CMB.TECH |
Financial HY Report 2025 |
Cash and cash equivalents |
— |
— |
155,048 |
— |
155,048 |
— |
— |
— |
— |
|||||
— |
527,729 |
— |
527,729 |
|||||||||||
Financial liabilities measured at fair value |
||||||||||||||
Bunker derivatives |
— |
104 |
— |
— |
104 |
— |
104 |
— |
104 |
|||||
104 |
— |
— |
104 |
|||||||||||
Financial liabilities not measured at fair value |
||||||||||||||
Secured bank loans |
16 |
— |
— |
3,929,953 |
3,929,953 |
— |
3,907,605 |
— |
3,907,605 |
|||||
Unsecured bank loans |
16 |
— |
— |
83,011 |
83,011 |
— |
83,011 |
— |
83,011 |
|||||
Unsecured other notes |
16 |
— |
— |
202,950 |
202,950 |
202,709 |
— |
— |
202,709 |
|||||
Other borrowings |
16 |
— |
— |
1,306,112 |
1,306,112 |
— |
1,318,208 |
— |
1,318,208 |
|||||
Lease liabilities |
16 |
— |
— |
119,696 |
119,696 |
— |
119,652 |
— |
119,652 |
|||||
Trade and other payables * |
17 |
— |
— |
122,713 |
122,713 |
— |
— |
— |
— |
|||||
— |
— |
5,764,435 |
5,764,435 |
|||||||||||
Financial instruments measured at fair value |
|||||||
Type |
Valuation Techniques |
Significant unobservable inputs |
|||||
Forward exchange contracts |
Forward pricing: the fair value is determined using quoted forward
exchange rates at the reporting date and present value calculations based
on high credit quality yield curve in the respective currencies.
|
Not applicable |
|||||
46 | ||
CMB.TECH |
Financial HY Report 2025 |
Financial instruments measured at fair value |
|||||||
Interest rate swaps |
Swap models: the fair value is calculated as the present value of the
estimated future cash flows. Estimates of future floating-rate cash flows
are based on quoted swap rates, futures prices and interbank borrowing
rates.
|
Not applicable |
|||||
Commodity derivatives |
Fair value is determined based on the present value of the quoted forward
price.
|
Not applicable |
|||||
Financial instruments not measured at fair value |
|||||||
Type |
Valuation Techniques |
Significant unobservable inputs |
|||||
Non-current receivables (consisting primarily of
shareholders' loans and cash security deposits)
|
Discounted cash flow |
Discount rate and forecasted cash flows |
|||||
Lease receivables |
Discounted cash flow |
Discount rate |
|||||
Other financial liabilities (consisting of secured
and unsecured bank loans and lease liabilities)
|
Discounted cash flow |
Discount rate |
|||||
Other financial notes (consisting of unsecured
notes)
|
List price |
Not applicable |
|||||
47 | ||
CMB.TECH |
Financial HY Report 2025 |
Contractual cash flows December 31, 2024 |
||||||||||
(in thousands of USD) |
Note |
Carrying Amount |
Total |
Less than 1 year |
Between 1 and 5 years |
More than 5 years |
||||
Non derivative financial liabilities |
||||||||||
Bank loans and other notes |
16 |
1,855,426 |
2,429,845 |
313,873 |
1,603,373 |
512,598 |
||||
Other borrowings |
16 |
763,085 |
1,111,977 |
143,799 |
292,668 |
675,510 |
||||
Lease liabilities |
16 |
3,744 |
4,138 |
2,397 |
1,517 |
224 |
||||
Current trade and other payables * |
17 |
52,073 |
52,073 |
52,073 |
— |
— |
||||
2,674,328 |
3,598,033 |
512,143 |
1,897,558 |
1,188,332 |
||||||
Contractual cash flows June 30, 2025 |
||||||||||
(in thousands of USD) |
Note |
Carrying Amount |
Total |
Less than 1 year |
Between 1 and 5 years |
More than 5 years |
||||
Non derivative financial liabilities |
||||||||||
Bank loans and other notes |
16 |
4,215,914 |
4,881,080 |
550,526 |
4,184,029 |
146,525 |
||||
Other borrowings |
16 |
1,306,112 |
1,905,071 |
183,607 |
697,473 |
1,023,990 |
||||
Lease liabilities |
16 |
119,696 |
120,426 |
115,650 |
4,638 |
139 |
||||
Current trade and other payables * |
17 |
122,713 |
122,713 |
122,713 |
— |
— |
||||
5,764,435 |
7,029,291 |
972,496 |
4,886,140 |
1,170,654 |
||||||
48 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Note |
June 30, 2025 |
December 31, 2024 |
|
Shareholders loans to joint ventures |
25 |
18,480 |
16,188 |
|
Derivatives |
8,895 |
1,279 |
||
Cash guarantees and deposits |
51,283 |
48,548 |
||
Other non-current receivables |
10,553 |
9,061 |
||
Total non-current receivables |
89,211 |
75,076 |
||
49 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
June 30, 2025 |
December 31, 2024 |
||||
Receivable from contracts with customers |
173,859 |
117,824 |
||||
Receivable from contracts with customers - TI Pool |
42,176 |
56,568 |
||||
Accrued income |
25,961 |
9,237 |
||||
Accrued interest |
371 |
236 |
||||
Deferred charges |
119,763 |
45,072 |
||||
Deferred fulfillment costs |
— |
1,126 |
||||
Other receivables |
52,181 |
3,691 |
||||
Lease receivables |
330 |
1,263 |
||||
Derivatives |
8,252 |
866 |
||||
Total trade and other receivables |
422,893 |
235,883 |
||||
50 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Note |
Onerous contract |
Total |
||
At January 1, 2025 |
274 |
274 |
|||
Provisions used during the year |
- |
(149) |
(149) |
||
Balance at June 30, 2025 |
125 |
125 |
|||
Non-current |
- |
— |
— |
||
Current |
- |
125 |
125 |
||
Total |
125 |
125 |
|||
51 | ||
CMB.TECH |
Financial Report HY 2025 |
52 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
Note |
Book value |
Adjustment |
Fair value |
Vessels |
12 |
2,935,213 |
536,848 |
3,472,061 |
Right-of-use assets |
12 |
108,886 |
101,865 |
210,751 |
Intangible assets |
13 |
396 |
— |
396 |
Investments |
25 |
— |
44,825 |
44,825 |
Investments in equity accounted
investees
|
25 |
53,236 |
(44,825) |
8,411 |
Receivables |
- |
15,438 |
— |
15,438 |
Current assets |
- |
179,997 |
6,739 |
186,736 |
Cash and cash equivalents |
- |
86,803 |
(6,739) |
80,064 |
LT loans and borrowings |
- |
(884,455) |
— |
(884,455) |
Non-current payables |
- |
(284,831) |
— |
(284,831) |
Current liabilities |
- |
(382,432) |
— |
(382,432) |
Total identifiable net assets
acquired
|
1,828,251 |
638,713 |
2,466,964 |
|
(in thousands of USD) |
Acquisition of the shares on March 12, 2025 |
|||
Consideration transferred in cash |
1,178,960 |
|||
Share in equity |
40.80% |
|||
Total identifiable net assets acquired |
1,006,610 |
|||
Goodwill |
172,350 |
|||
(in thousands of USD) |
Subsequent acquisitions (transactions with non-
controlling shareholders)
|
|||
Consideration transferred in cash
subsequent purchases
|
137,066 |
|||
Share in equity |
8.55% |
|||
Total identifiable net assets acquired |
210,771 |
|||
Movement of equity as a result of
the step acquisition of non-
controlling interest
|
(73,705) |
|||
53 | ||
CMB.TECH |
Financial Report HY 2025 |
54 | ||
CMB.TECH |
Financial Report HY 2025 |
(in thousands of USD) |
June 30, 2025 |
December 31, 2024 |
||||
Assets |
||||||
Interest in joint ventures |
21,374 |
16,806 |
||||
Interest in associates |
6,749 |
— |
||||
TOTAL ASSETS |
28,123 |
16,806 |
||||
(in thousands of USD) |
June 30, 2025 |
Business Combinations |
6,322 |
Group's share of profit (loss) for the period |
427 |
Carrying amount of interest at the end of the period |
6,749 |
ASSET |
||||
(in thousands of USD) |
Investments in
equity accounted
investees
|
Shareholders loans |
||
Gross balance |
(330) |
850 |
||
Offset investment with shareholders loan |
848 |
(848) |
||
Balance at January 1, 2024 |
518 |
2 |
||
Reversal prior year offset investment with shareholders loan |
(848) |
848 |
||
Group's share of profit (loss) for the period |
920 |
— |
||
Capital increase/(decrease) in joint ventures |
3,796 |
— |
||
Movement shareholders loans to joint ventures |
— |
4,485 |
||
Business combinations |
12,399 |
11,638 |
||
Translation differences |
(475) |
(290) |
||
Gross balance |
16,311 |
16,683 |
||
55 | ||
CMB.TECH |
Financial Report HY 2025 |
Offset investment with shareholders loan |
495 |
(495) |
||
Balance at December 31, 2024 |
16,806 |
16,188 |
||
Reversal prior year offset investment with shareholders loan |
(495) |
495 |
||
Group's share of profit (loss) for the period |
1,144 |
— |
||
Movement shareholders loans to joint ventures |
— |
1,331 |
||
Dividends received from joint ventures |
(625) |
— |
||
Translation differences |
1,359 |
1,562 |
||
Business combinations |
2,089 |
— |
||
Gross balance |
20,278 |
19,576 |
||
Offset investment with shareholders loan |
1,096 |
(1,096) |
||
Balance at June 30, 2025 |
21,374 |
18,480 |
||
56 | ||
CMB.TECH |
Financial Report HY 2025 |
CMB.TECH NV |
||
(Registrant) |
||
Dated: September 30, 2025 |
By: |
/s/ Alexander Saverys |
Alexander Saverys |
||
Chief Executive Officer |
||
57 | ||
CMB.TECH |
Financial Report HY 2025 |