XML 619 R76.htm IDEA: XBRL DOCUMENT v3.25.1
Segment reporting - Consolidated Statement of Financial Position By Operating Segment (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
ASSETS      
Vessels $ 2,617,484 $ 1,629,570  
Assets under construction 628,405 106,513  
Right-of-use assets 1,910 32,936 $ 21,493
Other tangible assets 21,628 644  
Prepayments 1,657 0  
Intangible assets 16,187 14,194 15,746
Receivables 75,076 2,888  
Investments 61,806 518  
Deferred tax assets 10,074 280  
Total non-current assets 3,434,227 1,787,543  
Total current assets 470,819 1,631,737  
TOTAL ASSETS 3,905,046 3,419,280  
EQUITY and LIABILITIES      
Total equity 1,192,324 2,357,373  
Bank and other loans 1,450,869 362,235  
Other notes 198,887 198,219  
Other borrowings 667,361 71,248  
Lease liabilities 1,451 3,363  
Other payables 0 146  
Employee benefits 1,060 1,669 $ 1,635
Provisions 0 274  
Deferred tax liabilities 438 0  
Total non-current liabilities 2,320,066 637,154  
Current liabilities 392,656 424,753  
TOTAL EQUITY and LIABILITIES 3,905,046 3,419,280  
Less: Eliminations      
ASSETS      
Vessels 0 0  
Assets under construction 0 0  
Right-of-use assets 0 0  
Other tangible assets 0 0  
Prepayments 0 0  
Intangible assets 0 0  
Receivables (20,799) 0  
Investments 0 0  
Deferred tax assets 0 0  
Total non-current assets (20,799) 0  
Total current assets (567,763) 0  
TOTAL ASSETS (588,562) 0  
EQUITY and LIABILITIES      
Total equity 0 0  
Bank and other loans 0 0  
Other notes 0 0  
Other borrowings (11,679) 0  
Lease liabilities 0 0  
Other payables   0  
Employee benefits 0 0  
Provisions   0  
Deferred tax liabilities 0    
Total non-current liabilities (11,679) 0  
Current liabilities (576,883) 0  
TOTAL EQUITY and LIABILITIES (588,562) 0  
Marine | Operating segments      
ASSETS      
Vessels 2,617,484 1,629,570  
Assets under construction 628,405 106,513  
Right-of-use assets 1,304 32,936  
Other tangible assets 13,091 644  
Prepayments 0 0  
Intangible assets 15,917 14,194  
Receivables 95,650 2,888  
Investments 49,397 518  
Deferred tax assets 10,074 280  
Total non-current assets 3,431,322 1,787,543  
Total current assets 1,018,427 1,631,737  
TOTAL ASSETS 4,449,749 3,419,280  
EQUITY and LIABILITIES      
Total equity 1,155,901 2,357,373  
Bank and other loans 1,450,869 362,235  
Other notes 198,887 198,219  
Other borrowings 679,040 71,248  
Lease liabilities 932 3,363  
Other payables   146  
Employee benefits 1,060 1,669  
Provisions   274  
Deferred tax liabilities 12    
Total non-current liabilities 2,330,800 637,154  
Current liabilities 963,048 424,753  
TOTAL EQUITY and LIABILITIES 4,449,749 $ 3,419,280  
Euronav | Operating segments      
ASSETS      
Vessels 1,456,324    
Assets under construction 129,332    
Right-of-use assets 761    
Other tangible assets 391    
Prepayments 0    
Intangible assets 13,080    
Receivables 49,762    
Investments 45,919    
Deferred tax assets 465    
Total non-current assets 1,696,034    
Total current assets 393,114    
TOTAL ASSETS 2,089,148    
EQUITY and LIABILITIES      
Total equity 504,775    
Bank and other loans 945,286    
Other notes 198,887    
Other borrowings 133,916    
Lease liabilities 520    
Employee benefits 1,060    
Deferred tax liabilities 0    
Total non-current liabilities 1,279,669    
Current liabilities 304,704    
TOTAL EQUITY and LIABILITIES 2,089,148    
Bocimar | Operating segments      
ASSETS      
Vessels 648,600    
Assets under construction 272,292    
Right-of-use assets 0    
Other tangible assets 0    
Prepayments 0    
Intangible assets 0    
Receivables 0    
Investments 0    
Deferred tax assets 0    
Total non-current assets 920,892    
Total current assets 31,856    
TOTAL ASSETS 952,748    
EQUITY and LIABILITIES      
Total equity 5,162    
Bank and other loans 248,482    
Other notes 0    
Other borrowings 304,323    
Lease liabilities 0    
Employee benefits 0    
Deferred tax liabilities 0    
Total non-current liabilities 552,805    
Current liabilities 394,781    
TOTAL EQUITY and LIABILITIES 952,748    
Delphis | Operating segments      
ASSETS      
Vessels 220,935    
Assets under construction 4,055    
Right-of-use assets 0    
Other tangible assets 0    
Prepayments 0    
Intangible assets 0    
Receivables 0    
Investments 0    
Deferred tax assets 7,531    
Total non-current assets 232,521    
Total current assets 7,403    
TOTAL ASSETS 239,924    
EQUITY and LIABILITIES      
Total equity 53,150    
Bank and other loans 64,539    
Other notes 0    
Other borrowings 79,512    
Lease liabilities 0    
Employee benefits 0    
Deferred tax liabilities 0    
Total non-current liabilities 144,051    
Current liabilities 42,723    
TOTAL EQUITY and LIABILITIES 239,924    
Bochem | Operating segments      
ASSETS      
Vessels 244,259    
Assets under construction 26,217    
Right-of-use assets 0    
Other tangible assets 0    
Prepayments 0    
Intangible assets 0    
Receivables 0    
Investments 0    
Deferred tax assets 0    
Total non-current assets 270,476    
Total current assets 5,455    
TOTAL ASSETS 275,931    
EQUITY and LIABILITIES      
Total equity 4,711    
Bank and other loans 25,406    
Other notes 0    
Other borrowings 149,611    
Lease liabilities 0    
Employee benefits 0    
Deferred tax liabilities 0    
Total non-current liabilities 175,017    
Current liabilities 96,203    
TOTAL EQUITY and LIABILITIES 275,931    
Windcat | Operating segments      
ASSETS      
Vessels 47,023    
Assets under construction 189,706    
Right-of-use assets 543    
Other tangible assets 372    
Prepayments 0    
Intangible assets 0    
Receivables 8,727    
Investments 3,417    
Deferred tax assets 0    
Total non-current assets 249,788    
Total current assets 40,383    
TOTAL ASSETS 290,171    
EQUITY and LIABILITIES      
Total equity 30,355    
Bank and other loans 159,842    
Other notes 0    
Other borrowings 0    
Lease liabilities 412    
Employee benefits 0    
Deferred tax liabilities 12    
Total non-current liabilities 160,266    
Current liabilities 99,550    
TOTAL EQUITY and LIABILITIES 290,171    
Port vessels | Operating segments      
ASSETS      
Vessels 343    
Assets under construction 6,803    
Right-of-use assets 0    
Other tangible assets 12,328    
Prepayments 0    
Intangible assets 2,837    
Receivables 37,161    
Investments 61    
Deferred tax assets 2,078    
Total non-current assets 61,611    
Total current assets 540,216    
TOTAL ASSETS 601,827    
EQUITY and LIABILITIES      
Total equity 557,748    
Bank and other loans 7,314    
Other notes 0    
Other borrowings 11,678    
Lease liabilities 0    
Employee benefits 0    
Deferred tax liabilities 0    
Total non-current liabilities 18,992    
Current liabilities 25,087    
TOTAL EQUITY and LIABILITIES 601,827    
H2 Infra | Operating segments      
ASSETS      
Vessels 0    
Assets under construction 0    
Right-of-use assets 176    
Other tangible assets 6,613    
Prepayments 948    
Intangible assets 0    
Receivables 225    
Investments 9,610    
Deferred tax assets 0    
Total non-current assets 17,572    
Total current assets 1,444    
TOTAL ASSETS 19,016    
EQUITY and LIABILITIES      
Total equity 17,320    
Bank and other loans 0    
Other notes 0    
Other borrowings 0    
Lease liabilities 159    
Employee benefits 0    
Deferred tax liabilities 0    
Total non-current liabilities 159    
Current liabilities 1,537    
TOTAL EQUITY and LIABILITIES 19,016    
H2 Industry | Operating segments      
ASSETS      
Vessels 0    
Assets under construction 0    
Right-of-use assets 430    
Other tangible assets 1,924    
Prepayments 709    
Intangible assets 270    
Receivables 0    
Investments 2,799    
Deferred tax assets 0    
Total non-current assets 6,132    
Total current assets 18,711    
TOTAL ASSETS 24,843    
EQUITY and LIABILITIES      
Total equity 19,103    
Bank and other loans 0    
Other notes 0    
Other borrowings 0    
Lease liabilities 360    
Employee benefits 0    
Deferred tax liabilities 426    
Total non-current liabilities 786    
Current liabilities 4,954    
TOTAL EQUITY and LIABILITIES $ 24,843