1.29 Intangible fixed assets

x €1,000

Goodwill

Customers

Agents

Brands

Rights

Patents

Software

In progress

Total

Purchase cost

20,102

2,726

747

908

2,161

2,462

8,072

37,178

Accumulated depreciation/impairment

-1,590

-461

-558

-1,254

-1,730

-5,899

-11,492

Carrying amount as at 1 January 2024

20,102

1,136

286

350

907

732

2,173

25,686

Commissioning

-

Investments

622

102

724

Depreciation

-157

-37

-45

-107

-147

-842

-1,335

Sales

-2

-2

Impairment

-152

-152

Deconsolidation

-

Effects of foreign currency translation

-66

-66

Purchase cost

20,102

2,726

747

908

1,734

2,462

8,694

102

37,475

Accumulated depreciation/impairment

-

-1,746

-498

-603

-1,152

-1,878

-6,744

-

-12,621

Carrying amount as at 31 December 2024

20,102

980

249

305

582

584

1,950

102

24,854

Commissioning

749

-749

-

Investments

586

316

902

Depreciation

-157

-37

-45

-92

-147

-980

-1,458

Sales

-283

-283

Impairment

-

Deconsolidation

-

Effects of foreign currency translation

-1

-4

-5

Purchase cost

20,102

2,726

747

908

1,734

2,462

8,673

-331

37,021

Accumulated depreciation/impairment

-

-1,903

-535

-648

-1,245

-2,025

-6,654

-

-13,010

Carrying amount as at 31 December 2025

20,102

823

212

260

489

437

2,019

-331

24,011

1.29.1 Impairment test

An impairment test was carried out in October 2025 on the goodwill of Lan Handling Technologies, Royal Pas Reform and Rollepaal. The value in use was also determined on the basis of future cash flow projections over 5 years. These cash flow projections were taken from the internal long-term plans which are drawn up annually and approved by management. These are based partly on available relevant market data regarding expectations for the short and medium term. The market data comes in the form of industry reports by market research firms, trade associations and financial institutions.

Future cash flows were discounted at the discount rate in the table below, which is based on the specific risk profile (risk-free interest rate, margin for specific countries and company-specific risk premium). The impairment test did not lead to impairment of goodwill at year-end 2025 on the basis of the chosen assumptions. Based on the substantial headroom in the model, we have established that no impairment will result from reasonable adjustments to the key assumptions, either individually or when combined. That is why there are no notes on the sensitivity analysis.

Goodwill

Average revenue growth forecast 1-5 years

Growth rate forecast after 5 years

Discount rate (before tax)

x €1,000

2025

2025

2024

2025

2024

2025

2024

Lan Handling Technologies

7,095

7.6%

10.6%

2.0%

2.0%

14.9%

15.1%

Pas Reform

10,789

10.6%

4.7%

2.0%

2.0%

15.1%

15.5%

Rollepaal

2,218

9.1%

6.4%

2.0%

2.0%

14.5%

14.8%

20,102

1.29.2 Other intangible fixed assets

Other intangible fixed assets (customers, agents and brands) relate to:

  • Industrial Systems’ operations which were identified on acquisition in 2011 and 2019.

  • Rights relate to right-of-use of third-party patents.

  • These patents are Rollepaal’s own patents.

The management report as referred to in Part 9 of Book 2 of the Dutch Civil Code monitors the elements from the foreword to the historical summary inclusive. This version of the annual financial reporting of Hydratec Industries N.V. for the financial year ending on 31 December 2025 is not presented in the ESEF format as specified in the regulatory technical standards for ESEF (Delegated Regulation (EU) 2019/815). The set of ESEF reports can be downloaded at the download page.