Statutory auditor's report to the general shareholders' meeting of Belysse Group NV on the annual accounts for the year ended 31 December 2025
We present to you our statutory auditor's report in the context of our statutory audit of the annual accounts of Belysse Group NV (the "Company"). This report includes our report on the annual accounts, as well as the other legal and regulatory requirements. This forms part of an integrated whole and is indivisible.
We have been appointed as statutory auditor by the general meeting d.d. 24 May 2023, following the proposal formulated by the board of directors and following the recommendation by the audit committee. Our mandate will expire on the date of the general meeting which will deliberate on the annual accounts for the year ended 31 December 2025. We have performed the statutory audit of the Company's annual accounts for 9 consecutive years.
Report on the annual accounts Unqualified opinionWe have performed the statutory audit of the Company's annual accounts, which comprise the balance sheet as at 31 December 2025, and the profit and loss account for the year then ended, and the notes to the annual accounts, characterised by a balance sheet total of EUR 260,781,717.64 and a profit and loss account showing a loss for the year of EUR 22,645,102.88.
In our opinion, the annual accounts give a true and fair view of the Company's net equity and financial position as at 31 December 2025, and of its results for the year then ended, in accordance with the financial-reporting framework applicable in Belgium.
Basis for unqualified opinionWe conducted our audit in accordance with International Standards on Auditing (ISAs) as applicable in Belgium. Furthermore, we have applied the International Standards on Auditing as approved by the IAASB which are applicable to the year-end and which are not yet approved at the national level. Our responsibilities under those standards are further described in the "Statutory Auditor's responsibilities for the audit of the annual accounts" section of our report. We have fulfilled our ethical responsibilities in accordance with the ethical requirements that are relevant to our audit of the annual accounts in Belgium, including the requirements related to independence.
We have obtained from the board of directors and Company officials the explanations and information necessary for performing our audit.
pwc.bePwC Bedrijfsrevisoren BV - PwC Reviseurs d'Entreprises SRL -Financial Assurance Services - Maatschappelijke zetel/Siège social: Culliganlaan 5, B-1831 Diegem T: +32 (0)2 710 4211, BTW/TVA BE 0429.501.944 / RPR Brussel - RPM Bruxelles / ING BE43 3101 3811 9501 - BIC BBRUBEBB / BELFIUS BE92 0689
0408 8123 - BIC GKCC BEBB
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matterA key audit matter is a matter that, in our professional judgment, was of most significance in our audit of the annual accounts of the current period. This matter was addressed in the context of our audit of the annual accounts as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on this matter.
Impairment testing on participations in affiliated companies
Description of the Key Audit Matter
The participations in affiliated companies of Belysse Group NV as at 31 December 2025 consist of a participation in LSF9 Belysse Issuer S.à.r.l. for an amount of EUR 257,532,254.00.
We consider the impairment testing of participations in affiliated companies as most significant to our audit because of the fact that these participations represent a substantial amount of the total assets. Additionally, such impairment assessment involves significant judgement by management with respect to the future results and cash flow generation of the underlying entity. In accordance with art 3:44 §2 of the RD of 29 April 2019, a write down needs to be accounted for in case of a permanent reduction in value.
How our Audit addressed the Key Audit Matter
For the evaluation of the impairment testing on the participation in LSF9 Belysse Issuer S.à.r.l, we have obtained management's assessment whereby the net asset value or the value in use for subsidiaries of LSF9 Belysse Issuer S.à.r.l. has been considered.
In evaluating management's impairment assessment, we focused on the reasonableness and impact of key assumptions including cash flow forecasts of the subsidiaries of LSF9 Belysse Issuer S.à.r.l, discount rate, long term growth rate of revenue and EBITDA margin.
In assessing the reasonableness of the assumptions used by management we involved our internal valuation experts. Additionally, we have assessed whether the valuation models used have been consistently applied as part of the overall financial closing process.
Whilst recognizing that cash flow forecasting and impairment assessment are all inherently judgmental, we found that the assumptions used by management, in evaluating whether a permanent reduction in value exists, are reasonable.
Responsibilities of the board of directors for the preparation of the annual accountsThe board of directors is responsible for the preparation of annual accounts that give a true and fair view in accordance with the financial-reporting framework applicable in Belgium, and for such internal control as the board of directors determines is necessary to enable the preparation of annual accounts that are free from material misstatement, whether due to fraud or error.
In preparing the annual accounts, the board of directors is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the board of directors either intends to liquidate the Company or to cease operations, or have no realistic alternative but to do so.
Statutory auditor's responsibilities for the audit of the annual accountsOur objectives are to obtain reasonable assurance about whether the annual accounts as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists.
Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these annual accounts.
In performing our audit, we comply with the legal, regulatory and normative framework applicable to the audit of the annual accounts in Belgium. A statutory audit does not provide any assurance as to the Company's future viability nor as to the efficiency or effectiveness of the board of directors' current or future business management. Our responsibilities in respect of the use of the going concern basis of accounting by the board of directors' are described below.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
Identify and assess the risks of material misstatement of the annual accounts, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control;
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control;
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the board of directors;
Conclude on the appropriateness of the board of directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our statutory auditor's report to the related disclosures in the annual accounts or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our statutory auditor's report. However, future events or conditions may cause the Company to cease to continue as a going concern; and
Evaluate the overall presentation, structure and content of the annual accounts, including the disclosures, and whether the annual accounts represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with the audit committee regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide the audit committee with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with the audit committee, we determine those matters that were of most significance in the audit of the annual accounts of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter.
Other legal and regulatory requirements Responsibilities of the board of directorsThe board of directors is responsible for the preparation and the content of the directors' report as well as for the compliance with the legal and regulatory requirements regarding bookkeeping, with the Companies' and Associations' Code and the Company's articles of association.
Statutory auditor's responsibilitiesIn the context of our engagement and in accordance with the Belgian standard which is complementary to the International Standards on Auditing (ISAs) as applicable in Belgium, our responsibility is to verify, in all material respects, the directors' report, as well as compliance with the articles of association and of certain requirements of the Companies' and Associations' Code, and to report on these matters.
Aspects related to the directors' reportIn our opinion, after having performed specific procedures in relation to the directors' report, the directors' report is consistent with the annual accounts for the year under audit, and it is prepared in accordance with the articles 3:5 and 3:6 of the Companies' and Associations' Code.
In the context of our audit of the annual accounts, we are also responsible for considering, in particular based on the knowledge acquired resulting from the audit, whether the directors' report is materially misstated or contains information which is inadequately disclosed or otherwise misleading. In light of the procedures we have performed, there are no material misstatements we have to report to you.
Statements related to independenceOur registered audit firm and our network did not provide services which are incompatible with the statutory audit of the annual accounts and our registered audit firm remained independent of the Company in the course of our mandate.
The fees for additional services which are compatible with the statutory audit of the annual accounts referred to in article 3:65 of the Companies' and Associations' Code are correctly disclosed and itemized in the notes to the annual accounts.
Without prejudice to formal aspects of minor importance, the accounting records were maintained in accordance with the legal and regulatory requirements applicable in Belgium.
The appropriation of results proposed to the general meeting complies with the legal provisions and the provisions of the articles of association.
There are no transactions undertaken or decisions taken in breach of the Company's articles of association or the Companies' and Associations' Code that we have to report to you.
This report is consistent with the additional report to the audit committee referred to in article 11 of the Regulation (EU) N° 537/2014.
Ghent, 23 April 2026 The statutory auditor
PwC Bedrijfsrevisoren BV/PwC Reviseurs d'Entreprises SRL Represented by
Wouter Coppens* Bedrijfsrevisor/Réviseur d'Entreprises
*Acting on behalf of Wouter Coppens BV
F-cap 1
ANNUAL ACCOUNTS AND OTHER DOCUMENTS TO BE FILED IN ACCORDANCE WITH THE BELGIAN COMPANIES AND ASSOCIATIONS CODE
IDENTIFICATION DETAILS (at the filing date)
NAME: Belysse Group
Legal form 1: Public limited company
Address:
Franklin Rooseveltlaan
N°.
172
Postal code: 8790 Town: Waregem
Country: Belgium
Register of legal persons - commercial court: Website 2:
E-mail address 2 :
Ghent, division Kortrijk
0671.974.626
Company registration number
22-05-2024
DATE of filing the most recent document mentioning the date of publication of
the deed of incorporation and of the deed of amendment of the articles of association.
This filing concerns 3:
X
EURO (2 decimals)
the ANNUAL ACCOUNTS in 4
X
the OTHER DOCUMENTS
regarding
the financial year covering the period from
the preceding period of the annual accounts from
approved by the general meeting of
31-12-2024
01-01-2024
31-12-2025
01-01-2025
27-05-2026
to to
The amounts for the preceding period
are /
are not 5 identical to the ones previously published.
Total number of pages filed: 33 Numbers of the sections of the standard model form not filed
because they serve no useful purpose: 6.1, 6.2.1, 6.2.2, 6.2.3, 6.2.4, 6.2.5, 6.3.1, 6.3.2, 6.3.3, 6.3.4, 6.3.5, 6.3.6, 6.4.2, 6.4.3, 6.5.2, 6.6, 6.8,
6.17, 6.20, 7, 8, 9, 10, 11, 12, 13, 14, 15
Signature (name and position)
EQIDNA BV (represented by Andrew James Neuling) CEO
Signature (name and position)
Ragoucy Cyrille Chairman of the Board
Where appropriate, "in liquidation" is stated after the legal form.
Optional mention.
Tick the appropriate box(es).
If necessary, change to currency in which the amounts are expressed.
Strike out what does not apply.
N°. | 0671.974.626 | F-cap 2.1 |
LIST OF DIRECTORS, BUSINESS MANAGERS AND AUDITORS AND DECLARATION REGARDING A COMPLIMENTARY REVIEW OR CORRECTION ASSIGNMENT
LIST OF DIRECTORS, BUSINESS MANAGERS AND AUDITORS
COMPLETE LIST with surname, first names, profession, place of residence (address, number, postal code and town) and position within the company
ACCELIUM BVBA 0675.830.177
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 16-06-2017, end: 23-05-2029 Represented by:
1 VANDEN ABEELE Nicolas
Franklin Rooseveltlaan 172 8790 Waregem Belgium
Heath Road BV 0729.951.130
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 28-05-2025, end: 23-05-2029 Represented by:
1 Deburchgrave Johan
RAGOUCY Cyrille
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 16-06-2017, end: 23-05-2029
KOLBECK Michael
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 01-03-2017, end: 23-05-2029
STRONG Hannah
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 29-05-2017, end: 23-05-2029
MORAR Neal
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 01-03-2018, end: 23-05-2029
TEMPLE Vanessa
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 01-01-2022, end: 23-05-2029
KNOLLYS Claire
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 06-03-2025, end: 23-05-2029
Nr. | 0671.974.626 | F-cap 2.1 |
LIST OF DIRECTORS, BUSINESS MANAGERS AND AUDITORS (continued from previous page)
Khatnani Vishesh
Franklin Rooseveltlaan 172, 8790 Waregem, Belgium
Mandate: Director, start: 28-05-2025, end: 23-05-2029
PricewaterhouseCoopers Bedrijfsrevisoren BV 0429.501.944 Culliganlaan 5, 1830 Machelen (Brabant Flamand), Belgium Membership number: B00009
Mandate: Auditor, start: 24-05-2023, end: 27-05-2026 Represented by:
1 Wouter Coppens
Blue Tower 1 , box 8 9000 Gent Belgium Revisor, Membership number : A02420
N°. | 0671.974.626 | F-cap 2.2 |
The managing board declares that not a single audit or correction assignment has been given to a person not authorized to do so by law, pursuant to article 5 of the law of 17 March 2019 concerning the professions of accountant and tax advisor.
The annual accounts were auditor.
/ were not * audited or corrected by a certified accountant or by a company auditor who is not the statutory
If affirmative, should be mentioned hereafter: surname, first names, profession and address of each certified accountant or company auditor and their membership number at their Institute, as well as the nature of their assignment:
Bookkeeping of the company **,
Preparing the annual accounts **,
Auditing the annual accounts and/or
Correcting the annual accounts.
If the tasks mentioned under A or B are executed by accountants or fiscal accountants, the following information can be mentioned hereafter: surname, first names, profession and address of each accountant or fiscal accountant and their membership number at the Institute of Accountants and Tax advisors, as well as the nature of their assignment.
Surname, first names, profession and address | Membership number | Nature of the assignment (A, B, C and/or D) |
* Strike out what does not apply.
** Optional mention.
ANNUAL ACCOUNTS
ASSETS
FORMATION EXPENSES FIXED ASSETS
Intangible fixed assets
Tangible fixed assets
Land and buildings
Plant, machinery and equipment Furniture and vehicles
Leasing and other similar rights Other tangible fixed assets
Assets under construction and advance payments
Financial fixed assets
Affiliated Companies Participating interests Amounts receivable
Other companies linked by participating interests Participating interests
Amounts receivable Other financial fixed assets
Shares
Amounts receivable and cash guarantees
Notes
Codes | Period | Preceding period |
20 | ||
21/28 | 260.432.254,00 | 280.241.000,00 |
21 | ||
22/27 | ||
22 | ||
23 | ||
24 | ||
25 | ||
26 | ||
27 | ||
28 | 260.432.254,00 | 280.241.000,00 |
280/1 | 260.432.254,00 | 280.241.000,00 |
280 | 257.532.254,00 | 280.241.000,00 |
281 | 2.900.000,00 | |
282/3 | ||
282 | ||
283 | ||
284/8 | ||
284 | ||
285/8 |
6.1
6.2
6.3
6.4 /
6.5.1
6.15
6.15
CURRENT ASSETS
Amounts receivable after more than one year
Trade debtors
Other amounts receivable
Stocks and contracts in progress
Stocks
Raw materials and consumables Work in progress
Finished goods
Goods purchased for resale Immovable property intended for sale Advance payments
Contracts in progress
Amounts receivable within one year
Trade debtors
Other amounts receivable
Current investments
Own shares
Other investments
Cash at bank and in hand Accruals and deferred income
TOTAL ASSETS
Notes
Codes | Period | Preceding period |
29/58 | 349.463,64 | 3.173.561,01 |
29 | ||
290 | ||
291 | ||
3 | ||
30/36 | ||
30/31 | ||
32 | ||
33 | ||
34 | ||
35 | ||
36 | ||
37 | ||
40/41 | 340.364,35 | 360.140,95 |
40 | 315.161,89 | 313.519,54 |
41 | 25.202,46 | 46.621,41 |
50/53 | ||
50 | ||
51/53 | ||
54/58 | 9.099,29 | 2.813.420,06 |
490/1 | ||
20/58 | 260.781.717,64 | 283.414.561,01 |
6.5.1 /
6.6
6.6
Codes | Period | Preceding period |
10/15 | 260.438.018,20 | 283.083.121,08 |
10/11 | 326.249.997,00 | 326.249.997,00 |
10 | 260.589.621,00 | 260.589.621,00 |
100 | 260.589.621,00 | 260.589.621,00 |
101 | ||
11 | 65.660.376,00 | 65.660.376,00 |
1100/10 | 65.660.376,00 | 65.660.376,00 |
1109/19 | ||
12 | ||
13 | 147.124.528,32 | 147.124.528,32 |
130/1 | ||
130 | ||
1311 | ||
1312 | ||
1313 | ||
1319 | ||
132 | ||
133 | 147.124.528,32 | 147.124.528,32 |
14 | -212.936.507,12 | -190.291.404,24 |
15 | ||
19 | ||
16 | ||
160/5 | ||
160 | ||
161 | ||
162 | ||
163 | ||
164/5 | ||
168 |
EQUITY AND LIABILITIES
EQUITY
Contributions
Capital
Issued capital Uncalled capital 6
Beyond capital
Share premium account Other
Revaluation surpluses Reserves
Reserves not available
Legal reserve
Reserves not available statutorily Purchase of own shares Financial support
Other Untaxed reserves Available reserves
Accumulated profits (losses)
Capital subsidies
Advance to shareholders on the distribution of net assets 7
(+)/(-)
6.7.1
PROVISIONS AND DEFERRED TAXES
Provisions for liabilities and charges Pensions and similar obligations Taxes
Major repairs and maintenance Environmental obligations Other liabilities and charges
Deferred taxes
6.8
AMOUNTS PAYABLE
Amounts payable after more than one year
Financial debts Subordinated loans
Unsubordinated debentures
Leasing and other similar obligations Credit institutions
Other loans Trade debts
Suppliers
Bills of exchange payable
Advance payments on contracts in progress Other amounts payable
Amounts payable within one year
Current portion of amounts payable after more than one year falling due within one year
Financial debts Credit institutions Other loans
Trade debts
Suppliers
Bills of exchange payable
Advance payments on contracts in progress Taxes, remuneration and social security
Taxes
Remuneration and social security Other amounts payable
Accruals and deferred income TOTAL LIABILITIES
Codes | Period | Preceding period |
17/49 | 343.699,44 | 331.439,93 |
17 | ||
170/4 | ||
170 | ||
171 | ||
172 | ||
173 | ||
174 | ||
175 | ||
1750 | ||
1751 | ||
176 | ||
178/9 | ||
42/48 | 343.699,44 | 331.439,93 |
42 | ||
43 | ||
430/8 | ||
439 | ||
44 | 340.780,96 | 327.190,42 |
440/4 | 340.780,96 | 327.190,42 |
441 | ||
46 | ||
45 | 2.918,48 | 4.249,51 |
450/3 | 2.918,48 | 4.249,51 |
454/9 | ||
47/48 | ||
492/3 | ||
10/49 | 260.781.717,64 | 283.414.561,01 |
6.9
6.9
6.9
6.9
PROFIT AND LOSS ACCOUNT | ||
Notes | ||
Operating income | ||
Turnover | 6.10 | |
Stocks of finished goods and work and contracts in progress: increase (decrease) | (+)/(-) | |
Produced fixed assets | ||
Other operating income | 6.10 | |
Non-recurring operating income | 6.12 | |
Codes | Period | Preceding period |
70/76A | 1.223.480,90 | 778.789,58 |
70 | 1.223.480,90 | 778.789,58 |
71 | ||
72 | ||
74 | ||
76A | ||
60/66A | 1.227.277,48 | 762.460,09 |
60 | ||
600/8 | ||
609 | ||
61 | 1.209.252,49 | 744.786,80 |
62 | ||
630 | ||
631/4 | ||
635/8 | ||
640/8 | 18.024,99 | 17.673,29 |
649 | ||
66A | ||
9901 | -3.796,58 | 16.329,49 |
Operating charges
Goods for resale, raw materials and consumables Purchases
Stocks: decrease (increase) Services and other goods
Remuneration, social security and pensions
Amortisations of and other amounts written down on formation expenses, intangible and tangible fixed assets
(+)/(-)
(+)/(-)
6.10
Amounts written down on stocks, contracts in progress
and trade debtors: additions (write-backs)
(+)/(-)
6.10
Provisions for liabilities and charges: appropriations (uses
and write-backs) | (+)/(-) | 6.10 |
Other operating charges | 6.10 | |
Operating charges reported as assets under restructuring costs | (-) | |
Non-recurring operating charges | 6.12 | |
Operating profit (loss) | (+)/(-) |
Codes | Period | Preceding period |
75/76B | 68.102,89 | 105.073,45 |
75 | 68.102,89 | 105.073,45 |
750 | ||
751 | ||
752/9 | 68.102,89 | 105.073,45 |
76B | ||
65/66B | 22.709.409,19 | 15.243,34 |
65 | 663,19 | 15.243,34 |
650 | ||
651 | ||
652/9 | 663,19 | 15.243,34 |
66B | 22.708.746,00 | |
9903 | -22.645.102,88 | 106.159,60 |
780 | ||
680 | ||
67/77 | ||
670/3 | ||
77 | ||
9904 | -22.645.102,88 | 106.159,60 |
789 | ||
689 | ||
9905 | -22.645.102,88 | 106.159,60 |
Notes
Financial income
Recurring financial income
Income from financial fixed assets Income from current assets
Other financial income 6.11
Non-recurring financial income 6.12
Financial charges 6.11
Debt charges | ||
Amounts written down on current assets other than stocks, contracts in progress and trade debtors: additions (write-backs) | (+)/(-) | |
Other financial charges | ||
Non-recurring financial charges | 6.12 | |
Profit (Loss) for the period before taxes | (+)/(-) | |
Transfer from deferred taxes | ||
Transfer to deferred taxes | ||
Income taxes on the result | (+)/(-) | 6.13 |
Recurring financial charges
Taxes
Adjustment of income taxes and write-back of tax provisions
Profit (Loss) of the period Transfer from untaxed reserves Transfer to untaxed reserves
Profit (Loss) of the period available for appropriation
(+)/(-)
(+)/(-)
APPROPRIATION ACCOUNTProfit (Loss) to be appropriated
Profit (Loss) of the period available for appropriation Profit (Loss) of the preceding period brought forward
Transfers from equity from contributions from reserves
Appropriations to equity
to contributions to legal reserve to other reserves
Profit (loss) to be carried forward
Shareholders' contribution in respect of losses Profit to be distributed
Compensation for contributions Directors or managers Employees
Other beneficiaries
(+)/(-)
Codes | Period | Preceding period |
9906 | -212.936.507,12 | -190.291.404,24 |
(9905 | -22.645.102,88 | 106.159,60 |
) 14P | -190.291.404,24 | -190.397.563,84 |
791/2 | ||
791 | ||
792 | ||
691/2 | ||
691 | ||
6920 | ||
6921 | ||
(14) | -212.936.507,12 | -190.291.404,24 |
794 | ||
694/7 | ||
694 | ||
695 | ||
696 | ||
697 |
(+)/(-)
(+)/(-)
(+)/(-)
N°. | 0671.974.626 | F-cap 6.4.1 |
Codes | Period | Preceding period |
8391P 8361 8371 8381 8391 8451P 8411 8421 8431 8441 8451 8521P 8471 8481 8491 8501 8511 8521 8551P 8541 8551 (280) 281P 8581 8591 8601 8611 8621 8631 (281) 8651 | xxxxxxxxxxxxxxx 468.927.446,90 xxxxxxxxxxxxxxx xxxxxxxxxxxxxxx 22.708.746,00 211.395.192,90 xxxxxxxxxxxxxxx 257.532.254,00 xxxxxxxxxxxxxxx 2.900.000,00 2.900.000,00 | 468.927.446,90 |
188.686.446,90 | ||
AFFILIATED COMPANIES - PARTICIPATING INTERESTS AND SHARES
Acquisition value at the end of the period
Movements during the period
Acquisitions
Sales and disposals
Transfers from one heading to another Acquisition value at the end of the period Revaluation surpluses at the end of the period
Movements during the period
Recorded
Acquisitions from third parties Cancelled
Transferred from one heading to another
Revaluation surpluses at the end of the period
Amounts written down at the end of the period Movements during the period
Recorded Written back
Acquisitions from third parties Cancelled owing to sales and disposals
Transferred from one heading to another
Amounts written down at the end of the period
Uncalled amounts at the end of the period Movements during the period
Uncalled amounts at the end of the period
NET BOOK VALUE AT THE END OF THE PERIOD
AFFILIATED COMPANIES - AMOUNTS RECEIVABLE NET BOOK VALUE AT THE END OF THE PERIOD
Movements during the period Appropriations Repayments
Amounts written down Amounts written back Exchange differences Other movements
NET BOOK VALUE AT THE END OF THE PERIOD
ACCUMULATED AMOUNTS WRITTEN DOWN ON AMOUNTS RECEIVABLE AT END OF THE PERIOD
(+)/(-)
(+)/(-)
(+)/(-)
(+)/(-)
(+)/(-)
(+)/(-)
N°. | 0671.974.626 | F-cap 6.5.1 |
PARTICIPATING INTERESTS AND OTHER RIGHTS IN OTHER COMPANIES
The following list mentions the companies in which the company holds a participating interest (recorded in headings 280 and 282 of assets), as well as the companies in which the company holds rights (recorded in headings 284 and 51/53 of assets) for an amount of at least 10% of the capital, the equity or a class of shares of the company.
NAME, full address of the REGISTERED OFFICE and, for an entity governed by Belgian law, the COMPANY REGISTRATION NUMBER | Rights held | Data extracted from the most recent annual accounts | ||||||
Nature | Directly | Subsidiaries | Annual accounts as per | Currency code | Equity | Net result | ||
Number | % | % | (+) or (-) (in units) | |||||
LSF9 Belysse Issuer S.à r.l S.A.R.L Boulevard F.W. Raiffeisen 15 L-2411 Luxemburg Luxembourg | Registered shares without nominal value | 137.848.446 | 100,00 | 0,00 | 31-12-2024 | EUR | 278.607.678 | -422.513 |
Codes | Period | Preceding period |
100P | XXXXXXXXXXXXXX | 260.589.621,00 |
(100) | 260.589.621,00 |
STATEMENT OF CAPITAL
Capital
Codes | Period | Number of shares |
260.589.621,00 | 35.943.396 | |
8702 | XXXXXXXXXXXXXX | |
8703 | XXXXXXXXXXXXXX | 35.943.396 |
Issued capital at the end of the period Issued capital at the end of the period
Modifications during the period
Composition of the capital Share types
Registered shares without nominal value Registered shares
Shares dematerialized
Codes | Uncalled amount | Called up amount, unpaid |
(101) 8712 | XXXXXXXXXXXXXX | XXXXXXXXXXXXXX |
Unpaid capital
Uncalled capital
Called up capital, unpaid
Shareholders that still need to pay up in full
Codes | Period |
8721 | |
8722 | |
8731 | |
8732 | |
8740 | |
8741 | |
8742 | |
8745 | |
8746 | |
8747 | |
8751 | 260.589.621,00 |
Own shares
Held by the company itself Amount of capital held Number of shares
Held by a subsidiary Amount of capital held Number of shares
Commitments to issuing shares
Owing to the exercise of conversion rights Amount of outstanding convertible loans Amount of capital to be subscribed
Corresponding maximum number of shares to be issued Owing to the exercise of subscription rights
Number of outstanding subscription rights Amount of capital to be subscribed
Corresponding maximum number of shares to be issued
Authorised capital not issued
Codes | Period |
8761 8762 8771 8781 |
Shares issued, non-representing capital
Distribution
Number of shares
Number of voting rights attached thereto Allocation by shareholder
Number of shares held by the company itself Number of shares held by its subsidiaries
Period
ADDITIONAL NOTES REGARDING CONTRIBUTIONS (INCLUDING CONTRIBUTIONS IN THE FORM OF SERVICES OR KNOW-HOW)
N°. | 0671.974.626 | F-cap 6.7.2 |
As reflected in the notifications received by the company pursuant to article 7:225 of the Belgian Companies and Associations Code, article 14 fourth paragraph of the law of 2 May 2007 on the publication of major holdings and article 5 of the Royal Decree of 21 August 2008 on further rules for certain multilateral trading facilities.
NAME of the persons who hold rights of the company, together with the ADDRESS (of the registered office, in the case of a legal person) and the COMPANY REGISTRATION NUMBER, in the case of an company governed by Belgian law | Rights held | |||
Nature | Number of voting rights | % | ||
Attached to securities | Not attached to securities | |||
LSF9 Belysse Holdco S.à.r.l. | Registered shares without nominal value | 19.408.879 | 0 | 54,00 |
Prime AIFM Lux S.A. | Registered shares without nominal value | 2.529.400 | 0 | 7,04 |
Management | Registered shares without nominal value | 83.500 | 0 | 0,23 |
Public Shareholders | Registered shares without nominal value | 11.693.646 | 0 | 32,53 |
Ide Joris | Registered shares without nominal value | 2.227.971 | 0 | 6,20 |
Codes | Period |
8801 8811 8821 8831 8841 8851 8861 8871 8881 8891 8901 (42) 8802 8812 8822 8832 8842 8852 8862 8872 8882 8892 8902 8912 8803 8813 8823 8833 8843 8853 8863 8873 8883 8893 8903 8913 |
BREAKDOWN OF AMOUNTS PAYABLE WITH AN ORIGINAL TERM OF MORE THAN ONE YEAR, ACCORDING TO THEIR RESIDUAL MATURITY
Current portion of amounts payable after more than one year falling due within one year
Financial debts Subordinated loans
Unsubordinated debentures
Leasing and other similar obligations Credit institutions
Other loans
Trade debts
. Suppliers
Bills of exchange payable
Advance payments on contracts in progress Other amounts payable
Total current portion of amounts payable after more than one year falling due within one year
Amounts payable with a remaining term of more than one year, yet less than 5 years
Financial debts Subordinated loans
Unsubordinated debentures
Leasing and other similar obligations Credit institutions
Other loans
Trade debts
. Suppliers
Bills of exchange payable
Advance payments on contracts in progress Other amounts payable
Total amounts payable with a remaining term of more than one year, yet less than 5 years
Amounts payable with a remaining term of more than 5 years
Financial debts Subordinated loans
Unsubordinated debentures
Leasing and other similar obligations Credit institutions
Other loans
Trade debts
. Suppliers
Bills of exchange payable
Advance payments on contracts in progress Other amounts payable
Amounts payable with a remaining term of more than 5 years
Codes | Period |
8921 8931 8941 8951 8961 8971 8981 8991 9001 9011 9021 9051 9061 8922 8932 8942 8952 8962 8972 8982 8992 9002 9012 9022 9032 9042 9052 9062 |
AMOUNTS PAYABLE GUARANTEED (included in accounts 17 and 42/48 of liabilities)
Amounts payable guaranteed by the Belgian government agencies
Financial debts Subordinated loans
Unsubordinated debentures
Leasing and other similar obligations Credit institutions
Other loans Trade debts
Suppliers
Bills of exchange payable
Advance payments on contracts in progress Remuneration and social security
Other amounts payable
Total of the amounts payable guaranteed by the Belgian government agencies
Amounts payable guaranteed by real securities given or irrevocably promised by the company on its own assets
Financial debts Subordinated loans
Unsubordinated debentures
Leasing and other similar obligations Credit institutions
Other loans
Trade debts
. Suppliers
Bills of exchange payable
Advance payments on contracts in progress Taxes, remuneration and social security
Taxes
Remuneration and social security Other amounts payable
Total amounts payable guaranteed by real securities given or irrevocably promised by the company on its own assets
Codes | Period |
9072 | |
9073 | 2.918,48 |
450 | |
9076 | |
9077 |
TAXES, REMUNERATION AND SOCIAL SECURITY
Taxes(headings 450/3 and 178/9 of liabilities)
Outstanding tax debts Accruing taxes payable Estimated taxes payable
Remuneration and social security (headings 454/9 and 178/9 of liabilities)
Amounts due to the National Social Security Office
Other amounts payable in respect of remuneration and social security
Period
ACCRUALS AND DEFERRED INCOME
Allocation of heading 492/3 of liabilities if the amount is significant
N°. | 0671.974.626 | F-cap 6.10 |
Codes | Period | Preceding period |
740 9086 9087 9088 620 621 622 623 624 |
OPERATING INCOME
Net turnover
Allocation by categories of activity
Allocation by geographical market
Other operating income
Operating subsidies and compensatory amounts received from public authorities
OPERATING CHARGES
Employees for whom the company submitted a DIMONA declaration or who are recorded in the general personnel register
Total number at the closing date
Average number of employees calculated in full-time equivalents Number of actual hours worked
Personnel costs
Remuneration and direct social benefits Employers' contribution for social security Employers' premiums for extra statutory insurance Other personnel costs
Codes | Period | Preceding period |
635 | ||
9110 | ||
9111 | ||
9112 | ||
9113 | ||
9115 | ||
9116 | ||
640 | 998,47 | 967,52 |
641/8 | 17.026,52 | 16.705,77 |
9096 | ||
9097 | ||
9098 | ||
617 |
Retirement and survivors' pensions
Provisions for pensions and similar obligations
Appropriations (uses and write-backs)
Depreciations
On stock and contracts in progress Recorded
Written back On trade debtors
Recorded Written back
Provisions for liabilities and charges
Appropriations
Uses and write-backs
Other operating charges Taxes related to operation Other
Hired temporary staff and personnel placed at the company's disposal
Total number at the closing date
Average number calculated in full-time equivalents Number of actual hours worked
Costs to the company
(+)/(-)
Codes | Period | Preceding period |
9125 9126 754 6501 6502 6510 6511 653 6560 6561 654 655 | 54,04 | 0,00 |
RECURRING FINANCIAL INCOME
Other financial income
Subsidies paid by public authorities, added to the profit and loss account
Capital subsidies Interest subsidies
Allocation of other financial income
Exchange differences realized Other
RECURRING FINANCIAL CHARGES
Depreciation of loan issue expenses Capitalised interests
Depreciations on current assets
Recorded Written back
Other financial charges
Amount of the discount borne by the company, as a result of negotiating amounts receivable
Provisions of a financial nature
Appropriations
Uses and write-backs
Allocation of other financial costs
Exchange differences realized
Results from the conversion of foreign currencies Other
Codes | Period | Preceding period |
76 | ||
(76A) | ||
760 | ||
7620 | ||
7630 | ||
764/8 | ||
(76B) | ||
761 | ||
7621 | ||
7631 | ||
769 | ||
66 | 22.708.746,00 | |
(66A) | ||
660 | ||
6620 | ||
6630 | ||
664/7 | ||
6690 | ||
(66B) | 22.708.746,00 | |
661 | 22.708.746,00 | |
6621 | ||
6631 | ||
668 | ||
6691 |
NON-RECURRING INCOME
Non-recurring operating income
Write-back of depreciation and of amounts written off intangible and tangible fixed assets
Write-back of provisions for extraordinary operating liabilities and charges
Capital profits on disposal of intangible and tangible fixed assets Other non-recurring operating income
Non-recurring financial income
Write-back of amounts written down financial fixed assets
Write-back of provisions for extraordinary financial liabilities and charges
Capital profits on disposal of financial fixed assets Other non-recurring financial income
NON-RECURRING CHARGES
Non-recurring operating charges
Non-recurring depreciation of and amounts written off formation expenses, intangible and tangible fixed assets
Provisions for extraordinary operating liabilities and charges: appropriations (uses)
Capital losses on disposal of intangible and tangible fixed assets Other non-recurring operating charges
Non-recurring operating charges carried to assets as restructuring costs
Non-recurring financial charges
Amounts written off financial fixed assets
Provisions for extraordinary financial liabilities and charges -appropriations (uses)
Capital losses on disposal of financial fixed assets Other non-recurring financial charges
Non-recurring financial charges carried to assets as restructuring costs
(+)/(-)
(-)
(+)/(-)
(-)
Codes | Period |
9134 | |
9135 | |
9136 | |
9137 | |
9138 | |
9139 | |
9140 | |
22.708.746,00 | |
67.731,95 |
INCOME TAXES
Income taxes on the result of the period
Income taxes paid and withholding taxes due or paid
Excess of income tax prepayments and withholding taxes paid recorded under assets Estimated additional taxes
Income taxes on the result of prior periods
Additional income taxes due or paid
Additional income taxes estimated or provided for
Major reasons for the differences between pre-tax profit, as it results from the annual accounts, and estimated taxable profit
Disallowed impairment losses on investments Use of transferred loss
Period
Influence of non-recurring results on income taxes on the result of the period
Codes | Period |
9141 | 1.529.530,97 |
9142 | 1.529.530,97 |
9144 |
Sources of deferred taxes
Deferred taxes representing assets
Accumulated tax losses deductible from future taxable profits
Deferred taxes representing liabilities
Codes | Period | Preceding period |
9145 | 197.576,87 | 286.622,84 |
9146 | 65.842,84 | 603.748,14 |
9147 | ||
9148 |
Allocation of deferred taxes representing liabilities
VALUE-ADDED TAXES AND TAXES BORNE BY THIRD PARTIES
Value-added taxes charged
To the company (deductible) By the company
Amounts withheld on behalf of third party by way of
Payroll withholding taxes
Withholding taxes on investment income
Codes | Period |
9149 | |
9150 | |
9151 | |
9153 | |
91611 | |
91621 | |
91631 | |
91711 | |
91721 | |
91811 | 257.532.254,00 |
91821 | |
91911 | |
91921 | |
92011 | |
92021 |
PERSONAL GUARANTEES PROVIDED OR IRREVOCABLY PROMISED BY THE COMPANY AS SECURITY FOR DEBTS AND COMMITMENTS OF THIRD PARTIES
Of which
Bills of exchange in circulation endorsed by the company
Bills of exchange in circulation drawn or guaranteed by the company
Maximum amount for which other debts or commitments of third parties are guaranteed by the company
REAL GUARANTEES
Real guarantees provided or irrevocably promised by the company on its own assets as security of debts and commitments of the company
Mortgages
Book value of the immovable properties mortgaged Amount of registration
For irrevocable mortgage mandates, the amount for which the agent can take registration
Pledging of goodwill
Maximum amount up to which the debt is secured and which is the subject of registration
For irrevocable mandates to pledge goodwill, the amount for which the agent can take the inscription
Pledging of other assets or irrevocable mandates to pledge other assets
Book value of the immovable properties mortgaged Maximum amount up to which the debt is secured
Guarantees provided or irrevocably promised on future assets Amount of assets in question
Maximum amount up to which the debt is secured Vendor's privilege
Book value of sold goods Amount of the unpaid price
Codes | Period |
91612 91622 91632 91712 91722 91812 91822 91912 91922 92012 92022 |
Real guarantees provided or irrevocably promised by the company on its own assets as security of debts and commitments of third parties
Mortgages
Book value of the immovable properties mortgaged Amount of registration
For irrevocable mortgage mandates, the amount for which the agent can take registration
Pledging of goodwill
Maximum amount up to which the debt is secured and which is the subject of registration
For irrevocable mandates to pledge goodwill, the amount for which the agent can take the inscription
Pledging of other assets or irrevocable mandates to pledge other assets
Book value of the immovable properties mortgaged Maximum amount up to which the debt is secured
Guarantees provided or irrevocably promised on future assets Amount of assets in question
Maximum amount up to which the debt is secured Vendor's privilege
Codes | Period |
9213 9214 9215 9216 |
Book value of sold goods Amount of the unpaid price
GOODS AND VALUES, NOT REFLECTED IN THE BALANCE SHEET, HELD BY THIRD PARTIES IN THEIR OWN NAME BUT FOR THE BENEFIT AND AT THE RISK OF THE COMPANY
SUBSTANTIAL COMMITMENTS TO ACQUIRE FIXED ASSETS
SUBSTANTIAL COMMITMENTS TO DISPOSE OF FIXED ASSETS
FORWARD TRANSACTIONS
Goods purchased (to be received) Goods sold (to be delivered) Currencies purchased (to be received) Currencies sold (to be delivered)
Period
COMMITMENTS RELATING TO TECHNICAL GUARANTEES IN RESPECT OF SALES OR SERVICES
Period
AMOUNT, NATURE AND FORM CONCERNING LITIGATION AND OTHER IMPORTANT COMMITMENTS
2

