XML 60 R44.htm IDEA: XBRL DOCUMENT v3.26.1
Property, plant & equipment (Tables)
12 Months Ended
Dec. 31, 2025
Property, plant & equipment  
Schedule of changes in the carrying value of property, plant and equipment including right of use assets

  ​ ​ ​

Land and

  ​ ​ ​

Plant and

  ​ ​ ​

Right-of-use

  ​ ​ ​

Construction

  ​ ​ ​

in 000€

buildings

equipment

assets

in progress

Total

Acquisition value

At January 1, 2023

 

47,959

 

105,877

 

21,619

 

15,955

 

191,410

Additions

 

142

 

3,850

 

3,965

 

8,325

 

16,282

Disposals

 

 

(4,299)

 

(3,313)

 

 

(7,612)

Transfers

 

40

 

15,031

 

(4,433)

 

(11,585)

 

(947)

Currency Translation

 

458

 

586

 

(74)

 

(153)

 

817

At December 31, 2023

 

48,599

121,045

17,764

12,543

199,951

Additions

 

107

4,189

3,149

23,466

30,911

Acquired from business combinations

 

38

36

74

Disposals

 

(166)

(4,312)

(1,777)

(133)

(6,388)

Transfers

 

(50)

10,885

(1,819)

(9,349)

(333)

Currency Translation

 

175

561

71

1

808

At December 31, 2024

 

48,666

132,406

17,424

26,528

225,024

Additions

 

646

3,852

1,925

10,895

17,318

Assets held for sale

(1,074)

(169)

(1,243)

Disposals

 

(2)

(5,228)

(3,282)

(123)

(8,635)

Transfers

 

18,342

15,161

(202)

(33,334)

(33)

Currency Translation

 

(37)

(2,047)

(303)

(16)

(2,403)

At December 31, 2025

 

67,615

143,070

15,393

3,950

230,027

Depreciation

 

 

 

 

 

At January 1, 2023

 

(11,045)

 

(64,470)

 

(13,199)

 

 

(88,714)

Depreciation charge for the year

 

(1,352)

 

(10,433)

 

(3,296)

 

 

(15,081)

Impairment

 

(160)

 

 

 

(160)

Disposals

 

3,996

3,024

7,020

Transfers

 

(2,935)

 

3,802

 

 

867

Currency Translation

 

(33)

 

(356)

 

8

 

 

(381)

At December 31, 2023

 

(12,430)

(74,358)

(9,661)

(96,449)

Depreciation charge for the year

 

(1,358)

(10,824)

(3,191)

(15,373)

Disposals

139

3,976

1,627

5,742

Transfers

 

(1,232)

1,565

333

Currency Translation

 

(32)

(150)

(45)

(227)

At December 31, 2024

 

(13,681)

(82,588)

(9,705)

(105,974)

Depreciation charge for the year

 

(1,669)

(10,521)

(3,087)

(15,277)

Assets held for sale

835

140

975

Disposals

2

5,089

2,505

7,596

Transfers

 

Currency Translation

 

6

746

184

936

At December 31, 2025

 

(15,341)

(86,440)

(9,963)

(111,744)

Net book value

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

At December 31, 2025

52,274

56,630

5,429

3,950

118,283

At December 31, 2024

34,986

49,818

7,719

26,528

119,050

At December 31, 2023

36,169

46,688

8,102

12,544

103,503

At January 1, 2023

36,914

41,407

8,420

15,955

102,696

Schedule of carrying value of right-of-use assets

in 000€

  ​ ​ ​

Buildings

  ​ ​ ​

Vehicles

  ​ ​ ​

Equipment

  ​ ​ ​

Total

Acquisition value

At January 1, 2023

9,391

4,680

6,405

20,476

Additions

1,739

1,980

246

3,965

Disposals

(2,607)

(676)

(30)

(3,313)

Currency Translation

(112)

2

36

(74)

Transfers

(236)

(909)

(2,145)

(3,290)

At December 31, 2023

 

8,175

5,077

4,512

17,764

Additions

 

1,822

739

589

3,150

Acquired from business combinations

 

36

36

Disposals

 

(1,123)

(430)

(224)

(1,777)

Currency Translation

 

48

7

16

71

Transfers

 

(345)

(1,384)

(89)

(1,818)

At December 31, 2024

 

8,613

4,010

4,803

17,426

Additions

 

1,026

488

411

1,925

Assets held for sale

(133)

(36)

(169)

Disposals

 

(2,477)

(770)

(36)

(3,283)

Currency Translation

 

(282)

(11)

(11)

(304)

Transfers

 

(202)

(202)

At December 31, 2025

 

6,748

3,681

4,964

15,393

Depreciation

 

At January 1, 2023

(4,569)

(2,909)

(4,578)

(12,055)

Depreciation charge for the year

(1,735)

(1,185)

(376)

(3,296)

Disposals

2,360

627

36

3,023

Currency Translation

45

(3)

(34)

8

Transfers

235

909

1,515

2,659

At December 31, 2023

 

(3,664)

(2,561)

(3,437)

(9,662)

Depreciation charge for the year

 

(1,851)

(1,073)

(266)

(3,191)

Disposals

 

953

454

220

1,627

Currency Translation

 

(29)

(3)

(14)

(46)

Transfers

 

345

1,334

(114)

1,565

At December 31, 2024

 

(4,246)

(1,849)

(3,611)

(9,707)

Depreciation charge for the year

 

(1,881)

(902)

(304)

(3,087)

Assets held for sale

133

8

141

Disposals

 

1,752

717

36

2,505

Currency Translation

 

185

5

(6)

184

Transfers

 

At December 31, 2025

 

(4,057)

(2,021)

(3,885)

(9,963)

Net book value

 

At December 31, 2025

2,691

1,660

1,079

5,429

At January 1, 2025

4,368

2,160

1,191

7,719

Schedule of amounts related to leases recognized in profit & loss

As of December 31, 

(in 000€)

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Depreciation expense

 

(3,087)

(3,191)

(3,296)

Interest expense on lease liabilities

 

(363)

(365)

(325)

Expenses related to short-term leases/ low-value assets/ variable lease payments

 

(981)

(901)

(689)

Schedule of potential future cash flows beyond the period

As of December 31, 

(in 000€)

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Potential (non-discounted) cash flows for terminations options that are not reasonably certain to be exercised:

 

612

817

1,089

Potential (non-discounted) cash flows for extensions options that are reasonably certain to be exercised

 

1,270

1,259

1,838