| Legal | Revenue | Performance obligation: nature, customer | Contract type and |
| entity | stream | and timing of satisfaction | pricing |
| Fluxys | Transmission | Nature of performance obligation: sale of | Regulated Standard |
| Belgium | services | capacity and related services in the | Transmission |
| pipeline infrastructure to its customers to | Agreement. | ||
| transmit natural gas to distribution system | Regulated tariffs are | ||
| operators, power stations and major | expressed in | ||
| industrial end-users in Belgium or to transport | €/kWh/h/year | ||
| natural gas to a border point for | |||
| transmission to other end-user markets in | |||
| Europe. | |||
| Customers: gas shippers reserve capacity | |||
| slots (short + long term contracts) | |||
| Revenue recognition: the performance | |||
| obligation consists in making these | |||
| capacities available for the customers for | |||
| use at the customers’ discretion (cf. IFRS | |||
| 15.26 (e)). | |||
| Basically, the contracts between Fluxys | |||
| Belgium and their customers determine that | |||
| the latter reserve a certain capacity that | |||
| can be used over a certain period, at the | |||
| choice of the customer. | |||
| Thus, Fluxys Belgium will transfer to the | |||
| customer a series of services that are | |||
| substantially the same and that have the | |||
| same pattern of transfer to the customer | |||
| (IFRS 15.22 (b)). | |||
| Each service in the series provided by Fluxys | |||
| Belgium is a performance obligation | |||
| satisfied over time, as described by IFRS | |||
| 15.35a (the customer simultaneously | |||
| receives and consumes the benefits | |||
| provided by Fluxys’ performance as Fluxys | |||
| performs). | |||
| Therefore, the reserved capacities are | |||
| invoiced and recognised monthly over the | |||
| period covered by the contract related to | |||
| the capacities reserved (in accordance | |||
| with IFRS 15.39 and IFRS 15.B15), i.e. over | |||
| time recognition. | |||
| Fluxys | Storage | Regulated Standard | |
| Belgium | capacity | Nature of performance obligation: storage | Storage Agreement |
| service | services enabling customers to use buffer | (in combination with | |
| capacity flexibly according to their needs. | a regulated Standard | ||
| The gas is stored in the underground | Transmission | ||
| facilities in Loenhout, Belgium. | Agreement to enable | ||
| Most of the revenues are generated by the | injecting into and | ||
| sale of standard bundled packages, | withdrawing from the | ||
| composed of injection, storage and | gas grid – see above). | ||
| withdrawing capacity throughout the | Regulated tariffs for | ||
| storage season in fixed proportion. Such | storage capacity are | ||
| contracts can be both long term and short | expressed in €/stan- | ||
| term. | dard bundled unit per | ||
| Customers: As for transmission, the revenues | year. Tariffs for | ||
| are based on the reserved capacities. | separately purchased | ||
| storage capacity are |
| Revenue recognition: revenue is recognised | expressed in | ||
| over time as these services are performed | €/GWh/year. | ||
| continuously throughout the contractual term. | Injection or | ||
| withdrawal capacity | |||
| is expressed in | |||
| €/m³(n)/h/year. | |||
| Fluxys | Terminalling | Standard regulated | |
| LNG | services | LNG Terminalling | |
| Nature of performance obligations: | Agreement, mostly | ||
| combined with a | |||
| Unloading services (time slots are sold in | separate standard | ||
| advance, the so-called ‘berthing rights’), | regulated LNG | ||
| possibly combined with related services | Service Agreement | ||
| such as storage, regasification or sending | for ancillary services | ||
| out (i.e. transform the liquid gas into gas | such as storage and | ||
| that can be injected in the grid). | sending out capacity, | ||
| Loading services | etc. | ||
| Transhipment services, that occur in 2 forms: | Tariffs for (un)loading | ||
| Ship-To-Ship: unloading of LNG from one | are expressed in | ||
| LNG ship directly to another. | €/berthing right for | ||
| Ship-Storage-Ship: LNG is unloaded from an | the capacity | ||
| LNG ship, then stored in a tank at the | reservations. | ||
| terminal. It can be loaded a few days later | For storage and for | ||
| by another LNG ship. | regasification and | ||
| Customers: Customers reserve berthing | sending out services, | ||
| rights in advance, these can be both long | tariffs are expressed in | ||
| term and short term contracts. | €/MWh/day. | ||
| Revenue recognition: revenue of these | |||
| berthing rights is recognised over time | Regulated standard | ||
| based on the reserved capacity, | LNG Transhipment | ||
| independently of whether the slots are used | Service Agreement. | ||
| or not. | Tariffs are expressed in | ||
| For some additional services, such as | €/berthing right for | ||
| storage, revenue is recognised over time as | the transhipment | ||
| well, in accordance with IFRS 15.35(a). For | services. | ||
| other additional services, such as | For additional storage | ||
| regasification, revenue is recognised at a | services, the tariff is | ||
| point in time. | expressed in | ||
| €/MWh/day. |
| Fully consolidated entities | ||||||
| Name of | % owner- | Core | Balance | |||
| the | Registered office | Entity number | ship | business | Currency | sheet date |
| subsidiary | ||||||
| Fluxys LNG | Rue Guimard 4 | 0426 047 853 | 100.00% | LNG | € | 31 |
| SA | B - 1040 Brussels | terminalling | December | |||
| Rue de Merl 74 | Reinsurance | 31 | ||||
| Flux Re SA | L - 2146 | - | 100.00% | entity | € | December |
| Luxembourg | ||||||
| Fluxys c- | Rue Guimard 4 | 1002.472.828 | 77,50% | CO2 | € | 31 |
| grid SA | B - 1040 Bruxelles | transmission | December | |||
| Fluxys | Rue Guimard 4 | Hydrogen | 31 | |||
| hydrogen | 1002.472.927 | 100,00% | transmission | € | December | |
| SA | B - 1040 Bruxelles | |||||
| Entities accounted for using the equity method | ||||||
| Name of | Entity | % owner- | Core | Balance | ||
| the | Registered office | number | ship | business | Currency | sheet date |
| subsidiary | ||||||
| Rue de Strassen | ||||||
| Balansys | 105 | - | 50.00% | Balancing | € | 31 |
| SA | L - 2555 | operator | December | |||
| Luxembourg | ||||||
| Entity accounted for using the equity method | 31-12-2023 | 31-12-2022 |
| In thousands of € (*) | In thousands of € (*) | |
| Non-current assets | 0 | 0 |
| Current assets | 58,340 | 100,112 |
| Equity | 100 | 100 |
| Non-current liabilities | 26,167 | 30,060 |
| Current liabilities | 32,073 | 69,952 |
| Operating revenue | 148,698 | 461,307 |
| Operating expenses | -147,560 | -460,282 |
| Net financial result | -1,099 | -989 |
| Income tax expenses | -40 | -37 |
| Net profit/loss for the period | 0 | 0 |
| Entities accounted for by the equity method | 50 | 50 |
| Result of entities accounted for by the equity | 0 | 0 |
| method |
| Segment income statement at 31-12-2023 | In thousands of € | |||||
| Trans- | Terminal- | Elimination | ||||
| mission | Storage | ling | Other | between | Total | |
| segments | ||||||
| Operating revenue | 397,497 | 35,557 | 148,676 | 23,910 | -12,852 | 592,788 |
| Sales and services to | 678,805 | 35,138 | 176,063 | 23,376 | 0 | 913,382 |
| external customers | ||||||
| Transactions with other | 954 | 9,884 | 1,480 | 534 | -12,852 | 0 |
| segments | ||||||
| Changes in regulatory | -282,262 | -9,465 | -28,867 | 0 | 0 | -320,594 |
| assets and liabilities | ||||||
| Sales of gas related to | ||||||
| balancing operations and | 111,563 | 3,255 | 45,943 | 0 | 0 | 160,761 |
| operational needs | ||||||
| Sales of gas related to | ||||||
| balancing of operations | 116,272 | 2,464 | 64,861 | 0 | 0 | 183,597 |
| and operational needs | ||||||
| Changes in regulatory | -4,709 | 791 | -18,918 | 0 | 0 | -22,836 |
| liabilities | ||||||
| Other operating income | 7,270 | 137 | 5,531 | 6,842 | -186 | 19,594 |
| Consumables, merchandise | -3,467 | -30 | -36 | -5,362 | 0 | -8,895 |
| and supplies used | ||||||
| Purchase of gas related to | ||||||
| balancing of operations and | -111,563 | -3,255 | -42,556 | -15 | 0 | -157,389 |
| operational needs | ||||||
| Miscellaneous goods and | -128,314 | -10,214 | -46,080 | -8,225 | 12,988 | -179,845 |
| services | ||||||
| Employee expenses | -95,931 | -7,438 | -23,883 | -8,038 | 50 | -135,240 |
| Other operating expenses | -4,792 | -607 | -529 | -37 | 0 | -5,965 |
| Depreciations | -109,068 | -8,137 | -48,205 | -1,484 | 0 | -166,894 |
| Provisions for risks and charges | -518 | -141 | -25 | -61 | 0 | -745 |
| Impairment losses | 10,970 | -54 | 460 | 24 | 0 | 11,400 |
| Profit/loss from continuing | 73,647 | 9,073 | 39,296 | 7,554 | 0 | 129,570 |
| operations | ||||||
| Change in the fair value of | 262 | 0 | 262 | |||
| financial instruments | ||||||
| Financial income | 23,308 | 2,578 | 4,619 | 7,101 | 0 | 37,606 |
| Finance costs | -42,074 | -4,654 | -18,042 | -6,007 | 0 | -70,777 |
| Profit/loss before taxes | 54,881 | 6,997 | 25,873 | 8,910 | 0 | 96,661 |
| Income tax expenses | -19,238 | |||||
| Net profit/loss for the period | 77,423 | |||||
| Segment income statement at 31-12-2022 | In thousands of € | |||||
| Trans- | Terminal- | Elimination | ||||
| mission | Storage | ling | Others | between | Total | |
| segments | ||||||
| Operating revenue | 710,702 | 34,817 | 157,292 | 20,666 | -10,918 | 912,559 |
| Sales and services to | 866,993 | 15,882 | 297,722 | 21,033 | 0 | 1,201,630 |
| external customers | ||||||
| Transactions with other | 1,312 | 8,473 | 1,500 | -367 | -10,918 | 0 |
| segments | ||||||
| Changes in regulatory | -157,603 | 10,462 | -141,930 | 0 | 0 | -289,071 |
| assets and liabilities | ||||||
| Sales of gas related to | ||||||
| balancing operations and | 138,655 | 10,327 | 129,584 | 0 | 0 | 278,566 |
| operational needs | ||||||
| Sales of gas related to | ||||||
| balancing of operations | 273,348 | 8,673 | 163,699 | 0 | 0 | 445,720 |
| and operational needs | ||||||
| Changes in regulatory | -134,693 | 1,654 | -34,115 | 0 | 0 | -167,154 |
| liabilities | ||||||
| Other operating income | 5,426 | 129 | 4,736 | 5,999 | -78 | 16,212 |
| Consumables, merchandise | -1,144 | 1 | -34 | -4,405 | 0 | -5,582 |
| and supplies used | ||||||
| Purchase of gas related to | ||||||
| balancing of operations and | -139,057 | -9,924 | -126,197 | 0 | 0 | -275,178 |
| operational needs | ||||||
| Miscellaneous goods and | -419,316 | -9,600 | -40,577 | -6,946 | 10,918 | -465,521 |
| services | ||||||
| Employee expenses | -96,731 | -7,216 | -23,360 | -5,702 | 78 | -132,931 |
| Other operating expenses | -3,944 | -588 | -374 | -52 | 0 | -4,958 |
| Depreciations | -111,009 | -8,361 | -47,656 | -1,025 | 0 | -168,051 |
| Provisions for risks and charges | 3,970 | -15 | 99 | 2,938 | 1 | 6,993 |
| Impairment losses | -14,173 | 0 | -647 | 16 | 0 | -14,804 |
| Profit/loss from continuing | 73,379 | 9,570 | 52,866 | 11,489 | 1 | 147,305 |
| operations | ||||||
| Change in the fair value of | 0 | 0 | 0 | -1,298 | 0 | -1,298 |
| financial instruments | ||||||
| Financial income | 2,759 | 306 | 567 | 957 | 0 | 4,589 |
| Finance costs | -26,131 | -2,894 | -9,788 | -1,992 | 0 | -40,805 |
| Profit/loss before taxes | 50,007 | 6,982 | 43,645 | 9,156 | 1 | 109,791 |
| Income tax expenses | -26,063 | |||||
| Net profit/loss for the period | 83,728 | |||||
| Operating revenue | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Transmission in Belgium | 4.1.1 | 396,543 | 709,390 | -312,847 |
| Storage in Belgium | 4.1.1 | 25,673 | 26,344 | -671 |
| Terminalling in Belgium | 4.1.1 | 147,196 | 155,792 | -8,596 |
| Other operating | 4.1.2 | 23,376 | 21,033 | 2,343 |
| income | ||||
| Total | 592,788 | 912,559 | -319,771 | |
| Operating expenses excluding depreciations, | In thousands of € | |||
| impairment losses and provisions | ||||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Consumables, merchandise and | 4.2.1 | -8,895 | -5,582 | -3,313 |
| supplies used | ||||
| Miscellaneous goods and services | 4.2.2 | -179,845 | -465,521 | 285,676 |
| Employee expenses | 4.2.3 | -135,240 | -132,931 | -2,309 |
| Other operating expenses | 4.2.4 | -5,965 | -4,958 | -1,007 |
| Total operating expenses | -329,945 | -608,992 | 279,047 | |
| 31-12-2023 | 31-12-2022 | Change | |
| Purchase of equipment | - 10,575 | - 6,324 | - 4,251 |
| Rent and rental charges (1) | - 9,492 | - 7,623 | - 1,869 |
| Maintenance and repair expenses | - 27,785 | - 24,601 | - 3,184 |
| Goods and services supplied to the group | - 20,870 | - 19,376 | - 1,494 |
| Third-party remuneration | - 54,705 | - 354,502 | 299,797 |
| Royalties and contributions | - 41,730 | - 40,083 | - 1,647 |
| Non-personnel related insurance costs | - 7,041 | - 6,451 | - 590 |
| Other miscellaneous goods and services | - 7,647 | - 6,561 | - 1,086 |
| Total | -179,845 | - 465,521 | 285,676 |
| Auditor remuneration | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Audit fees | -191 | -179 | -12 |
| Other non-audit services | -32 | -38 | 6 |
| Total remuneration | -223 | -217 | -6 |
| Workforce | ||||
| Financial year | Preceding financial year | |||
| Total number | Total in FTE | Total number | Total in FTE | |
| of staff | of staff | |||
| Average number of employees | 957 | 925.0 | 914 | 883.4 |
| Fluxys Belgium | 908 | 878.2 | 865 | 836.1 |
| Executives | 338 | 329.5 | 308 | 300.2 |
| Employees | 571 | 548.7 | 557 | 535.9 |
| Fluxys LNG | 47 | 46.3 | 48 | 46.8 |
| Executives | 3 | 2.5 | 3 | 2.9 |
| Employees | 45 | 43.8 | 45 | 43.9 |
| Flux Re | 1 | 0.5 | 1 | 0.5 |
| Headcount at balance sheet | 968 | 937.1 | 939 | 908.6 |
| date | ||||
| Fluxys Belgium | 920 | 890.6 | 891 | 862.0 |
| Executives | 344 | 335.5 | 321 | 313.1 |
| Employees | 576 | 555.2 | 570 | 548.9 |
| Fluxys LNG | 47 | 46.0 | 47 | 46.2 |
| Executives | 3 | 2.9 | 3 | 2.9 |
| Employees | 44 | 43.1 | 44 | 43.3 |
| Flux Re | 1 | 0.5 | 1 | 0.5 |
| Depreciations, impairment losses and provisions | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Depreciations | 4.2.5.1 | -166,894 | -168,051 | 1,157 |
| Intangible assets | -15,382 | -12,385 | -2,997 | |
| Property, plant and equipment | -146,760 | -150,915 | 4,155 | |
| Right of Use Assets | -4,752 | -4,751 | -1 | |
| Provisions for risks and charges | 4.2.5.2 | -745 | 6,993 | -7,738 |
| Impairment losses | 4.2.5.3 | 11,400 | -14,804 | 26,204 |
| Intangible assets | -54 | 0 | -54 | |
| Inventories | 11,431 | -14,819 | 26,250 | |
| Trade receivables | 23 | 15 | 8 | |
| Total depreciations, impairment | -156,239 | -175,862 | 19,623 | |
| losses and provisions | ||||
| Financial income | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Dividends from unconsolidated | 0 | 0 | 0 | |
| entities | ||||
| Financial income from leasing | 4.3.1 | 39 | 56 | -17 |
| contracts | ||||
| Interest income on investments and | 4.3.2 | 32,487 | 3,970 | 28,517 |
| cash equivalents | ||||
| Other interest income | 4.3.2 | 4,202 | 83 | 4,119 |
| Unwinding of discounts on provisions | 4.4.2 | 0 | 0 | 0 |
| Other financial income | 878 | 480 | 398 | |
| Total | 37,606 | 4,589 | 33,017 | |
| Finance costs | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Borrowing interest costs | 4.4.1 | -65,909 | -39,292 | -26,617 |
| Unwinding of discounts on | 4.4.2 | -2,557 | -383 | -2,174 |
| provisions | ||||
| Interest charges on leasing | -827 | -890 | 63 | |
| contracts | ||||
| Other finance costs | -1,484 | -240 | -1,244 | |
| Total | -70,777 | -40,805 | -29,972 | |
| Income tax expenses | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Current tax | 4.5.1 | -28,235 | -35,730 | 7,495 |
| Deferred tax | 4.5.2 | 8,998 | 9,667 | -669 |
| Total | 4.5.3 | -19,237 | -26,063 | 6,826 |
| 4.5.1. Current tax | In thousands of € | ||
| 31-12-2022 | 31-12-2021 | Change | |
| Income taxes on the result of the current | -31,665 | -36,052 | 4,387 |
| period | |||
| Taxes and withholding taxes due or | -31,100 | -35,066 | 3,966 |
| paid | |||
| Excess of payment of taxes and | 1,676 | -1,213 | 2,889 |
| withholding taxes (included in assets) | |||
| Estimated additional taxes (included in | -2,241 | 227 | -2,468 |
| liabilities) | |||
| Adjustments to previous years’ current | 3,430 | 322 | 3,108 |
| taxes | |||
| Total | -28,235 | -35,730 | 7,495 |
| 4.5.2 Deferred tax | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Relating to origination or reversal of | 8,998 | 9,667 | -669 |
| temporary differences | |||
| Differences arising from the valuation of | 9,488 | 11,378 | -1,890 |
| property, plant and equipment | |||
| Changes in provisions | -1,113 | 263 | -1,376 |
| Other changes | 623 | -1,974 | 2,597 |
| Relating to tax rate changes or to new taxes | 0 | 0 | 0 |
| Relating to changes in accounting policies | 0 | 0 | 0 |
| and errors | |||
| Relating to changes in fiscal status of entity or | 0 | 0 | 0 |
| shareholders | |||
| Total | 8,998 | 9,667 | -669 |
| 4.5.3. Reconciliation of expected income tax rate and effective | In thousands of € | ||
| average income tax rate | |||
| 31-12-2023 | 31-12-2022 | Change | |
| Income tax as per applicable tax rate – | -24,165 | -27,448 | 3,283 |
| Financial year | |||
| Profit/loss before taxes | 96,661 | 109,791 | -13,130 |
| Applicable tax rate | 25,00% | 25,00% | 0% |
| Elements that justify transition to the effective | 1,497 | 1,063 | 434 |
| average tax rate | |||
| Income tax rate differences between | 16 | -58 | 74 |
| jurisdictions | |||
| Changes in tax rates | 0 | 0 | 0 |
| Tax-exempt income | 0 | 0 | 0 |
| Non-deductible expenses | -1,425 | -1,396 | -29 |
| Taxable dividend income | 0 | 0 | 0 |
| Deductible notional interest cost | 0 | 0 | 0 |
| Other (1) | 2,906 | 2,517 | 389 |
| Income tax as per effective average tax rate – | -22,668 | -26,385 | 3,717 |
| Financial year | |||
| Profit/loss before taxes | 96,661 | 109,791 | -13,130 |
| Average effective tax rate | 23,45% | 24,03% | -0,58% |
| Taxation of tax-free reserves | 0 | 0 | 0 |
| Adjustments to previous years’ current taxes (1) | 3,430 | 322 | 3,108 |
| Total income tax expense | -19,238 | -26,063 | 6,825 |
| Net profit/loss for the period | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Non-controlling interests | 0 | 0 | 0 |
| Group share | 77,423 | 83,728 | -6,305 |
| Total profit/loss for the period | 77,423 | 83,728 | -6,305 |
| In thousands of € | 31-12-2023 | 31-12-2022 |
| Net profit/loss from continuing operations | ||
| attributable to the parent company’s | 77,423 | 83,728 |
| shareholders | ||
| Net profit/loss | 77,423 | 83,728 |
| Impact of dilutive instruments | 0 | 0 |
| Diluted net profit/loss from continuing operations | ||
| attributable to the parent company’s | 77,423 | 83,728 |
| shareholders | ||
| Net profit/loss from discontinued operations | ||
| attributable to the parent company’s | 0 | 0 |
| shareholders | ||
| Net profit/loss | 0 | 0 |
| Impact of dilutive instruments | 0 | 0 |
| Diluted net profit/loss from discontinued | ||
| operations attributable to the parent company’s | 0 | 0 |
| shareholders | ||
| Net profit/loss attributable to the parent | 77,423 | 83,728 |
| company’s shareholders | ||
| Net profit/loss | 77,423 | 83,728 |
| Impact of dilutive instruments | 0 | 0 |
| Diluted net profit/loss attributable to the parent | 77,423 | 83,728 |
| company’s shareholders |
| Denominator (in units) | 31-12-2023 | 31-12-2022 |
| Average number of outstanding shares | 70,263,501 | 70,263,501 |
| Impact of dilutive instruments | 0 | 0 |
| Diluted average number of outstanding shares | 70,263,501 | 70,263,501 |
| Earnings per share (in euros) | 31-12-2023 | 31-12-2022 |
| Basic earnings per share from continuing operations attributable | 1.1019 | 1.1916 |
| to the parent company’s shareholders | ||
| Diluted basic earnings per share from continuing operations | 1.1019 | 1.1916 |
| attributable to the parent company’s shareholders | ||
| Basic earnings per share from discontinued operations | 0.0000 | 0.0000 |
| attributable to the parent company’s shareholders | ||
| Diluted basic earnings per share from discontinued operations | 0.0000 | 0.0000 |
| attributable to the parent company’s shareholders | ||
| Basic earnings per share | 1.1019 | 1.1916 |
| attributable to the parent company’s shareholders | ||
| Diluted basic earnings per share | 1.1019 | 1.1916 |
| attributable to the parent company’s shareholders |
| Segment balance sheet at 31-12-2023 | In thousands of € | |||||
| Trans- | Storage | Terminal- | Other | Unallo- | Total | |
| mission | ling | cated | ||||
| Property, plant and | 1,168,762 | 126,364 | 577,796 | 364 | 0 | 1,873,286 |
| equipment | ||||||
| Intangible assets | 24,218 | 1,571 | 1,449 | 0 | 0 | 27,238 |
| Right of use assets | 8,246 | 310 | 16,406 | 3,618 | 0 | 28,580 |
| Other financial assets | 100 | 0 | 0 | 111,110 | 0 | 111,210 |
| Inventories | 43,794 | 2,461 | 732 | 3,456 | 0 | 50,443 |
| Lease receivables | 0 | 0 | 0 | 1,644 | 0 | 1,644 |
| Net trade receivables | 45,020 | 3,713 | 9,671 | 22,948 | 0 | 81,352 |
| Other assets4 | 1,184,863 | 1,184,863 | ||||
| 3,358,616 | ||||||
| Interest-bearing | 28,626 | 67,510 | 205,481 | 824,030 | 0 | 1,125,647 |
| liabilities | ||||||
| Other financial liabilities | 0 | 0 | 22 | 3,988 | 0 | 4,010 |
| Other liabilities | 840,778 | 28,700 | 389,359 | 0 | 356,709 | 1,615,546 |
| 2,745,203 | ||||||
| Equity | 613,413 | |||||
| 3,358,616 | ||||||
| Investments over the | 106,289 | 9,124 | 50,434 | 1,807 | 0 | 167,654 |
| period in PP&E | ||||||
| Investments over the | ||||||
| period in intangible | 17,043 | 1,619 | 1,157 | 0 | 0 | 19,819 |
| assets | ||||||
| Segment balance sheet at 31-12-2022 | In thousands of € | |||||
| Trans- | Storage | Terminal- | Other | Unallo- | Total | |
| mission | ling | cated | ||||
| Property, plant and | 1,156,981 | 125,365 | 572,946 | 83 | 0 | 1,855,375 |
| equipment | ||||||
| Intangible assets | 22,009 | 10 | 845 | 0 | 0 | 22,864 |
| Right of use assets | 7,724 | 318 | 18,932 | 3,046 | 0 | 30,020 |
| Other financial assets | 95 | 0 | 0 | 111,076 | 0 | 111,171 |
| Inventories | 54,453 | 3,100 | 1,211 | 3,892 | 0 | 62,656 |
| Lease receivables | 0 | 0 | 0 | 2,094 | 0 | 2,094 |
| Net trade receivables | 110,249 | 1,071 | 6,633 | 33,852 | 0 | 151,805 |
| Other assets | 0 | 0 | 0 | 0 | 1,170,585 | 1,170,585 |
| 3,406,570 | ||||||
| Interest-bearing liabilities | 368,097 | 61,020 | 232,249 | 510,675 | 0 | 1,172,041 |
| Other financial liabilities | 0 | 0 | 20 | 3,555 | 0 | 3,575 |
| Other liabilities | 563,230 | 41,595 | 330,468 | 0 | 652,044 | 1,587,337 |
| 2,762,953 | ||||||
| Equity | 643,617 | |||||
| 3,406,570 | ||||||
| Investments over the period | 36,814 | 871 | 67,736 | 104 | 0 | 105,525 |
| in PP&E | ||||||
| Investments over the period | ||||||
| in intangible assets | 11,294 | 0 | 71 | 0 | 0 | 11,365 |
| Movements in property, plant and equipment | ||||
| Gross book value | Land | Buildings | Gas | Gas storage * |
| transmission* | ||||
| At 31-12-2021 | 49,401 | 161,093 | 3,471,322 | 386,692 |
| Investments | 186 | 166 | 26,325 | 312 |
| Grants received | 0 | 0 | 0 | 0 |
| Disposals and retirements | -2 | 0 | -6,725 | -5 |
| Internal transfers | 0 | 0 | 15,204 | 121 |
| Changes in the | ||||
| consolidation scope and | 0 | 0 | 0 | 0 |
| assets held for sale | ||||
| Translation adjustments | 0 | 0 | 0 | 0 |
| At 31-12-2022 | 49,585 | 161,259 | 3,506,126 | 387,120 |
| Investments | 218 | 288 | 44,238 | 966 |
| Grants received | 0 | 0 | 0 | 0 |
| Disposals and retirements | -1,585 | -253 | -14,728 | 0 |
| Internal transfers | 0 | 0 | 1,375 | 0 |
| Changes in the | ||||
| consolidation scope and | 0 | 0 | 0 | 0 |
| assets held for sale | ||||
| Translation adjustments | 0 | 0 | 0 | 0 |
| At 31-12-2023 | 48,218 | 161,294 | 3,537,011 | 388,086 |
| In thousands of € | ||||
| Other facilities | Furniture, | Assets under | ||
| LNG Terminal* | and machinery | equipment & | construction & | Total |
| vehicles | instalments paid | |||
| 1,459,802 | 43,511 | 58,152 | 28,795 | 5,658,768 |
| 1,880 | 0 | 8,450 | 68,206 | 105,525 |
| 0 | 0 | 0 | 0 | 0 |
| -290 | 0 | -8,240 | 0 | -15,262 |
| 0 | 0 | 0 | -15,325 | 0 |
| 0 | 0 | -0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 1,461,392 | 43,511 | 58,362 | 81,676 | 5,749,031 |
| 39,712 | 0 | 14,294 | 67,938 | 167,654 |
| 0 | 0 | 0 | 0 | 0 |
| -491 | -26,252 | -9,416 | 0 | -52,725 |
| 0 | 0 | 0 | -1,375 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 1,500,613 | 17,259 | 63,240 | 148,239 | 5,863,960 |
| Movements in property, plant and equipment | ||||
| Depreciation and impairment losses | Land | Buildings | Gas | Gas |
| transmission* | storage* | |||
| As at 31-12-2021 | 0 | -102,457 | -2,377,641 | -260,747 |
| Depreciation | 0 | -3,988 | -89,701 | -8,137 |
| Disposals and retirements | 0 | 0 | 5,888 | 1 |
| Internal transfers | 0 | 0 | 0 | 0 |
| Changes in the consolidation scope | 0 | 0 | 0 | 0 |
| and assets held for sale | ||||
| Translation adjustments | 0 | 0 | 0 | 0 |
| As at 31-12-2022 | 0 | -106,445 | -2,461,454 | -268,883 |
| Depreciation | 0 | -2,983 | -85,305 | -7,912 |
| Disposals and retirements | 0 | 253 | 13,852 | 0 |
| Internal transfers | 0 | 0 | 0 | 0 |
| Changes in the consolidation scope | 0 | 0 | 0 | 0 |
| and assets held for sale | ||||
| Translation adjustments | 0 | 0 | 0 | 0 |
| As at 31-12-2023 | 0 | -109,175 | -2,532,907 | -276,795 |
| Net book values as at 31-12-2023 | 48,218 | 52,119 | 1,004,104 | 111,291 |
| Net book values as at 31-12-2022 | 49,585 | 54,814 | 1,044,672 | 118,237 |
| In thousands of € | ||||
| Other facilities | Furniture, | Assets under | ||
| LNG Terminal* | and machinery | equipment & | construction & | Total |
| vehicles | instalments paid | |||
| -932,786 | -43,266 | -39,834 | 0 | -3,756,731 |
| -43,208 | 0 | -5,881 | 0 | -150,915 |
| 8 | 0 | 8,093 | 0 | 13,990 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| -975,986 | -43,266 | -37,622 | 0 | -3,893,656 |
| -43,687 | 0 | -6,873 | 0 | -146,760 |
| 34 | 26,252 | 9,351 | 0 | 49,742 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| -1,019,639 | -17,014 | -35,144 | 0 | -3,990,674 |
| 480,974 | 245 | 28,096 | 148,239 | 1,873,286 |
| 485,406 | 245 | 20,740 | 81,676 | 1,855,375 |
| Movements in property, plant and equipment | ||||
| Land | Buildings | Gas | Gas | |
| transmission* | storage* | |||
| Net book values as at 31-12-2023, | 48,218 | 52,119 | 977,852 | 111,291 |
| of which: | ||||
| At cost | 48,218 | 52,119 | 977,852 | 111,291 |
| At revaluation | 0 | 0 | 0 | 0 |
| Supplementary information | 0 | 0 | 0 | 0 |
| Net book value of assets | 110 | 0 | 0 | 0 |
| temporarily retired from active use | ||||
| In thousands of € | ||||
| Other facilities | Furniture, | Assets under | ||
| LNG Terminal* | and machinery | equipment & | construction & | Total |
| vehicles | instalments paid | |||
| 480,974 | 26,497 | 28,096 | 148,239 | 1,873,286 |
| 480,974 | 26,497 | 28,096 | 148,239 | 1,873,286 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 110 |
| Movements in the book value of intangible assets | In thousands of € | |||
| ‘Client | ||||
| Gross book value | Software | portfolios’ | CO2Emission | Total |
| assets | rights | |||
| As at 31-12-2021 | 22,809 | 52,800 | 0 | 75,609 |
| Investments | 11,365 | 0 | 0 | 11,365 |
| Disposals and retirements | -3,627 | 0 | 0 | -3,627 |
| Translation adjustments | 0 | 0 | 0 | 0 |
| Changes in the consolidation | 0 | 0 | 0 | 0 |
| scope | ||||
| Other | 0 | 0 | 0 | 0 |
| As at 31-12-2022 | 30,547 | 52,800 | 0 | 83,347 |
| Investments | 18,221 | 0 | 1,599 | 19,820 |
| Disposals and retirements | -2,877 | 0 | 0 | -2,877 |
| Translation adjustments | 0 | 0 | 0 | 0 |
| Changes in the consolidation | 0 | 0 | 0 | 0 |
| scope | ||||
| Other | 0 | 0 | 0 | 0 |
| As at 31-12-2023 | 45,891 | 52,800 | 1,599 | 100,290 |
| Movements in the book value of intangible assets | In thousands of € | |||
| Depreciation and impairment | ‘Client | |||
| Software | portfolios’ | CO2 Emission | Total | |
| losses | assets | rights | ||
| As at 31-12-2021 | -11,821 | -39,897 | 0 | -51,718 |
| Depreciation | -5,934 | -6,451 | 0 | -12,385 |
| Disposals and retirements | 3,619 | 0 | 0 | 3,619 |
| Translation adjustments | 0 | 0 | 0 | 0 |
| Changes in the consolidation | 0 | 0 | 0 | 0 |
| scope | ||||
| Other | 0 | 0 | 0 | 0 |
| As at 31-12-2022 | -14,136 | -46,348 | 0 | -60,484 |
| Depreciation | -8,930 | -6,452 | 0 | -15,382 |
| Impairment losses | 0 | 0 | -54 | -54 |
| Disposals and retirements | 2,868 | 0 | 0 | 2,868 |
| Translation adjustments | 0 | 0 | 0 | 0 |
| Changes in the consolidation | 0 | 0 | 0 | 0 |
| scope | ||||
| Other | 0 | 0 | 0 | 0 |
| As at 31-12-2023 | -20,198 | -52,800 | -54 | -73,052 |
| Movements in the book value of intangible assets | In thousands of € | |||
| Software | ‘Client portfolios’ | CO2Emission | Total | |
| assets | rights | |||
| Net book values as | 25,693 | 0 | 1,545 | 27,238 |
| at 31-12-2023 | ||||
| Net book values as | 16,411 | 6,453 | 0 | 22,864 |
| at 31-12-2022 | ||||
| Right of use assets | In thousands of € | |||
| Land & | Facilities | Cars | Total | |
| Buildings | ||||
| As at 31-12-2021 | 27,021 | 2,724 | 3,782 | 33,527 |
| Additional rights | 0 | 0 | 1,351 | 1,351 |
| Depreciation and impairment losses | -2,405 | -763 | -1,583 | -4,751 |
| Disposals | 0 | 0 | -107 | -107 |
| Other changes | 0 | 0 | 0 | 0 |
| As at 31-12-2022 | 24,616 | 1,961 | 3,443 | 30,020 |
| Additional rights | 0 | 0 | 3,401 | 3,401 |
| Depreciation and impairment losses | -2,406 | -671 | -1,675 | -4,752 |
| Disposals | 0 | 0 | -89 | -89 |
| Other changes | 0 | 0 | 0 | 0 |
| As at 31-12-2023 | 22,210 | 1,290 | 5,080 | 28,580 |
| Other financial assets | In thousands of € | ||
| Notes | 31-12-2023 | 31-12-2022 | |
| Shares at cost | 24 | 24 | |
| Investment securities at fair value through profit | 5.4.1 | 0 | 0 |
| or loss | |||
| Investment securities at amortised cost | 5.4.1 | 66,016 | 53,481 |
| Other investments at amortised cost | 5.4.1 | 41,083 | 54,019 |
| Financial instruments at fair value through profit | 4,011 | 3,576 | |
| or loss | |||
| Other financial assets at cost | 76 | 71 | |
| Total | 111,210 | 111,171 | |
| Other non-current assets | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Plan asset surpluses ‘IAS 19 | 5.14 | 11,199 | 26,461 | -15,262 |
| Employee benefits’ | ||||
| Total | 11,199 | 26,461 | -15,262 | |
| Book value of inventories | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Supplies | 31,558 | 24,803 | 6,755 |
| Gross book value | 35,260 | 28,678 | 6,582 |
| Impairment losses | -3,702 | -3,875 | 173 |
| Goods held for resale (gas) | 18,641 | 36,981 | -18,340 |
| Gross book value | 25,097 | 54,695 | -29,598 |
| Impairment losses | -6,456 | -17,714 | 11,258 |
| Work in progress | 244 | 872 | -628 |
| Gross book value | 244 | 872 | -628 |
| Impairment losses | 0 | 0 | 0 |
| Total | 50,443 | 62,656 | -12,213 |
| Impact of movements on net profit/loss | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Inventories – purchased or used | -23,644 | 38,433 | -62,077 |
| Impairment losses | 11,431 | -14,819 | 26,250 |
| Total | -12,213 | 23,614 | -35,827 |
| Trade and other receivables | In thousands of € | |||
| Note | 31-12-2023 | 31-12-2022 | Change | |
| Gross trade receivables | 82,903 | 153,377 | -70,474 | |
| Impairment losses | -1,551 | -1,572 | 21 | |
| Net trade receivables | 5.7.1 | 81,352 | 151,805 | -70,453 |
| Other receivables | 20,704 | 12,494 | 8,210 | |
| Total | 102,056 | 164,299 | -62,243 | |
| Net trade receivables according to ageing | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Receivables not past due | 79,253 | 150,829 | -71,576 |
| Receivables < 3 months | 1,966 | 885 | 1,081 |
| Receivables 3 - 6 months | 25 | 0 | 25 |
| Receivables > 6 months | 17 | 0 | 17 |
| Receivables in litigation or doubtful | 91 | 91 | 0 |
| Total | 81,352 | 151,805 | -70,453 |
| Short-term investments, cash and cash equivalents | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Short-term investments | 32,998 | 26,113 | 6,885 |
| Cash and cash equivalents | 1,068,227 | 1,070,708 | -2,481 |
| Cash equivalents and cash pooling | 1,012,850 | 1,025,335 | -12,485 |
| Short-term deposits | 19,120 | 8,108 | 11,012 |
| Bank balances | 36,246 | 37,246 | -1,000 |
| Cash in hand | 11 | 19 | -8 |
| Total | 1,101,225 | 1,096,821 | 4,404 |
| Other current assets | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Accrued income | 4,425 | 1,213 | 3,212 | |
| Prepaid expenses | 17,449 | 13,033 | 4,416 | |
| Other current assets | 5.9.1 | 1,244 | 2,940 | -1,696 |
| Total | 23,118 | 17,186 | 5,932 | |
| Note on parent entity shareholding | |||
| Ordinary | Preference | Total | |
| shares | shares | ||
| I. Movements in number of shares | |||
| 1. Number of shares, opening balance | 70.263.501 | 0 | 70.263.501 |
| 2. Number of shares issued | |||
| 3. Number of ordinary shares cancelled or | |||
| reduced (-) | |||
| 4. Number of preference shares cancelled or | |||
| reduced (-) | |||
| 5. Other increase (decrease) | |||
| 6. Number of shares, closing balance | 70.263.501 | 0 | 70.263.501 |
| II. Other information | |||
| No face | |||
| 1. Face value of shares | value | ||
| mentioned | |||
| 2. Number of shares owned by the company | 0 | 0 | 0 |
| 3. Interim dividends during the financial year | |||
| Non-current interest-bearing liabilities | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Leases | 5.11.3 | 24,354 | 25,878 | -1,524 |
| Bonds | 5.11.1 | 696,412 | 696,985 | -573 |
| Other borrowings | 5.11.2 | 349,545 | 392,909 | -43,364 |
| Total | 1,070,311 | 1,115,772 | -45,461 | |
| Of which debts guaranteed by the public | 0 | 0 | 0 | |
| authorities or by sureties | ||||
| Current interest-bearing liabilities | In thousands of € | |||
| Notes | 31-12-2023 | 31-12-2022 | Change | |
| Leases | 5.11.3 | 2,355 | 2,477 | -122 |
| Bonds | 5.11.1 | 2,516 | 2,523 | -7 |
| Other borrowings | 5.11.2 | 50,465 | 51,269 | -804 |
| Total | 55,336 | 56,269 | -933 | |
| Of which debts guaranteed by the | 0 | 0 | 0 | |
| public authorities or by sureties | ||||
| Changes in liabilities based on financing activities | |||||||
| 31.12.2022 | Cash flow | Other movements | 31.12.2023 | ||||
| Reclassifi- | Variation in | ||||||
| New lease | cation | accrued | |||||
| contracts | between | interests | |||||
| non-current | payable | ||||||
| and current | |||||||
| Non-current | |||||||
| interest- | 1,115,772 | -1,000 | 3,402 | -48,290 | 0 | 427 | 1,070,311 |
| bearing | |||||||
| liabilities | |||||||
| Leases | 25,878 | 0 | 3,402 | -4,926 | 0 | 0 | 24,354 |
| Bonds | 696,985 | -1,000 | 0 | 0 | 0 | 427 | 696,412 |
| Other | 392,909 | 0 | 0 | -43,364 | 0 | 0 | 349,545 |
| borrowings | |||||||
| Current | |||||||
| interest- | 56,269 | -48,411 | 0 | 48,290 | -812 | 0 | 55,336 |
| bearing | |||||||
| liabilities | |||||||
| Leases | 2,477 | -5,048 | 0 | 4,926 | 0 | 0 | 2,355 |
| Bonds | 2,523 | 0 | 0 | 0 | -7 | 0 | 2,516 |
| Other | 51,269 | -43,363 | 0 | 43,364 | -805 | 0 | 50,465 |
| borrowings | |||||||
| Total | 1,172,041 | -49,411 | 3,402 | 0 | -812 | 427 | 1,125,647 |
| Maturity of interest-bearing liabilities at 31-12-2023, | ||||
| In thousands of € | ||||
| non-discounted | ||||
| Up to one year | Between one and | More than five | Total | |
| five years | years | |||
| Leases | 3.094 | 16.280 | 12.200 | 31.574 |
| Bonds | 19.355 | 358.621 | 428.727 | 806.703 |
| Other borrowings | 64.393 | 213.080 | 191.666 | 469.139 |
| Total | 86.842 | 587.981 | 632.593 | 1.307.416 |
| Maturity of interest-bearing liabilities at 31-12-2022, | ||||
| non-discounted | In thousands of € | |||
| Up to one year | Between one and | More than five | Total | |
| five years | years | |||
| Leases | 3,336 | 16,033 | 14,711 | 34,080 |
| Bonds | 19,316 | 364,769 | 439,990 | 824,075 |
| Other borrowings | 66,752 | 219,478 | 242,561 | 528,791 |
| Total | 89,404 | 600,280 | 697,262 | 1,386,946 |
| Regulatory liabilities | In thousands of € | |||
| Note | 31-12-2023 | 31-12-2022 | Difference | |
| Other financing – long term | 888,753 | 612,582 | 276,171 | |
| Other financing – short term | 203,249 | 149,863 | 53,386 | |
| Total of other financing (A) | 5.12.1 | 1,092,002 | 762,445 | 329,557 |
| Other liabilities – long term | 150,963 | 134,227 | 16,736 | |
| Other liabilities – short term | 15,873 | 38,622 | -22,749 | |
| Total of other liabilities (B) | 5.12.2 | 166,836 | 172,849 | -6,013 |
| Total of regulatory liabilities (A+B | 1,258,838 | 935,294 | 323,544 | |
| = C) | ||||
| Presentation in balance sheet: | ||||
| Non-current regulatory liabilities | 1,039,716 | 746,809 | 292,907 | |
| Current regulatory liabilities | 219,122 | 188,485 | 30,637 | |
| Total of regulatory liabilities (C) | 1,258,838 | 935,294 | 323,544 | |
| Movements of the regulatory liabilities | In thousands of € | ||
| Long term + short term | Other financing(A) | Other liabilities | Total |
| (B) | |||
| Balance as at 01-01-2023 | 762,445 | 172,849 | 935,294 |
| Use | -60,380 | -101,239 | -161,619 |
| Additions | 370,025 | 82,698 | 452,723 |
| Interest | 21,328 | 11,112 | 32,440 |
| Transfer | -1,416 | 1,416 | 0 |
| Balance as at 31-12-2023 | 1,092,002 | 166,836 | 1,258,838 |
| Provisions for employee benefits | In thousands of € |
| Provisions at 31-12-2022 | 50,988 |
| Additions | 9,425 |
| Use | -7,495 |
| Release | 0 |
| Unwinding of the discount | 8,497 |
| Actuarial gains/losses recognised in the profit/loss (seniority | 1,199 |
| bonuses) | |
| Expected return on plan assets | -7,088 |
| Actuarial gains/losses recognised in equity | 13,394 |
| Reclassification to the assets | -16,958 |
| Provisions at 31-12-2023, of which: | 51,963 |
| Non-current provisions | 48,455 |
| Current provisions | 3,508 |
| Provisions for: |
In thousands of € | |||
| Litigation and | Environment and site | Other | Total other | |
| claims | restoration | provisions | ||
| Provisions at 31-12-2022 | 2,581 | 1,546 | 0 | 4,127 |
| Additions | 68 | 0 | 99 | 167 |
| Use | 0 | -11 | 0 | -11 |
| Release | 0 | 0 | 0 | 0 |
| Unwinding of the discount | 0 | -53 | 0 | -53 |
| Provisions at 31-12-2023, of | 2,649 | 1,482 | 99 | 4,230 |
| which: | ||||
| Non-current provisions | 2,649 | 1,290 | 0 | 3,939 |
| Current provisions | 0 | 192 | 99 | 291 |
| Impact 2023 | In thousands of € | ||
| Additions | Use and reversals | Total | |
| Operating profit (loss) | 9,592 | -7,506 | 2,086 |
| Financial profit (loss) | 8,444 | -5,889 | 2,555 |
| Total | 18,036 | -13,395 | 4,641 |
| Maturity of provisions at 31-12-2023 | In thousands of € | |||
| Up to one year | Between one | More than | Total | |
| and five years | five years | |||
| Litigation and claims | 0 | 0 | 2,648 | 2,648 |
| Environment and site restoration | 192 | 1,291 | 0 | 1,483 |
| Other | 99 | 0 | 0 | 99 |
| Subtotal | 291 | 1,291 | 2,648 | 4,230 |
| Employee benefits | 3,508 | 14,032 | 34,423 | 51,963 |
| Total | 3,799 | 15,323 | 37,071 | 56,193 |
| Maturity of provisions at 31-12-2022 | In thousands of € | |||
| Up to one year | Between one | More than five | Total | |
| and five years | years | |||
| Litigation and claims | 0 | 0 | 2,581 | 2,581 |
| Environment and site | 0 | 1,546 | 0 | 1,546 |
| restoration | ||||
| Subtotal | 0 | 1,546 | 2,581 | 4,127 |
| Employee benefits | 3,543 | 14,172 | 33,273 | 50,988 |
| Total | 3,543 | 15,718 | 35,854 | 55,115 |
| In thousands of € | Pensions * | Other ** | ||
| 2023 | 2022 | 2023 | 2022 | |
| Present value of funded obligations | -206,978 | -194,397 | -35,643 | -32,840 |
| Fair value of plan assets | 205,500 | 205,651 | 0 | 0 |
| Funding status of plans | -1,478 | 11,254 | -35,643 | -32,840 |
| Effect of the asset ceiling5 | -2,398 | 0 | 0 | 0 |
| Other | 0 | 0 | 0 | 0 |
| Net employee benefit liability | -3,876 | 11,254 | -35,643 | -32,840 |
| Of which assets | 12,443 | 29,401 | 0 | 0 |
| Of which liabilities | -16,319 | -18,147 | -35,643 | -32,840 |
| In thousands of € | Pensions * | Other ** | ||
| 2023 | 2022 | 2023 | 2022 | |
| At the start of the period | -194,397 | -221,035 | -32,840 | -47,941 |
| Service costs | -8,682 | -9,239 | -743 | -1,289 |
| Early retirement costs | 0 | -1,030 | 0 | 0 |
| Financial loss (-) / profit (+) | -7,273 | -1,879 | -1,225 | -496 |
| Participant’s contributions | -811 | -807 | 0 | 0 |
| Change in demographic | -385 | -777 | -23 | -605 |
| assumptions | ||||
| Change in financial assumptions | 2,379 | 44,415 | -864 | 16,144 |
| Change from experience | -6,678 | -12,505 | -1,993 | -398 |
| adjustments | ||||
| Past service costs | 0 | 0 | 0 | 0 |
| Benefits paid | 8,869 | 8,460 | 2,045 | 1,745 |
| Reclassifications | 0 | 0 | 0 | 0 |
| Other | 0 | 0 | 0 | 0 |
| At the end of the period | -206,978 | -194,397 | -35,643 | -32,840 |
| In thousands of € | Pensions * | Other ** | ||
| 2023 | 2022 | 2023 | 2022 | |
| At the start of the period | 205,651 | 221,062 | 0 | 0 |
| Interest income | 7,088 | 1,733 | 0 | 0 |
| Return on plan assets (excluding net | 9,278 | -28,296 | 0 | 0 |
| interest income) | ||||
| Employer’s contributions | 5,450 | 13,756 | 2,045 | 1,745 |
| Participants’ contributions | 811 | 807 | 0 | 0 |
| Benefits paid | -8,869 | -8,460 | -2,045 | -1,745 |
| Change in financial assumptions | -13,909 | 5,049 | 0 | 0 |
| Other | 0 | 0 | 0 | 0 |
| At the end of the period | 205,500 | 205,651 | 0 | 0 |
| Actual return on plan assets | 16,366 | -26,563 | 0 | 0 |
| In thousands of € | Pensions * | Other ** | ||
| 2023 | 2022 | 2023 | 2022 | |
| Cost | ||||
| Service costs | -8,682 | -9,240 | -743 | -1,289 |
| Early retirement costs | 0 | -1,030 | 0 | 0 |
| Past service costs | 0 | 0 | 0 | 0 |
| Actuarial gains/(losses) on other | -1,199 | 121 | 0 | 0 |
| long-term benefits | ||||
| Net interest on net liabilities/(assets) | ||||
| Interest expense on obligations | -7,272 | -1,879 | -1,225 | -496 |
| Interest income on plan assets | 7,088 | 1,734 | 0 | 0 |
| Costs recognised in profit or loss | -10,065 | -10,294 | -1,968 | -1,785 |
| In thousands of € | Pensions * | Other** | ||
| 2023 | 2022 | 2023 | 2022 | |
| Change in demographic assumptions | -410 | -777 | -23 | -605 |
| Change in financial assumptions | -10,306 | 49,343 | -864 | 16,144 |
| Change from experience adjustments | -6,678 | -12,505 | -1,993 | -398 |
| Effect of the asset ceiling | -2,398 | 0 | 0 | 0 |
| Return on plan assets (excluding net interest | 9,278 | -28,296 | 0 | 0 |
| income) | ||||
| Actuarial losses (gains) recognised in other | -10,514 | 7,765 | -2,880 | 15,141 |
| comprehensive income | ||||
| In thousands of € | 2023 | 2022 |
| Active plan participants | -196,014 | -186,116 |
| Non-active participants with deferred benefits | -23,535 | -21,413 |
| Retirees and beneficiaries | -23,072 | -19,708 |
| Total | -242,621 | -227,237 |
| In thousands of € | 2023 | 2022 |
| Retirement and death benefits | -206,978 | -194,397 |
| Other post-employment benefits (medical expenses | -26,748 | -24,065 |
| and price subsidies) | ||
| Seniority bonuses | -8,895 | -8,775 |
| Total | -242,621 | -227,237 |
| 2023 | 2022 | |
| Discount rate between 10 to 12 years | 3.03% | 3.73% |
| Discount rate between 13 to 19 years | 3.24% | 3.75% |
| Discount rate over 19 years | 3.25% | 3.73% |
| Expected average salary increase | 2.04% | 2.04% |
| Expected inflation | 2.03% | 1.99% |
| Expected increase in health expenses | 3.03% | 2.99% |
| Expected increase of price subsidies | 2.03% | 1.99% |
| Average assumed retirement age | 63(BAR) / 65(CAD) | 63(BAR) / 65(CAD) |
| Mortality tables | IABE prospective | IABE prospective |
| Life expectancy in years: | ||
| For a person aged 65 at the balance sheet date: | ||
| - Male | 20 | 20 |
| - Female | 24 | 24 |
| For a person aged 65 in 20 years: | ||
| - Male | 22 | 22 |
| - Female | 26 | 26 |
| 2023 | 2022 | |
| Listed investments | 94,63% | 92,83% |
| Shares - eurozone | 8,30% | 13,91% |
| Shares - outside eurozone | 19,78% | 14,86% |
| Government bonds - eurozone | 1,99% | 0,62% |
| Other bonds - eurozone | 29,30% | 28,68% |
| Other bonds - outside eurozone | 35,26% | 34,76% |
| Non-listed investments | 5,37% | 7,17% |
| Insurance contracts | 0,00% | 0,00% |
| Real estate | 1,63% | 1,46% |
| Cash and cash equivalents | 2,47% | 4,47% |
| Other | 1,27% | 1,25% |
| Total (in %) | 100,00% | 100,00% |
| Total (in thousands of €) | 205,500 | 205,651 |
| Impact on obligations | In thousands of € |
| Increase (-) / Decrease (+) | |
| Increase in discount rate (0.25%) | 3,639 |
| Average salary increase - Excluding inflation (0.1%) | -1,482 |
| Increase in inflation rate (0.25%) | -3,423 |
| Increase in healthcare benefits (0.01%) | -27 |
| Increase in price subsidies (0.5%) | -855 |
| Increase in life expectancy of retirees (1 year) | -873 |
| 2023 | 2022 | |
| Average weighted duration of defined benefit obligations | 8 | 9 |
| Average weighted duration of other post-employment obligations | 15 | 19 |
| In thousands of € | |
| Expected contribution for 2024 (for all | 8,347 |
| pension and other obligations, listed above) |
| Recognised deferred tax liabilities | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Difference | |
| Valuation of assets | 95,725 | 105,227 | -9,502 |
| Accrued income | 148 | 237 | -89 |
| Fair value of financial instruments | 1,731 | 2,252 | -521 |
| Provisions for employee benefits or provisions not | 33,598 | 35,832 | -2,234 |
| accepted under IFRS | |||
| Other normative differences | 0 | 0 | 0 |
| Total | 131,202 | 143,548 | -12,346 |
| Movement for the period | In thousands of € |
| Deferred tax | |
| As at 31-12-2022 | 143,548 |
| Deferred tax expenses – Profit & loss account | -8,998 |
| Deferred tax expenses – other comprehensive | -3,348 |
| income | |
| As at 31-12-2023 | 131,202 |
| Trade and other liabilities | In thousands of € | ||
| 31-12-2023 | 31-12-2022 | Change | |
| Trade payables | 54,501 | 60,357 | -5,856 |
| Payroll and related items | 39,341 | 39,517 | -176 |
| Other payables | 25,114 | 344,659 | -319,545 |
| Total | 118,956 | 444,533 | -325,577 |
| Summary of financial instruments at balance sheet date | In thousands of € | |||
| 31-12-2023 | Category | Book value | Fair value | Level |
| I. Non-current assets | ||||
| Other financial assets at amortised cost | A | 107,199 | 100,288 | 1 & 2 |
| Other financial assets at fair value through | B | 4,011 | 4,011 | 2 |
| profit or loss | ||||
| Lease receivables | A | 0 | 0 | 2 |
| Other receivables | A | 21,496 | 21,496 | 2 |
| II. Current assets | ||||
| Lease receivables | A | 1,644 | 1,644 | 2 |
| Trade and other receivables | A | 102,056 | 102,056 | 2 |
| Cash investments | A | 32,998 | 32,959 | 2 |
| Cash and cash equivalents | A | 1,068,227 | 1,068,334 | 2 |
| Total financial instruments – assets | 1,337,631 | 1,330,788 | ||
| I. Non-current liabilities | ||||
| Interest-bearing liabilities | A | 1,070,311 | 1,021,899 | 2 |
| Other financial liabilities | B | 4,010 | 4,010 | 2 |
| II. Current liabilities | ||||
| Interest-bearing liabilities | A | 55,336 | 55,336 | 2 |
| Trade and other payables | A | 118,956 | 118,956 | 2 |
| Total financial instruments - liabilities | 1,248,613 | 1,200,201 | ||
| Summary of financial instruments at balance sheet date | In thousands of € | |||
| 31-12-2022 | Category | Book value | Fair value | Level |
| I. Non-current assets | ||||
| Other financial assets at amortised | A | 107,595 | 97,804 | 1 & 2 |
| cost | ||||
| Other financial assets at fair value | B | 3,576 | 3,576 | 2 |
| through profit or loss | ||||
| Other financial assets at fair value | A | 0 | 0 | 2 |
| Lease receivables | ||||
| Other receivables | A | 15,144 | 15,144 | 2 |
| II. Current assets | ||||
| Lease receivables | A | 2,094 | 2,094 | 2 |
| Trade and other receivables | A | 164,299 | 164,299 | 2 |
| Cash investments | A | 26,113 | 26,397 | 2 |
| Cash and cash equivalents | A | 1,070,708 | 1,070,600 | 2 |
| Total financial instruments – assets | 1,389,529 | 1,379,914 | ||
| I. Non-current liabilities | ||||
| Interest-bearing liabilities | A | 1,115,772 | 1,036,002 | 2 |
| Other financial liabilities | B | 3,575 | 3,575 | 2 |
| II. Current liabilities | ||||
| Interest-bearing liabilities | A | 56,269 | 56,269 | 2 |
| Trade and other payables | A | 444,533 | 444,533 | 2 |
| Total financial instruments - liabilities | 1,620,149 | 1,540,379 | ||
| Significant transactions with related parties | (in thousands of €) | |||
| as at 31-12-2023 | ||||
| Parent | Joint | Other | ||
| company | arrange- | related | Total | |
| ments | parties | |||
| I. Assets with related parties | 1,013,091 | 13,000 | 2,381 | 1,028,472 |
| 1. Other financial assets | 0 | 3,000 | 0 | 3,000 |
| Loans | 0 | 3,000 | 0 | 3,000 |
| 2. Financial lease receivables | ||||
| (current and non-current) | 0 | 0 | 1,644 | 1,644 |
| 3. Trade and other receivables | 240 | 0 | 737 | 977 |
| Clients | 240 | 10,000 | 737 | 977 |
| 4. Cash and cash equivalents | 1,012,851 | 0 | 0 | 1,012,851 |
| 5. Other current assets | 0 | 0 | 0 | 0 |
| II. Liabilities with related parties | 188,322 | 0 | 674 | 188,996 |
| 1. Interest-bearing liabilities | ||||
| (current and non-current) | 186,909 | 0 | 0 | 186,909 |
| Other borrowings | 186,909 | 0 | 0 | 186,909 |
| 2. Trade and other payables | 1,406 | 0 | 12 | 1,418 |
| Suppliers | 37 | 0 | 0 | 37 |
| Other payables | 1,369 | 0 | 12 | 1,381 |
| 3. Other current liabilities | 7 | 0 | 662 | 669 |
| III. Transactions with related parties | 1,582 | 1,763 | 22,709 | 26,054 |
| 1. Services rendered and goods | 3,860 | 1,763 | 22,709 | 28,332 |
| delivered | ||||
| 2. Services received (-) | -2,284 | 0 | 0 | -2,284 |
| 3. Net financial income | 6 | 0 | 0 | 6 |
| 4. Directors’s and senior | 3,049 | 3,049 | ||
| executives’ remuneration | ||||
| Of which short-term benefits | 2,653 | 2,653 | ||
| Of which post-employment | 396 | 396 | ||
| benefits | ||||
| Significant transactions with related parties | (in thousands of €) | |||
| as at 31-12-2022 | ||||
| Parent | Joint | Other related | ||
| company | arrange- | parties | Total | |
| ments | ||||
| I. Assets with related parties | 1,885,715 | 15,000 | 2,966 | 1,903,681 |
| 1. Other financial assets | 0 | 15,000 | 0 | 15,000 |
| Loans | 0 | 15,000 | 0 | 15,000 |
| 2. Financial lease receivables | 0 | 0 | 2,094 | 2,094 |
| (current and non-current) | ||||
| 3. Trade and other receivables | 860,381 | 0 | 871 | 861,252 |
| Clients | 860,381 | 0 | 871 | 861,252 |
| 4. Cash and cash equivalents | 1,025,334 | 0 | 0 | 1,025,334 |
| 5. Other current assets | 0 | 0 | 0 | 0 |
| II. Liabilities with related parties | 186,900 | 0 | 636 | 187,536 |
| 1. Interest-bearing liabilities | ||||
| (current and non-current) | 186,812 | 0 | 0 | 186,812 |
| Other borrowings | 186,812 | 0 | 0 | 186,812 |
| 2. Trade and other payables | 79 | 0 | 8 | 87 |
| Suppliers | 0 | 0 | 0 | 0 |
| Other payables | 79 | 0 | 8 | 87 |
| 3. Other current liabilities | 9 | 0 | 629 | 638 |
| III. Transactions with related parties | -4,605 | 1,888 | 21,334 | 18,617 |
| 1. Services rendered and goods | 4,207 | 1,888 | 21,513 | 27,608 |
| delivered | ||||
| 2. Services received (-) | -1,806 | 0 | -179 | -1,985 |
| 3. Net financial income | -7,007 | 0 | 0 | -7,007 |
| 4. Directors’s and senior executives’ | 2,536 | 2,536 | ||
| remuneration | ||||
| Of which short-term benefits | 2,149 | 2,149 | ||
| Of which post-employment benefits | 387 | 387 | ||