| Buildings | 15-25 years | |
|---|---|---|
| Production machinery and equipment | 2-10 years | |
| Electronic office equipment(1) | 3-5 years | |
| Furniture(1) | 5-10 years | |
| Vehicles(1) | 3-5 years |
| Plant and machinery | maximum 10 years |
| Motor vehicles and machinery | maximum 5 years |
| 000 EURO | SARDA | INTIMACY | RIGBY & PELLER | RE-TAIL(1) | TOTAL |
|---|---|---|---|---|---|
| Carrying value, gross | |||||
| At 01/01/2025 | 6,357 | 26,189 | 1,843 | 2,797 | 37,186 |
| Acquisition through business combinations | 0 | 0 | 0 | 0 | 0 |
| Exchange rate differences | 0 | 0 | -94 | 0 | -94 |
| At 31/12/2025 | 6,357 | 26,189 | 1,749 | 2,797 | 37,092 |
| Impairment and other adjustments (revaluation) | |||||
| At 01/01/2025 | 6,357 | 26,189 | 0 | 0 | 32,546 |
| Adjustments | 0 | 0 | 0 | 0 | 0 |
| At 31/12/2025 | 6,357 | 26,189 | 0 | 0 | 32,546 |
| At 31/12/2025 | |||||
| Accumulated acquisitions | 6,357 | 26,189 | 1,749 | 2,797 | 37,092 |
| Accumulated adjustments | 6,357 | 26,189 | 0 | 0 | 32,546 |
| Goodwill, net 31/12/2025 | 0 | 0 | 1,749 | 2,797 | 4,546 |
| RIGBY & | |||||
| 000 EURO | SARDA | INTIMACY | PELLER | RE-TAIL(1) | TOTAL |
| Carrying value, gross | |||||
| At 01/01/2025 | 11,000 | 7,784 | 7,113 | 0 | 25,897 |
| Acquisition through business combinations | 0 | 0 | 0 | 0 | 0 |
| Exchange rate differences | 0 | 0 | -377 | 0 | -377 |
| At 31/12/2025 | 11,000 | 7,784 | 6,736 | 0 | 25,520 |
| Impairment and other adjustments (revaluation) | |||||
| At 01/01/2025 | 5,531 | 7,784 | 0 | 0 | 13,315 |
| Adjustments | 0 | 0 | 0 | 0 | 0 |
| At 31/12/2025 | 5,531 | 7,784 | 0 | 0 | 13,315 |
| At 31/12/2025 | |||||
| Accumulated acquisitions | 11,000 | 7,784 | 6,736 | 0 | 25,520 |
| Accumulated adjustments | 5,531 | 7,784 | 0 | 0 | 13,315 |
| Brand names with indefinite useful life, net 31/12/2025 | 5,469 | 0 | 6,736 | 0 | 12,205 |
| 000 EURO | SARDA | RIGBY & PELLER | RE-TAIL | TOTAL |
|---|---|---|---|---|
| Goodwill | 1,749 | 2,797 | 4,546 | |
| Brands with indefinite useful life | 5,469 | 6,736 | 12,205 | |
| Total intangible assets | 5,469 | 8,485 | 2,797 | 16,751 |
| BRANDS | DISTRIBUTION | |||||
| BRANDS | WITH | RIGHTS | ||||
| WITH FINITE | INDEFINITE | AND SIMILAR | ||||
| 000 EURO | TOTAL | USEFUL LIFE | USEFUL LIFE | RIGHTS | SOFTWARE | KEY MONEY |
| Intangible assets, gross | ||||||
| At 01/01/2024 | 68,925 | 4,836 | 25,567 | 3,734 | 34,471 | 317 |
| Investments | 3,047 | 31 | 0 | 0 | 3,016 | 0 |
| Disposals | -47 | 0 | 0 | 0 | 0 | -47 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Exchange rate | ||||||
| adjustments | 326 | 0 | 330 | 0 | -4 | 0 |
| At 31/12/2024 | 72,251 | 4,867 | 25,897 | 3,734 | 37,483 | 270 |
| Amortization and impairment | ||||||
| At 01/01/2024 | 48,510 | 4,717 | 13,315 | 3,734 | 26,431 | 313 |
| Amortization | 2,956 | 103 | 0 | 0 | 2,849 | 4 |
| Impairment | -47 | 0 | 0 | 0 | 0 | -47 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 |
| Exchange rate | ||||||
| adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| At 31/12/2024 | 51,419 | 4,820 | 13,315 | 3,734 | 29,280 | 270 |
| Intangible assets, | ||||||
| net 31/12/2024 | 20,832 | 47 | 12,582 | 0 | 8,203 | 0 |
| BRANDS | DISTRIBUTION | |||||
| BRANDS | WITH | RIGHTS AND | ||||
| WITH FINITE | INDEFINITE | SIMILAR | ||||
| 000 EURO | TOTAL | USEFUL LIFE | USEFUL LIFE | RIGHTS | SOFTWARE | KEY MONEY |
| Intangible assets, gross | ||||||
| At 01/01/2025 | 72,251 | 4,867 | 25,897 | 3,734 | 37,483 | 270 |
| Investments | 3,317 | 111 | 0 | 0 | 3,206 | 0 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Exchange rate | ||||||
| adjustments | -377 | 0 | -377 | 0 | 0 | 0 |
| At 31/12/2025 | 75,191 | 4,978 | 25,520 | 3,734 | 40,689 | 270 |
| Amortization and impairment | ||||||
| At 01/01/2025 | 51,419 | 4,820 | 13,315 | 3,734 | 29,280 | 270 |
| Amortization | 2,989 | 68 | 0 | 0 | 2,921 | 0 |
| Impairment | 0 | 0 | 0 | 0 | 0 | 0 |
| Disposals | 0 | 0 | 0 | 0 | 0 | 0 |
| Exchange rate | ||||||
| adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| At 31/12/2025 | 54,408 | 4,888 | 13,315 | 3,734 | 32,201 | 270 |
| Intangible assets, | ||||||
| net 31/12/2025 | 20,783 | 90 | 12,205 | 0 | 8,488 | 0 |
| INSTALLATIONS, | ||||
| LAND AND | MACHINERY | ASSETS UNDER | ||
| 000 EURO | TOTAL | BUILDINGSAND EQUIPMENT | CONSTRUCTION | |
| Tangible fixed assets, gross | ||||
| At 01/01/2024 | 105,568 | 49,702 | 54,621 | 1,245 |
| Investments | 3,427 | 1,149 | 2,185 | 93 |
| Transfer | -84 | 510 | 264 | -858 |
| Disposals | -2,009 | 0 | -2,009 | 0 |
| Exchange rate adjustments | 185 | 0 | 185 | 0 |
| At 31/12/2024 | 107,087 | 51,361 | 55,246 | 480 |
| Depreciation and impairment | ||||
| At 01/01/2024 | 75,666 | 29,541 | 46,125 | 0 |
| Depreciation | 3,620 | 1,387 | 2,233 | 0 |
| Disposals | -1,898 | 0 | -1,898 | 0 |
| Exchange rate adjustments | 0 | 0 | 0 | 0 |
| At 31/12/2024 | 77,388 | 30,928 | 46,460 | 0 |
| Tangible fixed assets, | ||||
| net 31/12/2024 | 29,699 | 20,433 | 8,786 | 480 |
| INSTALLATIONS, | ||||
| LAND AND | MACHINERY AND | ASSETS UNDER | ||
| 000 EURO | TOTAL | BUILDINGS | EQUIPMENT | CONSTRUCTION |
| Tangible fixed assets, gross | ||||
| At 01/01/2025 | 107,087 | 51,361 | 55,246 | 480 |
| Investments | 4,083 | 631 | 3,317 | 135 |
| Transfer | -50 | 0 | 0 | -50 |
| Disposals | -319 | 0 | -319 | 0 |
| Exchange rate adjustments | -579 | -81 | -498 | 0 |
| At 31/12/2025 | 110,222 | 51,911 | 57,746 | 565 |
| Depreciation and impairment | ||||
| At 01/01/2025 | 77,388 | 30,928 | 46,460 | 0 |
| Depreciation | 4,010 | 1,465 | 2,545 | 0 |
| Disposals | -319 | 0 | -319 | 0 |
| Exchange rate adjustments | -419 | 54 | -473 | 0 |
| At 01/01/2025 | 80,660 | 32,447 | 48,213 | 0 |
| Tangible fixed assets, | ||||
| net 31/12/2025 | 29,562 | 19,464 | 9,533 | 565 |
| NET CARRYING AMOUNT000 EURO | TOP FORM LTD. |
|---|---|
| At 01/01/2024 | 10,646 |
| Results of the fiscal year(1) | 226 |
| Capital increase | 0 |
| Impairment of investment in associates | 0 |
| Dividend received | 0 |
| Share in the revaluation reserve | 0 |
| Share in other comprehensive income (conversion impact) | 70 |
| Conversion profit and losses | 721 |
| At 31/12/2024 | 11,663 |
| At 01/01/2025 | 11,663 |
| Results of the fiscal year(1) | -1,458 |
| Capital increase | 0 |
| Impairment of investment in associates | -8,129 |
| Dividend received | 0 |
| Share in the revaluation reserve | 0 |
| Share in other comprehensive income (conversion impact) | 0 |
| Conversion profit and losses | 0 |
| At 31/12/2025 | 2,076 |
| KEY FIGURES | TOP FORM LTD.31/12/2025 |
|---|---|
| Number of shares | 77,258,590 |
| Share price at 31/12/2025 (in HKD) | 0.245 |
| Share value at 31/12/2025 (in 000 HKD) | 18,928 |
| Share value at 31/12/2025 (in 000 euro) | 2,076 |
| Book value at 31/12/2024 (in 000 euro) | 11,663 |
| Share in result of associates | -1,458 |
| Impairment loss at 31/12/2025 (in 000 euro) | -8,129 |
| 000 EURO | TOP FORM LTD.31/12/2025 | TOP FORM LTD.31/12/2024 |
|---|---|---|
| Tangible fixed assets | 13,821 | 17,082 |
| Other fixed assets | 21,381 | 23,344 |
| Right-of-use asset | 3,100 | 2,774 |
| Current assets | 48,220 | 57,187 |
| Non current liabilities | 3,063 | 6,281 |
| Current liabilities | 39,857 | 42,796 |
| Lease liabilities | 5,064 | 2,971 |
| Equity | 38,538 | 48,340 |
| Unrealized result in equity | 10,524 | 10,825 |
| Turnover | 121,537 | 149,341 |
| Profit/(Loss) attributable to owners of the company | -5,817 | -562 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Finished and merchandise goods | 31,536 | 30,257 |
| Work in progress | 12,249 | 9,120 |
| Raw materials | 12,147 | 10,164 |
| Inventories, gross | 55,932 | 49,541 |
| Less: Allowance for obsolescence | -7,786 | -7,240 |
| Inventories, net | 48,146 | 42,302 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Purchase of raw materials | 37,418 | 31,935 |
| Change in inventories | -6,390 | 6,446 |
| Change in allowance for obsolescence | 547 | -2,798 |
| Cost of materials | 31,574 | 35,583 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Security deposits for VAT | 169 | 218 |
| Other security deposits | 718 | 734 |
| Borrowings | 1,295 | 783 |
| Other fixed assets, net | 2,182 | 1,735 |
| 000 EURO | TOTAL | NOT PAST DUE | PAST DUE1 - 60 DAYS | PAST DUE60-90 DAYS | PAST DUE> 90 DAYS |
|---|---|---|---|---|---|
| 2025 | 14,461 | 11,456 | 1,800 | 724 | 481 |
| 2024 | 16,409 | 11,924 | 2,285 | 882 | 1,318 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Trade receivables, gross | 14,461 | 16,409 |
| Less: allowance for impairment losses on trade receivables | -337 | -1,250 |
| Trade receivables, net | 14,124 | 15,159 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| At 1 January | -1,250 | -669 |
| Applied losses | 802 | 199 |
| Additions | 111 | -781 |
| At 31 December | -337 | -1,250 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Prepaid expenses (1) | 3,134 | 1,955 |
| Tax receivables (VAT and corporate income tax) | 3,355 | 5,093 |
| FX forward contracts (note 20) | 0 | 14 |
| Other current assets, net | 6,489 | 7,062 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Nominative shares | 7,793,599 | 7,573,991 |
| Dematerialized shares | 5,037,823 | 5,488,426 |
| Total number of shares | 12,831,422 | 13,062,417 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Cash at banks and in hand | 37,888 | 19,879 |
| Marketable securities | 12,170 | 39,031 |
| Cash and cash equivalents | 50,058 | 58,910 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Share capital | 1,936 | 1,936 |
| Treasury shares | -9,902 | -12,989 |
| Share premium | 743 | 743 |
| 000 EURO | PROVISIONS |
|---|---|
| At 01/01/2024 | 204 |
| Arising during the year | 0 |
| Utilized | 0 |
| Reversal | -49 |
| Provisions at 31/12/2024 | 155 |
| At 01/01/2025 | 155 |
| Arising during the year | 24 |
| Utilized | 0 |
| Reversal | 0 |
| Provisions at 31/12/2025 | 179 |
| GAIN/(LOSS) | |||||||
| AS | |||||||
| A CONSEQUENCE | |||||||
| OF CHANGES TO | |||||||
| CALCULATION | |||||||
| METHOD | |||||||
| PENSION COST | ALLOCATED | ||||||
| ALLOCATED | TO OTHER | ||||||
| TO REALIZED | COMPREHENSIVE | EMPLOYER | |||||
| 000 EURO | AT 01/01/2024 | INCOME | RETURN (1) | INCOME (2) | CONTRIBUTION | BENEFITS PAID | |
| Defined pension entitlement | -9,274 | -678 | -294 | 524 | 0 | 283 | -9,439 |
| liability | |||||||
| Market value of the fund | |||||||
| 7,867 | 0 | 263 | -1,032 | 1,096 | -283 | ||
| investments | |||||||
| Net liability in the balance | |||||||
| sheet | -1,407 | -678 | -31 | -508 | 1,096 | 0 |
| GAIN/(LOSS) | |||||||
| AS | |||||||
| A CONSEQUENCE | |||||||
| OF CHANGES TO | |||||||
| CALCULATION | |||||||
| METHOD | |||||||
| PENSION COST | ALLOCATED | ||||||
| ALLOCATED | TO OTHER | ||||||
| TO REALIZED | COMPREHENSIVE | EMPLOYER | |||||
| 000 EURO | AT 01/01/2025 | INCOME | RETURN (1) | INCOME (2) | CONTRIBUTION | BENEFITS PAID | AT 31/12/2025 |
| Defined pension entitlement | -9,439 | -834 | -334 | 371 | 0 | 376 | -9,860 |
| liability | |||||||
| Market value of the fund | |||||||
| 7,911 | 0 | 299 | -535 | 1,081 | -376 | 8,379 | |
| investments | |||||||
| Net liability in the balance | |||||||
| sheet | -1,528 | -834 | -35 | -164 | 1,081 | 0 | -1,481 |
| 2025 | 2024 | |
|---|---|---|
| Annual pay rises (excluding inflation) | ||
| age 20-24 | 6.60% | 6.60% |
| age 25-29 | 5.10% | 5.10% |
| age 30-34 | 2.60% | 2.60% |
| age 35-39 | 2.10% | 2.10% |
| age 40-44 | 3.10% | 3.10% |
| from age 45 | 1.60% | 1.60% |
| Annual inflation | 2.30% | 2.30% |
| Annual discount rate | 4.07% | 3.70% |
| Pension age in years | 65 | 65 |
| Total number of members | 982 | 1,001 |
| Average age in years | 45.7 | 45.5 |
| Estimated duration in years | 15.98 | 16.35 |
| EXPECTED BENEFITS | |
|---|---|
| Within 12 months (fiscal year ending 31 December 2026) | 418 |
| Between 2 and 5 years | 1,321 |
| Between 5 and 10 years | 5,079 |
| Total expected benefits | 6,818 |
| VALUATION TREND-0.5% | ORIGINAL | VALUATION TREND+0.5% | |
|---|---|---|---|
| Discount rate | 3.57% | 4.07% | 4.57% |
| Defined pension entitlement liability | 10,305 | 9,860 | 9,122 |
| Market value of the investment funds | 8,917 | 8,379 | 7,886 |
| ORIGINAL | SENSITIVITY | |
|---|---|---|
| Withdrawals from the plan | Employer table | 0.00% |
| Defined pension entitlement | 9,860 | 10,861 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Income from passed on costs | 3,386 | 3,362 |
| Income from recovered costs | 899 | 760 |
| Other income | 722 | 742 |
| Total other operating income | 5,008 | 4,863 |
| Subcontracting costs | 20,786 | 19,097 |
| Distribution costs | 12,153 | 11,670 |
| Sales and marketing costs | 24,893 | 25,142 |
| General administration costs | 18,210 | 20,015 |
| Total other expenses | 76,042 | 75,924 |
| 000 EURO | DEFERRED TAX LIABILITIES ON FIXED ASSETS | DEFERRED TAX ASSETS ON ASSETS/LIABILITIES | DEFERRED TAX ASSETS ON TRANSFERRABLE LOSSES | TOTAL |
|---|---|---|---|---|
| At 01/01/2024 | 4,190 | -4,312 | -77 | -199 |
| Changes | 130 | 1,202 | 0 | 1,332 |
| At 31/12/2024 | 4,319 | -3,110 | -77 | 1,132 |
| At 01/01/2025 | 4,319 | -3,110 | -77 | 1,132 |
| Changes | -539 | 315 | 0 | -223 |
| At 31/12/2025 | 3,780 | -2,795 | -77 | 909 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Trade payables | 16,724 | 14,279 |
| Payroll, social charges | 7,845 | 7,677 |
| Gift cards and credits issued | 214 | 225 |
| Accrued charges | 1,929 | 1,301 |
| Deferred income | 0 | 0 |
| FX forward contracts (note 20) | 46 | 93 |
| Trade and other payables | 26,758 | 23,575 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Other current liabilities: taxes (VAT payable, local taxes, withholding taxes) | 2,328 | 1,860 |
| Taxes payable: corporate income taxes | 343 | 297 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Derivatives that do not qualify for hedge accounting: | ||
| Other current assets | 0 | 14 |
| Other current liabilities | -46 | -93 |
| Real value | -46 | -79 |
| 000 EURO | 2025 | 2024 |
| Interest income | 636 | 1,397 |
| Interest costs | 5 | -4 |
| Interest result, net | 641 | 1,393 |
| Exchange gains(1) | 1,011 | 1,033 |
| Exchange losses(1) | -1,483 | -1,376 |
| Exchange result, net | -472 | -342 |
| Other financial income | 165 | 268 |
| Other financial costs | -486 | -490 |
| Other financial costs due to IFRS 16 | -454 | -490 |
| Financial result | -605 | 339 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Wages | 10,032 | 9,296 |
| Salaries | 33,239 | 30,333 |
| Social security contributions | 9,287 | 8,719 |
| Other personnel expenses | 778 | 829 |
| Personnel expenses | 53,336 | 49,176 |
| PLAN | PLAN | PLAN | PLAN | PLAN | PLAN | PLAN | PLAN | |
| 2015 | 2020 | 2020 | 2020 | 2020 | 2020 | 2020 | 2025 | |
| Award date(1) | 15/10/19 | 09/10/20 | 01/10/21 | 08/03/22 | 04/10/22 | 04/10/23 | 08/10/24 | 02/10/25 |
| Dividend right as of the grant | ||||||||
| no | no | no | no | no | no | no | no | |
| date | ||||||||
| Contractual term of the options | 7-10 | 5-10 | 5-10 | 10 | 5-10 | 5-10 | 5-10 | 5-10 |
| Exercise price | 23.36 | 22.60 | 28.75 | 32.40 | 32.40 | 32.25 | 29.90 | 30.65 |
| Expected volatility | 35.00% | 35.00% | 35.00% | 35.00% | 35.00% | 35.00% | 35.00% | 35.00% |
| -0.234% | -0.580% | -0.322% | 1.141% | 1.917% | 2.389% | 2.185% | 2.841% | |
| Risk-free interest rate | ||||||||
| -0.415% | -0.785% | -0.580% | 1.888% | 2.245% | 1.933% | 2.339% | ||
| Fair value of the share option at | ||||||||
| 7.67 | 5.32 | 8.25 | 10.03 | 9.09 | 9.83 | 8.03 | 8.10 | |
| grant date (in euro) |
| NUMBER OF SHARES AND OPTIONS | OPTION PLAN 2010-2025 |
| Outstanding at 01/01/2024 | 177,000 |
| Exercisable at 01/01/2024 | 50,000 |
| Movements during the year | |
| Accepted | 30,000 |
| Forfeited | 0 |
| Exercised | -8,000 |
| Expired | -15,000 |
| Outstanding at 31/12/2024 | 184,000 |
| Exercisable at 31/12/2024 | 92,000 |
| Movements during the year | |
| Accepted | 27,000 |
| Forfeited | 0 |
| Exercised | -12,000 |
| Expired | -5,000 |
| Outstanding at 31/12/2025 | 194,000 |
| Exercisable at 31/12/2025 | 102,000 |
| 000 EURO | 2025 | 2024 |
| Current income tax | 7,871 | 7,279 |
| Current income tax charge | 7,095 | 7,085 |
| Adjustments in respect of current income | ||
| 776 | 194 | |
| tax of previous years | ||
| Deferred income tax | -182 | 1,459 |
| Relating to the origination and reversal | ||
| -182 | 1,459 | |
| of temporary differences | ||
| Income tax expense reported in | 7,689 | 8,738 |
| the consolidated income statement | ||
| Taxes reported in the other | ||
| -41 | -127 | |
| comprehensive income |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Profit before taxes(1) | 35,124 | 40,561 |
| Parent's statutory tax rate of 25% | 8,781 | 10,140 |
| Taxes paid related to previous years | 776 | 194 |
| Higher income tax rates in other countries | -136 | -128 |
| Lower income tax rates in other countries | 63 | 20 |
| Utilization tax losses and unrecognized losses | -9 | -33 |
| Disallowed expenses | 390 | 278 |
| Tax credits | -2,177 | -1,733 |
| Total income taxes | 7,689 | 8,738 |
| Effective income tax rate | 21.89% | 21.54% |
| 000 EURO | 2025 | 2024 |
| Dividend paid | 30,143 | 30,751 |
| •in 2025: | ||
| •in 2024: | ||
| • |
||
| Dividend proposed | ||
| •2.40 euro per dividend entitled share for fiscal year 2025. | ||
| •No dividend rights are attached to treasury shares. | ||
| 2025 | 2024 | |
| Profit attributable to shareholders | 17,848 | 32,048 |
| (in 000 euro) | ||
| Weighted average number | ||
| 12,541,695 | 12,717,937 | |
| of ordinary shares | ||
| Dilutive effect of stock options | 14,621 | 15,373 |
| Weighted average number of shares | ||
| 12,556,316 | 12,733,310 | |
| after impact of dilution | ||
| Basic earnings per share (euro) | 1.42 | 2.52 |
| Diluted earnings per share (euro) | 1.42 | 2.52 |
| RIGHT-OF-USE | |||
| ON RENTAL | |||
| RIGHT-OF-USE | AGREEMENTS | ||
| ON RENTAL | FOR | ||
| AGREEMENTS | PASSENGER | ||
| FOR | VEHICLES AND | ||
| 000 EURO | TOTAL | BUILDINGS | MACHINERY |
| Right-of-use assets, gross | |||
| At 01/01/2024 | 23,594 | 18,347 | 5,247 |
| Additions | 1,980 | 0 | 1,980 |
| Remeasurement | 517 | 1,712 | -1,195 |
| Other adjustments | 0 | 0 | 0 |
| Disposal | -1,485 | -948 | -536 |
| Exchange rate effects | 544 | 308 | 236 |
| At 31/12/2024 | 25,151 | 19,419 | 5,733 |
| Depreciation and impairment | |||
| At 01/01/2024 | 14,077 | 11,191 | 2,885 |
| Depreciations recorded | 3,817 | 2,334 | 1,483 |
| Impairment | 0 | 0 | 0 |
| Remeasurement | -1,651 | -353 | -1,298 |
| Disposal | -1,485 | -948 | -536 |
| Exchange rate effects | 1 | -5 | 6 |
| At 31/12/2024 | 14,760 | 12,219 | 2,541 |
| Right-of-use assets, | |||
| net at 31/12/2024 | 10,392 | 7,200 | 3,192 |
| RIGHT-OF-USE | |||
| ON RENTAL | |||
| RIGHT-OF-USE | AGREEMENTS | ||
| ON RENTAL | FOR | ||
| AGREEMENTS | PASSENGER | ||
| FOR | VEHICLES AND | ||
| 000 EURO | TOTAL | BUILDINGS | MACHINERY |
| Depreciation and impairment | |||
| At 01/01/2025 | 25,151 | 19,419 | 5,733 |
| Additions | 2,023 | 934 | 1,088 |
| Remeasurement | -306 | 139 | -445 |
| Other adjustments | 0 | 0 | 0 |
| Disposal | -1,092 | -154 | -938 |
| Exchange rate effects | -908 | -903 | -4 |
| At 31/12/2025 | 24,868 | 19,434 | 5,434 |
| Depreciation and impairment | |||
| At 01/01/2025 | 14,760 | 12,219 | 2,541 |
| Depreciations recorded | 3,689 | 2,243 | 1,446 |
| Impairment | 0 | 0 | 0 |
| Remeasurement | -589 | -109 | -480 |
| Disposal | -1,092 | -154 | -938 |
| Exchange rate effects | -606 | -605 | -1 |
| At 31/12/2025 | 16,161 | 13,594 | 2,568 |
| Right-of-use assets, | |||
| net at 31/12/2025 | 8,706 | 5,841 | 2,866 |
| 000 EURO | 3 TO 12 MONTHS | 1 TO 5 YEARS | MORE THAN 5 YEARS | TOTAL |
|---|---|---|---|---|
| 2025 | 3,620 | 5,827 | 481 | 9,927 |
| 2024 | 3,703 | 7,716 | 724 | 12,143 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| At 01/01 | 10,736 | 9,628 |
| Additions | 1,924 | 1,982 |
| Other changes (revaluations and exchange rate effect) | -62 | 2,755 |
| Payments | -3,541 | -3,628 |
| At 31/12 | 9,057 | 10,736 |
| Current | 3,253 | 3,240 |
| Non-current | 5,805 | 7,497 |
| 000 EURO | 2025 | 2024 |
| Depreciation expense of right-of-use assets | 3,689 | 3,817 |
| Interest expense on lease liabilities | -454 | -490 |
| Expense relating to short-term leases (included in 'other expenses') | 34 | 18 |
| Expense relating to leases of low-value assets | ||
| 56 | 99 | |
| (included in 'other expenses') | ||
| Rent costs related to reassessments | ||
| 0 | 9 | |
| (included in 'other operating income') | ||
| Variable rent costs based on turnover | 14 | 15 |
| (%) EQUITY | CHANGE ON | ||
| INTEREST | PREVIOUS | ||
| NAME | ADDRESS | 2025 | YEAR |
| Parent | |||
| VAN DE VELDE NV | company | ||
| VAT-nr. BE 0448.746.744 | |||
| VAN DE VELDE GMBH & Co KG | Grabenstraße 3 | 100 | 0 |
| 40213 DUSSELDORF, Germany | |||
| VAN DE VELDE | Grabenstraße 3 | 100 | 0 |
| VERWALTUNGS GMBH | 40213 DUSSELDORF, Germany | ||
| VAN DE VELDE TERMELO | Selyem U.4 | 100 | 0 |
| ES KERESKEDELMI KFT | 7100 SZEKSZARD, Hungary | ||
| MARIE JO GMBH | Grabenstraße 3 | 100 | 0 |
| 40213 DUSSELDORF, Germany | |||
| VAN DE VELDE IBERICA SL | Calle Santa Eulalia, 5 | 100 | 0 |
| 08012 BARCELONA, Spain | |||
| VAN DE VELDE CONFECTION SARL | Route De Sousse BP 25 | 100 | 0 |
| 4020 KONDAR, Tunisia | |||
| VAN DE VELDE FINLAND OY | 1C7-8, Fashion Center, Härkähaankuja 14 | 100 | 0 |
| 01730 Vantaa, Finland |
| (%) EQUITY | CHANGE ON | ||
| INTEREST | PREVIOUS | ||
| NAME | ADDRESS | 2025 | YEAR |
| 1252 Madison Avenue | |||
| VAN DE VELDE NORTH AMERICA INC | NY 10128, NEW YORK, | 100 | 0 |
| United States of America | |||
| VAN DE VELDE DENMARK APS | C/O Revisionscentret Møllegade 2B, st. | 100 | 0 |
| 6330 PADBORG, Denmark | |||
| 1252 Madison Avenue | |||
| VAN DE VELDE RETAIL INC | NY 10128, NEW YORK, | 100 | 0 |
| United States of America | |||
| INTIMACY MANAGEMENT | 1252 Madison Avenue | ||
| COMPANY LLC | NY 10128, NEW YORK, | 100 | 0 |
| United States of America | |||
| Ground Floor 22/22a Conduit Street | |||
| RIGBY & PELLER LTD | W1S 2XT, LONDON | 100 | 0 |
| United Kingdom | |||
| VAN DE VELDE NEDERLAND BV | Beethovenstraat 28H | 100 | 0 |
| 1077 JH AMSTERDAM, the Netherlands |
| (%) EQUITY | CHANGE ON | ||
| INTEREST | PREVIOUS | ||
| NAME | ADDRESS | 2025 | YEAR |
| TOP FORM | 7/F., Port 33, 33 Tseuk | ||
| INTERNATIONAL | Luk Street, | 25.7 | 0 |
| LTD | San Po Kong, Kowloon, | ||
| Hong Kong |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Basic remuneration | 1,696 | 1,695 |
| Variable remuneration | 239 | 171 |
| Group insurance premiums | 0 | 11 |
| Other benefits | 25 | 29 |
| Exceptional remuneration | 0 | 84 |
| Total | 1,960 | 1,991 |
| 2025 | 2024 | |||||||
|---|---|---|---|---|---|---|---|---|
| 000 EURO | B2B | D2C | UNALLO- CATED | TOTAL | B2B | D2C | UNALLO- CATED | TOTAL |
| Segment revenues | 146,473 | 55,888 | 0 | 202,361 | 153,313 | 53,122 | 0 | 206,435 |
| Segment costs | -109,432 | -46,512 | 0 | -155,944 | -111,142 | -44,679 | 0 | -155,821 |
| Depreciation | 0 | 0 | -10,688 | -10,688 | 0 | 0 | -10,393 | -10,393 |
| Segment results | 37,041 | 9,376 | -10,688 | 35,729 | 42,171 | 8,443 | -10,393 | 40,221 |
| Net finance profit | -605 | 339 | ||||||
| Result from associates | -9,587 | 226 | ||||||
| Income taxes | -7,689 | -8,738 | ||||||
| Net income | 17,848 | 32,048 | ||||||
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| 000 EURO | B2B | D2C | TOTAL | B2B | D2C | TOTAL |
| Segment assets | 55,496 | 19,941 | 75,437 | 50,836 | 21,561 | 72,397 |
| Unallocated assets | 111,236 | 129,996 | ||||
| Consolidated total assets | 55,496 | 19,941 | 186,673 | 50,836 | 21,561 | 202,393 |
| Segment liabilities | 26,447 | 14,937 | 41,384 | 24,065 | 15,242 | 39,307 |
| Unallocated liabilities | 145,289 | 163,086 | ||||
| Consolidated total liabilities | 26,447 | 14,937 | 186,673 | 24,065 | 15,242 | 202,393 |
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| 000 EURO | EUROZONE | NON-EUROZONE | TOTAL | EUROZONE | NON-EUROZONE | TOTAL |
| Turnover | 148,241 | 54,120 | 202,361 | 152,435 | 54,000 | 206,435 |
| 000 EURO | BELGIUM | OUTSIDE BELGIUM | TOTAL |
|---|---|---|---|
| Tangible fixed assets | 21,852 | 7,710 | 29,562 |
| Intangible assets | 14,047 | 6,736 | 20,783 |
| Right-of-use assets | 2,347 | 6,359 | 8,706 |
| Inventories | 43,966 | 4,180 | 48,146 |
| CLOSING RATE | AVERAGE RATE | |
|---|---|---|
| CAD | 0.6190 | 0.6323 |
| CHF | 1.0745 | 1.0689 |
| NOK | 1.1446 | 1.1680 |
| GBP | 0.8532 | 0.8822 |
| USD | 0.2933 | 0.2963 |
| 000 EURO | +10% | -10% |
|---|---|---|
| CAD | 47 | -47 |
| CHF | 23 | -23 |
| AUD | 30 | -30 |
| GBP | -73 | 73 |
| 26 | -26 |
| 000 EURO | +10% | -10% |
|---|---|---|
| GBP | 337 | -337 |
| USD | 1,319 | -1,319 |
| TND | 391 | -391 |
| 2,048 | -2,048 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Fixed assets | 54,651 | 64,339 |
| Intangible fixed assets | 8,686 | 8,358 |
| Tangible fixed assets | 17,532 | 17,940 |
| Financial fixed assets | 28,433 | 38,041 |
| Current assets | 126,266 | 130,624 |
| Amounts receivable after one year | 7,811 | 5,660 |
| Stocks and orders in production | 45,446 | 40,301 |
| Amounts receivable within one year | 18,514 | 20,130 |
| Financial investments | 21,063 | 51,014 |
| Cash and banks and in hand | 31,680 | 12,168 |
| Accrued income and deferred charges | 1,751 | 1,350 |
| Total assets | 180,917 | 194,963 |
| 000 EURO | 2025 | 2024 |
|---|---|---|
| Shareholders' equity | 107,562 | 128,438 |
| Issued capital | 1,936 | 1,936 |
| Share premium | 743 | 743 |
| Reserves | 91,619 | 112,455 |
| Retained earnings | 13,263 | 13,263 |
| Grants | 0 | 41 |
| Provisions, deferred taxes and tax liabilities | 0 | 0 |
| Provisions for risks and costs | 0 | 0 |
| Liabilities | 73,356 | 66,525 |
| Amounts payable after one year | 0 | 0 |
| Amounts payable within one year | 73,143 | 66,249 |
| Accrued charges and deferred income | 213 | 276 |
| Total assets | 180,917 | 194,963 |