Deferred tax assets can be broken down as follows:
|
x €1,000 |
Intangible fixed assets |
Tangible fixed assets |
Leases |
Working capital |
Provisions |
Derivatives |
Losses carried forward |
Total before offsetting |
Offsetting deferred taxes |
Total after offsetting |
|
Carrying amount as at 1 January 2024 |
193 |
2,531 |
127 |
53 |
56 |
-16 |
4,792 |
7,736 |
-2,882 |
4,854 |
|
Movements |
30 |
146 |
-13 |
-43 |
42 |
-213 |
-51 |
472 |
421 |
|
|
Deconsolidation |
- |
- |
||||||||
|
Exchange differences |
4 |
1 |
1 |
-2 |
-10 |
-6 |
-6 |
|||
|
Carrying amount as at 31 December 2024 |
223 |
2,681 |
115 |
10 |
99 |
-18 |
4,569 |
7,679 |
-2,410 |
5,269 |
|
Movements |
- |
148 |
-1 |
-23 |
225 |
88 |
-478 |
-41 |
-235 |
-276 |
|
Deconsolidation |
- |
- |
||||||||
|
Exchange differences |
-4 |
-9 |
4 |
-9 |
-9 |
|||||
|
Carrying amount as at 31 December 2025 |
223 |
2,829 |
114 |
-17 |
315 |
70 |
4,095 |
7,629 |
-2,645 |
4,984 |
For the most part, deferred tax assets at year-end 2025 fall due after more than one year. The capitalised offsettable losses have been determined on the basis of long-term planning, showing that loss-making companies will become profitable after the completion of the restructuring initiated. The long-term planning takes into account the order book and growth prospects in the sectors in which these companies operate. A risk analysis has been carried out to assess the likelihood of achieving the expected profits, in consideration of market fluctuations, competition and internal operational risks. Tax losses can be offset in advance indefinitely, up to a maximum of €1 million plus 50% of taxable profits, provided that the tax profit exceeds €1 million. The expected loss carry-over period is 7 to 10 years. These conditions have been taken into account in the valuation. However, the valuation of capitalised offsettable losses is subject to potential changes in profit forecasts and tax legislation. As of the end of 2025, carry-forward losses amounting to €4.2 million (2024: €4.4 million) have not been recognised in the balance sheet. These are infinitely deductible.
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.