2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Revenue | 3 | 3,321.7 | ||
Cost of sales | - | - | -2,599.8 | |
Gross profit | 721.9 | |||
Distribution expenses | - | - | -165.1 | |
Sales and marketing expenses | - | - | -91.4 | |
Administrative expenses | - | - | -160.1 | |
Other operating income and expenses | 5 | - | - | -34.1 |
Adjusted EBIT 31 | 3 | 271.3 | ||
EBIT adjusting items | 6 | - | -21.8 | |
EBIT (Profit (+) / loss (-) from operations) | 249.4 | |||
Finance costs | 9 | - | - | -83.3 |
Finance income | 9 | 46.9 | ||
Finance (costs) / income - net | 9 | - | - | -36.5 |
Share of result of equity accounted investees, net of income | 14 | - | 4.8 | |
tax | ||||
Profit (+) / loss (-) before tax | 217.8 | |||
Income tax expense | 10 | - | - | -56.3 |
Profit (+) / loss (-) for the period | 161.5 | |||
Attributable to: | ||||
- Equity holders of the company | nm | |||
- Non-controlling interest | 21 | - | nm | |
Basic earnings per share (EUR) | 20 | nm | ||
Diluted earnings per share (EUR) | 20 | nm |
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Profit (+) / loss (-) for the period | 161.5 | |||
Translation differences 32 | - | 14.1 | ||
Net change in fair value of derivative financial instruments, before tax | 26 | - | 5.8 | |
Other movements | - | -0.0 | ||
Income tax on other comprehensive income | 15 | - | -1.5 | |
Items of other comprehensive income that are or may be reclassified | - | 18.5 | ||
subsequently to profit or loss | ||||
Remeasurements of the net defined benefit liability, before tax | 23 | - | 26.9 | |
Income tax on other comprehensive income | 15 | - | -4.4 | |
Items of other comprehensive income that will not be reclassified | - | 22.5 | ||
subsequently to profit or loss | ||||
Other comprehensive income, net of income tax | - | 40.9 | ||
Total comprehensive income | 202.4 | |||
Attributable to: | ||||
- Equity holders of the company | nm | |||
- Non-controlling interest | 21 | - | nm |
As per December 31 | ||||
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Assets | ||||
Total non-current assets | 1,679.4 | |||
Property, plant and equipment | 11 | 1,091.6 | ||
Goodwill | 12 | 32.5 | ||
Intangible assets | 13 | 357.6 | ||
Investments accounted for using the equity method | 14 | 26.2 | ||
Other investments and guarantees | 14 | 86.0 | ||
Deferred tax assets | 15 | 19.5 | ||
Trade and other receivables | 16 | 16.1 | ||
Long term investments | 18/22 | 50.0 | ||
Derivative financial instruments | 26 | - | ||
Total current assets | 1,412.3 | |||
Inventories | 17 | 674.4 | ||
Trade and other receivables | 16 | 518.7 | ||
Current tax assets | 10 | 23.2 | ||
Derivative financial instruments | 26 | 0.6 | ||
Cash and cash equivalents | 18/22 | 195.4 | ||
Non-current assets held for sale | 0.2 | |||
Total assets | 3,091.9 | |||
Equity and Liabilities | ||||
Equity | ||||
Equity attributable to equity holders of the company | 1,908.1 | |||
Issued capital | 428.3 | |||
Share premium | 1,743.6 | |||
Reserves and retained earnings | - | -263.8 | ||
Non-controlling interest | 1.5 | |||
Total equity | 1,909.6 | |||
Liabilities | ||||
Total non-current liabilities | 541.8 | |||
Loans and borrowings | 22 | 212.1 | ||
Employee benefits | 23 | 43.1 | ||
Provisions | 24 | 121.3 | ||
Trade and other payables | 25 | 6.9 | ||
Derivative financial instruments | 26 | 10.1 | ||
Deferred tax liabilities | 15 | 148.3 | ||
Total current liabilities | 640.6 | |||
Bank overdrafts | 18/22 | 0.1 | ||
Loans and borrowings | 22 | 58.7 | ||
Trade and other payables | 25 | 561.9 | ||
Derivative financial instruments | 26 | 1.6 | ||
Current tax liabilities | 10 | 3.7 | ||
Employee benefits | 23 | 1.3 | ||
Provisions | 24 | 13.3 | ||
Total liabilities | 1,182.4 | |||
Total equity and liabilities | 3,091.9 |
(Million EUR) | note | |||||||||
Balance at January 1, 2023 | - | |||||||||
Profit (+) / loss (-) for the period | - | - | - | - | - | |||||
Other comprehensive income | ||||||||||
- Translation differences | - | - | - | - | - | - | - | - | ||
- Remeasurements of the net | ||||||||||
defined benefit liability, net | - | - | - | - | - | - | - | - | - | |
of tax | ||||||||||
- Net change in fair value of derivative financial | - | - | - | - | - | - | - | - | - | |
instruments, net of tax | ||||||||||
- Other movements | - | - | - | - | - | - | ||||
Comprehensive income, net | - | - | ||||||||
of income taxes | ||||||||||
Transactions with owners, recorded directly in equity | ||||||||||
- Capital increases | 19 | - | - | - | - | - | ||||
Tessenderlo Group nv | ||||||||||
- Reserves related to Picanol | 4 | - | - | - | - | - | - | - | - | |
acquisition | ||||||||||
- Own shares following | 4 | - | - | - | - | - | - | - | - | - |
Picanol acquisition | ||||||||||
- (Repurchase)/disposal of own shares | 19 | - | - | - | - | - | - | - | - | - |
- Dividends paid to shareholders | 19 | - | - | - | - | - | - | - | - | - |
- Capital increase by non- controlling interest | - | - | - | - | - | - | ||||
- Changes in non-controlling | ||||||||||
interest without loss of control | 4/21 | - | - | - | - | |||||
Total contributions by and distributions to owners | - | |||||||||
Balance at December 31, 2023 | - | - |
(Million EUR) | |||||||||
Balance at January 1, 2022 | - | - | |||||||
Profit (+) / loss (-) for the period | - | - | - | - | - | - | |||
Other comprehensive income | |||||||||
- Translation differences | - | - | - | - | - | ||||
- Remeasurements of the net defined | - | - | - | - | - | - | |||
benefit liability, net of tax | |||||||||
- Net change in fair value of derivative | - | - | - | - | - | - | |||
financial instruments, net of tax | |||||||||
- Other movements | - | - | - | - | - | - | - | - | |
Comprehensive income, net of income | - | ||||||||
taxes | |||||||||
Transactions with owners, recorded | |||||||||
directly in equity | |||||||||
- (Repurchase)/disposal of own shares | - | - | - | - | - | - | |||
- Capital increase by non-controlling | - | - | - | - | - | - | |||
interest | |||||||||
Total contributions by and distributions | |||||||||
to owners | |||||||||
Balance at December 31, 2022 | - |
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Operating activities | ||||
Profit (+) / loss (-) for the period | 161.5 | |||
Depreciation, amortization and impairment losses on tangible assets, goodwill and intangible assets | 8 | 243.1 | ||
Changes in provisions | - | - | -18.8 | |
Finance costs | 9 | 83.3 | ||
Finance income | 9 | - | - | -46.9 |
Loss / (profit) on sale of non-current assets | - | - | -1.5 | |
Share of result of equity accounted investees, net of income tax | - | -4.8 | ||
Income tax expense | 10 | 56.3 | ||
Other non-cash items | - | -1.3 | ||
Changes in inventories | - | -179.6 | ||
Changes in trade and other receivables | - | -53.4 | ||
Changes in trade and other payables | - | 51.4 | ||
Change in accounting estimates - inventory write off | 3/17 | 14.6 | ||
Net change in emission allowances recognized within intangible assets | 13 | - | 1.2 | |
Revaluation electricity forward contracts | 26 | - | - | -7.4 |
Liquidation of dormant UK subsidiaries | 4 | - | - | - |
Bargain purchase recognized following the acquisition of the activities of DYKA Réseaux SAS | - | - | -2.7 | |
Settlement loss UK pension plan | 6/23 | - | 7.3 | |
Cash generated from operations | 302.4 | |||
Income tax paid | 10 | - | - | -83.1 |
Cash flow from operating activities | 219.3 | |||
Investing activities | ||||
Acquisition of property, plant and equipment | 11 | - | - | -133.4 |
Acquisition of intangible assets | 13 | - | - | -0.7 |
Acquisition of shares of other investments | - | - | -1.6 | |
Acquisition of businesses, net of cash acquired | 4 | - | -42.1 | |
Proceeds from the sale of property, plant and equipment | 1.6 | |||
Dividends received from other investments | - | 1.3 | ||
Proceeds from the sale of other investments | 9 | - | - | |
Liquidation of PB Shengda (Zhejiang) Biotechnology Co. Ltd | 14 | - | - | |
Cash deposit paid for prequalification CRM auction (T-Power) | - | - | -16.2 | |
Cash deposit reimbursed for prequalification CRM auction (T-Power) | - | 16.2 | ||
Proceeds from sale of short term investments | - | 10.0 | ||
Acquisition of long term investments | 18/22 | - | - | -50.0 |
Proceeds from sale of long term investments | 18/22 | - | - | |
Cash flow from investing activities | - | - | -214.8 | |
Financing activities | ||||
Repurchase of own shares | 19 | - | - | -4.1 |
Proceeds from the sale of shares to a non-controlling interest | 4 | - | - | |
Payment of lease liabilities | 11/22 | - | - | -22.1 |
Proceeds from new borrowings | 22 | 62.9 | ||
Reimbursement of borrowings | 22 | - | - | -199.4 |
Interest paid | 9 | - | - | -16.2 |
Interest received | 4.9 | |||
Other finance costs paid | - | - | -1.6 | |
Decrease/(increase) of long term receivables | 1.8 | |||
Capital increase from non-controlling interest | - | 0.1 | ||
Dividends paid to shareholders | - | - | -3.5 | |
Cash flow from financing activities | - | - | -177.2 | |
Net increase / (decrease) in cash and cash equivalents | - | -172.7 | ||
Effect of exchange rate differences | 22 | - | 1.3 | |
Cash and cash eq. less bank overdrafts at the beginning of the period | 18/22 | 366.7 | ||
Cash and cash eq. less bank overdrafts at the end of the period | 18/22 | 195.3 |
Agro | Bio-valorization | Industrial Solutions | ||||||||
2023 | 2022 | 2022 | 2023 | 2022 | 2022 | 2023 | 2022 | 2022 | ||
Pro Forma | Pro Forma | Pro Forma | ||||||||
Revenue (internal and external) | 796.4 | 976.8 | 976.8 | 730.0 | 806.8 | 806.8 | 712.0 | 736.5 | 736.5 | |
Less: Revenue (internal) | 2.5 | 2.3 | 2.3 | 3.6 | 6.9 | 6.9 | 3.1 | 4.0 | 4.0 | |
Revenue | 793.9 | 974.5 | 974.5 | 726.4 | 799.9 | 799.9 | 708.9 | 732.5 | 732.5 | |
Adjusted EBIT | 9.4 | 138.7 | 101.6 | 10.8 | 79.2 | 77.3 | 47.4 | 57.9 | 49.8 | |
Adjusted EBITDA | 82.3 | 173.4 | 173.4 | 49.8 | 114.2 | 114.2 | 83.8 | 85.1 | 85.1 | |
Return on revenue (Adjusted EBITDA/revenue) | 10.4% | 17.8% | 17.8% | 6.9% | 14.3% | 14.3% | 11.8% | 11.6% | 11.6% | |
Non-current segment assets excluding fair value adjustments | 314.1 | 301.0 | 301.0 | 299.2 | 266.1 | 266.1 | 225.5 | 200.7 | 200.7 | |
recognized by Picanol Group | ||||||||||
Impact of fair value adjustments recognized by Picanol Group | 224.6 | - | 269.9 | 13.8 | - | 16.0 | 50.4 | - | 58.5 | |
Current segment assets | 374.7 | 450.3 | 450.3 | 307.4 | 294.7 | 294.7 | 199.9 | 232.5 | 232.5 | |
Derivative financial instruments | 26 | - | - | - | - | - | - | - | - | - |
Investments accounted for using the equity method | 14 | 22.8 | 24.7 | 24.7 | 0.8 | 1.5 | 1.5 | - | - | - |
Other investments and guarantees | 14 | - | - | - | - | - | - | - | - | - |
Deferred tax assets | 15 | - | - | - | - | - | - | - | - | - |
Long term investments | 18/22 | - | - | - | - | - | - | - | - | - |
Cash and cash equivalents | 18/22 | - | - | - | - | - | - | - | - | - |
Total assets | 936.1 | 775.9 | 1,045.8 | 621.2 | 562.3 | 578.2 | 475.7 | 433.2 | 491.7 | |
Segment liabilities | 93.2 | 144.1 | 144.1 | 155.2 | 168.0 | 168.0 | 91.6 | 96.5 | 96.5 | |
Derivative financial instruments | 26 | - | - | - | - | - | - | - | - | - |
Loans and borrowings | 22 | - | - | - | - | - | - | - | - | - |
Bank overdrafts | 18/22 | - | - | - | - | - | - | - | - | - |
Deferred tax liabilities | 15 | - | - | - | - | - | - | - | - | - |
Total equity | - | - | - | - | - | - | - | - | - | |
Total Equity and Liabilities | 93.2 | 144.1 | 144.1 | 155.2 | 168.0 | 168.0 | 91.6 | 96.5 | 96.5 | |
Capital expenditures: property, plant and equipment and intangible assets | 11/13 | 44.9 | 44.2 | 44.2 | 63.8 | 35.8 | 35.8 | 41.6 | 31.7 | 31.7 |
Depreciation, amortization and impairment losses on property, plant and equipment and intangible assets excluding fair value | 8 | -36.2 | -34.8 | -34.8 | -37.1 | -34.9 | -34.9 | -28.3 | -27.1 | -27.1 |
adjustments recognized by Picanol Group | ||||||||||
Depreciation, amortization and impairment losses on property, plant and equipment and intangible assets of fair value | 8 | -36.7 | - | -37.1 | -1.9 | - | -1.9 | -8.1 | - | -8.1 |
adjustments recognized by Picanol Group | ||||||||||
Reversal/(additional) inventory write-offs | 17 | -7.7 | -7.0 | -7.0 | -15.3 | -0.5 | -0.5 | -1.4 | -2.8 | -2.8 |
Machines & Technologies | T-Power | Non-allocated | Tessenderlo Group | ||||||||||||
2022 | 2022 | 2022 | 2022 | ||||||||||||
2023 | 2022 | Pro | 2023 | 2022 | Pro | 2023 | 2022 | Pro | 2023 | 2022 | Pro | ||||
Forma | Forma | Forma | Forma | ||||||||||||
Revenue (internal and external) | 622.4 | - | 734.2 | 76.7 | 80.6 | 80.6 | - | - | - | 2,937.5 | 2,600.7 | 3,334.9 | |||
Less: Revenue (internal) | - | - | - | - | - | - | - | - | - | 9.2 | 13.1 | 13.1 | |||
Revenue | 622.4 | - | 734.2 | 76.7 | 80.6 | 80.6 | - | - | - | 2,928.3 | 2,587.5 | 3,321.7 | |||
Adjusted EBIT | 30.3 | - | 18.3 | 22.2 | 24.2 | 24.2 | - | - | - | 120.1 | 300.1 | 271.3 | |||
Adjusted EBITDA | 45.4 | - | 32.2 | 57.4 | 62.2 | 62.2 | - | - | - | 318.7 | 434.8 | 467.0 | |||
Return on revenue (Adjusted EBITDA/revenue) | 7.3% | - | 4.4% | 74.8% | 77.2% | 77.2% | - | - | - | 10.9% | 16.8% | 14.1% | |||
Non-current segment assets excluding fair value | 101.2 | - | 88.8 | 208.9 | 244.0 | 244.0 | 16.4 | 16.1 | 16.1 | 1,165.4 | 1,027.8 | 1,116.7 | |||
adjustments recognized by Picanol Group | |||||||||||||||
Impact of fair value adjustments recognized by Picanol | - | - | - | - | - | - | 20.6 | - | 20.6 | 309.4 | - | 365.0 | |||
Group | |||||||||||||||
Current segment assets | 173.1 | - | 221.5 | 3.4 | 4.7 | 4.7 | 45.4 | 29.0 | 29.0 | 1,103.7 | 1,011.1 | 1,232.6 | |||
Derivative financial instruments | 26 | - | - | - | - | - | - | 3.2 | 0.6 | 0.6 | 3.2 | 0.6 | 0.6 | ||
Investments accounted for using the equity method | 14 | - | - | - | - | - | - | - | - | - | 23.6 | 26.2 | 26.2 | ||
Other investments and guarantees | 14 | - | - | - | - | - | - | 12.2 | 10.9 | 86.0 | 12.2 | 10.9 | 86.0 | ||
Deferred tax assets | 15 | - | - | - | - | - | - | 50.2 | 18.2 | 19.5 | 50.2 | 18.2 | 19.5 | ||
Long term investments | 18/22 | - | - | - | - | - | - | 70.0 | 50.0 | 50.0 | 70.0 | 50.0 | 50.0 | ||
Cash and cash equivalents | 18/22 | - | - | - | - | - | - | 177.0 | 156.1 | 195.4 | 177.0 | 156.1 | 195.4 | ||
Total assets | 274.3 | - | 310.3 | 212.3 | 248.7 | 248.7 | 395.0 | 280.8 | 417.2 | 2,914.7 | 2,300.9 | 3,091.9 | |||
Segment liabilities | 98.0 | - | 187.4 | 10.3 | 8.9 | 8.9 | 144.9 | 146.5 | 146.5 | 593.2 | 564.0 | 751.5 | |||
Derivative financial instruments | 26 | - | - | - | - | - | - | 9.4 | 11.7 | 11.7 | 9.4 | 11.7 | 11.7 | ||
Loans and borrowings | 22 | - | - | - | - | - | - | 236.8 | 265.5 | 270.8 | 236.8 | 265.5 | 270.8 | ||
Bank overdrafts | 18/22 | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
Deferred tax liabilities | 15 | - | - | - | - | - | - | 126.5 | 56.3 | 148.3 | 126.5 | 56.3 | 148.3 | ||
Total equity | - | - | - | - | - | - | 1,948.7 | 1,403.2 | 1,909.6 | 1,948.7 | 1,403.2 | 1,909.6 | |||
Total Equity and Liabilities | 98.0 | - | 187.4 | 10.3 | 8.9 | 8.9 | 2,466.4 | 1,883.4 | 2,487.0 | 2,914.7 | 2,300.9 | 3,091.9 | |||
Capital expenditures: property, plant and equipment and intangible assets | 11/13 | 25.9 | - | 20.7 | - | - | - | 2.3 | 1.7 | 1.7 | 178.5 | 113.4 | 134.0 | ||
Depreciation, amortization and impairment losses on property, plant and equipment and intangible assets | 8 | -15.2 | - | -13.8 | -35.2 | -75.6 | -75.6 | - | - | - | -151.9 | -172.4 | -186.3 | ||
excluding fair value adjustments recognized by Picanol | |||||||||||||||
Group | |||||||||||||||
Depreciation, amortization and impairment losses on property, plant and equipment and intangible assets of fair value adjustments recognized by Picanol Group | 8 | - | - | - | - | - | -9.7 | - | - | - | -46.7 | - | -56.8 | ||
Reversal/(additional) inventory write-offs | 17 | -4.0 | - | -4.3 | - | - | - | - | - | - | -28.4 | -10.3 | -14.6 |
Revenue by market | Non-current segment assets | ||||||
2023 | 2022 | 2022 | 2023 | 2022 | 2022 | ||
(Million EUR) | Pro Forma | Pro Forma | |||||
Europe | 1,597.8 | 1,417.5 | 1,620.4 | 965.7 | 931.2 | 760.4 | |
North America | 781.6 | 863.5 | 888.3 | 435.3 | 475.6 | 217.0 | |
South America | 116.2 | 127.3 | 144.7 | 59.9 | 64.1 | 45.0 | |
Asia | 362.3 | 108.7 | 591.8 | 13.9 | 10.8 | 5.4 | |
Rest of the world | 70.4 | 70.5 | 76.6 | - | - | - | |
Tessenderlo Group | 2,928.3 | 2,587.5 | 3,321.7 | 1,474.8 | 1,027.8 | 1,481.7 |
Fair value adjustments | |||
recognized by Picanol Group on | Picanol Group | Total | |
(Million EUR) | Tessenderlo Group | ||
Total non-current assets | 365.0 | 166.9 | 531.9 |
Property, plant and equipment (note 11) | 114.9 | 88.0 | 202.9 |
Goodwill | 0.4 | - | 0.4 |
Intangible assets (note 13) | 249.8 | 0.8 | 250.6 |
Other investments | - | 75.2 | 75.2 |
Deferred tax assets | - | 1.3 | 1.3 |
Trade and other receivables | - | 1.6 | 1.6 |
Total current assets | 0.0 | 258.9 | 258.9 |
Inventories | - | 107.5 | 107.5 |
Trade and other receivables | - | 105.8 | 105.8 |
Current tax assets | - | 6.4 | 6.4 |
Cash and cash equivalents | - | 39.3 | 39.3 |
Assets classified as held for sale | 0.0 | 0.2 | 0.2 |
Total assets | 365.0 | 426.0 | 791.0 |
recognized by Picanol Group on | Fair value adjustments | Picanol Group | Total |
(Million EUR) | Tessenderlo Group | ||
Total non-current liabilities | 89.0 | 8.8 | 97.8 |
Loans and borrowings | 1.1 | 1.6 | 2.8 |
Employee benefits | - | 3.0 | 3.0 |
Deferred tax liabilities | 87.8 | 4.1 | 92.0 |
Total current liabilities | 0.0 | 187.0 | 187.0 |
Loans and borrowings | - | 2.5 | 2.5 |
Trade and other payables | - | 178.6 | 178.6 |
Current tax liabilities | - | 1.8 | 1.8 |
Employee benefits | - | 0.6 | 0.6 |
Provisions | - | 3.4 | 3.4 |
Total liabilities | 89.0 | 195.7 | 284.7 |
Net assets acquired | 276.0 | 230.3 | 506.3 |
Own shares Tessenderlo Group nv acquired | 887.3 | ||
Total net assets acquired | 1,393.6 | ||
Increase in capital and share premium as a result of new shares issued by Tessenderlo Group nv | -1,717.7 | ||
Reserves related to Picanol Group acquisition | -324.2 |
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Additions to provisions | -0.8 | -1.0 | -1.0 | |
Research and development cost | -29.5 | -13.1 | -28.5 | |
Taxes other than income taxes | -3.2 | -4.4 | -4.4 | |
Expenses related to defined benefit plans | 23 | -1.0 | -1.4 | -1.4 |
Gains on disposal of property, plant and equipment and intangible assets | 0.0 | 0.7 | 0.7 | |
Reversal/(recognition) of impairment losses on trade receivables | 26 | 0.0 | -0.7 | -0.7 |
Other | 2.5 | 1.2 | 1.2 | |
Total | -32.0 | -18.8 | -34.1 |
(Million EUR) | note | 2023 | 2022 |
Gains and losses on disposals | 1.2 | 0.3 | |
Restructuring | - | -0.3 | |
Impairment losses | 8/11 | - | -37.6 |
Provisions and claims | -0.5 | 13.5 | |
Settlement loss UK pension plan | 23 | - | -7.3 |
Electricity purchase and sale agreement | -0.5 | 21.1 | |
Other income and expenses | 0.4 | -1.6 | |
Total | 0.5 | -12.0 |
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Wages and salaries | -376.4 | -277.1 | -374.0 | |
Employer’s social security contributions | -87.3 | -59.9 | -80.7 | |
Other personnel costs | -29.5 | -19.8 | -29.0 | |
Contributions to defined contribution plans | -8.6 | -10.2 | -10.3 | |
Expenses related to defined benefit plans | 23 | -5.9 | -13.5 | -14.5 |
Total | -507.9 | -380.4 | -508.4 |
Depreciation on PPE | assets | Amortization on intangible | Total | |||||||||
2022 | 2022 | 2022 | ||||||||||
2023 | 2022 | Pro | 2023 | 2022 | Pro | 2023 | 2022 | Pro | ||||
(Million EUR) | note | Forma | Forma | Forma | ||||||||
Cost of sales | -119.9 | -102.3 | -118.7 | -63.1 | -21.7 | -63.4 | -183.0 | -124.0 | -182.1 | |||
Administrative expenses | -8.9 | -6.2 | -8.8 | -0.5 | -0.3 | -0.6 | -9.5 | -6.5 | -9.4 | |||
Sales and marketing | -1.0 | -0.2 | -0.3 | -4.5 | -3.4 | -3.4 | -5.5 | -3.6 | -3.7 | |||
expenses | ||||||||||||
Other operating income | 5 | -0.7 | -0.6 | -0.7 | - | - | - | -0.7 | -0.6 | -0.7 | ||
and expenses | ||||||||||||
Total | 11/13 | -130.5 | -109.3 | -128.5 | -68.1 | -25.4 | -67.3 | -198.7 | -134.7 | -195.8 |
Impairment losses | ||||
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Property, plant and equipment | 11 | - | -37.0 | -37.0 |
Goodwill | - | -0.6 | -9.7 | |
Total | 6 | 0.0 | -37.6 | -46.7 |
2023 | 2022 | ||||||
Finance | Finance | Total | Finance | Finance | Total | ||
(Million EUR) | note | costs | income | costs | income | ||
Interest expense on loans and borrowings measured at amortized | -6.6 | - | -6.6 | -7.2 | - | -7.2 | |
cost | |||||||
Dividend income from other investments | - | 0.8 | 0.8 | - | 0.0 | 0.0 | |
Interest income | - | 9.8 | 9.8 | - | 0.9 | 0.9 | |
Expense for the unwinding of discounted provisions | 24 | -2.8 | - | -2.8 | -1.1 | - | -1.1 |
Net interest (expense)/income on pension asset/(liability) | 23 | -1.3 | 0.6 | -0.7 | -0.4 | 0.2 | -0.2 |
Gain on the sale of Rieter Holding Ag shares | 14 | - | 11.3 | 11.3 | - | - | 0.0 |
Unrealized gains/(losses) on investments in shares | 14 | -0.5 | - | -0.5 | - | - | 0.0 |
Net foreign exchange gains/(losses) (including revaluation to fair value and realization of derivative financial instruments) | -30.1 | 15.3 | -14.8 | -31.0 | 36.4 | 5.4 | |
Net other finance (costs)/income | -2.5 | 2.3 | -0.1 | -1.8 | 0.2 | -1.5 | |
Total | -43.8 | 40.2 | -3.6 | -41.5 | 37.8 | -3.8 |
(Million EUR) | 2023 | 2022 |
Interest expenses on loans and borrowings measured at amortized cost | -6.6 | -7.2 |
Changes in accrued interest charges | -0.1 | -2.1 |
Payment for forward rate agreements at maturity date | -3.3 | -4.4 |
(recognized at T-Power nv acquisition date) | ||
Impact depreciation fair value adjustment on bond (note 4 - Acquisitions and disposals) | -0.4 | - |
Interest paid | -10.4 | -13.8 |
2023 | 2022 | 2022 | |
(Million EUR) | Pro Forma | ||
Recognized in the income statement | |||
Current tax expense | -50.8 | -63.7 | -69.4 |
Adjustment current tax expense previous periods | -1.2 | -0.6 | -0.5 |
Deferred tax - due to changes in temporary differences | 29.3 | 10.0 | 21.8 |
Deferred tax - due to changes in tax rate | 0.3 | 0.1 | 0.1 |
Deferred taxes - recognition (derecognition) of tax losses | 20.3 | -8.2 | -8.2 |
Total income tax expense in the income statement | -2.0 | -62.4 | -56.3 |
Profit (+) / loss (-) before tax | 116.4 | 289.2 | 217.8 |
Less share of result of equity accounted investees, net of income tax | -0.5 | 4.8 | 4.8 |
Profit (+) / loss (-) before tax and before result from equity accounted investees | 116.9 | 284.3 | 213.0 |
Effective tax rate | 1.7% | 21.9% | 26.4% |
Reconciliation of effective tax rate | |||
Profit (+) / loss (-) before tax and before result from equity accounted investees | 116.9 | 284.3 | 213.0 |
Theoretical tax rate | 26.1% | 25.9% | 23.2% |
Expected income tax at the theoretical tax rate | -30.5 | -73.8 | -49.5 |
Difference between theoretical and effective tax expenses | 28.5 | 11.4 | -6.8 |
Adjustment on deferred taxes | 20.6 | -8.1 | -8.1 |
Change in tax rates | 0.3 | 0.1 | 0.1 |
Recognition (derecognition) of tax losses | 20.3 | -8.2 | -8.2 |
Adjustment on tax expenses | 7.8 | 19.5 | 1.3 |
Expenses not deductible for tax purposes | -1.1 | -0.8 | -1.6 |
Non-taxable income | 0.9 | 0.6 | 0.8 |
Capital gains and losses on participations | 3.0 | - | -9.5 |
Tax incentives | 1.1 | 1.7 | 1.8 |
Use of tax losses / tax credits | 1.0 | 16.5 | 16.5 |
Tax losses / temporary differences for which no deferred tax asset has been recorded | -0.0 | -1.3 | -7.0 |
Adjustment current tax expense previous periods | -1.2 | -0.6 | -0.5 |
Other | 4.1 | 3.5 | 0.9 |
2023 | |||||
Land and | Plant, | Furniture and | Assets under | ||
buildings | machinery and | vehicles | construction | Total | |
(Million EUR) | equipment | ||||
Cost | |||||
At January 1, 2023 | 571.0 | 1,607.6 | 189.8 | 75.6 | 2,443.9 |
- change in consolidation scope | 120.1 | 241.0 | 16.0 | 13.0 | 390.2 |
(note 4) | |||||
- dismantlement provision | 0.1 | 0.8 | - | - | 0.9 |
- capital expenditure | 23.7 | 23.7 | 3.9 | 125.8 | 177.1 |
- IFRS 16 new leases and lease | 7.3 | 0.8 | 18.4 | - | 26.5 |
modifications | |||||
- sales and disposals | -47.3 | -19.6 | -26.9 | - | -93.8 |
- transfers | 4.7 | 49.4 | 5.8 | -60.3 | -0.5 |
- translation differences | -8.6 | -9.0 | -1.8 | -1.4 | -20.6 |
At December 31, 2023 | 671.0 | 1,894.7 | 205.3 | 152.7 | 2,923.6 |
Depreciation and impairment losses | |||||
At January 1, 2023 | -333.9 | -1,101.4 | -119.9 | 0.0 | -1,555.2 |
- change in consolidation scope | -35.9 | -140.6 | -10.9 | - | -187.3 |
(note 4) | |||||
- depreciation (note 8) | -23.3 | -82.1 | -25.1 | - | -130.5 |
- sales and disposals | 47.1 | 19.3 | 26.8 | - | 93.2 |
- translation differences | 2.6 | 8.6 | 1.1 | - | 12.3 |
At December 31, 2023 | -343.4 | -1,296.2 | -127.9 | 0.0 | -1,767.5 |
Carrying amounts | |||||
At January 1, 2023 | 237.1 | 506.2 | 69.9 | 75.6 | 888.7 |
At December 31, 2023 | 327.5 | 598.5 | 77.3 | 152.7 | 1,156.1 |
2022 | |||||
Land and | Plant, | Furniture and | Assets under | ||
buildings | machinery and | vehicles | construction | Total | |
(Million EUR) | equipment | ||||
Cost | |||||
At January 1, 2022 | 536.8 | 1,513.4 | 195.1 | 69.9 | 2,315.2 |
- change in consolidation scope | 5.4 | 1.1 | 0.1 | 0.2 | 6.8 |
(acquisitions) | |||||
- dismantlement provision | 0.1 | 0.6 | - | - | 0.7 |
- capital expenditure | 6.4 | 22.4 | 1.9 | 82.2 | 112.8 |
- IFRS 16 new leases and lease | 5.7 | 2.3 | 9.7 | - | 17.7 |
modifications | |||||
- sales and disposals | -3.0 | -2.7 | -27.7 | - | -33.5 |
- transfers | 13.1 | 54.0 | 8.0 | -75.6 | -0.5 |
- translation differences | 6.7 | 16.5 | 2.6 | -1.1 | 24.7 |
At December 31, 2022 | 571.0 | 1,607.6 | 189.8 | 75.6 | 2,443.9 |
Depreciation and impairment losses | |||||
At January 1, 2022 | -313.2 | -993.0 | -122.5 | 0.0 | -1,428.7 |
- depreciation (note 8) | -20.0 | -66.6 | -22.7 | - | -109.3 |
- impairment losses (note 6/8) | - | -37.0 | - | - | -37.0 |
- sales and disposals | 2.9 | 2.5 | 27.1 | - | 32.5 |
- translation differences | -3.5 | -7.3 | -1.9 | - | -12.7 |
At December 31, 2022 | -333.9 | -1,101.4 | -119.9 | 0.0 | -1,555.2 |
Carrying amounts | |||||
At January 1, 2022 | 223.6 | 520.4 | 72.6 | 69.9 | 886.6 |
At December 31, 2022 | 237.1 | 506.2 | 69.9 | 75.6 | 888.7 |
(Million EUR) | Carrying amount right-of-use assets | Depreciation charges on right-of-use assets | ||||||
2022 | 2023 | 2022 | 2022 | 2023 | 2022 | |||
Pro Forma | Pro Forma | |||||||
Land and buildings | 21.5 | 22.4 | 21.4 | 6.2 | 6.2 | 5.9 | ||
Plant, machinery and equipment | 3.7 | 2.5 | 3.7 | 1.9 | 2.0 | 1.9 | ||
Furniture and vehicles | 25.4 | 30.4 | 23.0 | 13.8 | 12.7 | 12.6 | ||
Total | 50.5 | 55.3 | 48.2 | 21.9 | 20.9 | 20.3 |
2023 | 2022 | 2022 | |
(Million EUR) | Pro Forma | ||
Agro | 16.0 | 11.9 | 11.9 |
Bio-valorization | 7.2 | 8.6 | 8.6 |
Industrial Solutions | 24.0 | 22.2 | 22.2 |
Machines & Technologies | 2.9 | - | 2.4 |
T-Power | 0.0 | 0.0 | 0.0 |
Non-allocated | 5.1 | 5.5 | 5.5 |
Tessenderlo Group | 55.3 | 48.2 | 50.5 |
2023 | 2022 | |
(Million EUR) | Pro Forma | |
Agro | 18.5 | 19.1 |
Crop Vitality | 18.5 | 19.1 |
Bio-valorization | 6.8 | 6.8 |
Akiolis | 2.0 | 2.0 |
PB Leiner | 4.8 | 4.8 |
Industrial Solutions | 6.6 | 6.6 |
DYKA Group | 6.6 | 6.6 |
T-Power* | - | - |
Total | 31.8 | 32.5 |
(Million EUR) | 2022 |
Agro | 0.6 |
Bio-valorization | 26.3 |
Group Akiolis | 15.0 |
PB Leiner America | 11.3 |
Industrial Solutions | 5.2 |
John Davidson Pipes | 2.2 |
BT Nyloplast BV | 3.0 |
T-Power* | - |
Total | 32.1 |
2023 | |||||
Concessions, | Customer | Other | |||
patents, | Software | lists | intangible | Total* | |
(Million EUR) | licenses | assets | |||
Cost | |||||
At January 1, 2023 | 95.3 | 18.2 | 205.1 | 27.8 | 346.3 |
- change in consolidation scope (note 4) | 0.6 | 2.7 | 386.6 | 39.3 | 429.2 |
- capital expenditure | 0.3 | 0.4 | 0.6 | 0.1 | 1.4 |
- net change in emission allowances | - | - | - | 2.8 | 2.8 |
- sales and disposals | -0.0 | -0.0 | - | -0.0 | -0.1 |
- transfers | 0.1 | 0.5 | - | -0.0 | 0.5 |
- translation differences | -2.7 | 0.0 | -7.7 | -5.8 | -16.1 |
At December 31, 2023 | 93.6 | 21.7 | 584.6 | 64.2 | 764.1 |
Amortization and impairment losses | |||||
At January 1, 2023 | -70.8 | -16.9 | -128.5 | -23.3 | -239.4 |
- change in consolidation scope (note 4) | -0.2 | -2.2 | -154.7 | -21.5 | -178.6 |
- amortization (note 8) | -4.0 | -0.9 | -60.3 | -3.0 | -68.1 |
- sales and disposals | 0.0 | 0.0 | - | - | 0.1 |
- translation differences | 1.9 | 0.1 | 4.1 | 2.8 | 8.8 |
At December 31, 2023 | -73.0 | -20.0 | -339.3 | -44.9 | -477.2 |
Carrying amounts | |||||
At January 1, 2023 | 24.5 | 1.3 | 76.6 | 4.5 | 107.0 |
At December 31, 2023 | 20.5 | 1.7 | 245.4 | 19.2 | 286.9 |
2022 | |||||
Concessions, | Customer | Other | |||
patents, | Software | lists | intangible | Total* | |
(Million EUR) | licenses | assets | |||
Cost | |||||
At January 1, 2022 | 71.6 | 17.4 | 201.6 | 27.6 | 318.2 |
- change in consolidation scope (acquisitions) | 20.7 | - | 2.5 | - | 23.1 |
- capital expenditure | - | 0.6 | - | - | 0.6 |
- net change in emission allowances | - | - | - | -1.2 | -1.2 |
- sales and disposals | - | -0.0 | - | - | -0.0 |
- transfers | 0.1 | 0.3 | - | 0.1 | 0.5 |
- translation differences | 3.0 | -0.1 | 1.0 | 1.3 | 5.2 |
At December 31, 2022 | 95.3 | 18.2 | 205.1 | 27.8 | 346.3 |
Amortization and impairment losses | |||||
At January 1, 2022 | -65.0 | -16.4 | -106.1 | -21.5 | -209.0 |
- amortization (note 8) | -2.9 | -0.6 | -21.4 | -0.5 | -25.4 |
- sales and disposals | - | 0.0 | - | - | 0.0 |
- translation differences | -2.8 | 0.1 | -1.0 | -1.3 | -5.0 |
At December 31, 2022 | -70.8 | -16.9 | -128.5 | -23.3 | -239.4 |
Carrying amounts | |||||
At January 1, 2022 | 6.6 | 1.0 | 95.6 | 6.1 | 109.2 |
At December 31, 2022 | 24.5 | 1.3 | 76.6 | 4.5 | 107.0 |
Ownership | |||
Country | 2023 | 2022 | |
Jupiter Sulphur LLC | US | 50% | 50% |
PB Shengda (Zhejiang) Biotechnology Co., Ltd | China | - | 50% |
Établissements Michel SAS | France | 50% | 50% |
(Million EUR) | 2023 | 2022 |
Jupiter Sulphur LLC | 22.8 | 24.7 |
PB Shengda (Zhejiang) Biotechnology Co., Ltd | - | 0.7 |
Établissements Michel SAS | 0.8 | 0.8 |
Total | 23.6 | 26.2 |
(Million EUR) | 2023 | 2022 |
Non-current assets | 91.4 | 103.9 |
Current assets | 23.4 | 29.7 |
Total assets | 114.8 | 133.7 |
Equity | 47.2 | 54.0 |
Non-current liabilities | 11.7 | 16.8 |
Current liabilities | 55.9 | 63.0 |
Total equity and liabilities | 114.8 | 133.7 |
Revenue | 77.5 | 104.0 |
Cost of sales | -77.5 | -88.6 |
Gross profit | -0.1 | 15.5 |
EBIT (Profit (+) / loss (-) from operations) | -1.4 | 13.6 |
Finance (costs) / income - net | -0.2 | -0.6 |
Profit (+) / loss (-) before tax | -1.6 | 13.1 |
Profit (+) / loss (-) for the period | -1.1 | 9.6 |
Total comprehensive income for the period | -1.1 | 9.6 |
Assets | Liabilities | Net | |||||||
2022 | 2022 | 2022 | |||||||
2023 | 2022 | Pro | 2023 | 2022 | Pro | 2023 | 2022 | Pro | |
(Million EUR) | Forma | Forma | Forma | ||||||
Property, plant and equipment | 3.5 | 3.1 | 3.1 | -63.2 | -38.7 | -68.0 | -59.6 | -35.6 | -64.9 |
Intangible assets | 4.3 | 4.5 | 4.5 | -67.5 | -21.4 | -84.9 | -63.1 | -16.9 | -80.4 |
Inventories | 14.6 | 11.2 | 12.4 | - | -1.8 | -1.8 | 14.6 | 9.4 | 10.6 |
Employee benefits | 8.4 | 5.9 | 6.0 | -0.2 | -0.2 | -0.2 | 8.2 | 5.8 | 5.8 |
Derivative financial instruments | 0.5 | 0.8 | 0.8 | - | - | - | 0.5 | 0.8 | 0.8 |
Provisions | 6.3 | 6.6 | 7.3 | -16.0 | -15.9 | -15.9 | -9.7 | -9.3 | -8.7 |
Other items | 9.4 | 8.2 | 8.5 | -10.2 | -11.7 | -11.7 | -0.7 | -3.5 | -3.2 |
Losses carried forward | 33.5 | 11.2 | 11.2 | - | - | - | 33.5 | 11.2 | 11.2 |
Gross deferred tax assets / (liabilities) | 80.7 | 51.6 | 53.8 | -157.0 | -89.7 | -182.6 | -76.3 | -38.1 | -128.8 |
Set-off of tax | -30.5 | -33.4 | -34.3 | 30.5 | 33.4 | 34.3 | |||
Net deferred tax assets / (liabilities) | 50.2 | 18.2 | 19.5 | -126.5 | -56.3 | -148.3 | -76.3 | -38.1 | -128.8 |
Balance at | Recognized in | Recognized in | Change in | Balance at | ||
January 1, | the income | other | consolidation | Translation | December 31, | |
2023 | statement | comprehensive | scope | differences | 2023 | |
(Million EUR) | income | (note 4) | ||||
Property, plant and equipment | -35.6 | 4.0 | - | -29.3 | 1.3 | -59.6 |
Intangible assets | -16.9 | 15.7 | - | -63.5 | 1.6 | -63.1 |
Inventories | 9.4 | 4.2 | - | 1.2 | -0.2 | 14.6 |
Employee benefits | 5.8 | 2.1 | 0.4 | 0.0 | -0.0 | 8.2 |
Derivative financial instruments | 0.8 | -0.8 | 0.5 | - | - | 0.5 |
Provisions | -9.3 | -1.0 | - | 0.7 | -0.0 | -9.7 |
Other items | -3.5 | 3.2 | - | 0.3 | -0.6 | -0.7 |
Losses carried forward | 11.2 | 22.6 | - | - | -0.4 | 33.5 |
Total | -38.1 | 49.9 | 0.9 | -90.7 | 1.7 | -76.3 |
2023 | 2022 | 2022 | |||
(Million EUR) | note | Pro Forma | |||
Non-current trade and other receivables | |||||
Trade receivables | 0.8 | 0.0 | 1.6 | ||
- | Gross trade receivables | 0.8 | - | 1.6 | |
- | Amounts written off | - | - | - | |
Other receivables | 17.8 | 4.3 | 4.4 | ||
Receivables from related parties | 29 | 0.0 | 0.0 | 0.0 | |
Assets related to employee benefit schemes | 23 | 7.5 | 10.2 | 10.2 | |
Total | 26.1 | 14.5 | 16.1 |
2023 | 2022 | 2022 | |||
(Million EUR) | note | Pro Forma | |||
Current trade and other receivables | |||||
Trade receivables | 388.7 | 373.4 | 461.4 | ||
- | Gross trade receivables | 393.0 | 377.2 | 466.0 | |
- | Amounts written off | -4.3 | -3.8 | -4.6 | |
Other receivables | 66.3 | 37.2 | 53.9 | ||
Prepayments | 1.7 | 1.5 | 2.6 | ||
Receivables from related parties | 29 | 0.4 | 0.8 | 0.8 | |
Total | 457.0 | 412.9 | 518.7 |
2023 | 2022 | 2022 | |
(Million EUR) | Pro Forma | ||
Raw materials | 134.9 | 92.6 | 163.6 |
Work in progress | 21.5 | 14.3 | 24.9 |
Finished goods | 367.7 | 379.3 | 399.1 |
Goods purchased for resale | 60.4 | 66.5 | 66.5 |
Spare parts | 20.0 | 14.3 | 20.4 |
Total | 604.5 | 566.9 | 674.4 |
(Million EUR) | note | 2023 | 2022 |
Term accounts | 26 | 94.2 | 92.0 |
Current accounts | 26 | 82.8 | 64.1 |
Cash and cash equivalents | 177.0 | 156.1 | |
Bank overdrafts | 22/26 | -0.1 | -0.1 |
Cash and cash equivalents in the statement of cash flows | 176.9 | 156.0 |
Shares | ||
2023 | 2022 | |
On issue at January 1 | 43,154,979 | 43,154,979 |
Shares issued on January 2, 2023 | 41,428,134 | - |
Shares issued on February 10, 2023 | 603,307 | - |
Shares issued on March 17, 2023 | 286,342 | - |
Cancellation of shares on December 14, 2023 | -1,083,003 | - |
On issue at December 31 - fully paid | 84,389,759 | 43,154,979 |
2023 | 2022 | |
Number of ordinary shares at January 1 | 43,154,979 | 43,154,979 |
Effect of shares issued | 42,079,328 | - |
Effect of own shares | -22,177,165 | -60,426 |
Adjusted weighted average number of ordinary shares at December 31 | 63,057,142 | 43,094,553 |
Profit (+) / loss (-) attributable to equity holders of the company (million EUR) | 109.5 | 226.9 |
Basic earnings per share (in EUR) | 1.74 | 5.26 |
Non-controlling interest percentage | |||
Country | 2023 | 2022 | |
Environmentally Clean Systems LLC | US | 30.99% | 30.99% |
ECS Myton, LLC | US | 49.00% | 49.00% |
PB Leiner (Hainan) Biotechnnology Co. Ltd | China | 20.00% | 20.00% |
PB Brasil Industria e Comercio de Gelatinas Ltda | Brazil | 40.00% | - |
(Million EUR) | 2023 | 2022 |
Non-current assets | 27.2 | 0.4 |
Current assets | 45.0 | 9.6 |
Total assets | 72.3 | 10.0 |
Equity | 45.8 | 1.5 |
Non-current liabilities | 5.8 | 0.7 |
Current liabilities | 20.7 | 7.7 |
Total equity and liabilities | 72.3 | 10.0 |
Revenue | 49.8 | - |
Cost of sales | -32.2 | - |
Gross profit | 17.6 | - |
Adjusted EBIT | 10.0 | -0.0 |
EBIT (Profit (+) / loss (-) from operations) | 10.0 | -0.4 |
Finance (costs) / income - net | -1.1 | 0.0 |
Profit (+) / loss (-) before tax | 8.9 | -0.4 |
Profit (+) / loss (-) for the period | 11.9 | -0.3 |
(Million EUR) | note | 2023 | 2022 |
Non-current loans and borrowings | 175.3 | 209.3 | |
Current loans and borrowings | 61.4 | 56.2 | |
Total loans and borrowings | 236.8 | 265.5 | |
Cash and cash equivalents | 18 | -177.0 | -156.1 |
Bank overdrafts 1 | 18 | 0.1 | 0.1 |
Long term investments 2 | 18 | -70.0 | -50.0 |
Net financial debt / (Net cash position) | -10.1 | 59.5 |
Net financial debt as per January 1, 2022 | -0.1 | 320.3 | 10.0 | 0.0 | -17.0 | -37.1 | -194.4 | -156.6 | -74.8 |
Cash flows, net | -0.1 | -123.7 | -10.0 | 50.0 | 20.7 | - | 198.0 | -60.0 | 74.9 |
Acquisitions through business combinations | - | -42.1 | - | - | -0.1 | -0.1 | - | - | -42.3 |
IFRS 16 new leases and lease modifications | - | - | - | - | -3.3 | -14.9 | - | - | -18.2 |
Transfers | - | - | - | - | -16.8 | 16.8 | -42.9 | 42.9 | 0.0 |
Effect of exchange rate differences | - | 1.7 | - | - | -0.2 | -0.1 | -0.1 | -0.3 | 1.0 |
Net financial debt as per December 31, 2022 | -0.1 | 156.1 | 0.0 | 50.0 | -16.8 | -35.4 | -39.4 | -173.9 | -59.5 |
Net financial debt as per January 1, 2023 | -0.1 | 156.1 | 0.0 | 50.0 | -16.8 | -35.4 | -39.4 | -173.9 | -59.5 |
Change in consolidation scope | - | 39.3 | - | - | -0.8 | -1.6 | -1.8 | -1.1 | 34.0 |
Cash flows, net | 0.0 | -17.1 | - | 20.0 | 20.7 | - | 37.9 | -0.0 | 61.6 |
IFRS 16 new leases and lease modifications | - | - | - | - | -1.7 | -24.0 | - | - | -25.7 |
Depreciation on the acquisition accounting | - | - | - | - | - | - | - | 0.4 | 0.4 |
adjustments applied by Picanol Group | |||||||||
Transfers | - | - | - | - | -20.7 | 20.7 | -39.3 | 39.3 | 0.0 |
Effect of exchange rate differences | -0.0 | -1.3 | - | - | 0.2 | 0.2 | 0.1 | 0.1 | -0.7 |
Net cash position / (Net financial debt) | -0.1 | 177.0 | 0.0 | 70.0 | -19.1 | -40.1 | -42.4 | -135.3 | 10.1 |
as per December 31, 2023 |
(Million EUR) | note | 2023 | 2022 |
Non-current loans and borrowings | |||
Non-current lease liabilities | 40.1 | 35.4 | |
Bonds | 58.8 | 58.0 | |
Credit facility T-Power nv | 38.6 | 64.3 | |
Credit institutions | 37.9 | 51.6 | |
Total | 175.3 | 209.3 | |
Current loans and borrowings | |||
Current lease liabilities | 19.1 | 16.8 | |
Current portion credit facility T-Power nv | 25.7 | 25.7 | |
Credit institutions | 16.7 | 13.6 | |
Total | 61.4 | 56.2 | |
Total non-current and current loans and borrowings | 26 | 236.8 | 265.5 |
(Million EUR) | EUR | USD | Other | Total |
Current lease liabilities | 10.7 | 6.1 | 2.3 | 19.1 |
Other current loans and borrowings | 38.4 | 0.9 | 3.1 | 42.4 |
Non-current lease liabilities | 23.7 | 8.9 | 7.5 | 40.1 |
Other non-current loans and borrowings | 131.9 | 3.3 | - | 135.3 |
Total loans and borrowings | 204.8 | 19.1 | 12.8 | 236.8 |
In percentage of total loans and borrowings | 86.5% | 8.1% | 5.4% | 100% |
(Million EUR) | EUR | USD | Other | Total |
Current lease liabilities | 10.1 | 4.8 | 1.9 | 16.8 |
Other current loans and borrowings | 38.4 | 0.9 | 0.0 | 39.4 |
Non-current lease liabilities | 24.5 | 6.1 | 4.7 | 35.4 |
Other non-current loans and borrowings | 169.6 | 4.3 | - | 173.9 |
Total loans and borrowings | 242.6 | 16.2 | 6.7 | 265.5 |
In percentage of total loans and borrowings | 91.4% | 6.1% | 2.5% | 100% |
2023 | 2022 | |||||||
Early | Defined | Other | Early | Defined | Other | |||
retirement | benefit | employee | Total | retirement | benefit | employee | Total | |
(Million EUR) | provision | liability | benefits | provision | liability | benefits | ||
Non-current | 0.9 | 35.9 | 8.2 | 45.0 | 0.5 | 33.6 | 6.0 | 40.1 |
Current | 0.4 | - | 0.4 | 0.8 | 0.3 | - | 0.4 | 0.7 |
Total | 1.3 | 35.9 | 8.6 | 45.8 | 0.8 | 33.6 | 6.4 | 40.8 |
2023 | ||||
Early retirement | Defined benefit | Other employee | Total | |
(Million EUR) | provision | liability | benefits | |
Balance at January 1, 2023 | 0.8 | 33.6 | 6.4 | 40.8 |
Change in consolidation scope (note 4) | 0.9 | 0.3 | 2.4 | 3.6 |
Additions | 0.4 | 3.9 | 0.9 | 5.2 |
Use of provisions | -0.2 | -1.3 | -0.8 | -2.4 |
Reversal of provisions | -0.4 | -0.7 | -0.1 | -1.3 |
Translation differences | -0.1 | 0.0 | -0.0 | -0.1 |
Balance at December 31, 2023 | 1.3 | 35.9 | 8.6 | 45.8 |
(Million EUR) | note | 2023 | 2022 |
Present value of wholly funded obligations | -39.9 | -38.5 | |
Present value of partially funded obligations | -96.6 | -78.9 | |
Present value of wholly unfunded obligations | -21.7 | -19.5 | |
Total present value of obligations | -158.2 | -136.9 | |
Fair value of plan assets | 129.8 | 113.4 | |
Net defined benefit (liability)/asset | -28.4 | -23.5 | |
Amounts in the statement of financial position: | |||
Liabilities | -35.9 | -33.6 | |
Assets | 16 | 7.5 | 10.2 |
Net defined benefit (liability)/asset | -28.4 | -23.5 |
2023 | 2022 | |||||
Present | Fair value | Net defined | Present | Fair value | Net defined | |
value of | of plan | benefit | value of | of plan | benefit | |
(Million EUR) | obligations | assets | (liability)/asset | obligations | assets | (liability)/asset |
Balance at January 1 | -136.9 | 113.4 | -23.5 | -183.6 | 143.4 | -40.3 |
Included in profit or loss | ||||||
Current service cost | -5.4 | - | -5.4 | -5.9 | - | -5.9 |
Past service (cost)/benefit | 0.3 | - | 0.3 | -0.1 | - | -0.1 |
Current service cost - Employee | - | 0.4 | 0.4 | - | 0.5 | 0.5 |
contribution | ||||||
Interest (cost)/income | -5.6 | 4.9 | -0.7 | -1.9 | 1.7 | -0.2 |
Administrative expenses | - | -0.5 | -0.5 | - | -0.4 | -0.4 |
Settlement cost UK pension fund | - | - | - | - | -7.3 | -7.3 |
Total included in profit or loss (note 7) | -10.7 | 4.7 | -5.9 | -7.9 | -5.6 | -13.5 |
Included in other comprehensive income | ||||||
Remeasurements: | ||||||
- Gain/(loss) from change in demographic | - | - | 0.0 | -0.0 | - | -0.0 |
assumptions | ||||||
- Gain/(loss) from change in financial | -7.4 | - | -7.4 | 47.9 | - | 47.9 |
assumptions | ||||||
- Experience gains/(losses) | 2.0 | 1.1 | 3.1 | -5.4 | -15.4 | -20.7 |
Total included in other comprehensive income that will not be reclassified | -5.4 | 1.1 | -4.3 | 42.5 | -15.4 | 27.1 |
subsequently to profit or loss in subsequent periods | ||||||
Other Exchange differences on foreign plans | -0.4 | 0.6 | 0.2 | 1.5 | -2.1 | -0.6 |
Contributions by employer | - | 5.6 | 5.6 | - | 4.3 | 4.3 |
Benefits paid | 9.3 | -9.3 | 0.0 | 11.2 | -11.2 | 0.0 |
Change in consolidation scope | -14.1 | 13.7 | -0.3 | -0.5 | - | -0.5 |
Total other | -5.2 | 10.6 | 5.4 | 12.2 | -9.0 | 3.2 |
Balance at December 31 | -158.2 | 129.8 | -28.4 | -136.9 | 113.4 | -23.5 |
(Million EUR) | note | 2023 | 2022 |
Cost of sales | -0.2 | -0.7 | |
Distribution expenses | -0.1 | -0.1 | |
Sales and marketing expenses | -0.1 | -0.1 | |
Administrative expenses | -3.9 | -3.7 | |
Other operating income and expenses | 5 | -1.0 | -1.4 |
EBIT adjusting items | 6 | - | -7.3 |
Finance (costs) / income - net | 9 | -0.7 | -0.2 |
Total | -5.9 | -13.5 |
2023 | 2022 | |||||||
(Million EUR) | Quoted | Unquoted | Total | % | Quoted | Unquoted | Total | % |
Property | - | 4.0 | 4.0 | 3.1% | - | 4.0 | 4.0 | 3.6% |
Qualifying insurance policies | - | 70.5 | 70.5 | 54.3% | - | 53.7 | 53.7 | 47.4% |
Cash and cash equivalents | - | 2.7 | 2.7 | 2.1% | - | 8.9 | 8.9 | 7.9% |
Investment funds | 52.7 | - | 52.7 | 40.6% | 46.7 | - | 46.7 | 41.2% |
Total | 52.7 | 77.2 | 129.8 | 100.0% | 46.7 | 66.7 | 113.4 | 100.0% |
2023 | 2022 | |
Discount rate at 31 December | 3.3% | 3.9% |
Future salary increases | 2.1% | 2.2% |
Inflation | 2.3% | 2.4% |
Mortality table | |
Belgium | MR/FR - 5 (2022: MR/FR - 5) |
United Kingdom | 110% S3PMA, 105% S3PFA, CMI_2021 [1.50% M, 1.25% F] [S-kappa=7, A=0.25%, w2020 &w2021=0%] |
from 2016 | |
Germany | © RICHTTAFELN 2018 G von Klaus Heubeck - Lizenz Heubeck-Richttafeln-GmbH, Köln |
Change in | Impact on defined | Change in | Impact on defined | |
assumption | benefit obligation* | assumption | benefit obligation* | |
Discount rate | +0.5% | -3.3% | -0.5% | 3.7% |
Salary growth rate | +0.5% | 0.7% | -0.5% | -0.7% |
Pension growth/inflation rate | +0.5% | 2.3% | -0.5% | -2.1% |
Life expectancy | + 1 year | 1.0% | - 1 year | -1.0% |
2023 | 2022 | ||||||
(Million EUR) | note | Current | Non-current | Total | Current | Non-current | Total |
Environment | 28 | 7.1 | 90.7 | 97.8 | 4.8 | 91.8 | 96.7 |
Dismantlement | - | 23.4 | 23.4 | 1.2 | 22.8 | 24.0 | |
Restructuring | 0.1 | - | 0.1 | 0.5 | - | 0.5 | |
Other | 6.7 | 4.9 | 11.6 | 3.4 | 6.6 | 10.0 | |
Total | 13.9 | 119.0 | 132.9 | 9.8 | 121.3 | 131.1 |
Environment | Dismantlement | Restructuring | Other | Total | |
Balance at January 1, 2023 | 96.7 | 24.0 | 0.5 | 10.0 | 131.1 |
Change in consolidation scope | - | - | - | 3.4 | 3.4 |
(note 4) | |||||
Additions | - | 0.9 | - | 5.2 | 6.1 |
Use of provisions | -3.6 | -1.4 | -0.1 | -5.0 | -10.1 |
Reversal of provisions | - | - | -0.2 | -2.0 | -2.2 |
Effect of discounting | 4.8 | - | - | - | 4.8 |
Translation differences | -0.0 | -0.1 | - | -0.0 | -0.1 |
Balance at December 31, 2023 | 97.8 | 23.4 | 0.1 | 11.6 | 132.9 |
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Non-current trade and other payables | ||||
Accrued charges and deferred income | 2.8 | 3.1 | 3.1 | |
Remuneration and social security | 3.6 | 3.4 | 3.4 | |
Other amounts payable | 0.5 | 0.4 | 0.4 | |
Total | 6.8 | 6.9 | 6.9 | |
Current trade and other payables | ||||
Trade payables | 257.1 | 269.3 | 363.3 | |
Remuneration and social security | 92.3 | 89.9 | 112.9 | |
VAT and other taxes | 12.4 | 12.1 | 14.0 | |
Accrued charges and deferred income | 4.9 | 4.1 | 8.1 | |
Trade and other payables from related parties | 29 | 3.2 | 3.5 | 3.5 |
Advance payments received | 23.0 | 0.3 | 54.9 | |
Other amounts payable | 12.8 | 4.1 | 5.1 | |
Total | 405.5 | 383.2 | 561.9 |
2023 | 2022 | |||
(Million EUR) | EUR* | USD | EUR* | USD |
Assets | 75.6 | 494.7 | 40.4 | 420.6 |
Liabilities | -46.4 | -40.4 | -25.3 | -35.3 |
Gross exposure | 29.2 | 454.3 | 15.1 | 385.3 |
Foreign currency swaps | -12.7 | -12.1 | -23.6 | |
Net exposure | 16.5 | 454.3 | 3.0 | 361.7 |
Net exposure (in EUR) | 16.5 | 411.1 | 3.0 | 339.1 |
Impact on the | Impact on equity: | ||
Change in rate | income statement: | loss(-)/gain(+) | |
(Million EUR) | loss(-)/gain(+) | ||
At December 31, 2023 | |||
USD | +10% | -34.6 | -63.4 |
-10% | 42.3 | 77.5 | |
At December 31, 2022 | |||
USD | +10% | -26.3 | -44.0 |
-10% | 32.1 | 53.7 |
(Million EUR) | note | 2023 | 2022 |
Agro | 146.8 | 155.8 | |
Bio-valorization | 98.1 | 112.5 | |
Industrial Solutions | 87.6 | 102.9 | |
Machines & Technologies | 56.6 | - | |
T-Power | 0.2 | 2.1 | |
Non-allocated | 0.1 | 0.1 | |
Total | 16 | 389.5 | 373.4 |
(Million EUR) | note | 2023 | 2022 | ||
Gross | Amounts | Gross | Amounts | ||
written off | written off | ||||
Not past due | 334.5 | - | 330.9 | - | |
Past due 0-30 days | 39.2 | -0.0 | 31.5 | -0.0 | |
Past due 31-120 days | 13.5 | -0.2 | 8.3 | -0.1 | |
Past due 121-365 days | 1.7 | -1.2 | 3.9 | -1.1 | |
More than one year | 5.0 | -2.9 | 2.6 | -2.6 | |
Total | 16 | 393.8 | -4.3 | 377.2 | -3.8 |
(Million EUR) | note | 2023 | 2022 |
Balance at January 1 | -3.8 | -3.5 | |
Use of impairment loss | 0.3 | 0.4 | |
Reversal / (recognition) of impairment losses | 5 | 0.0 | -0.7 |
Change in consolidation scope | -0.9 | - | |
Other movements | 0.0 | 0.0 | |
Balance at December 31 | 16 | -4.3 | -3.8 |
(Million EUR) | note | 2023 | 2022 |
Fixed rate instruments | |||
Cash and cash equivalents | 18 | 47.8 | 92.0 |
Long term investments | 18 | 70.0 | 50.0 |
Loans and borrowings | 22 | 169.3 | 175.4 |
Variable rate instruments | |||
Cash and cash equivalents | 18 | 129.2 | 64.1 |
Loans and borrowings | 22 | 67.4 | 90.1 |
Bank overdrafts | 22 | 0.1 | 0.1 |
(Million EUR) | note | 2023 | ||||
Carrying | Contractual | Less than one | Between 1 | More than 5 | ||
amount | cash flows | year | and 5 years | years | ||
Non-derivative loans and borrowings | ||||||
Bond with maturity date July 15, 2025 | 58.8 | 61.9 | 2.0 | 60.0 | - | |
Credit facility T-Power nv | 64.3 | 67.9 | 28.0 | 39.9 | - | |
Credit institutions | 54.6 | 56.2 | 17.4 | 36.7 | 2.1 | |
Lease liabilities | 59.1 | 67.8 | 20.2 | 36.9 | 10.7 | |
Loans and borrowings | 22 | 236.8 | 253.9 | 67.6 | 173.5 | 12.8 |
Bank overdrafts* | 22 | 0.1 | 0.1 | 0.1 | - | - |
Derivatives | ||||||
Foreign currency swaps | -0.1 | |||||
Inflow | 12.6 | 12.6 | - | - | ||
Outflow | -12.7 | -12.7 | - | - | ||
Interest rate swaps | -2.0 | |||||
Inflow | 2.2 | 1.4 | 0.8 | - | ||
Outflow | -4.4 | -2.6 | -1.7 | - | ||
Total | -2.1 | -2.2 | -1.3 | -0.9 | 0.0 |
(Million EUR) | note | 2022 | ||||
Carrying | Contractual | Less than one | Between 1 | More than 5 | ||
amount | cash flows | year | and 5 years | years | ||
Non-derivative loans and borrowings | ||||||
Bond with maturity date July 15, 2025 | 58.0 | 63.9 | 2.0 | 61.9 | - | |
Credit facility T-Power nv | 90.1 | 97.5 | 29.1 | 68.4 | - | |
Credit institutions | 65.2 | 67.5 | 14.3 | 45.9 | 7.2 | |
Lease liabilities | 52.2 | 59.8 | 17.3 | 30.6 | 11.9 | |
Loans and borrowings | 22 | 265.5 | 288.6 | 62.7 | 206.9 | 19.1 |
Bank overdrafts* | 22 | 0.1 | 0.1 | 0.1 | - | - |
Derivatives | ||||||
Foreign currency swaps | -0.0 | |||||
Inflow | 34.1 | 34.1 | - | - | ||
Outflow | -34.1 | -34.1 | - | - | ||
Interest rate swaps | -3.2 | |||||
Inflow | 4.8 | 2.2 | 2.6 | - | ||
Outflow | -8.2 | -3.7 | -4.5 | - | ||
Total | -3.3 | -3.4 | -1.6 | -1.9 | 0.0 |
(Million EUR) | note | Carrying | 2023 | Carrying | 2022 |
Fair value | Fair value | ||||
amount | amount | ||||
Non-current loans and borrowings | |||||
Lease liabilities | 22 | -40.1 | -30.7 | -35.4 | -32.2 |
Credit institutions | 22 | -37.9 | -35.7 | -51.6 | -47.3 |
Bonds (maturity date in 2025) | 22 | -58.8 | -57.3 | -58.0 | -57.2 |
(Million EUR) | 2023 | |||||||||
Carrying amount balance sheet | Fair value hierarchy | |||||||||
Non- | Non- | |||||||||
Current | Current | |||||||||
current | current | Level 1 | Level 2 | Level 3 | Total | |||||
assets | liabilities | |||||||||
assets | liabilities | |||||||||
Foreign currency swaps | 0.0 | - | -0.1 | - | - | -0.1 | - | -0.1 | ||
Interest rate swaps | - | - | -1.2 | -0.8 | - | -2.0 | - | -2.0 | ||
Electricity forward | 2.9 | 0.3 | -4.8 | -2.5 | - | - | -4.1 | -4.1 | ||
contracts | ||||||||||
Total | 3.0 | 0.3 | -6.1 | -3.4 | 0.0 | -2.1 | -4.1 | -6.2 | ||
(Million EUR) | 2022 | |||||||||
Carrying amount balance sheet | Fair value hierarchy | |||||||||
Non- | Non- | |||||||||
Current | Current | |||||||||
current | current | Level 1 | Level 2 | Level 3 | Total | |||||
assets | liabilities | |||||||||
assets | liabilities | |||||||||
Foreign currency swaps | 0.1 | - | -0.1 | - | - | -0.0 | - | -0.0 | ||
Interest rate swaps | - | - | -1.5 | -1.7 | - | -3.2 | - | -3.2 | ||
Electricity forward | 0.4 | - | - | -8.4 | - | - | -8.0 | -8.0 | ||
contracts | ||||||||||
Electricity and gas | 0.1 | - | - | - | - | 0.1 | - | 0.1 | ||
forward contracts | ||||||||||
Total | 0.6 | 0.0 | -1.6 | -10.1 | 0.0 | -3.1 | -8.0 | -11.1 |
(Million EUR) | 2023 | 2022 | ||
Contractual amount | Fair value | Contractual amount | Fair value | |
Foreign currency swaps | 12.6 | -0.1 | 34.1 | -0.0 |
Interest rate swaps | -2.1 | -2.0 | -3.4 | -3.2 |
Electricity and gas forward contracts | N/A | -4.1 | N/A | -7.9 |
Total | 10.6 | -6.2 | 30.7 | -11.1 |
(Million EUR) | Amount in foreign | 2023 | Amount in foreign | 2022 |
Amount in EUR | Amount in EUR | |||
currency | currency | |||
GBP | 4.0 | 4.6 | 3.5 | 4.0 |
USD | - | - | 23.6 | 22.1 |
JPY | 658.6 | 4.2 | 647.7 | 4.5 |
Other | 3.9 | 3.5 | ||
Total | 12.6 | 34.1 |
2024 | 2025 | 2026 | ||
Gas forward price | EUR/MWh | 52.2 | 45.7 | 36.4 |
Electricity forward price | EUR/MWh | 129.1 | 122.9 | 109.1 |
Discount rate | 2.5% |
2023 | 2024 | 2025 | ||
Gas forward price | EUR/MWh | 113.1 | 79.4 | 56.3 |
Electricity forward price | EUR/MWh | 257.2 | 163.5 | 131.0 |
Discount rate | 2.5% |
Change in assumption | Impact fair value (Million EUR) | ||
2023 | 2022 | ||
Gas price | +1 EUR/MWh | -2.1 | -2.5 |
Electricity price | +1 EUR/MWh | 1.0 | 1.3 |
Spark spread optimization | +1 EUR/MWh | 1.0 | 1.3 |
Discount rate | +1% | 0.1 | 0.2 |
Running hours T-Power nv | +10% | -1.6 | -1.9 |
(Million EUR) | 2023 | 2022 |
Guarantees given by third parties on behalf of the group | 29.9 | 29.3 |
Guarantees given on behalf of third parties | 1.8 | 3.0 |
Guarantees received from third parties | 9.2 | 6.7 |
Commitments related to capital expenditures | 84.2 | 52.9 |
(Million EUR) | note | 2023 | 2022 |
Transactions with joint-ventures - Sales | - | - | |
Transactions with joint-ventures - Purchases | -49.2 | -74.9 | |
Non-current assets | 5.7 | 8.2 | |
Current assets | 16 | 0.4 | 0.7 |
Current liabilities | 25 | 3.2 | 3.5 |
(Million EUR) | 2023 | 2022 |
Short-term employee benefits | 2.2 | 3.4 |
Long-term employee benefits | 0.8 | 0.5 |
Post-employment benefits | 0.1 | 0.1 |
Severance pay | 1.6 | - |
Total | 4.7 | 4.0 |
Members | Remuneration in EUR | 2023 | 2022 |
Management Deprez bv, represented by | Fixed annual fee | 45,000 | 27,500 |
its permanent representative Ms. Veerle | Variable fee per half day attended | 11,000 | 23,000 |
Deprez (independent non-executive | |||
director). Member of the Board of Directors since June 6, 2017. | Total remuneration | 56,000 | 50,500 |
ANBA bvba, represented by its | Fixed annual fee | 45,000 | 27,500 |
permanent representative Ms. Anne- | Additional fixed fee for chairman of Audit Committee | 5,000 | 3,000 |
Marie Baeyaert (independent non- executive director). Member of the Board | Variable fee per half day attended | 11,000 | 23,000 |
of Directors since June 6, 2017. | Total remuneration | 61,000 | 53,500 |
Fixed annual fee | 45,000 | 27,500 | |
Stefaan Haspeslagh (executive director) | Additional fixed fee for chairman of Board of Directors | 132,500 | 72,500 |
Variable fee per half day attended | 11,000 | 15,000 | |
Total remuneration | 188,500 | 115,000 | |
Fixed annual fee | 45,000 | 27,500 | |
Luc Tack (executive director) | Variable fee per half day attended | 11,000 | 15,000 |
Total remuneration | 56,000 | 42,500 | |
Fixed annual fee | 45,000 | 27,500 | |
Karel Vinck (non-executive director) | Variable fee per half day attended | 11,000 | 15,500 |
Total remuneration | 56,000 | 43,000 | |
Wouter De Geest (independent non- | Fixed annual fee | 45,000 | 27,500 |
executive director). Member of the Board | Variable fee per half day attended | 11,000 | 22,000 |
of Directors since May 11, 2021. | Total remuneration | 56,000 | 49,500 |
Fixed annual fee | 28,911 | - | |
Laurie Tack (non-executive director) | Variable fee per half day attended | 8,000 | - |
Total remuneration | 36,911 | 0 | |
Pasma nv, represented by its permanent | Fixed annual fee | 28,911 | - |
representative Mr. Patrick Steverlynck | Variable fee per half day attended | 8,000 | - |
(non-executive director). | Total remuneration | 36,911 | 0 |
Ann Vereecke bv, represented by its | Fixed annual fee | 28,911 | - |
permanent representative Ms. Ann | Variable fee per half day attended | 8,000 | - |
Vereecke (independent non-executive | |||
director). Member of the Board of Directors since May 9, 2023. | Total remuneration | 36,911 | 0 |
Total | 584,233 | 354,000 |
(Million EUR) | 2023 | |||
Audit | Audit related | Other | Total | |
KPMG (Belgium) | 0.5 | 0.1 | 0.1 | 0.7 |
KPMG (Outside Belgium) | 0.7 | 0.0 | 0.0 | 0.8 |
Total | 1.3 | 0.1 | 0.1 | 1.4 |
(Million EUR) | 2022 | |||
Audit | Audit related | Other | Total | |
KPMG (Belgium) | 0.3 | 0.1 | - | 0.4 |
KPMG (Outside Belgium) | 0.8 | - | 0.0 | 0.8 |
Total | 1.0 | 0.1 | 0.0 | 1.2 |
Belgian | |||||
Entity | Address | company | Ownership | ||
number | |||||
Europe | |||||
Belgium | DYKA Plastics nv | 3900 | Pelt | 0414467340 | 100% |
Belgium | Tessenderlo Chemie International | 1050 | Brussels | 0407247372 | 100% |
nv | |||||
Belgium | Tessenderlo Group nv | 1050 | Brussels | 0412101728 | Parent company |
Belgium | Tessenderlo Development | 1050 | Brussels | 0724619989 | 100% |
Services nv | |||||
Belgium | T-Power Energy Services bv | 1050 | Brussels | 0838489378 | 100% |
Belgium | T-Power nv | 1050 | Brussels | 0875650771 | 100% |
Belgium | Picanol nv | 8900 | Ieper | 0405502362 | 100% |
Belgium | Picanol Group nv | 8900 | Ieper | 0643795829 | 100% |
Belgium | Melotte nv | 3520 | Zonhoven | 0407155421 | 100% |
Belgium | Proferro nv | 8900 | Ieper | 0438243426 | 100% |
Belgium | Psicontrol nv | 8900 | Ieper | 0437446145 | 100% |
Czech Republic | DYKA s.r.o. | 27361 | Velka Dobra | 100% | |
France | Akiolis Group SAS | 72100 | Le Mans | 100% | |
France | Atemax France SAS | 72100 | Le Mans | 100% | |
France | Burcklé SAS | 68290 | Bourbach-le-Bas | 100% | |
France | DYKA SAS | 62140 | Sainte Austreberthe | 100% | |
France | DYKA Tube SAS | 18570 | La Chapelle-Saint-Ursin | 100% | |
France | DYKA Réseaux SAS | 27600 | Gaillon | 100% | |
France | Etablissements Charvet Père et | 91490 | Milly-La-Forêt | 100% | |
Fils SAS | |||||
France | Etablissements Violleau SAS | 79380 | La Forêt sur Sèvre | 100% | |
France | Kuhlmann France SAS | 59120 | Loos | 100% | |
France | Tefipar SAS | 59120 | Loos | 100% | |
France | Tessenderlo Kerley France SAS | 59120 | Loos | 100% | |
France | Tessenderlo Services SARL | 59120 | Loos | 100% | |
France | SCI Les Violettes | 79380 | La Forêt sur Sèvre | 100% | |
France | Soleval France SAS | 72100 | Le Mans | 100% | |
Germany | BT Nyloplast GmbH | 86551 | Aichach | 100% | |
Germany | PB Gelatins GmbH | 31582 | Nienburg | 100% | |
Hungary | BT Nyloplast Kft | 3636 | Vadna | 100% | |
Luxembourg | Terelux SA | 2163 | Luxembourg | 100% | |
Poland | DYKA Sp.z.o.o. | 55-221 Jelcz-Laskowice | 100% | ||
Romania | DYKA Plastic Pipe Systems S.R.L. | Cluj Napoca Municipalith - Cluj County | 100% | ||
Romania | Psicontrol SRL | 505400 | Rasnov | 100% | |
Slovakia | DYKA SK s.r.o. | 82109 | Bratislava | 100% | |
Spain | Akiolis Iberia S.L. | 08018 | Barcelona | 100% | |
Switzerland | Kuhlmann Switzerland AG | 5332 | Rekingen | 100% | |
The Netherlands | BT Nyloplast bv | 3295 | KG 's Gravendeel | 100% | |
The Netherlands | DYKA bv | 8331 | LJ Steenwijk | 100% | |
The Netherlands | Tessenderlo Kerley Netherlands bv | 4825 | AV Breda | 100% | |
The Netherlands | Tessenderlo NL Holding bv | 4825 | AV Breda | 100% | |
United Kingdom | John Davidson Pipes Ltd. | Edinburgh EH3 8UL | 100% | ||
United Kingdom | PB Gelatins UK Ltd. | Pontypridd CF 375 SQ | 100% | ||
United Kingdom | Tessenderlo Holding UK Ltd. | Pontypridd CF 375 SQ | 100% |
U | |||
Rest of the world | ||||
Argentina | PB Leiner Argentina SA | Ciudad Autónoma de Buenos Aires | 100% | |
Belarus | Tessenderlo Kerley Bela LLC | 220036 | Minsk | 100% |
Brazil | PB Brasil Industria e Comercio de | Acorizal, Mato Grosso CEP 78480-000 | 60% | |
Gelatinas Ltda | ||||
Brazil | Picanol do Brazil | Americana, SP CEP 13471-030 | 100% | |
Brazil | Tessenderlo Kerley Brasil Ltda | 13091-611 | Campinas - SP | 100% |
Chile | Kerley Latinoamericana | 9358 | Santiago | 100% |
Comercializadora Limitada | Xinyi Village, Kongguo County, Nehe City, Qiqihaer City, | |||
China | PB Gelatins (Heilongjiang) Co. Ltd. | Heilongjiang Province | 100% | |
China | PB Leiner (Hainan) Biotechnology Co. | Chengmai County - Hainan Province | 80% | |
Ltd. | ||||
China | Picanol (Suzhou Industrial Park) Textile | Suzhou - Jiangsu Province | 100% | |
Machinery Co.,Ltd. | ||||
China | Picanol (Suzhou) Trading Co.,Ltd | Suzhou - Jiangsu Province | 100% | |
Costa Rica | Tessenderlo Kerley Costa Rica SA | La Union Tres Rios - Cartago | 100% | |
India | Picanol India | New Delhi, India, 110 015 | 100% | |
India | Tessenderlo Kerley India Private Ltd. | Gurgaon, Haryana, 122018 | 100% | |
Indonesia | PT. Picanol Indonesia | Bandung 40261, West Java | 100% | |
Japan | TKI Japan KK | Tokyo - Chiyoda-ku | 100% | |
Mexico | Picanol de Mexico | 08400, | Mexico D.F. | 100% |
Mexico | Tessenderlo Kerley Mexico SA de CV | Ciudad Obregon, Estado de Sonora | 100% | |
Paraguay | Maramba S.R.L. | Chacoi Villa Hayes - Asuncion del Paraguay | 100% | |
Peru | TKP Peru S.A.C. | Ciudad de Lima - Provincia de Lima | 100% | |
Philippines | Tessenderlo Kerley Philippines, Inc. | Don José, Sta. Rosa Laguna 4026 | 100% | |
Singapore | Tessenderlo Singapore Pte. Ltd. | 338729 | Singapore | 100% |
Turkey | Picanol Tekstil Makinalari | 34149 | Yesilkoy, Istanbul | 100% |
Turkey | Tessenderlo Kerley Turkey Tarim Ve | 35730 | Kemalpasa - Izmir | 100% |
Kimya Sanayi Ve. Tic. Ltd. STI |
Europe | ||||
France | Etablissements Michel SAS | 31800 | Villeneuve de Rivière | 50.00% |
United States | |||
US | Jupiter Sulphur LLC | Wilmington, DE 19801 | 50.00% |
(Million EUR) | 2023 | 2022 |
Total assets | ||
Non-current assets | 3,001.8 | 1,247.2 |
Intangible assets | 1.1 | 0.1 |
Property, plant and equipment | 108.5 | 110.8 |
Financial assets | 2,892.3 | 1,136.3 |
Current assets | 609.6 | 594.6 |
Non-current trade and other receivables | 15.2 | 0.7 |
Inventories | 108.5 | 151.6 |
Current trade and other receivables | 349.0 | 276.3 |
Other investments | 118.5 | 143.0 |
Cash and cash equivalents | 11.2 | 17.0 |
Prepaid expenses and accrued income | 7.3 | 6.1 |
Total assets | 3,611.4 | 1,841.8 |
Total liabilities | ||
Shareholders' equity | 3,118.6 | 1,256.1 |
Issued capital | 428.3 | 216.2 |
Share premium | 1,743.6 | 238.0 |
Reserves | 584.1 | 26.9 |
Retained earnings | 362.1 | 774.4 |
Capital grants | 0.5 | 0.5 |
Provisions and deferred taxes | 111.9 | 117.4 |
Provisions | 111.9 | 117.4 |
Deferred taxes | - | - |
Liabilities | 380.9 | 468.3 |
Liabilities due in more than one year | 95.6 | 114.0 |
Liabilities due within one year | 275.7 | 342.4 |
Accrued expenses and deferred income | 9.7 | 11.9 |
Total liabilities | 3,611.4 | 1,841.8 |
(Million EUR) | 2023 | 2022 |
Total operating income | 568.3 | 823.3 |
Sales | 498.0 | 613.1 |
Change in work in progress, finished goods and orders in progress (increase+/decrease-) | -26.6 | 39.7 |
Production capitalized | 0.7 | 0.8 |
Other operating income | 89.5 | 161.8 |
Non-recurring operating income | 6.6 | 7.9 |
Total operating charges | -597.6 | -792.7 |
Raw materials and goods purchased for resale | -275.1 | -402.5 |
Services and other goods | -207.3 | -264.3 |
Wages, salaries, social charges and pensions | -82.3 | -84.0 |
Depreciations and amortizations on formation expenses, tangible and intangible assets | -15.2 | -15.4 |
Amounts written-off stocks and trade receivable ( charges (-) / write-back (+) ) | -5.5 | -5.8 |
Provision for liabilities and charges (utilisations and write-backs less charges) | 4.8 | 1.8 |
Other operating charges | -14.4 | -16.2 |
Non-recurring operating charges | -2.6 | -6.3 |
Operating result | -29.2 | 30.6 |
Finance income | 304.8 | 358.8 |
Finance costs | -36.7 | -44.1 |
Profit before taxes | 238.8 | 345.3 |
Income taxes | -0.1 | -4.3 |
Deferred taxes | - | - |
Profit (+) / losses (-) | 238.7 | 341.0 |
Untaxed reserves | 1.4 | -0.5 |
Profit (+) / losses (-) for the year to be allocated | 240.1 | 340.5 |
(Million EUR) | 2023 | 2022 |
The Tessenderlo Group nv Board of Directors proposes to allocate the | ||
- Profits, being | 240.1 | 340.5 |
- Increased by prior years' retained earnings | 774.4 | 494.8 |
Totaling | 1,014.5 | 835.3 |
In the following manner: | ||
- Reserves | 589.1 | -3.2 |
- Dividends | 63.3 | 64.1 |
- Retained earnings | 362.1 | 774.4 |
Totaling | 1,014.5 | 835.3 |
(Million EUR) | note | 2023 | 2022 |
Adjusted EBIT | 3 | 120.1 | 300.1 |
Gains and losses on disposals | 6 | 1.2 | 0.3 |
Restructuring | 6 | - | -0.3 |
Impairment losses | 6 | - | -37.6 |
Provisions and claims | 6 | -0.5 | 13.5 |
Settlement loss UK pension plan | 6 | - | -7.3 |
Electricity purchase and sale agreement | 6 | -0.5 | 21.1 |
Other income and expenses | 6 | 0.4 | -1.6 |
EBIT (Profit (+) / loss (-) from operations) | 120.6 | 288.1 |
(Million EUR) | note | 2023 | 2022 |
Adjusted EBITDA | 3 | 318.7 | 434.8 |
Gains and losses on disposals | 6 | 1.2 | 0.3 |
Restructuring | 6 | - | -0.3 |
Provisions and claims | 6 | -0.5 | 13.5 |
Settlement loss UK pension plan | 6 | - | -7.3 |
Electricity purchase and sale agreement | 6 | -0.5 | 21.1 |
Other income and expenses | 6 | 0.4 | -1.6 |
EBITDA | 319.2 | 460.5 | |
Depreciation and amortization | 8 | -198.7 | -134.7 |
Impairment losses | 8 | - | -37.6 |
EBIT (Profit (+) / loss (-) from operations) | 120.6 | 288.1 |
(Million EUR) | note | 2023 | 2022 |
Non-current loans and borrowings | 22 | 175.3 | 209.3 |
Bank overdrafts | 22 | 0.1 | 0.1 |
Current loans and borrowings | 22 | 61.4 | 56.2 |
Cash and cash equivalents | 18/22 | -177.0 | -156.1 |
Long term investments | 18/22 | -70.0 | -50.0 |
Net financial debt or (net cash position) | 22 | -10.1 | 59.5 |
Equity attributable to equity holders of the company | 1,930.9 | 1,401.8 | |
Gearing (net financial debt or net cash position / (equity + net financial debt or | 19 | -0.5% | 4.1% |
net cash position)) |
For the year ended December 31 | |||
(Million EUR) | note | 2023 | 2022 |
Non-current loans and borrowings | 22 | 175.3 | 209.3 |
Bank overdrafts | 22 | 0.1 | 0.1 |
Current loans and borrowings | 22 | 61.4 | 56.2 |
Cash and cash equivalents | 18/22 | -177.0 | -156.1 |
Long term investments | 18/22 | -70.0 | -50.0 |
Net financial debt or net cash position | 22 | -10.1 | 59.5 |
Adjusted EBITDA | 3 | 318.7 | 434.8 |
Leverage (net financial debt or net cash position / Adjusted EBITDA last | 22 | -0.0 | 0.1 |
12 months) |
As per December 31 | ||||
2023 | 2022 | 2022 | ||
(Million EUR) | note | Pro Forma | ||
Inventories | 17 | 604.5 | 566.9 | 674.4 |
Trade receivables - 1 year | 16 | 393.0 | 377.2 | 466.0 |
Trade receivables - 1 year: amounts written off | 16 | -4.3 | -3.8 | -4.6 |
Trade receivables from related parties | 16 | 0.4 | 0.8 | 0.8 |
Trade payables -1 year | 25 | -257.1 | -269.3 | -363.3 |
Trade payables from related parties | 25 | -3.2 | -3.5 | -3.5 |
Advance payments received | 25 | -23.0 | -0.3 | -54.9 |
Trade working capital | 710.4 | 668.1 | 714.9 | |
Property, plant and equipment | 11 | 1,156.1 | 888.7 | 1,091.6 |
Goodwill | 12 | 31.8 | 32.1 | 32.5 |
Intangible assets | 13 | 286.9 | 107.0 | 357.6 |
Net assets | 3 | 1,474.8 | 1,027.8 | 1,481.7 |
Capital employed | 2,185.2 | 1,695.9 | 2,196.5 |
(Million EUR) | 2023 | 2022 |
EBIT last 12 months | 120.6 | 288.1 |
Average capital employed last 12 months | 2,232.4 | 1,678.3 |
ROCE (return on capital employed) | 5.4% | 17.2% |