[6-K] CMB.TECH NV Current Report (Foreign Issuer)
CMB.TECH NV completed a strategic acquisition of Golden Ocean Group in 2025, initially buying 81,363,730 shares at $14.49 per share for a total purchase price of $1.2 billion and recognizing $172 million of goodwill. Following additional open-market purchases CMB.TECH owned 98,400,204 Golden Ocean shares (≈49.4%) as of June 30, 2025 and announced a stock-for-stock merger based on an exchange ratio of 0.95 CMB.TECH shares per Golden Ocean share, creating a combined group of more than 250 vessels. The filing records significant fleet transactions and disposals that generated material capital gains (including $96.7 million and other gains), newbuild orders for ammonia-powered and hydrogen-capable vessels, a $2.0 billion syndicated facilities agreement to refinance merger-related debt, and capital commitments of $1.9 billion. The report lists extensive risk factors including merger integration, debt service and SOFR volatility, ESG and regulatory compliance, potential litigation, cyber security, and demand shifts away from oil. Interim financial statements were prepared under IAS 34 and Golden Ocean was consolidated as a subsidiary from March 12, 2025.
- Completed strategic acquisition of Golden Ocean with consolidation as a subsidiary (control from March 12, 2025).
- Material fleet scale-up creating a combined group with >250 vessels, increasing market presence and potential operational synergies.
- Signed long-term financing: $2.0 billion syndicated facilities agreement to refinance merger-related debt and support operations.
- Active fleet renewal with orders for ammonia-powered and hydrogen-ready vessels and multiple newbuild deliveries.
- Realized significant sale gains on vessel disposals (e.g., combined gains including $96.7 million and other reported net gains).
- Integration and execution risk from the merger with Golden Ocean, including potential failure to realize expected benefits and employee retention challenges.
- Increased leverage and refinancing risk given large financing commitments, sale-and-leaseback arrangements and exposure to SOFR volatility.
- Extensive regulatory and ESG risk including emissions regulation, EU Taxonomy impacts, carbon-related taxes and potential activism or litigation.
- Fair value and goodwill exposure with $172 million of goodwill recognized and material revaluations of acquired net assets.
- Operational risks such as vessel breakdowns, off-hire events, and potential reduced demand from energy transition away from oil.
Insights
TL;DR: Acquisition and consolidation materially expand fleet and financing capacity but increase leverage and integration risk.
The acquisition of Golden Ocean and subsequent consolidation transform CMB.TECH into a significantly larger, diversified maritime group with a combined fleet exceeding 250 vessels and enhanced market presence in dry bulk. The $1.2 billion initial purchase, recognition of $172 million goodwill and step-up to ~49.4% ownership by June 30, 2025 materially affect balance sheet composition and goodwill exposure. The $2.0 billion syndicated facility provides refinancing capacity for merger-related obligations but introduces sizable committed leverage. Reported capital gains from fleet disposals improve near-term cash generation. Key near-term metrics investors should note from the filing: $1.9 billion capital commitments, $746.3 million installments on 42 vessels under construction, and mortgage-backed vessel financings. The filing explicitly lists numerous operational, regulatory and market risks that could affect cash flows and asset valuations.
TL;DR: The stock-for-stock merger and step acquisitions create scale and liquidity but require careful integration and shareholder approvals.
CMB.TECH executed a sequence of transactions: an initial share purchase from Hemen, open-market follow-ons, and a Term Sheet for a stock-for-stock merger at a 0.95 exchange ratio. Accounting treatment follows IFRS 3 with acquisition accounting and step acquisition rules under IFRS 10.B96 for subsequent holdings. The merger increases free float and cross-listings and was closed on August 20, 2025 per the filing. Material considerations disclosed include potential dissenting shareholder appraisal rights, contingent liabilities, and the conversion of non-controlling interests. The company recognized identifiable asset revaluations and goodwill; purchase consideration and fair-value measurements will materially affect consolidated equity and future earnings volatility during integration.
2 | ||
CMB.TECH | Financial Report HY 2025 |
3 | ||
CMB.TECH | Financial Report HY 2025 |
4 | ||
CMB.TECH | Financial Report HY 2025 |
5 | ||
CMB.TECH | Financial Report HY 2025 |
6 | ||
CMB.TECH | Financial Report HY 2025 |
Note | June 30, 2025 | December 31, 2024 | ||||
ASSETS | ||||||
Non-current assets | ||||||
Vessels | 12 | |||||
Assets under construction | 12 | |||||
Right-of-use assets | 12 | |||||
Other tangible assets | 12 | |||||
Prepayments | 12 | |||||
Intangible assets | 13 | |||||
Goodwill | 13 | |||||
Receivables | 20 | |||||
Investments | 25 | |||||
Deferred tax assets | - | |||||
Total non-current assets |
7 | ||
CMB.TECH | Financial Report HY 2025 |
Current assets | ||||||
Inventory | 21 | |||||
Trade and other receivables | 22 | |||||
Current tax assets | - | |||||
Cash and cash equivalents | - | |||||
Non-current assets held for sale | 8 | |||||
Total current assets | ||||||
TOTAL ASSETS | ||||||
EQUITY and LIABILITIES | ||||||
Equity | ||||||
Share capital | - | |||||
Share premium | - | |||||
Translation reserve | 14 | ( | ||||
Hedging reserve | 14 | |||||
Treasury shares | 14 | ( | ( | |||
Retained earnings | - | |||||
Equity attributable to owners of the Company | ||||||
Non-controlling interest | ||||||
Total equity | ||||||
Non-current liabilities | ||||||
Bank loans | 16 | |||||
Other notes | 16 | |||||
Other borrowings | 16 | |||||
Lease liabilities | 16 | |||||
Other payables | 17 | |||||
Employee benefits | - | |||||
Deferred tax liabilities | - | |||||
Total non-current liabilities | ||||||
Current liabilities | ||||||
Trade and other payables | 17 | |||||
Current tax liabilities | - | |||||
Bank loans | 16 | |||||
Other notes | 16 | |||||
Other borrowings | 16 | |||||
Lease liabilities | 16 | |||||
Provisions | 23 | |||||
Total current liabilities | ||||||
TOTAL EQUITY and LIABILITIES | ||||||
8 | ||
CMB.TECH | Financial Report HY 2025 |
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial statements | ||||||
9 | ||
CMB.TECH | Financial Report HY 2025 |
Note | 2025 | 2024 | ||||||
Jan. 1 - Jun. 30, 2025 | Jan. 1 - Jun. 30, 2024 | |||||||
Shipping income | ||||||||
Revenue | 9 | |||||||
Gains on disposal of vessels/other tangible assets | 12 | |||||||
Other operating income | 9 | |||||||
Total shipping income | ||||||||
Operating expenses | ||||||||
Raw materials and consumables | - | ( | ( | |||||
Voyage expenses and commissions | 10 | ( | ( | |||||
Vessel operating expenses | 10 | ( | ( | |||||
Charter hire expenses | - | ( | ( | |||||
Depreciation tangible assets | 12 | ( | ( | |||||
Amortisation intangible assets | 13 | ( | ( | |||||
Impairment losses | - | ( | ||||||
General and administrative expenses | 10 | ( | ( | |||||
Total operating expenses | ( | ( | ||||||
RESULT FROM OPERATING ACTIVITIES | ||||||||
Finance income | 11 | |||||||
Finance expenses | 11 | ( | ( | |||||
Net finance expenses | ( | ( | ||||||
Share of profit (loss) of equity accounted investees (net of income tax) | 25 | |||||||
PROFIT (LOSS) BEFORE INCOME TAX | ||||||||
Income tax benefit (expense) | - | ( | ( | |||||
PROFIT (LOSS) FOR THE PERIOD | ||||||||
Attributable to: | ||||||||
Owners of the company | 15 | |||||||
Non-controlling interest | ( | |||||||
Basic earnings per share | 15 | |||||||
Diluted earnings per share | 15 | |||||||
Weighted average number of shares (basic) | 15 | |||||||
Weighted average number of shares (diluted) | 15 | |||||||
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial statements | ||||||||
10 | ||
CMB.TECH | Financial Report HY 2025 |
Note | 2025 | 2024 | ||||||
Jan. 1 - Jun. 30, 2025 | Jan. 1 - Jun. 30, 2024 | |||||||
Profit/(loss) for the period | ||||||||
Other comprehensive income (expense), net of tax | ||||||||
Items that will never be reclassified to profit or loss: | ||||||||
Remeasurements of the defined benefit liability (asset) | - | |||||||
Items that are or may be reclassified to profit or loss: | ||||||||
Foreign currency translation differences | - | ( | ||||||
Cash flow hedges - effective portion of changes in fair value | 14 | ( | ||||||
Other comprehensive income (expense), net of tax | ||||||||
Total comprehensive income (expense) for the period | ||||||||
Attributable to: | ||||||||
Owners of the company | ||||||||
Non-controlling interest | ( | |||||||
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial statements | ||||||||
11 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Note | Share capital | Share premium | Trans- lation reserve | Hedging reserve | Treasury shares | Retained earnings | Equity attributable to owners of the Company | Non- controlling interest | Total equity |
Balance at January 1, 2024 | ( | |||||||||
Profit (loss) for the period | — | — | — | — | — | — | — | |||
Total other comprehensive income (expense) | — | — | — | ( | — | — | ||||
Total comprehensive income (expense) | — | — | ( | — | — | |||||
Transactions with owners of the company | ||||||||||
Business Combination | 24 | — | — | — | — | — | ( | ( | — | ( |
Dividends to equity holders | — | — | ( | — | — | — | ( | ( | — | ( |
Treasury shares acquired | — | — | — | — | — | ( | — | ( | — | ( |
Total transactions with owners | — | ( | — | — | ( | ( | ( | — | ( | |
Balance at June 30, 2024 | ( | ( |
12 | ||
CMB.TECH | Financial Report HY 2025 |
Note | Share capital | Share premium | Trans- lation reserve | Hedging reserve | Treasury shares | Retained earnings | Equity attributable to owners of the Company | Non- controlling interest | Total equity | |
Balance at January 1, 2025 | ( | ( | ||||||||
Profit (loss) for the period | — | — | — | — | — | — | ( | |||
Total other comprehensive income (expense) | 14 | — | — | ( | — | — | — | |||
Total comprehensive income (expense) | — | — | ( | — | ( | |||||
Transactions with owners of the company | ||||||||||
Business Combination - initial purchase | 24 | — | — | — | — | — | — | |||
Business Combination - subsequent purchases | 24 | — | — | — | — | — | ( | ( | ||
Dividends to non-controlling interest | 14 | — | — | — | — | — | — | ( | ( | |
Total transactions with owners | — | — | — | — | — | |||||
Balance at June 30, 2025 | ( | |||||||||
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial statements | ||||||||||
13 | ||
CMB.TECH | Financial Report HY 2025 |
Note | 2025 | 2024 | ||||||
(in thousands of USD) | Jan. 1 - Jun. 30, 2025 | Jan. 1 - Jun. 30, 2024 | ||||||
Cash flows from operating activities | ||||||||
Profit (loss) for the period | ||||||||
Adjustments for: | ( | |||||||
Depreciation of tangible assets | 12 | |||||||
Amortisation of intangible assets | 13 | |||||||
Impairment losses (reversals) | - | |||||||
Provisions | - | ( | ( | |||||
Income tax (benefits)/expenses | - | |||||||
Share of profit of equity-accounted investees, net of tax | 25 | ( | ( | |||||
Net finance expense | 11 | |||||||
(Gain)/loss on disposal of assets | 12 | ( | ( | |||||
(Gain)/loss on disposal of subsidiaries | 9 | ( | ||||||
Changes in working capital requirements | ( | |||||||
Change in cash guarantees | - | ( | ( | |||||
Change in inventory | 21 | ( | ||||||
Change in receivables from contracts with customers | 22 | |||||||
Change in accrued income | 22 | ( | ||||||
Change in deferred charges | 22 | ( | ||||||
Change in other receivables | 22 | |||||||
Change in trade payables | 17 | |||||||
Change in accrued payroll | 17 | ( | ||||||
Change in accrued expenses | 17 | ( | ( | |||||
Change in deferred income | 17 | |||||||
Change in other payables | - | ( | ||||||
Income taxes paid during the period | - | ( | ( | |||||
Interest paid | - | ( | ( | |||||
Interest received | - | |||||||
Dividends received from other investments | 25 | |||||||
Net cash from (used in) operating activities | ||||||||
Acquisition of vessels and vessels under construction | 12 | ( | ( | |||||
Proceeds from the sale of vessels | 12 | |||||||
Acquisition of other tangible assets | 12 | ( | ( | |||||
Acquisition of intangible assets | 13 | ( | ( | |||||
Proceeds from the sale of other (in)tangible assets | 12 | |||||||
Net cash on deconsolidation / sale of subsidiaries | - | |||||||
Investments in other companies | 20 | ( | ||||||
Loans from (to) related parties | 25 | ( |
14 | ||
CMB.TECH | Financial Report HY 2025 |
Repayment of loans from related parties | - | ( | ||||||
Acquisition of a subsidiary, net of cash acquired | 24 | ( | ( | |||||
Lease payments received from finance leases | - | |||||||
Net cash from (used in) investing activities | ( | ( | ||||||
(Purchase of) Proceeds from sale of treasury shares | 14 | ( | ||||||
Proceeds from new borrowings | 16 | |||||||
Repayment of borrowings | 16 | ( | ( | |||||
Repayment of lease liabilities | 16 | ( | ( | |||||
Repayment of commercial paper | 16 | ( | ( | |||||
Repayment of sale and leaseback | 16 | ( | ( | |||||
Transaction costs related to issue of loans and borrowings | 16 | ( | ( | |||||
Dividends paid | 14 | ( | ( | |||||
Acquisition of non-controlling interest | 24 | ( | ||||||
Net cash from (used in) financing activities | ( | |||||||
Net increase (decrease) in cash and cash equivalents | ( | |||||||
Net cash and cash equivalents at the beginning of the period | - | |||||||
Effect of changes in exchange rates | - | ( | ( | |||||
Net cash and cash equivalents at the end of the period | - | |||||||
The accompanying notes on pages 12 to 54 are an integral part of these condensed consolidated interim financial statements | ||||||||
15 | ||
CMB.TECH | Financial Report HY 2025 |
Note 1 - Reporting entity |
Note 2 - Basis of preparation |
Note 3 - Use of judgements and estimates |
Note 4 - Changes in significant accounting policies |
Note 5 - Changes in consolidation scope |
Note 6 - Significant events |
Note 7 - Segment reporting |
Note 8 - Assets held for sale and discontinued operations |
Note 9 - Revenue and other operating income |
Note 10 - Expenses for shipping activities |
Note 11 - Net finance expenses |
Note 12 - Property, plant and equipment |
Note 13 - Intangible assets and goodwill |
Note 14 - Equity |
Note 15 - Earnings per share |
Note 16 - Interest-bearing loans and borrowings |
Note 17 - Trade and other payables |
Note 18 - Financial instruments |
Note 19 - Deferred tax assets and liabilities |
Note 20 - Non-current receivables |
Note 21 - Bunker inventory |
Note 22 - Trade and other receivables |
Note 23 - Provisions and contingencies |
Note 24 - Business Combination |
Note 25 - Investments |
Note 26 - Subsequent events |
Note 27 - Standards issued but not yet effective |
Note 28 - Statement on the true and fair view of the consolidated financial statements and the fair overview of the management report |
16 | ||
CMB.TECH | Financial Report HY 2025 |
17 | ||
CMB.TECH | Financial Report HY 2025 |
18 | ||
CMB.TECH | Financial Report HY 2025 |
19 | ||
CMB.TECH | Financial Report HY 2025 |
20 | ||
CMB.TECH | Financial Report HY 2025 |
21 | ||
CMB.TECH | Financial Report HY 2025 |
22 | ||
CMB.TECH | Financial Report HY 2025 |
23 | ||
CMB.TECH | Financial Report HY 2025 |
June 30, 2025 | |||||||||||
Marine | H2 Infra | H2 Industry | Less: Eliminations | Total | |||||||
Euronav | Bocimar | Delphis | Bochem | Windcat | Port vessels | Total | |||||
Revenue | |||||||||||
Profit (loss) before income tax | ( | ( | ( | ( | |||||||
Non-current assets | ( | ||||||||||
Current assets | ( | ||||||||||
TOTAL ASSETS | ( | ||||||||||
Equity | ( | ||||||||||
Non-current liabilities | ( | ||||||||||
Current liabilities | ( | ||||||||||
TOTAL LIABILITIES | ( | ||||||||||
24 | ||
CMB.TECH | Financial Report HY 2025 |
June 30, 2024 | |||||||||||
Marine | H2 Infra | H2 Industry | Less: Eliminations | Total | |||||||
Euronav | Bocimar | Delphis | Bochem | Windcat | Port vessels | Total | |||||
Revenue | |||||||||||
Profit (loss) before income tax | ( | ( | ( | ||||||||
December 31, 2024 | |||||||||||
Non-current assets | ( | ||||||||||
Current assets | ( | ||||||||||
TOTAL ASSETS | ( | ||||||||||
Equity | |||||||||||
Non-current liabilities | ( | ||||||||||
Current liabilities | ( | ||||||||||
TOTAL LIABILITIES | ( | ||||||||||
25 | ||
CMB.TECH | Financial Report HY 2025 |
26 | ||
CMB.TECH | Financial Report HY 2025 |
June 30, 2025 | |||||||||||
Marine | H2 Infra | H2 Industry | Less: Eliminations | Total | |||||||
Euronav | Bocimar | Delphis | Bochem | Windcat | Other | Total | |||||
Pool Revenue | |||||||||||
Spot Voyages | |||||||||||
Revenue from contracts with customers | |||||||||||
Time Charters | |||||||||||
Lease income | |||||||||||
Other | |||||||||||
Total revenue | |||||||||||
Other income | ( | ||||||||||
27 | ||
CMB.TECH | Financial Report HY 2025 |
June 30, 2024 | |||||||||||
Marine | H2 Infra | H2 Industry | Less: Eliminations | Total | |||||||
Euronav | Bocimar | Delphis | Bochem | Windcat | Other | Total | |||||
Pool Revenue | |||||||||||
Spot Voyages | |||||||||||
Revenue from contracts with customers | |||||||||||
Time Charters | |||||||||||
Lease income | |||||||||||
Total revenue | |||||||||||
Other income | ( | ||||||||||
28 | ||
CMB.TECH | Financial Report HY 2025 |
For the six month period ended | ||||||
(in thousands of USD) | June 30, 2025 | June 30, 2024 | ||||
Commissions paid | ( | ( | ||||
Bunkers | ( | ( | ||||
Other voyage related expenses | ( | ( | ||||
Total voyage expenses and commissions | ( | ( | ||||
For the six month period ended | ||||||
(in thousands of USD) | June 30, 2025 | June 30, 2024 | ||||
Operating expenses | ( | ( | ||||
Insurance | ( | ( | ||||
Total vessel operating expenses | ( | ( | ||||
29 | ||
CMB.TECH | Financial Report HY 2025 |
For the six month period ended | |||||||
(in thousands of USD) | June 30, 2025 | June 30, 2024 | |||||
Wages and salaries | ( | ( | |||||
Social security costs | ( | ( | |||||
Activated costs | |||||||
Other employee benefits | ( | ( | |||||
Employee benefits | ( | ( | |||||
Administrative expenses | ( | ( | |||||
Tonnage Tax | ( | ( | |||||
Claims | ( | ||||||
Provisions | |||||||
Total general and administrative expenses | ( | ( | |||||
30 | ||
CMB.TECH | Financial Report HY 2025 |
For the six month period ended | |||||
(in thousands of USD) | June 30, 2025 | June 30, 2024 | |||
Interest income | |||||
Foreign exchange gains | |||||
Finance income | |||||
Interest expense on financial liabilities measured at amortized cost | ( | ( | |||
Interest leasing | ( | ( | |||
Fair value adjustment on interest rate swaps | ( | ||||
Other financial charges | ( | ( | |||
Foreign exchange losses | ( | ( | |||
Finance expense | ( | ( | |||
Net finance expenses | ( | ( | |||
31 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Note | Vessels | Vessels under construction | Right-of- use assets | Other tangible assets | Pre- payments | Total PPE |
At January 1, 2025 | |||||||
Cost | — | ||||||
Depreciation & impairment losses | — | ( | ( | ( | ( | ||
Net carrying amount | |||||||
Acquisitions | — | ||||||
Acquisitions through business combinations | 24 | ||||||
Disposals and cancellations | — | ( | ( | ( | |||
Depreciation charges | — | ( | ( | ( | ( | ||
Transfer to assets held for sale | 8 | ||||||
Impairments | — | ( | ( | ||||
Transfers | — | ( | ( | ||||
Translation differences | — | ||||||
Balance at June 30, 2025 | |||||||
At June 30, 2025 | |||||||
Cost | — | ||||||
Depreciation & impairment losses | — | ( | ( | ( | ( | ||
Net carrying amount |
32 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Note | Sale price | Book Value | Gain | Loss |
Alice - Sale | — | ||||
Anne - Sale | — | ||||
Aquitaine - Sale | — | ||||
Dominica - Sale | — | ||||
Desirade - Sale | — | ||||
Alboran - Sale | — | ||||
Aral - Sale | — | ||||
Andaman - Sale | — | ||||
Hatteras - Sale | — | ||||
Delos - Sale | — | ||||
Doris - Sale | — | ||||
Derius - Sale | — | ||||
Camus - Sale | — | ||||
Oceania - Sale | — | ||||
Noble - Sale | — | ||||
Nectar - Sale | — | ||||
Newton - Sale | — | ||||
CMA CGM Baikal - Sale | — | ||||
Corporate | — | ||||
For the six month period ended June 30, 2024 | |||||
Sale price | Book Value | Gain | Loss | ||
Alsace - Sale | — | ||||
Cap Lara - Sale | — | ||||
Windcat 6 - Sale | — | ||||
Iris - Sale | — | ||||
Golden Ioanari - Sale | — | ||||
Golden Keen - Sale | — | ||||
For the six month period ended June 30, 2025 | |||||
33 | ||
CMB.TECH | Financial Report HY 2025 |
34 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Total | 2025 | 2026 | 2027 | 2028 | 2029 | ||||||
Commitments in respect of: | ||||||||||||
Tankers | ||||||||||||
Dry bulk vessels | ||||||||||||
Container vessels | ||||||||||||
Chemical tankers | ||||||||||||
CSOVs | ||||||||||||
Total | ||||||||||||
35 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands USD) | Note | Customer contracts | Other intangible assets | Total intangible assets | Goodwill | |||||
At January 1, 2025 | ||||||||||
Cost | - | |||||||||
Depreciation | - | ( | ( | ( | ||||||
Net carrying amount | ||||||||||
Acquisitions | - | |||||||||
Acquisitions through business combinations | 24 | |||||||||
Depreciation charges | - | ( | ( | ( | ||||||
Translation differences | - | |||||||||
Balance at June 30, 2025 | ||||||||||
At June 30, 2025 | ||||||||||
Cost | - | |||||||||
Depreciation & impairment losses | - | ( | ( | ( | ||||||
Net carrying amount |
36 | ||
CMB.TECH | Financial Report HY 2025 |
June 30, 2025 | ||||||
(in thousands of USD) | Notional Value | Fair Value - Assets | Fair Value - Liabilities | Change recognised in OCI | ||
Interest rate swaps | ||||||
$ | ( | |||||
June 30, 2024 | ||||||
(in thousands of USD) | Notional Value | Fair Value - Assets | Fair Value - Liabilities | Change recognised in OCI | ||
Interest rate swaps | ||||||
$ | ||||||
37 | ||
CMB.TECH | Financial Report HY 2025 |
For the six month period ended | ||||||
June 30, 2025 | June 30, 2024 | |||||
Result for the period (in USD) | ||||||
Weighted average number of ordinary shares | ||||||
Basic earnings per share (in USD) | ||||||
(in shares) | Shares issued | Treasury shares | Shares outstanding | Weighted number of shares | |
On issue at January 1, 2025 | |||||
Issuance of shares | |||||
Purchases of treasury shares | |||||
Withdrawal of treasury shares | |||||
Transfer of treasury shares | |||||
On issue at June 30, 2025 | |||||
(in shares) | June 30, 2025 | June 30, 2024 | ||||
Weighted average of ordinary shares outstanding (basic) | ||||||
Effect of share-based payment arrangements | ||||||
Weighted average number of ordinary shares (diluted) |
38 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Note | Bank loans | Other Notes | Lease liabilities | Other borrowings | Total |
More than 5 years | — | |||||
Between 1 and 5 years | — | |||||
More than 1 year | ||||||
Less than 1 year | — | |||||
At January 1, 2025 | ||||||
New loans | — | |||||
Scheduled repayments | — | ( | ( | ( | ( | |
Early repayments | — | ( | ( | |||
Acquisitions through business combinations | 24 | |||||
Transaction expenses | ( | ( | ( | |||
Other changes | — | |||||
Translation differences | — | |||||
Balance at June 30, 2025 | ||||||
More than 5 years | — | |||||
Between 1 and 5 years | — | |||||
More than 1 year | ||||||
Less than 1 year | — | |||||
Balance at June 30, 2025 | ||||||
39 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | June 30, 2025 | December 31, 2024 | ||||||||
Curr. | Nominal interest rate | Year of mat. | Facility size | Drawn | Carrying value | Facility size | Drawn | Carrying value | ||
Unsecured Revolving loan | EUR | SOFR + CAS + | 2026 | |||||||
Secured FSO loan | USD | SOFR + | 2030 | |||||||
Secured vessels loan Refi - Revolving loan | USD | SOFR + | 2028 | |||||||
Secured vessels loan | USD | SOFR + | 2038 | |||||||
Secured vessels Revolving loan | USD | SOFR + | 2029 | |||||||
Credit Line Belfius Windcat EUR | EUR | SOFR + | — | |||||||
Credit Line KBC Windcat EUR | EUR | SOFR + | — | |||||||
Loan BNPPF EUR | EUR | Euribor + | 2038 | |||||||
Loan CEXIM I | USD | SOFR + | 2036 | |||||||
Loan CEXIM II | USD | SOFR + | 2035 | |||||||
Loan CEXIM III | USD | SOFR + | 2038 | |||||||
Loan KBC/Belfius Windcat EUR | EUR | Euribor + | 2027 | |||||||
Loan SocGen EUR | EUR | Euribor + Euribor + | 2037 2039 | |||||||
Loan SocGen EUR | EUR | Euribor + | 2033 | |||||||
Secured vessels loan | USD | SOFR + | 2040 | |||||||
USD | SOFR + | 2026 | ||||||||
Secured vessels loan | USD | SOFR + | 2030 | |||||||
Loan | USD | SOFR + EURIBOR + | 2032 | |||||||
Loan DNB | USD | SOFR + | 2027 | |||||||
Loan Danske Bank | USD | SOFR + | 2028 | |||||||
40 | ||
CMB.TECH | Financial Report HY 2025 |
Loan Credit Suisse | USD | SOFR + | 2030 | |||||||
Loan KfW | USD | SOFR + | 2030 | |||||||
Loan ING | USD | SOFR + | 2033 | |||||||
Loan DNB | USD | SOFR + | 2029 | |||||||
Total interest-bearing bank loans | ||||||||||
(in thousands of USD) | June 30, 2025 | December 31, 2024 | |||||||
Curr. | Nominal interest rate | Year of mat. | Facility size | Drawn | Carrying value | Facility size | Drawn | Carrying value | |
Unsecured notes | USD | 2026 | |||||||
Total other notes | |||||||||
41 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | June 30, 2025 | December 31, 2024 |
Less than one year | ||
Between one and five years | ||
More than five years | ||
Total future capital payables | ||
(in thousands of USD) | June 30, 2025 | December 31, 2024 |
Other payables | ||
Derivatives | ||
Total non-current other payables | ||
Trade payables | ||
Accrued expenses | ||
Accrued payroll | ||
Dividends payable | ||
Deferred income | ||
Other payables | ||
Derivatives | ||
Total current trade and other payables | ||
42 | ||
CMB.TECH | Financial Report HY 2025 |
43 | ||
CMB.TECH | Financial HY Report 2025 |
Carrying amount | Fair value | |||||||||||
(in thousands of USD) | Note | Fair value - Hedging instruments | Financial assets at amortized cost | Other financial liabilities | Total | Level 1 | Level 2 | Level 3 | Total | |||
December 31, 2024 | ||||||||||||
Financial assets measured at fair value | ||||||||||||
Interest rate swaps | 20-22 | — | — | |||||||||
— | — | |||||||||||
Financial assets not measured at fair value | ||||||||||||
Non-current receivables | 20 | — | — | |||||||||
Lease receivables | 22 | — | — | |||||||||
Trade and other receivables * | 22 | — | — | |||||||||
Cash and cash equivalents | — | — | — | |||||||||
— | — | |||||||||||
44 | ||
CMB.TECH | Financial HY Report 2025 |
Financial liabilities measured at fair value | ||||||||||||
Forward exchange contracts | — | — | ||||||||||
— | — | |||||||||||
Financial liabilities not measured at fair value | ||||||||||||
Secured bank loans | 16 | — | — | |||||||||
Unsecured bank loans | 16 | — | — | |||||||||
Unsecured other notes | 16 | — | — | |||||||||
Other borrowings | 16 | — | — | |||||||||
Lease liabilities | 16 | — | — | |||||||||
Trade and other payables * | 17 | — | — | |||||||||
— | — | |||||||||||
Carrying amount | Fair value | |||||||||||||
(in thousands of USD) | Note | Fair value - Hedging instruments | Financial assets at amortized cost | Other financial liabilities | Total | Level 1 | Level 2 | Level 3 | Total | |||||
June 30, 2025 | ||||||||||||||
Financial assets measured at fair value | ||||||||||||||
Interest rate swaps | 20-22 | — | — | |||||||||||
Forward currency swaps | 22 | — | — | |||||||||||
Bunker derivatives | 21 | — | — | |||||||||||
— | — | |||||||||||||
Financial assets not measured at fair value | ||||||||||||||
Non-current receivables | 20 | — | — | |||||||||||
Lease receivables | 20 | — | — | |||||||||||
Trade and other receivables * | 22 | — | — | |||||||||||
45 | ||
CMB.TECH | Financial HY Report 2025 |
Cash and cash equivalents | — | — | — | |||||||||||
— | — | |||||||||||||
Financial liabilities measured at fair value | ||||||||||||||
Bunker derivatives | — | — | — | |||||||||||
— | — | |||||||||||||
Financial liabilities not measured at fair value | ||||||||||||||
Secured bank loans | 16 | — | — | |||||||||||
Unsecured bank loans | 16 | — | — | |||||||||||
Unsecured other notes | 16 | — | — | |||||||||||
Other borrowings | 16 | — | — | |||||||||||
Lease liabilities | 16 | — | — | |||||||||||
Trade and other payables * | 17 | — | — | |||||||||||
— | — | |||||||||||||
Financial instruments measured at fair value | |||||||
Type | Valuation Techniques | Significant unobservable inputs | |||||
Forward exchange contracts | Forward pricing: the fair value is determined using quoted forward exchange rates at the reporting date and present value calculations based on high credit quality yield curve in the respective currencies. | Not applicable | |||||
46 | ||
CMB.TECH | Financial HY Report 2025 |
Financial instruments measured at fair value | |||||||
Interest rate swaps | Swap models: the fair value is calculated as the present value of the estimated future cash flows. Estimates of future floating-rate cash flows are based on quoted swap rates, futures prices and interbank borrowing rates. | Not applicable | |||||
Commodity derivatives | Fair value is determined based on the present value of the quoted forward price. | Not applicable | |||||
Financial instruments not measured at fair value | |||||||
Type | Valuation Techniques | Significant unobservable inputs | |||||
Non-current receivables (consisting primarily of shareholders' loans and cash security deposits) | Discounted cash flow | Discount rate and forecasted cash flows | |||||
Lease receivables | Discounted cash flow | Discount rate | |||||
Other financial liabilities (consisting of secured and unsecured bank loans and lease liabilities) | Discounted cash flow | Discount rate | |||||
Other financial notes (consisting of unsecured notes) | List price | Not applicable | |||||
47 | ||
CMB.TECH | Financial HY Report 2025 |
Contractual cash flows December 31, 2024 | ||||||||||
(in thousands of USD) | Note | Carrying Amount | Total | Less than 1 year | Between 1 and 5 years | More than 5 years | ||||
Non derivative financial liabilities | ||||||||||
Bank loans and other notes | 16 | |||||||||
Other borrowings | 16 | |||||||||
Lease liabilities | 16 | |||||||||
Current trade and other payables * | 17 | |||||||||
Contractual cash flows June 30, 2025 | ||||||||||
(in thousands of USD) | Note | Carrying Amount | Total | Less than 1 year | Between 1 and 5 years | More than 5 years | ||||
Non derivative financial liabilities | ||||||||||
Bank loans and other notes | 16 | |||||||||
Other borrowings | 16 | |||||||||
Lease liabilities | 16 | |||||||||
Current trade and other payables * | 17 | |||||||||
48 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Note | June 30, 2025 | December 31, 2024 | |
Shareholders loans to joint ventures | 25 | |||
Derivatives | ||||
Cash guarantees and deposits | ||||
Other non-current receivables | ||||
Total non-current receivables | ||||
49 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | June 30, 2025 | December 31, 2024 | ||||
Receivable from contracts with customers | ||||||
Receivable from contracts with customers - TI Pool | ||||||
Accrued income | ||||||
Accrued interest | ||||||
Deferred charges | ||||||
Deferred fulfillment costs | ||||||
Other receivables | ||||||
Lease receivables | ||||||
Derivatives | ||||||
Total trade and other receivables | ||||||
50 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Note | Onerous contract | Total | ||
At January 1, 2025 | |||||
Provisions used during the year | - | ( | ( | ||
Balance at June 30, 2025 | |||||
Non-current | - | ||||
Current | - | ||||
Total | |||||
51 | ||
CMB.TECH | Financial Report HY 2025 |
52 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | Note | Book value | Adjustment | Fair value |
Vessels | 12 | |||
Right-of-use assets | 12 | |||
Intangible assets | 13 | |||
Investments | 25 | |||
Investments in equity accounted investees | 25 | ( | ||
Receivables | - | |||
Current assets | - | |||
Cash and cash equivalents | - | ( | ||
LT loans and borrowings | - | ( | ( | |
Non-current payables | - | ( | ( | |
Current liabilities | - | ( | ( | |
Total identifiable net assets acquired | ||||
(in thousands of USD) | Acquisition of the shares on March 12, 2025 | |||
Consideration transferred in cash | ||||
Share in equity | ||||
Total identifiable net assets acquired | ||||
Goodwill | ||||
(in thousands of USD) | Subsequent acquisitions (transactions with non- controlling shareholders) | |||
Consideration transferred in cash subsequent purchases | ||||
Share in equity | ||||
Total identifiable net assets acquired | ||||
Movement of equity as a result of the step acquisition of non- controlling interest | ( | |||
53 | ||
CMB.TECH | Financial Report HY 2025 |
54 | ||
CMB.TECH | Financial Report HY 2025 |
(in thousands of USD) | June 30, 2025 | December 31, 2024 | ||||
Assets | ||||||
Interest in joint ventures | ||||||
Interest in associates | 6,749 | — | ||||
TOTAL ASSETS | ||||||
(in thousands of USD) | June 30, 2025 |
Business Combinations | |
Group's share of profit (loss) for the period | |
Carrying amount of interest at the end of the period |
ASSET | ||||
(in thousands of USD) | Investments in equity accounted investees | Shareholders loans | ||
Gross balance | ( | |||
Offset investment with shareholders loan | ( | |||
Balance at January 1, 2024 | ||||
Reversal prior year offset investment with shareholders loan | ( | |||
Group's share of profit (loss) for the period | ||||
Capital increase/(decrease) in joint ventures | ||||
Movement shareholders loans to joint ventures | ||||
Business combinations | ||||
Translation differences | ( | ( | ||
Gross balance | ||||
55 | ||
CMB.TECH | Financial Report HY 2025 |
Offset investment with shareholders loan | ( | |||
Balance at December 31, 2024 | ||||
Reversal prior year offset investment with shareholders loan | ( | |||
Group's share of profit (loss) for the period | ||||
Movement shareholders loans to joint ventures | ||||
Dividends received from joint ventures | ( | |||
Translation differences | ||||
Business combinations | ||||
Gross balance | ||||
Offset investment with shareholders loan | ( | |||
Balance at June 30, 2025 | ||||
56 | ||
CMB.TECH | Financial Report HY 2025 |
CMB.TECH NV | ||
(Registrant) | ||
Dated: September 30, 2025 | By: | /s/ Alexander Saverys |
Alexander Saverys | ||
Chief Executive Officer | ||
57 | ||
CMB.TECH | Financial Report HY 2025 |