XML 712 R169.htm IDEA: XBRL DOCUMENT v3.25.1
Investments - Summarized financial information of joint ventures (Details) - USD ($)
5 Months Ended 12 Months Ended
Jun. 06, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Disclosure of joint ventures [line items]          
Non-Current assets   $ 3,434,227,000 $ 1,787,543,000    
Book Value   3,271,084,000 1,769,663,000 $ 3,308,616,000 $ 3,179,299,000
Current Assets   470,819,000 1,631,737,000    
Cash and cash equivalents   38,869,000 429,370,000 179,929,000 $ 152,528,000
Non-Current Liabilities   2,320,066,000 637,154,000    
Non-current bank loans   1,450,869,000 362,235,000    
Current Liabilities   392,656,000 424,753,000    
Revenue   940,246,000 1,235,127,000 854,669,000  
Income tax expense   (1,893,000) (6,009,000) (2,804,000)  
Profit (loss) for the period   870,829,138 858,026,940 203,251,347  
Other comprehensive income (100%)   (1,075,000) (31,770,000) 31,281,000  
Total for all joint ventures          
Disclosure of joint ventures [line items]          
Non-Current assets   87,924,000 1,754,000 153,000  
Book Value   35,610,000 0 0  
Current Assets   223,270,000 391,305,000 504,734,000  
Cash and cash equivalents   14,170,000 3,134,000 2,554,000  
Non-Current Liabilities   48,756,000 3,060,000 1,730,000  
Non-current bank loans   15,329,000 0 0  
Current Liabilities   233,177,000 390,503,000 502,693,000  
Current bank loans   18,638,000 42,500,000 75,500,000  
Net assets (100%)   29,261,000 (503,000) 464,000  
Group's share of net assets   14,618,000 (123,000) 460,000  
Shareholders loans to joint venture   17,369,000 850,000 850,000  
Net Carrying amount of interest in joint venture   16,920,000 725,000 1,286,000  
Remaining shareholders loan to joint venture   16,188,000 2,000 24,000  
Revenue   931,592,000 1,685,928,000 1,216,295,000  
Depreciations and amortization   (5,709,000) (84,000) (6,327,000)  
Interest Expense   (2,459,000) (2,806,000) (1,625,000)  
Income tax expense   (1,457,000) (79,000) 3,082,000  
Profit (loss) for the period   1,684,000 (1,532,000) 35,265,000  
Other comprehensive income (100%)   0 0 319,000  
Group's share of profit (loss) for the period   920,000 (927,000) 17,650,000  
Group's share of profit (loss) for the period   $ 0 $ 0 $ 159,000  
TI Africa Ltd          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture 50.00%     50.00%  
Non-Current assets       $ 0  
Book Value       0  
Current Assets       0  
Cash and cash equivalents       0  
Non-Current Liabilities       0  
Non-current bank loans       0  
Current Liabilities       0  
Current bank loans       0  
Net assets (100%)       0  
Group's share of net assets       0  
Shareholders loans to joint venture       0  
Net Carrying amount of interest in joint venture       0  
Remaining shareholders loan to joint venture       0  
Revenue       20,729,000  
Depreciations and amortization       (2,998,000)  
Interest Expense       (428,000)  
Income tax expense       1,599,000  
Profit (loss) for the period       14,997,000  
Other comprehensive income (100%)       170,000  
Group's share of profit (loss) for the period       7,499,000  
Group's share of profit (loss) for the period       $ 85,000  
TI Asia Ltd          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture 50.00%     50.00%  
Non-Current assets       $ 0  
Book Value       0  
Current Assets       0  
Cash and cash equivalents       0  
Non-Current Liabilities       0  
Non-current bank loans       0  
Current Liabilities       0  
Current bank loans       0  
Net assets (100%)       0  
Group's share of net assets       0  
Shareholders loans to joint venture       0  
Net Carrying amount of interest in joint venture       0  
Remaining shareholders loan to joint venture       0  
Revenue       20,729,000  
Depreciations and amortization       (2,811,000)  
Interest Expense       (413,000)  
Income tax expense       1,600,000  
Profit (loss) for the period       14,858,000  
Other comprehensive income (100%)       149,000  
Group's share of profit (loss) for the period       7,429,000  
Group's share of profit (loss) for the period       $ 74,000  
Tankers Agencies (UK) Ltd          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   50.00% 50.00% 50.00%  
Non-Current assets   $ 1,482,000 $ 1,754,000 $ 153,000  
Book Value   0 0 0  
Current Assets   198,050,000 391,037,000 504,397,000  
Cash and cash equivalents   3,096,000 3,046,000 2,453,000  
Non-Current Liabilities   1,190,000 1,360,000 30,000  
Non-current bank loans   0 0 0  
Current Liabilities   196,731,000 390,323,000 502,547,000  
Current bank loans   15,500,000 42,500,000 75,500,000  
Net assets (100%)   1,611,000 1,108,000 1,973,000  
Group's share of net assets   981,000 675,000 1,202,000  
Shareholders loans to joint venture   0 0 0  
Net Carrying amount of interest in joint venture   981,000 675,000 1,202,000  
Remaining shareholders loan to joint venture   0 0 0  
Revenue   908,159,000 1,685,928,000 1,172,698,000  
Depreciations and amortization   (102,000) (84,000) (39,000)  
Interest Expense   (1,037,000) (2,806,000) (954,000)  
Income tax expense   1,000 (79,000) (117,000)  
Profit (loss) for the period   653,000 (1,445,000) 185,000  
Other comprehensive income (100%)   0 0 0  
Group's share of profit (loss) for the period   398,000 (880,000) 113,000  
Group's share of profit (loss) for the period   $ 0 $ 0 $ 0  
Tankers International LLC          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   50.00% 50.00% 50.00%  
Non-Current assets   $ 0 $ 0 $ 0  
Book Value   0 0 0  
Current Assets   96,000 150,000 206,000  
Cash and cash equivalents   0 0 0  
Non-Current Liabilities   0 0 0  
Non-current bank loans   0 0 0  
Current Liabilities   7,000 66,000 63,000  
Current bank loans   0 0 0  
Net assets (100%)   89,000 84,000 143,000  
Group's share of net assets   52,000 49,000 84,000  
Shareholders loans to joint venture   0 0 0  
Net Carrying amount of interest in joint venture   52,000 49,000 84,000  
Remaining shareholders loan to joint venture   0 0 0  
Revenue   0 0 0  
Depreciations and amortization   0 0 0  
Interest Expense   0 0 0  
Income tax expense   0 0 0  
Profit (loss) for the period   4,000 (43,000) (36,000)  
Other comprehensive income (100%)   0 0 0  
Group's share of profit (loss) for the period   2,000 (25,000) (21,000)  
Group's share of profit (loss) for the period   $ 0 $ 0 $ 0  
Bari Shipholding Ltd          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   50.00% 50.00% 50.00%  
Non-Current assets   $ 0 $ 0 $ 0  
Book Value   0 0 0  
Current Assets   0 118,000 131,000  
Cash and cash equivalents   0 88,000 101,000  
Non-Current Liabilities   1,700,000 1,700,000 1,700,000  
Non-current bank loans   0 0 0  
Current Liabilities   0 114,000 83,000  
Current bank loans   0 0 0  
Net assets (100%)   (1,700,000) (1,696,000) (1,652,000)  
Group's share of net assets   (850,000) (848,000) (826,000)  
Shareholders loans to joint venture   850,000 850,000 850,000  
Net Carrying amount of interest in joint venture   0 0 0  
Remaining shareholders loan to joint venture   0 2,000 24,000  
Revenue   9,000 0 2,139,000  
Depreciations and amortization   0 0 (479,000)  
Interest Expense   0 0 171,000  
Income tax expense   0 0 0  
Profit (loss) for the period   (4,000) (43,000) 5,250,000  
Other comprehensive income (100%)   0 0 0  
Group's share of profit (loss) for the period   (2,000) (22,000) 2,625,000  
Group's share of profit (loss) for the period   $ 0 $ 0 $ 0  
Bastia Shipholding Ltd          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture     50.00% 50.00%  
Non-Current assets       $ 0  
Book Value       0  
Current Assets       0  
Cash and cash equivalents       0  
Non-Current Liabilities       0  
Non-current bank loans       0  
Current Liabilities       0  
Current bank loans       0  
Net assets (100%)       0  
Group's share of net assets       0  
Shareholders loans to joint venture       0  
Net Carrying amount of interest in joint venture       0  
Remaining shareholders loan to joint venture       0  
Revenue       0  
Depreciations and amortization       0  
Interest Expense       0  
Income tax expense       0  
Profit (loss) for the period       10,000  
Other comprehensive income (100%)       0  
Group's share of profit (loss) for the period       5,000  
Group's share of profit (loss) for the period       $ 0  
be HYDRO bv          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   50.00%      
Non-Current assets   $ 725,000      
Book Value   0      
Current Assets   2,234,000      
Cash and cash equivalents   103,000      
Non-Current Liabilities   0      
Non-current bank loans   0      
Current Liabilities   3,081,000      
Current bank loans   0      
Net assets (100%)   (122,000)      
Group's share of net assets   (61,000)      
Shareholders loans to joint venture   903,000      
Net Carrying amount of interest in joint venture   0      
Remaining shareholders loan to joint venture   842,000      
Revenue   2,324,000      
Depreciations and amortization   (341,000)      
Interest Expense   (138,000)      
Income tax expense   0      
Profit (loss) for the period   (287,000)      
Other comprehensive income (100%)   0      
Group's share of profit (loss) for the period   (144,000)      
Group's share of profit (loss) for the period   $ 0      
JPN H2Ydro CO. Ltd          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   50.00%      
Non-Current assets   $ 19,387,000      
Book Value   382,000      
Current Assets   10,203,000      
Cash and cash equivalents   4,729,000      
Non-Current Liabilities   17,811,000      
Non-current bank loans   0      
Current Liabilities   6,059,000      
Current bank loans   0      
Net assets (100%)   5,720,000      
Group's share of net assets   2,860,000      
Shareholders loans to joint venture   6,690,000      
Net Carrying amount of interest in joint venture   2,860,000      
Remaining shareholders loan to joint venture   6,690,000      
Revenue   6,751,000      
Depreciations and amortization   (1,052,000)      
Interest Expense   (148,000)      
Income tax expense   (1,279,000)      
Profit (loss) for the period   2,645,000      
Other comprehensive income (100%)   0      
Group's share of profit (loss) for the period   1,323,000      
Group's share of profit (loss) for the period   $ 0      
Cleanergy Solutions (Namibia) (Pty) Ltd          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   49.00%      
Non-Current assets   $ 21,699,000      
Book Value   0      
Current Assets   8,340,000      
Cash and cash equivalents   5,371,000      
Non-Current Liabilities   63,000      
Non-current bank loans   0      
Current Liabilities   10,363,000      
Current bank loans   0      
Net assets (100%)   19,613,000      
Group's share of net assets   9,610,000      
Shareholders loans to joint venture   0      
Net Carrying amount of interest in joint venture   9,610,000      
Remaining shareholders loan to joint venture   0      
Revenue   3,000      
Depreciations and amortization   (16,000)      
Interest Expense   (5,000)      
Income tax expense   0      
Profit (loss) for the period   (617,000)      
Other comprehensive income (100%)   0      
Group's share of profit (loss) for the period   (302,000)      
Group's share of profit (loss) for the period   $ 0      
FRS Windcat Offshore Logistics GmbH          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   50.00%      
Non-Current assets   $ 18,885,000      
Book Value   9,505,000      
Current Assets   2,107,000      
Cash and cash equivalents   635,000      
Non-Current Liabilities   5,143,000      
Non-current bank loans   2,961,000      
Current Liabilities   12,344,000      
Current bank loans   25,000      
Net assets (100%)   3,505,000      
Group's share of net assets   1,753,000      
Shareholders loans to joint venture   3,688,000      
Net Carrying amount of interest in joint venture   3,144,000      
Remaining shareholders loan to joint venture   3,418,000      
Revenue   7,005,000      
Depreciations and amortization   (1,646,000)      
Interest Expense   (482,000)      
Income tax expense   (179,000)      
Profit (loss) for the period   (228,000)      
Other comprehensive income (100%)   0      
Group's share of profit (loss) for the period   (114,000)      
Group's share of profit (loss) for the period   $ 0      
TSM Windcat sas          
Disclosure of joint ventures [line items]          
Proportion of ownership interest in joint venture   50.00%      
Non-Current assets   $ 25,746,000      
Book Value   25,723,000      
Current Assets   2,240,000      
Cash and cash equivalents   236,000      
Non-Current Liabilities   22,849,000      
Non-current bank loans   12,368,000      
Current Liabilities   4,592,000      
Current bank loans   3,113,000      
Net assets (100%)   545,000      
Group's share of net assets   273,000      
Shareholders loans to joint venture   5,238,000      
Net Carrying amount of interest in joint venture   273,000      
Remaining shareholders loan to joint venture   5,238,000      
Revenue   7,341,000      
Depreciations and amortization   (2,552,000)      
Interest Expense   (649,000)      
Income tax expense   0      
Profit (loss) for the period   (482,000)      
Other comprehensive income (100%)   0      
Group's share of profit (loss) for the period   (241,000)      
Group's share of profit (loss) for the period   $ 0