XML 620 R77.htm IDEA: XBRL DOCUMENT v3.25.1
Segment reporting - Consolidated Statement of Profit or Loss By Operating Segment (Details) - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Shipping Income [Abstract]      
Revenue $ 940,246,000 $ 1,235,127,000 $ 854,669,000
Gains on disposal of vessels/other tangible assets 635,019,000 372,444,000 96,160,000
Other operating income 50,660,000 23,316,000 15,141,000
Total shipping income 1,625,925,000 1,630,887,000 965,970,000
Operating expenses      
Raw materials and consumables (3,735,000) 0 0
Voyage expenses and commissions (174,310,000) (142,090,000) (175,187,000)
Vessel operating expenses (199,646,000) (231,033,000) (216,094,000)
Charter hire expenses (138,000) (4,500,000) (5,769,000)
Loss on disposal of vessels/other tangible assets (2,000) 0 (347,000)
Depreciation tangible assets (163,148,000) (219,428,000) (221,576,000)
Depreciation intangible assets (2,881,000) (1,612,000) (1,021,000)
Impairment losses (1,847,000) 0 0
General and administrative expenses (77,766,000) (62,532,000) (51,702,000)
Total operating expenses (623,473,000) (661,195,000) (671,696,000)
RESULT FROM OPERATING ACTIVITIES 1,002,452,000 969,692,000 294,274,000
Finance income 38,689,000 67,168,000 27,140,000
Finance expenses (169,339,000) (171,897,000) (133,009,000)
Net finance expenses (130,650,000) (104,729,000) (105,869,000)
Share of profit (loss) of equity accounted investees (net of income tax) 920,000 (927,000) 17,650,000
PROFIT (LOSS) BEFORE INCOME TAX 872,722,000 864,036,000 206,055,000
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
Attributable to:      
Owners of the company 870,829,000 858,027,000 203,251,000
Operating segments | Marine      
Shipping Income [Abstract]      
Revenue 940,649,000 1,235,127,000 854,669,000
Gains on disposal of vessels/other tangible assets 635,019,000 372,444,000 96,160,000
Other operating income 51,142,000 23,316,000 15,141,000
Total shipping income 1,626,810,000 1,630,887,000 965,970,000
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions (174,310,000) (142,090,000) (175,187,000)
Vessel operating expenses (199,646,000) (231,033,000) (216,094,000)
Charter hire expenses (138,000) (4,500,000) (5,769,000)
Loss on disposal of vessels/other tangible assets (2,000) 0 (347,000)
Depreciation tangible assets (161,602,000) (219,428,000) (221,576,000)
Depreciation intangible assets (2,853,000) (1,612,000) (1,021,000)
Impairment losses 0    
General and administrative expenses (74,565,000) (62,532,000) (51,702,000)
Total operating expenses (613,116,000) (661,195,000) (671,696,000)
RESULT FROM OPERATING ACTIVITIES 1,013,694,000 969,692,000 294,274,000
Finance income 41,189,000 67,168,000 27,140,000
Finance expenses (171,557,000) (171,897,000) (133,009,000)
Net finance expenses (130,368,000) (104,729,000) (105,869,000)
Share of profit (loss) of equity accounted investees (net of income tax) 44,000 (927,000) 17,650,000
PROFIT (LOSS) BEFORE INCOME TAX 883,370,000 864,036,000 206,055,000
Income tax expense (1,269,000) (6,009,000) (2,804,000)
Profit (loss) for the period 882,101,000 858,027,000 203,251,000
Attributable to:      
Owners of the company 882,101,000 858,027,000 203,251,000
Operating segments | Euronav      
Shipping Income [Abstract]      
Revenue 742,342,000    
Gains on disposal of vessels/other tangible assets 619,398,000    
Other operating income 49,510,000    
Total shipping income 1,411,250,000    
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions (132,107,000)    
Vessel operating expenses (150,252,000)    
Charter hire expenses (98,000)    
Loss on disposal of vessels/other tangible assets (2,000)    
Depreciation tangible assets (120,892,000)    
Depreciation intangible assets (1,586,000)    
Impairment losses 0    
General and administrative expenses (44,679,000)    
Total operating expenses (449,616,000)    
RESULT FROM OPERATING ACTIVITIES 961,634,000    
Finance income 31,173,000    
Finance expenses (126,165,000)    
Net finance expenses (94,992,000)    
Share of profit (loss) of equity accounted investees (net of income tax) 398,000    
PROFIT (LOSS) BEFORE INCOME TAX 867,040,000    
Income tax expense (7,431,000)    
Profit (loss) for the period 859,609,000    
Attributable to:      
Owners of the company 859,609,000    
Operating segments | Bocimar      
Shipping Income [Abstract]      
Revenue 98,428,000    
Gains on disposal of vessels/other tangible assets 0    
Other operating income 0    
Total shipping income 98,428,000    
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions (38,776,000)    
Vessel operating expenses (12,367,000)    
Charter hire expenses 0    
Loss on disposal of vessels/other tangible assets 0    
Depreciation tangible assets (15,446,000)    
Depreciation intangible assets 0    
Impairment losses 0    
General and administrative expenses (2,050,000)    
Total operating expenses (68,639,000)    
RESULT FROM OPERATING ACTIVITIES 29,789,000    
Finance income 43,000    
Finance expenses (19,931,000)    
Net finance expenses (19,888,000)    
Share of profit (loss) of equity accounted investees (net of income tax) 0    
PROFIT (LOSS) BEFORE INCOME TAX 9,901,000    
Income tax expense (61,000)    
Profit (loss) for the period 9,840,000    
Attributable to:      
Owners of the company 9,840,000    
Operating segments | Delphis      
Shipping Income [Abstract]      
Revenue 26,513,000    
Gains on disposal of vessels/other tangible assets 15,621,000    
Other operating income 0    
Total shipping income 42,134,000    
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions (246,000)    
Vessel operating expenses (5,720,000)    
Charter hire expenses 0    
Loss on disposal of vessels/other tangible assets 0    
Depreciation tangible assets (6,051,000)    
Depreciation intangible assets 0    
Impairment losses 0    
General and administrative expenses (734,000)    
Total operating expenses (12,751,000)    
RESULT FROM OPERATING ACTIVITIES 29,383,000    
Finance income (7,000)    
Finance expenses (8,652,000)    
Net finance expenses (8,659,000)    
Share of profit (loss) of equity accounted investees (net of income tax) 0    
PROFIT (LOSS) BEFORE INCOME TAX 20,724,000    
Income tax expense 2,118,000    
Profit (loss) for the period 22,842,000    
Attributable to:      
Owners of the company 22,842,000    
Operating segments | Bochem      
Shipping Income [Abstract]      
Revenue 32,200,000    
Gains on disposal of vessels/other tangible assets 0    
Other operating income 0    
Total shipping income 32,200,000    
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions (1,538,000)    
Vessel operating expenses (9,828,000)    
Charter hire expenses 0    
Loss on disposal of vessels/other tangible assets 0    
Depreciation tangible assets (7,537,000)    
Depreciation intangible assets 0    
Impairment losses 0    
General and administrative expenses (372,000)    
Total operating expenses (19,275,000)    
RESULT FROM OPERATING ACTIVITIES 12,925,000    
Finance income 0    
Finance expenses (9,224,000)    
Net finance expenses (9,224,000)    
Share of profit (loss) of equity accounted investees (net of income tax) 0    
PROFIT (LOSS) BEFORE INCOME TAX 3,701,000    
Income tax expense (2,000)    
Profit (loss) for the period 3,699,000    
Attributable to:      
Owners of the company 3,699,000    
Operating segments | Windcat      
Shipping Income [Abstract]      
Revenue 39,668,000    
Gains on disposal of vessels/other tangible assets 0    
Other operating income 17,000    
Total shipping income 39,685,000    
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions (1,637,000)    
Vessel operating expenses (21,304,000)    
Charter hire expenses (40,000)    
Loss on disposal of vessels/other tangible assets 0    
Depreciation tangible assets (9,759,000)    
Depreciation intangible assets 0    
Impairment losses 0    
General and administrative expenses (9,406,000)    
Total operating expenses (42,146,000)    
RESULT FROM OPERATING ACTIVITIES (2,461,000)    
Finance income 11,738,000    
Finance expenses (5,814,000)    
Net finance expenses 5,924,000    
Share of profit (loss) of equity accounted investees (net of income tax) (354,000)    
PROFIT (LOSS) BEFORE INCOME TAX 3,109,000    
Income tax expense 261,000    
Profit (loss) for the period 3,370,000    
Attributable to:      
Owners of the company 3,370,000    
Operating segments | Port vessels      
Shipping Income [Abstract]      
Revenue 1,498,000    
Gains on disposal of vessels/other tangible assets 0    
Other operating income 1,615,000    
Total shipping income 3,113,000    
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions (6,000)    
Vessel operating expenses (175,000)    
Charter hire expenses 0    
Loss on disposal of vessels/other tangible assets 0    
Depreciation tangible assets (1,917,000)    
Depreciation intangible assets (1,267,000)    
Impairment losses 0    
General and administrative expenses (17,324,000)    
Total operating expenses (20,689,000)    
RESULT FROM OPERATING ACTIVITIES (17,576,000)    
Finance income (1,758,000)    
Finance expenses (1,771,000)    
Net finance expenses (3,529,000)    
Share of profit (loss) of equity accounted investees (net of income tax) 0    
PROFIT (LOSS) BEFORE INCOME TAX (21,105,000)    
Income tax expense 3,846,000    
Profit (loss) for the period (17,259,000)    
Attributable to:      
Owners of the company (17,259,000)    
Operating segments | H2 Infra      
Shipping Income [Abstract]      
Revenue 0    
Gains on disposal of vessels/other tangible assets 0    
Other operating income 389,000    
Total shipping income 389,000    
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions 0    
Vessel operating expenses 0    
Charter hire expenses 0    
Loss on disposal of vessels/other tangible assets 0    
Depreciation tangible assets (774,000)    
Depreciation intangible assets 0    
Impairment losses 0    
General and administrative expenses (4,206,000)    
Total operating expenses (4,980,000)    
RESULT FROM OPERATING ACTIVITIES (4,591,000)    
Finance income (5,000)    
Finance expenses (8,000)    
Net finance expenses (13,000)    
Share of profit (loss) of equity accounted investees (net of income tax) (302,000)    
PROFIT (LOSS) BEFORE INCOME TAX (4,906,000)    
Income tax expense 59,000    
Profit (loss) for the period (4,847,000)    
Attributable to:      
Owners of the company (4,847,000)    
Operating segments | H2 Industry      
Shipping Income [Abstract]      
Revenue 0    
Gains on disposal of vessels/other tangible assets 0    
Other operating income 11,424,000    
Total shipping income 11,424,000    
Operating expenses      
Raw materials and consumables (3,735,000)    
Voyage expenses and commissions 0    
Vessel operating expenses 0    
Charter hire expenses 0    
Loss on disposal of vessels/other tangible assets 0    
Depreciation tangible assets (772,000)    
Depreciation intangible assets (28,000)    
Impairment losses (1,847,000)    
General and administrative expenses (11,693,000)    
Total operating expenses (18,075,000)    
RESULT FROM OPERATING ACTIVITIES (6,651,000)    
Finance income 10,000    
Finance expenses (279,000)    
Net finance expenses (269,000)    
Share of profit (loss) of equity accounted investees (net of income tax) 1,178,000    
PROFIT (LOSS) BEFORE INCOME TAX (5,742,000)    
Income tax expense (683,000)    
Profit (loss) for the period (6,425,000)    
Attributable to:      
Owners of the company (6,425,000)    
Less: Eliminations      
Shipping Income [Abstract]      
Revenue (403,000) 0 0
Gains on disposal of vessels/other tangible assets 0 0 0
Other operating income (12,295,000) 0 0
Total shipping income (12,698,000) 0 0
Operating expenses      
Raw materials and consumables 0    
Voyage expenses and commissions 0 0 0
Vessel operating expenses 0 0 0
Charter hire expenses 0 0 0
Loss on disposal of vessels/other tangible assets 0 0 0
Depreciation tangible assets 0 0 0
Depreciation intangible assets 0 0 0
Impairment losses    
General and administrative expenses 12,698,000 0 0
Total operating expenses 12,698,000 0 0
RESULT FROM OPERATING ACTIVITIES 0 0 0
Finance income (2,505,000) 0 0
Finance expenses 2,505,000 0 0
Net finance expenses 0 0 0
Share of profit (loss) of equity accounted investees (net of income tax) 0 0 0
PROFIT (LOSS) BEFORE INCOME TAX 0 0 0
Income tax expense 0 0 0
Profit (loss) for the period 0 0 0
Attributable to:      
Owners of the company $ 0 $ 0 $ 0