ASSETS | NOTES | 31/12/2025 | 31/12/2024 |
Non-current assets | |||
(In)tangible assets | |||
Investment portfolio | 3.1 | ||
Investments | |||
Receivables | |||
Deferred tax assets | |||
Current assets | |||
Deposits and other current financial assets | 3.3 | ||
Receivables from subsidiaries | 3.9 | ||
Other current receivables | |||
Ta xes | |||
Cash and cash equivalents | 3.4 | ||
TOTAL ASSETS |
LIABILITIES | NOTES | 31/12/2025 | 31/12/2024 |
Shareholders' equity | |||
Share capital | 3.5 | ||
Share premium | |||
Reserves | |||
Non-current liabilities | |||
Provisions for pensions | |||
Other provisions | |||
Non-current financial liabilities | 3.7 | ||
Deferred tax liabilities | |||
Current liabilities | |||
Current financial liabilities | 3.7 | ||
Payables to subsidiaries | 3.9 | ||
Trade and other current payables | 3.8 | ||
Ta xes | |||
TOTAL LIABILITIES |
NOTES | 2025 | 2024 | |
Dividend income | 3.10 | ||
Interest income | 3.11 | ||
Interest expenses | 3.11 | - | - |
Net result of the investment portfolio | 3.1 & 3.12 | ||
| Investments | |||
Gains | |||
Losses | - | - | |
Receivables | |||
Gains | |||
Losses | |||
Other financial results | 3.13 | ||
Other income | |||
Other expenses | 3.14 | - | - |
RESULT BEFORE TAX | |||
Ta xes | 3.15 | - | - |
RESULT FOR THE YEAR | |||
SHARE OF THE GROUP IN THE RESULT | |||
Net result per share (EUR) 1 | |||
Diluted net result per share (EUR) 2 |
NOTES | 2025 | 2024 | |
RESULT FOR THE YEAR | |||
OTHER COMPREHENSIVE INCOME 3 | |||
Other items | |||
| Income and expenses recognised directly | |||
| in shareholders' equity and subsequently | |||
| reclassified to net revenue | |||
| Actuarial gains and losses on pension | 3.6 | - | |
| obligations | |||
Income and expenses recognised directly in shareholders' equity and subsequently not reclassified to net revenue | - | ||
TOTAL OTHER COMPREHENSIVE INCOME 3 | - | ||
| TOTAL RECOGNISED INCOME AND EXPENSES | |||
| (COMPREHENSIVE INCOME) | |||
Attributable to non-controlling interests | |||
| Attributable to shareholders of the parent | |||
| company |
| TREASURY | NON- | |||||||
NOTES | SHARE CAPITAL | SHARE PREMIUM | RESERVES | SHARES | GROUP'S SHARE | CONTROLLING | TOTAL | |
| INTEREST | ||||||||
BALANCE AS AT 31/12/2023 | - | |||||||
Result for the year | ||||||||
Other comprehensive income | - | - | - | |||||
Dividends | - | - | - | |||||
Changes in treasury shares | - | - | - | - | ||||
Other | ||||||||
Changes in non-controlling interests | ||||||||
BALANCE AS AT 31/12/2024 | - | |||||||
Capital increase | 3.5 | |||||||
Result for the year | ||||||||
Other comprehensive income | ||||||||
Dividends | 3.5 | - | - | - | ||||
Changes in treasury shares | - | - | - | |||||
Other | ||||||||
Changes in non-controlling interest | ||||||||
BALANCE AS AT 31/12/2025 | - |
NOTES | 2025 | 2024 | |
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR | 3.4 | ||
Dividend income | |||
Interest income | |||
Interest expenses | - | - | |
Acquisitions of current financial assets (deposits of more than 3 months) | - | ||
Disposals of current financial assets (deposits of more than 3 months) | |||
Acquisitions of current financial assets (treasury investment portfolio) | - | - | |
Disposals of current financial assets (treasury investment portfolio) | |||
Acquisitions of other current financial assets | |||
Disposals of other current financial assets | |||
Other current receipts | |||
Administrative expenses and miscellaneous | - | - | |
Net taxes | - | ||
Cash flow from operating activities | - | ||
Acquisitions of (in)tangible assets | - | - | |
Disposals of (in)tangible assets | |||
Disposals of consolidated companies | |||
Investments in portfolio | 3.1 | - | - |
Divestments from portfolio | 3.1 & 3.12 | ||
Movements in other non-current assets | |||
Cash flow from investing activities | - | ||
Capital increase | 3.5 | ||
Acquisitions of treasury shares | - | - | |
Disposals of treasury shares | |||
Dividends paid | 3.5 | - | - |
Movements in receivables from subsidiaries | - | - | |
Movements in payables to subsidiaries | |||
Receipts from financial liabilities | |||
Repayments of financial liabilities | - | ||
Cash flow from financing activities | - | ||
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR | 3.4 |
| IN THOUSAND EUR | |||||
| COMPREHENSIVE INCOME (2025) | |||||
SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS | |
Dividends | 48,564 | 0 | 48,564 | 54,016 | 102,580 |
Long-term minority investments | 48,564 | ||||
Sofina Growth | 0 | ||||
Net result of the investment portfolio | 47,59 5 | 110,139 | 157,734 | -107,246 | 50,488 |
Long-term minority investments | -81,116 | ||||
Sofina Growth | 128,711 | ||||
Management expenses | -90,538 | 21,003 | -69,535 | ||
Other 1 | -2,231 | 32,227 | 29,996 | ||
Total comprehensive income | 113,529 | 0 | 113,529 |
| IN THOUSAND EUR | |||||
BALANCE SHEET (31/12/2025) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS |
Investment portfolio | 5,616,028 | 4,893,329 | 10,509,358 | -399,377 | 10,109,981 |
Long-term minority investments | 2,953,849 | ||||
Sofina Growth | 2,662,179 | ||||
Net cash | 429,627 | -119,016 | 310,611 | ||
Gross cash | 1,723,065 | -119,016 | 1,604,049 | ||
Financial liabilities | -1,293,438 | 0 | -1,293,438 | ||
(In)tangible fixed assets | 9,660 | -1,906 | 7,754 | ||
Other assets and liabilities 1 | -105,772 | 520,298 | 414,526 | ||
NAV | 10,842,872 | 0 | 10,842,872 |
| IN THOUSAND EUR | |||||
| MANAGEMENT CASH FLOW STATEMENT (2025) | |||||
SOFINA DIRECT | SOFINA PRIVATE FUNDS | GROSS CASH | FINANCIAL LIABILITIES | NET CASH | |
Net cash at the beginning of the year | 1,031,033 | -697,074 | 333,959 | ||
Dividends 1 | 49,929 | 0 | 49,929 | 49,929 | |
Management expenses 2 | -74,197 | -74,197 | |||
Investments in portfolio | -620,260 | -518,492 | -1,138,752 | -1,138,752 | |
Divestments from portfolio | 387,941 | 456,868 | 844,809 | 844,809 | |
Dividends paid | -115,792 | -115,792 | |||
Other items | -7,562 | -858 | -8,420 | ||
Capital increase | 538,091 | 538,091 | |||
Receipts from financial liabilities | 595,506 | -595,506 | 0 | ||
Repayment of financial liabilities | 0 | 0 | 0 | ||
Net cash at the end of the year | 1,723,065 | -1,293,438 | 429,627 |
| IN THOUSAND EUR | |||||||||
INVESTMENT PORTFOLIO BRIDGE (2025) | FAIR VALUE AT | INVESTMENTS 3 | DIVESTMENTS 3 AND REVENUES | MARKET | FAIR VALUE AT | VALUE | |||
| FX IMPACT | 4 | ||||||||
| 31/12/2024 | IMPACT | 31/12/2025 | CREATION % | ||||||
CASH | NON-CASH 5 | CASH | NON-CASH 5 | ||||||
Sofina Direct | 5,331,222 | 619,753 | 4,331 | -435,752 | -3,489 | 447,410 | -347,447 | 5,616,028 | 2% |
Sofina Private Funds | 4,723,036 | 518,542 | 7,570 | -462,326 | -3,627 | 687,430 | -577,295 | 4,893,330 | 2% |
Total Investment portfolio | 10,054,258 | 1,138,295 | 11,901 | -898,078 | -7,116 | 1,134,840 | -924,742 | 10,509,358 | 2% |
| IN THOUSAND EUR | |||||
COMPREHENSIVE INCOME (2024) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS |
Dividends | 57,196 | 2,526 | 59,722 | 972,324 | 1,032,046 |
Long-term minority investments | 49,852 | ||||
Sofina Growth | 7,34 4 | ||||
Net result of the investment portfolio | 862,752 | 523,248 | 1,386,000 | -1,029,710 | 356,290 |
Long-term minority investments | 537,316 | ||||
Sofina Growth | 325,436 | ||||
Management expenses | -84,341 | 20,822 | -63,519 | ||
Other 1 | -2,559 | 36,564 | 34,005 | ||
Total comprehensive income | 1,358,822 | 0 | 1,358,822 |
| IN THOUSAND EUR | |||||
BALANCE SHEET (31/12/2024) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS |
Investment portfolio | 5,331,222 | 4,723,036 | 10,054,258 | -213,822 | 9,840,436 |
| Long-term minority investments | 3,069,332 | ||||
Sofina Growth | 2,261,890 | ||||
Net cash | 333,959 | -146,727 | 187,232 | ||
Gross cash | 1,031,033 | -146,727 | 884,306 | ||
| Financial liabilities | -697,074 | 0 | -6 97,074 | ||
(In)tangible fixed assets | 10,602 | -2,196 | 8,406 | ||
Other assets and liabilities 1 | -93,781 | 362,745 | 268,964 | ||
NAV | 10,305,038 | 0 | 10,305,038 |
| IN THOUSAND EUR | |||||
MANAGEMENT CASH FLOW STATEMENT (2024) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | GROSS CASH | FINANCIAL LIABILITIES | NET CASH |
Net cash at the beginning of the period | 893,590 | -696,289 | 197,301 | ||
Dividends 1 | 57,455 | 2,182 | 59,637 | 59,637 | |
Management expenses 2 | -61,158 | -61,158 | |||
Investments in portfolio | -566,907 | -383,919 | -950,826 | -950,826 | |
Divestments from portfolio | 836,729 | 374,602 | 1,211,331 | 1,211,331 | |
Dividends paid | -111,236 | -111,236 | |||
Other items | -10,305 | -785 | -11,090 | ||
Repayment of financial liabilities | 0 | 0 | 0 | ||
Net cash at the end of the period | 1,031,033 | -697,074 | 333,959 |
| IN THOUSAND EUR | |||||||||
| FAIR VALUE AT | INVESTMENTS 3 | DIVESTMENTS 3 AND REVENUES | MARKET | FAIR VALUE AT | VALUE | ||||
| INVESTMENT PORTFOLIO BRIDGE (2024) | FX IMPACT | 4 | |||||||
| 31/12/2023 | IMPACT | 31/12/2024 | CREATION % | ||||||
CASH | NON-CASH 5 | CASH | NON-CASH 5 | ||||||
Sofina Direct | 4,739,235 | 547,931 | 1,407 | -876,520 | -4,072 | 778,806 | 144,435 | 5,331,222 | 17% |
Sofina Private Funds | 4,189,006 | 386,025 | 20,858 | -376,784 | -21,586 | 268,113 | 257,404 | 4,723,036 | 11% |
Total Investment portfolio | 8,928,241 | 933,956 | 22,265 | -1,253,304 | -25,658 | 1,046,919 | 401,839 | 10,054,258 | 15% |
| CORPORATE RIGHTS | ||
| % OWNERSHIP | % OWNERSHIP | |
INVESTED 1 | SOLD 1 | |
Berry Street Health | 17.96% | |
Cyera | 0.31% | |
Fitshit Health Solutions (The Whole Truth) | 4.51% | |
FNOF Champ City (Zhuoyu Technology) | 40.73% | |
Green E Origin (Green Energy Origin) | 10.04% | |
OrganOX | 4.13% | |
Peak XV Partners PH Investment Holdings (PostHog) | 32.14% | |
Proeduca Altus | 17.22% | |
Qargo Tech | 15.14% | |
Scalable (Scalable Capital) | 6.00% | |
Stream Group Holdings | 12.60% | |
bioMérieux | 0.93% | |
GL events | 7.01 % | |
GoldIron (First Eagle) | 62.31% | |
IHS Holding | 1.03% | |
Kedaara Norfolk Holdings (Lenskart) | - | |
OrganOX | 4.13% |
| CORPORATE RIGHTS HELD | ||||
YEAR OF THE 1 ST | FAIR VALUE (IN | |||
| INVESTMENT | NUMBER OF | % OWNERSHIP | THOUSAND EUR) | |
| SHARES | ||||
bioMérieux | 2009 | 1,182,513 | 1.00% | 130,431 |
| Honasa Consumer | 2021 | 10,715,978 | 3.29% | 29,049 |
| (Mamaearth) | ||||
Luxempart | 1992 | 1,257,500 | 6.07% | 79,223 |
Pine Labs | 2015 | 16,770,752 | 1.46% | 38,029 |
The Hut Group (THG) | 2016 | 127,494,951 | 7.97% | 66,830 |
| CORPORATE RIGHTS HELD | |||
YEAR OF THE 1 ST | |||
| INVESTMENT | NUMBER OF | % OWNERSHIP | |
| SHARES | |||
Berry Street Health | 2025 | 4,327,974 | 17.96% |
Biobest Group (BioFirst) | 2022 | 162,012 | 11.11% |
Birdie Care Services | 2022 | 3,924,379 | 15.46% |
Cambridge Associates | 2018 | 24,242 | 23.67% |
Carebridge Holdings | 2016 | 16,837,016 | 4.31% |
Cleo AI | 2022 | 4,331,757 | 12.78% |
Collibra | 2021 | 6,936,516 | 2.87% |
Cyera | 2024 | 5,557,103 | 1.25% |
Dreamplug Technologies (Cred) | 2021 | 65,546 | 2.11% |
Drylock Technologies | 2019 | 169,782,750 | 25.00% |
Everdrop | 2022 | 5,669 | 10.79% |
Finova Capital | 2024 | 1,424,100 | 6.86% |
Fitshit Health Solutions (The Whole Truth) | 2025 | 32,072 | 4.51% |
Grand Rounds (Included Health) | 2018 | 11,358,956 | 1.81% |
Grasper Global (Skillmatics) | 2022 | 379,198 | 10.34% |
Green Agrevolution (DeHaat) | 2021 | 479,611 | 11.81% |
Green E Origin (Green Energy Origin) | 2023 | 587,008 | 31.64% |
Hector Beverages | 2015 | 3,576,234 | 17.79% |
K12 Techno Services | 2020 | 3,024,360 | 14.80% |
Lancelot UK HoldCo (EG Software) | 2024 | 41,914,362 | 15.24% |
M.Chapoutier | 2007 | 3,124 | 14.20% |
MedGenome | 2017 | 8,890,281 | 16.68% |
Mistral AI | 2023 | 1,097,282 | 0.31% |
MNH (Mérieux NutriSciences) | 2014 | 89,467 | 15.50% |
Moody E-Commerce Group | 2021 | 95,610 | 10.66% |
Nuxe International | 2019 | 193,261,167 | 49.00% |
Oviva | 2021 | 108,734 | 10.89% |
Petkit Technology | 2021 | 10,746,355 | 5.06% |
Qargo Tech | 2025 | 387,023 | 15.14% |
Proeduca Altus | 2025 | 7,778,588 | 17.22% |
Rohlik | 2022 | 52,678 | 8.75% |
Salto Systems | 2020 | 22,293 | 12.17% |
Scalable (Scalable Capital) | 2025 | 17,008 | 6.00% |
| Shenzhen Shuye Innovative Technology | 2023 | 403,752 | 4.58% |
| (Laifen) | |||
Stream Group Holdings | 2025 | 5,044,005 | 12.60% |
team.blue | 2024 | 61,422,840 | 4.00% |
ThoughtSpot | 2017 | 3,263,785 | 2.55% |
Tier Mobility (Dott) | 2024 | 137,759 | 5.42% |
Twin Health | 2021 | 2,975,802 | 5.00% |
Typeform | 2022 | 69,208 | 6.93% |
Veepee | 2016 | 3,756,786 | 5.50% |
Ver Se Innovation | 2019 | 1,144,790 | 4.64% |
Vinted | 2019 | 3,260,082 | 3.36% |
Vivobarefoot | 2024 | 2,498,118 | 14.69% |
ZenCore (Cayman) (ZhenGe) | 2021 | 6,438,337 | 3.86% |
| CORPORATE RIGHTS HELD | ESTIMATED | |||
| ECONOMIC | ||||
YEAR OF THE 1 ST | % OWNERSHIP | INTEREST | ||
| INVESTMENT | NUMBER OF | IN THE | IN THE | |
| SHARES | INTERMEDIARY | UNDERLYING | ||
| INVESTMENT | ||||
| VEHICLE | ||||
Aevum Investments (Xinyu) | 2018 | - | 100.00% | 4.90% |
BA-K1 (Too Good To Go) | 2023 | 1,667 | 89.24% | 1.67% |
| Ergon opseo Long Term Value | 2019 | - | 8.82% | 7.28% |
| Fund (opseo) | ||||
| FNOF Champ City (Zhuoyu | 2025 | 1,275,073 | 40.73% | 1.28% |
| Technology) | ||||
HSG Alliance D | 2024 | - | 63.49% | 2.38% |
| HSG Co-Investment 2016-A | 2016 | - | 41.67% | 0.18% |
| (ByteDance) | ||||
| Iconiq Strategic Partners III | 2018 | - | 7.15% | 0.26% |
| Co-Invest (Series RV) | ||||
| Kedaara Norfolk Holdings | 2019 | 5,177,567 | 50.00% | 0.30% |
| (Lenskart) | ||||
Lernen Midco 1 (Cognita) | 2019 | 307,926,437 | 18.96% | 13.41% |
M.M.C. (Chapoutier) | 2009 | 15,256 | 19.83% | 15.33% |
MxBee (BioFirst) | 2022 | 7,820,093 | 26.64% | 1.48% |
| Peak XV Partners PH | ||||
| Investment Holdings | 2025 | 18,032,142 | 32.14% | 1.48% |
| (PostHog) | ||||
TA Action Holdings (ACT) | 2016 | 19,304,057 | 44.44% | 3.65% |
| FAIR VALUE | LONG-TERM | SOFINA PRIVATE | % OF KROLL | |
| HIERARCHY | MINORITY | SOFINA GROWTH | FUNDS | COVERAGE ON |
| INVESTMENTS | TOTAL LEVEL | |||
Level 1 | Not covered | Not covered | Not applicable | 0% |
Level 2 | Covered | Covered | Not applicable | 100% |
Level 3 | Covered | Covered | Not covered | 52% |
Total portfolio in transparency | 50% |
VALUATION TECHNIQUE | USE OF THE TECHNIQUE | SIGNIFICANT | LINKS BETWEEN UNOBSERVABLE DATA | |
| UNOBSERVABLE DATA | AND FAIR VALUE | |||
| Cost of capital from | The higher the cost of capital, the | |||
| calibration. | lower the fair value. | |||
| Discounted Cash Flow | Applied for mature companies or for companies where sufficient information is available. | Terminal value based on a | The higher the long-term growth rate, | |
| model | This method consists in discounting future expected cash flows. | long-term growth rate. | the higher the fair value. | |
| Terminal value based on an | The higher the exit multiple, the | |||
| exit multiple. | higher the fair value. | |||
| Market multiples | ||||
| - sales or a gross pofit | Discount 1 resulting from | |||
or | EBITDA or earnings | In the absence of a recent transaction on the investment at the closing date and when the Discounted | the calibration against | The higher the discount, the lower the |
| multiples or a mix of | Cash Flow model is not applied. The calibration principle is used to determine the discount to the group of | the group of comparable | fair value. | |
| these multiples (based | comparable listed companies. | companies. | ||
| on comparable listed | ||||
| companies) | Discount factor from the | The higher the discount factor, the | ||
| calibration. | lower the fair value. | |||
| Probability Weighted | Start-ups or “early stage” companies or certain companies for which significantly different scenarios remain | Weights attributed to | ||
| Expected Returns Model | possible, when other methods cannot be applied (recent transaction, Discounted Cash Flow model, market | the different scenarios | The higher the weight of the | |
| or Scenario Methods | multiples), are valued according to scenarios. | (generally 3 to 4 scenarios, | pessimistic scenario, the lower the | |
| (PWERM) | Such companies are valued on the basis of different possible future scenarios (probability–weighted fair | from extremely pessimistic | fair value. | |
| value of future outcomes). | to optimistic). | |||
| Exit value based on an exit | The higher the exit multiple, the | |||
| multiple. | higher the fair value. | |||
| This valuation method is applied to start-ups or “early-stage” companies or companies for which important | ||||
| milestones must be achieved and when other methods (i.e. recent transaction, discounted cash flow model, | ||||
| market multiples and PWERM) are not applicable. | A discount is applied per milestone. | |||
| Such companies are valued using the milestone approach. This method consists of assessing whether there | If a milestone is achieved, the more | |||
| is an indication of change in fair value based on a consideration of one or more milestones. One or several | the unobservable data increases or | |||
| key milestones are commonly established in accordance with function of the stage of development of the | Discount applied per | decreases, the more the fair value | ||
| Milestones approach | company. Milestones may include, for example, financial measures, technical measures and marketing and | level according to the | increases or decreases. If the first | |
| sales measures. | predefined milestones. | milestone is not achieved, the more | ||
| Such companies are valued using the milestone approach. This method consists of assessing whether there | the unobservable data decreases, the | |||
| is an indication of change in fair value based on a consideration of one or more milestones. One or several | more the fair value decreases. | |||
| key milestones are commonly established in accordance with function of the stage of development of the | ||||
| company. Milestones may include, for example, financial measures, technical measures and marketing and | ||||
| sales measures. | ||||
| This valuation method is based on the latest available statements from the General Partners. | Fair value based on | |||
| Revalued net assets | This method consists of using the reported net assets value of a fund interest which is adjusted for (i) | General Partners’ reports | As the unobservable data increases, | |
| recognised at fair value | the capital calls and distributions that took place after the last statement received and the measurement | is considered to be | the fair value increases. | |
| date, (ii) the evolution of the listed companies held by the funds and (iii) any other significant events. The | unobservable data. | |||
| underlying investments of the fund must be reported at fair value. |
| Whenever a recent and significant transaction has taken place for the investment at the balance sheet | |||
| date and provided that the transaction meets the market and market participant criteria. Note that the IPEV | |||
| Valuation Guidelines no longer consider the recent transaction price to be a default valuation technique | The fair value of the most | ||
| Price of the most recent | but rather a starting point for estimating fair value. The recent transaction price as a valuation technique | recent transaction is | As the unobservable data increases, |
| investment (PORI) | is therefore only used when the recent transaction is sufficiently close to the closing date (and meets the | considered unobservable | the fair value increases. |
| market and market participant criteria). | data. | ||
| As part of this investment technique, an investment for which a purchase and sale agreement was signed is | |||
| valued based on the terms of the purchase and sale agreement. Depending on the closing conditions set | |||
| out under purchase and sale agreement, closing probabilities can be taken into account in the valuation. | |||
| Fair value based on expert | |||
| In exceptional cases, another methodology is considered to better reflect the fair value of the investment | reports is considered to | As the unobservable data increases, | |
| or a portion of the investment (e.g. an appraisal report on the value of land or property). The fair value of a | be unobservable data. | the fair value increases. For the yield | |
| Other methods | debt investment, in the absence of actively traded prices, is generally derived from a yield analysis taking | For the yield approach | approach, the higher the yield, the |
| into account credit quality, coupon and term as well as applying the calibration principle (yield approach). | for a debt investment, the | lower the fair value. | |
| yield is considered to be | |||
| unobservable data. |
VALUATION TECHNIQUE | USE OF THE TECHNIQUE | SIGNIFICANT UNOBSERVABLE DATA | LINKS BETWEEN UNOBSERVABLE DATA AND FAIR | |
| VALUE | ||||
| An increase of the volatility can either increase | ||||
| Volatility. | or decrease the fair value depending on the | |||
| Applied for companies where rights and | classes of shares held. | |||
| preferences may differ significantly between the | An increase of the time to expiration can either | |||
| Option pricing model (OPM) | classes of shares. Applied when applicable and | Time to expiration | (e.g. time of exit or liquidity | increase or decrease the fair value depending on |
| relevant (e.g. different rights and preferences | event). | the classes of shares held. | ||
| exist per class of shares and market participant | ||||
| would consider those rights and preferences). | An increase of the interest rate can either | |||
| Interest rate in local currency. | increase or decrease the fair value depending on | |||
| the classes of shares held. |
| IN THOUSAND EUR | ||||
| TOTAL A S AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | |
| 31/12/2025 | ||||
Investment portfolio 1 | 10,509,358 | 351,135 | 19,414 | 10,138,809 |
Sofina Direct | 5,616,029 | 351,135 | 19,414 | 5,245,480 |
| Long-term minority investments | 2,953,850 | 283,318 | 0 | 2,670,532 |
Sofina Growth | 2,662,179 | 67, 817 | 19,414 | 2,574,948 |
Sofina Private Funds | 4,893,329 | 0 | 0 | 4,893,329 |
| TOTAL A S AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | |
| 31/12/2024 | ||||
Investment portfolio | 10,054,258 | 491,443 | 0 | 9,562,815 |
Sofina Direct | 5,331,222 | 491,443 | 0 | 4,839,779 |
Long-term minority investments | 3,069,332 | 441,219 | 0 | 2,628,113 |
Sofina Growth | 2,261,889 | 50,224 | 0 | 2,211,665 |
Sofina Private Funds | 4,723,036 | 0 | 0 | 4,723,036 |
| IN MILLION EUR | |||||||
VALUATION TECHNIQUE | FAIR VALUE | OPM APPLIED? | UNOBSERVABLE DATA (WEIGHTED AVERAGE) | SENSITIVITY | IMPACT VALUE | SENSITIVITY | IMPACT VALUE |
Cost of capital from calibration between 8% and 14% (13%) | +10% | -113 | -10% | 121 | |||
Discounted Cash Flow model | 1,786 | No | Perpetual growth rate not applied | +10% | 0 | -10% | 0 |
Exit multiple between 6.3x and 16.6 (12.6x) | +10% | 178 | -10% | -178 | |||
Median peers revenue multiple between 0.7x and 6.3x (3.4x) | +10% | 61 | -10% | -59 | |||
Median peers gross profit multiple (5.6x) | +10% | 1 | -10% | -1 | |||
1,652 | No | Median peers EBITDA multiple between 8.5x and 32.2x (17.9x) | +10% | 87 | -10% | -90 | |
Median peers earnings multiple between 2.8x and 17.5x (16.6x) | +10% | 36 | -10% | -36 | |||
Discount resulting from calibration between 3% and 50% 1 (12%) | +10% | -23 | -10% | 25 | |||
| Market multiples | Median peers revenue multiple between 0.5x and 14x (6.4x) | +10% | 76 | -10% | -75 | ||
Median peers gross profit multiple between 3x and 7.9x (6.2x) | +10% | 5 | -10% | -5 | |||
Median peers EBIT multiple (21.6x) | +10% | 2 | -10% | -2 | |||
1,314 | Yes | Discount resulting from calibration between 3% and 61% 2 (30%) | +10% | -31 | -10% | 34 | |
Volatility between 23% and 78% (45%) | +10% | 1 | -10% | -3 | |||
Time to expiration between 1 years and 10 years (3 years) | +10% | -3 | -10% | 3 | |||
Interest rate between 0% and 6% (3%) | +10% | -4 | -10% | 4 | |||
| Probability Weighted Expected | Median peers revenue multiple (3.3x) | +10% | 0 | -10% | 0 | ||
| Returns Model or Scenario | 3 | No | Median peers gross profit multiple (1.1x) | +10% | 0 | -10% | 0 |
| Methods (PWERM) | Weight attributed to pessimistic scenarios | +10% | -1 | -10% | 1 | ||
| Revalued net assets recognised at | 4,904 | No | The fair value based on General Partners’ reports is considered to be | +10% | 490 | -10% | -490 |
fair value 3 | unobservable data. | ||||||
Milestone approach | 93 | No | Discount of 20% per level (20%) | Upper level 4 | 0 | Lower level 4 | 0 |
| Price of the most recent investment | 318 | No | The fair value of the most recent transaction is considered to be | +10% | 32 | -10% | -32 |
| (PORI) | unobservable data. | ||||||
Other methods | 69 | No | Fair value is considered to be unobservable data. For the yield | +10% | 7 | -10% | -7 |
| approach, the yield is considered as unobservable data (4.9%). | |||||||
Total level 3 (in transparency) | 10,139 | ||||||
Reconciling items | -231 | ||||||
Total level 3 (financial statements) | 9,908 |
| IN MILLION EUR | |||||||
VALUATION TECHNIQUE | FAIR VALUE | OPM APPLIED? | UNOBSERVABLE DATA (WEIGHTED AVERAGE) | SENSITIVITY | IMPACT VALUE | SENSITIVITY | IMPACT VALUE |
Cost of capital from calibration between 8% and 17% (13%) | +10% | -117 | -10% | 127 | |||
Discounted Cash Flow model | 1,694 | No | Perpetual growth rate not applied | +10% | 0 | -10% | 0 |
Exit multiple between 8.6x and 17.2 (12.3x) | +10% | 120 | -10% | -118 | |||
Median peers revenue multiple between 0.7x and 17.6x (4.1x) | +10% | 45 | -10% | -45 | |||
Median peers gross profit multiple (3.7x) | +10% | 0 | -10% | -1 | |||
1,899 | No | Median peers EBITDA multiple between 6.4x and 28.9x (14.5x) | +10% | 116 | -10% | -126 | |
Median peers earnings multiple between 3.3x and 11.6x (11x) | +10% | 6 | -10% | -6 | |||
Discount resulting from calibration between 0% and 52% 1 (9%) | +10% | -24 | -10% | 24 | |||
| Market multiples | Median peers revenue multiple between 0.5x and 10.7x (5.1x) | +10% | 55 | -10% | -66 | ||
Median peers gross profit multiple between 6x and 6.6x (6.5x) | +10% | 3 | -10% | -3 | |||
Median peers price earnings multiple between 16.3x and 25.9x (19.7x) | +10% | 2 | -10% | -2 | |||
1,080 | Yes | Discount resulting from calibration between 4% and 58% 2 (24%) | +10% | -39 | -10% | 28 | |
Volatility between 23% and 73% (44%) | +10% | -7 | -10% | -5 | |||
Time to expiration between 0.5 years and 6.6 years (3.3 years) | +10% | -9 | -10% | -2 | |||
Interest rate between 0% and 7% (4%) | +10% | -8 | -10% | -3 | |||
| Revalued net assets recognised at | 4,761 | No | The fair value based on General Partners’ reports is considered to | +10% | 476 | -10% | -476 |
fair value 3 | be unobservable data. | ||||||
Milestone approach | 41 | No | Discount of 20% per level (20%) | Upper level 4 | 4 | Lower level | -4 |
| Price of the most recent | 17 | No | The fair value of the most recent transaction is considered to be | +10% | 2 | -10% | -2 |
| investment (PORI) | unobservable data. | ||||||
Other methods | 71 | No | Fair value is considered to be unobservable data. For the yield | +10% | 7 | -10% | -7 |
| approach, the yield is considered as unobservable data (4.9%). | |||||||
Total level 3 (in transparency) | 9,563 | ||||||
Reconciling items | -72 | ||||||
Total level 3 (financial statements) | 9,491 |
| IN MILLION EUR | ||||||||||
USD | GBP | INR | DKK | CNY | ||||||
| Fair value | 6,368 | 748 | 363 | 179 | 25 | |||||
| Exchange rate (EUR/ | 1.1750 | 0.8726 | 105.5965 | 7.4689 | 8.2262 | |||||
| currency) | ||||||||||
| Exchange rate sensitivity | -10% | +10% | -10% | +10% | -10% | +10% | -10% | +10% | -10% | +10% |
| Impact | +708 | -579 | +83 | -68 | +41 | -33 | +19 | -17 | +3 | -2 |
| IN MILLION EUR | ||||||
LEVEL 1 | LEVEL 2 | |||||
Stock price sensitivity | -10% | 0% | +10% | -10% | 0% | +10% |
Fair value | 316 | 351 | 386 | 17 | 19 | 21 |
Impact | -35 | 0 | +35 | -2 | 0 | +2 |
IN | MILLION EUR | ||
PRIVATE FUNDS RESIDUAL COMMITMENT BRIDGE | 31/12/2025 | 31/12/2024 | |
Beginning of the year | 1,422 | 1,300 | |
New commitments | 598 | 420 | |
Investments | -511 | -406 | |
Other 1 | 15 | 33 | |
FX impact | -195 | 75 | |
End of the year 2 | 1,329 | 1,422 |
1 | HSG Co-Investment 2016-A (ByteDance) |
2 | Lernen Midco 1 (Cognita) |
3 | Nuxe International |
4 | Drylock Technologies |
5 | Proeduca Altus |
6 | Cambridge Associates |
7 | Vinted |
8 | MNH (Mérieux NutriSciences) |
9 | Salto Systems |
10 | Lancelot UK HoldCo (EG Software) |
1 | Sequoia Capital |
2 | Lightspeed |
3 | HongShan |
4 | Peak XV |
5 | Andreessen Horowitz |
6 | Battery |
7 | Insight Partners |
8 | Thrive Capital |
9 | Thoma Bravo |
10 | Iconiq Capital |
| IN MILLION EUR | ||||||||
31/12/2025 | 31/12/2024 | |||||||
| GEOGRAPHIC | PORTFOLIO FAIR | RESIDUAL | PORTFOLIO FAIR | RESIDUAL | ||||
| REGION | VALUE | COMMITMENTS 2 | VALUE | COMMITMENTS | ||||
| Sofina Direct | ||||||||
Western Europe | 3,566 | 63% | 3 | 51% | 3,209 | 60% | 3 | 50% |
North America | 604 | 11% | 2 | 35% | 690 | 13% | 2 | 33% |
Asia | 1,446 | 26% | 1 | 14% | 1,422 | 27% | 1 | 17% |
Other | 0 | 0% | 0 | 0% | 10 | 0% | 0 | 0% |
Total Sofina Direct | 5,616 | 100% | 6 | 100% | 5,331 | 100% | 6 | 100% |
| Sofina Private | ||||||||
| Funds | ||||||||
Western Europe | 489 | 10% | 187 | 14% | 467 | 10% | 202 | 14% |
North America | 3,293 | 67% | 855 | 64% | 3,045 | 64% | 885 | 62% |
Asia | 1,111 | 23% | 287 | 22% | 1,211 | 26% | 335 | 24% |
| Total Sofina Private | 4,893 | 100% | 1,329 | 100% | 4,723 | 100% | 1,422 | 100% |
| Funds | ||||||||
| TOTAL SOFINA DIRECT AND SOFINA PRIVATE FUNDS | ||||||||
Western Europe | 4,055 | 39% | 190 | 14% | 3,676 | 37% | 205 | 14% |
North America | 3,897 | 37% | 857 | 64% | 3,735 | 37% | 887 | 62% |
Asia | 2,557 | 24% | 288 | 22% | 2,633 | 26% | 336 | 24% |
Other | 0 | 0% | 0 | 0% | 10 | 0% | 0 | 0% |
TOTAL OF THE PORTFOLIO 3 | 10,509 | 100% | 1,335 | 100% | 10,054 | 100% | 1,428 | 100% |
| IN MILLION EUR | ||||
31/12/2025 | 31/12/2024 | |||
SECTOR | PORTFOLIO FAIR VALUE | PORTFOLIO FAIR VALUE | ||
Consumer and retail | 1,470 | 26% | 1,431 | 27% |
Digital transformation | 1,989 | 35% | 1,623 | 30% |
Education | 757 | 14% | 590 | 11% |
Healthcare and life sciences | 689 | 12% | 708 | 13% |
Sustainable supply chains | 261 | 5% | 346 | 7% |
Other | 450 | 8% | 633 | 12% |
Total | 5,616 | 100% | 5,331 | 100% |
| IN MILLION EUR | ||||||||
31/12/2025 | 31/12/2024 | |||||||
| PORTFOLIO FAIR | RESIDUAL | PORTFOLIO FAIR | RESIDUAL | |||||
| STRATEGY | 4 | |||||||
| VALUE | COMMITMENTS | VALUE | COMMITMENTS | |||||
Venture capital | 3,592 | 74% | 785 | 59% | 3,345 | 71% | 825 | 58% |
Growth equity | 1,094 | 22% | 462 | 35% | 1,106 | 23% | 494 | 35% |
LBO | 200 | 4% | 74 | 6% | 258 | 6% | 95 | 7% |
Other | 7 | 0% | 8 | 0% | 14 | 0% | 8 | 0% |
Total 5 | 4,893 | 100% | 1,329 | 100% | 4,723 | 100% | 1,422 | 100% |
| IN MILLION EUR | ||||||||
31/12/2025 | 31/12/2024 | |||||||
| PORTFOLIO FAIR | RESIDUAL | PORTFOLIO FAIR | RESIDUAL | |||||
| VIN TAG E | 1 | |||||||
| VALUE | COMMITMENTS | VALUE | COMMITMENTS | |||||
| Sofina Direct | ||||||||
0-3 | 1,803 | 32% | 0 | 0% | 1,602 | 30% | 0 | 0% |
4-7 | 2,307 | 41% | 3 | 50% | 2,097 | 39% | 3 | 50% |
8-10 | 1,257 | 22% | 3 | 50% | 1,229 | 23% | 3 | 50% |
>10 | 249 | 5% | 0 | 0% | 403 | 8% | 0 | 0% |
Total Sofina Direct | 5,616 | 100% | 6 | 100% | 5,331 | 100% | 6 | 100% |
| Sofina Private Funds | ||||||||
0-3 | 1,326 | 27% | 1,079 | 81% | 1,295 | 27% | 1,204 | 84% |
4-7 | 2,178 | 44% | 185 | 14% | 2,008 | 43% | 151 | 11% |
8-10 | 1,005 | 21% | 39 | 3% | 916 | 19% | 36 | 3% |
>10 | 384 | 8% | 26 | 2% | 504 | 11% | 31 | 2% |
Total Sofina Private Funds | 4,893 | 100% | 1,329 | 100% | 4,723 | 100% | 1,422 | 100% |
| TOTAL SOFINA DIRECT AND SOFINA PRIVATE FUNDS | ||||||||
0-3 | 3,129 | 30% | 1,079 | 81% | 2,897 | 29% | 1,204 | 84% |
4-7 | 4,485 | 43% | 188 | 14% | 4,105 | 41% | 154 | 11% |
8-10 | 2,262 | 21% | 42 | 3% | 2,145 | 21% | 39 | 3% |
>10 | 633 | 6% | 26 | 2% | 907 | 9% | 31 | 2% |
TOTAL OF THE PORTFOLIO 2 | 10,509 | 100% | 1,335 | 100% | 10,054 | 100% | 1,428 | 100% |
| IN THOUSAND EUR | ||
31/12/2025 | 31/12/2024 | |
| Investments | ||
Net value at the beginning of the year | 9,778,585 | 8,548,378 |
Acquisitions during the year | 494,511 | 1,695,170 |
Disposals during the year | -289,312 | -616,927 |
Changes in unrealised gains in profit and loss | 303,423 | 434,329 |
Changes in unrealised losses in profit and loss | -242,110 | -282,365 |
Net value at the end of the year = 1 | 10,045,097 | 9,778,585 |
| Receivables | ||
Net value at the beginning of the year | 61,851 | 62,066 |
Acquisitions during the year | 75 | 71 |
Disposals during the year | 0 | -4,984 |
Changes in unrealised gains in profit and loss | 2,956 | 4,723 |
Changes in unrealised losses in profit and loss | 0 | 0 |
Changes in accrued interest not yet due | 2 | -25 |
Net value at the end of the year = 2 | 64,884 | 61,851 |
Net value = 1 + 2 | 10,109,981 | 9,840,436 |
| IN THOUSAND EUR | |||||||||
BOOK VALUE | FAIR VALUE | BOOK VALUE | FAIR VALUE | ||||||
| IFRS 9 CLASSIFICATION | TOTAL A S AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL A S AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | |
| 31/12/2025 | 31/12/2024 | ||||||||
Investment portfolio | 10,109,981 | 202,068 | 0 | 9,907,913 | 9,840,436 | 349,851 | 0 | 9,490,585 | |
Investments | Fair value through profit and loss | 10,045,097 | 202,068 | 0 | 9,843,029 | 9,778,585 | 349,851 | 0 | 9,428,734 |
Receivables | Designated at fair value through profit and loss | 64,884 | 0 | 0 | 64,884 | 61,851 | 0 | 0 | 61,851 |
Receivables from subsidiaries 1 | Designated at fair value through profit and loss | 434,247 | 0 | 434,247 | 0 | 420,957 | 0 | 420,957 | 0 |
| Deposits and other current | 1,408,038 | 0 | 1,408,038 | 0 | 530,469 | 0 | 530,469 | 0 | |
| financial assets | |||||||||
Deposits | Designated at fair value through profit and loss | 0 | 0 | 0 | 0 | 75,000 | 0 | 75,000 | 0 |
Current financial investments | Fair value through profit and loss | 1,398,672 | 0 | 1,398,672 | 0 | 451,925 | 0 | 451,925 | 0 |
Other receivables | Designated at fair value through profit and loss | 9,366 | 0 | 9,366 | 0 | 3,544 | 0 | 3,544 | 0 |
Cash and cash equivalents | Designated at fair value through profit and loss | 205,377 | 0 | 205,377 | 0 | 357,381 | 0 | 357,381 | 0 |
Non-current financial liabilities | At amortised cost | 1,293,438 | 0 | 1,258,271 | 0 | 697,074 | 0 | 634,375 | 0 |
Current financial liabilities | At amortised cost | 5,271 | 0 | 5,271 | 0 | 2,268 | 0 | 2,268 | 0 |
Other current receivables | At amortised cost | 1,540 | 0 | 1,540 | 0 | 98 | 0 | 98 | 0 |
Payables to subsidiaries 1 | Designated at fair value through profit and loss | 6,105 | 0 | 6,105 | 0 | 138,535 | 0 | 138,535 | 0 |
Trade and other current payables | At amortised cost | 18,793 | 0 | 18,793 | 0 | 15,273 | 0 | 15,273 | 0 |
| IN THOUSAND EUR | ||
INVESTMENT PORTFOLIO | 31/12/2025 | 31/12/2024 |
Net value at the beginning of the period | 9,490,585 | 8,228,868 |
Acquisitions during the year | 494,585 | 1,623,915 |
Disposals during the year | -135,564 | -547,501 |
Changes in unrealised gains in profit and loss | 296,759 | 430,738 |
Changes in unrealised losses in profit and loss | -238,454 | -245,411 |
Changes in accrued interest not yet due | 2 | -24 |
Transfer to level 3 | 0 | 0 |
Transfer from level 3 | 0 | 0 |
Net value at the end of the period | 9,907,913 | 9,490,585 |
| IN THOUSAND EUR | ||
31/12/2025 | 31/12/2024 | |
Deposits 1 | 0 | 75,000 |
Current financial investments | 1,398,672 | 451,925 |
Other receivables | 9,366 | 3,544 |
Deposits and other current financial assets | 1,408,038 | 530,469 |
| IN THOUSAND EUR | ||
31/12/2025 | 31/12/2024 | |
Bank and cash | 18,376 | 44,238 |
Short-term investments and deposits | 187,001 | 313,143 |
Cash and cash equivalents | 205,377 | 357,381 |
| IN THOUSAND EUR | ||||
SHARE CAPITAL | TR EASURY SHARES | |||
| NUMBER OF | AMOUNT OF | NUMBER OF | AMOUNT OF | |
| SHARES | CAPITAL | SHARES | CAPITAL HELD | |
Balances as at 31/12/2023 | 34,250,000 | 79,735 | 1,052,928 | 2,451 |
Changes during the year | 0 | 0 | 143,245 | 334 |
Balances as at 31/12/2024 | 34,250,000 | 79,735 | 1,196,173 | 2,785 |
Changes during the year | 2,446,428 | 5,695 | 39,130 | 91 |
Balances as at 31/12/2025 | 36,696,428 | 85,430 | 1,235,303 | 2,876 |
| IN THOUSAND EUR | ||
31/12/2025 | 31/12/2024 | |
| Amounts recognised in the balance sheet | ||
“Defined benefit" plan 1 | ||
Present value of the pension obligations | 6,462 | 6,678 |
Amount not recognised as asset | 0 | 0 |
Fair value of the assets | -6,005 | -6,145 |
Net present value of the pension obligations | 457 | 533 |
| “Defined contributions" plan | ||
Present value of the pension obligations | 4,611 | 4,348 |
Amount not recognised as asset | 0 | 0 |
Fair value of the assets | -4,611 | -4,270 |
Net present value of the pension obligations | 0 | 78 |
| “Cash balance" plan | ||
Present value of the pension obligations | 11,288 | 9,683 |
Amount not recognised as asset | 1,899 | 1,911 |
Fair value of the assets | -13,187 | -11,594 |
Net present value of the pension obligations | 0 | 0 |
| Total of the plans | ||
Present value of the pension obligations | 22,361 | 20,709 |
Amount not recognised as asset | 1,899 | 1,911 |
Fair value of the assets | -23,803 | -22,009 |
Net present value of the pension obligations | 457 | 611 |
| Fair value of the assets | ||
Heritage collective investment fund | 14,599 | 12,961 |
Assets managed by the insurer | 9,204 | 9,048 |
Fair value of the assets | 23,803 | 22,009 |
| Movements of the liabilities during the year | ||
Net liabilities at the beginning of the year | 611 | 675 |
Amount recognised in equity | -528 | 683 |
Net income or expense recognised in the income statement | 2,122 | 1,420 |
Contributions paid | -1,748 | -2,167 |
Amount recognised at the end of the year | 457 | 611 |
| Pension cost recognised in the income statement | ||
Current service cost | -2,110 | -1,415 |
Net interest on pension obligations | 5 | 4 |
Interest income | 0 | 0 |
Administration costs | -17 | -9 |
Reversal of past service costs | 0 | 0 |
Recognised actuarial gains (-) / losses (+) | 0 | 0 |
Net expense | -2,122 | -1,420 |
| IN THOUSAND EUR | |||
31/12/2025 | 31/12/2024 | ||
| Main actuarial assumptions at the end of the year | |||
Discount rate 1 | |||
| “Defined benefit" plans | |||
- Old plan | 3.40% | 3.15% | |
- New plan | 3.90% | 3.45% | |
| “Defined contributions" plans | |||
- Old plan | 3.36% | 3.15% | |
- New plan | 3.60% | 3.25% | |
“Cash balance" plan | 3.95% | 3.45% | |
Salary increase rate | 5.00% | 5.00% | |
Inflation rate | 2.00% | 2.00% | |
Mortality table | MR-5/FR-5 | MR-5/FR-5 | |
| Change of the present value of pension benefits | |||
Present value of benefits at the beginning of the year | 20,709 | 21,862 | |
Service cost (employer) | 2,110 | 1,414 | |
Service cost (employee) | 82 | 104 | |
Interest cost | 657 | 898 | |
Benefits paid during the year | -963 | -3,040 | |
Taxes on contributions paid | -208 | -258 | |
Actuarial gain (-) / loss (+) for the year 2 | -26 | -271 | |
Past services cost (+) and reversal (-) | 0 | 0 | |
Present value of promised benefits at the end of the year | 22,361 | 20,709 | |
| Change in fair value of the assets in the plans | |||
Fair value of the assets in the plans | at the beginning of year | 22,009 | 21,368 |
Benefits paid during the year | -963 | -3,040 | |
Contributions received during the year (employer) | 1,748 | 2,167 | |
Contributions received during the year (employee) | 82 | 103 | |
Interest income | 728 | 912 | |
Taxes on contributions paid | -208 | -258 | |
Administration costs | -17 | -9 | |
Return in excess of interest income | 440 | 883 | |
Actuarial gain (+) / loss (-) related to experience adjustments | -16 | -117 | |
Present value of the assets in the plans at the end of the year | 23,803 | 22,009 |
Personnel costs | 40,529 | 35,908 |
| Average number of full-time equivalent employees, incl. the | ||
| CEO | ||
Employees | 19 | 18 |
Management staff | 28 | 27 |
47 | 45 |
| IN THOUSAND EUR | ||
31/12/2025 | 31/12/2024 | |
Bonds issued | 1,293,438 | 697,074 |
Non-current financial liabilities | 1,293,438 | 697,074 |
Bank loans | 0 | 0 |
Current financial liabilities 3 | 5,271 | 2,268 |
Current financial liabilities | 5,271 | 2,268 |
| IN THOUSAND EUR | |||||||
| ISSUE DATE | MATURITY | INTEREST | RATING | NOMINAL | LISTED / | 31/12/2025 | 31/12/2024 |
| DAT E | RATE | AMOUNT | UNLISTED | ||||
23/09/2021 | 23/09/2028 | 1.000% | N /A | 700,000 | Listed | 697,857 | 697,074 |
13/11/2025 1 | 13/11/2033 | 3.707% | A- | 600,000 | Listed | 595,581 | 0 |
1,300,000 | 1,293,438 | 697,074 |
| IN THOUSAND EUR | |||
31/12/2025 | 31/12/2024 | ||
Trade payables | 3,365 | 2,768 | |
Wage and social security payables | 13,293 | 10, | 662 |
Other miscellaneous liabilities | 449 | 593 | |
Dividends relating to previous years | 863 | 862 | |
Miscellaneous taxes | 823 | 388 | |
Trade and other current payables | 18,793 | 15,273 |
| IN THOUSAND EUR | ||
31/12/2025 | 31/12/2024 | |
Receivables from subsidiaries 1 | 434,247 | 420,957 |
Debts to subsidiaries 2 | -6,104 | -138,535 |
Receivables from and debts to subsidiaries | 428,143 | 282,422 |
| IN THOUSAND EUR | ||
2025 | 2024 | |
| Dividends received from non-consolidated related | 80,770 | 1,013,276 |
| companies | ||
Dividends received from associated companies | 7,500 | 5,614 |
Dividends received from other companies | 14,310 | 13,156 |
Dividends 3 | 102,580 | 1,032,046 |
| IN THOUSAND EUR | ||
2025 | 2024 | |
Interest on non-current assets | 764 | 796 |
Interest on receivables from subsidiaries 4 | 11,289 | 11,228 |
Interest on current assets | 5,891 | 10,828 |
Interest on debts to subsidiaries | -270 | -841 |
Interest to banks | 0 | -169 |
Interest on other liabilities 5 | -10,784 | -7,785 |
Interest income and expenses | 6,890 | 14,057 |
| IN THOUSAND EUR | ||
2025 | 2024 | |
| Investments | ||
Results realised upon disposals | -13,782 | 198,386 |
Capital gains | 15,803 | 240,454 |
Capital losses | -29,585 | -42,068 |
Unrealised results | 61,314 | 151,965 |
Capital gains | 303,423 | 434,329 |
Capital losses | -242,109 | -282,364 |
Total investments | 47,53 2 | 350,351 |
| Receivables | ||
Results realised upon disposals | 0 | 1,215 |
Capital gains | 0 | 1,215 |
Capital losses | 0 | 0 |
Unrealised results | 2,956 | 4,724 |
Capital gains | 2,956 | 4,724 |
Capital losses | 0 | 0 |
Total receivables | 2,956 | 5,939 |
Net result of the investment portfolio | 50,488 | 356,290 |
| IN THOUSAND EUR | ||
2025 | 2024 | |
Foreign exchange results | -773 | -243 |
Results on other current assets | 19,715 | 18,743 |
Other financial results | 18,942 | 18,500 |
| IN THOUSAND EUR | ||
2025 | 2024 | |
Other financial expenses | -3,356 | -3,588 |
Services and other goods | -19,407 | -20,497 |
Remuneration, social security charges and pensions | -40,529 | -35,908 |
Miscellaneous | -6,243 | -3,526 |
Other expenses | -69,535 | -63,519 |
| IN THOUSAND EUR | |||
INCOME TAXES | 2025 | 2024 | |
Current tax expense (+) / income (-) | 6 | 7 | |
Deferred tax expense (+) / income (-) | 0 | 0 | |
6 | 7 | ||
| Reconciliation between current tax expense (+) / income | |||
| (-) and accounting profit | |||
Accounting profit before taxes | 113,006 | 1,359,512 | |
Taxes calculated at 25% | 28,252 | 339,878 | |
Impact of different tax rates used in other countries | 0 | 0 | |
| Impact of tax exemption of net unrealised capital gains | |||
and investments under Investment Entity status | non-deductibility of net unrealised capital losses on | 1,727 | 18,655 |
Impact of tax exemption of capital gains and reversals of impairments and non-deductibility of capital losses and impairments on investments | -5,215 | -101,040 | |
Impact of the exemption of dividends received | -25,319 | -257,795 | |
Impact of tax adjustments relating to prior years | 0 | 0 | |
Other tax adjustments (disallowed expenses) | 561 | 309 | |
Deferred tax expense (+) / income (-) | 0 | 0 | |
Income tax expense (+) / income (-) | 6 | 7 |
| IN THOUSAND EUR | ||
OTHER TAXES | 2025 | 2024 |
Various taxes related to tangible assets | 242 | 168 |
Non-deductible VAT | 3,470 | 2,587 |
Annual tax on securities accounts | 421 | 90 |
Tax on stock exchange transactions | 22 | 22 |
Other taxes | 52 | 50 |
| IN THOUSAND EUR | |||||
31/12/2025 | 31/12/2024 | ||||
| FOREIGN | EUR | FOREIGN | EUR | ||
| CURRENCY | CURRENCY | ||||
EUR | 75,376 | 70,443 | |||
| Investment portfolio, uncalled | CAD | 41 | 25 | 93 | 62 |
committed amounts 1 | USD | 1,452,707 | 1,236,346 | 1,381,084 | 1,329,371 |
GBP | 12,310 | 14,108 | 23,291 | 28,089 | |
CNY | 70,000 | 8,509 | 0 | 0 | |
1,334,364 | 1,427,965 | ||||
Obtained credit lines | 1,375,000 | 1,185,000 | |||
Used amount | 0 | 0 | |||
Unused amount | 1,375,000 | 1,185,000 | |||
Credit lines granted to the investment subsidiaries | 875,000 | 875,000 | |||
Used amount | 391,062 | 218,410 | |||
Unused amount | 483,938 | 656,590 | |||
| IN THOUSAND EUR | ||
ASSETS AND LIABILITIES | 31/12/2025 | 31/12/2024 |
| Long-term receivables from non-consolidated related | 0 | 0 |
| companies | ||
| Short-term receivables from non-consolidated related | 434,247 | 420,957 |
| companies | ||
Payables to non-consolidated related companies | -6,105 | -138,535 |
RESULTS FROM RELATED PARTY TRANSACTIONS | 2025 | 2024 |
Dividends received from non-consolidated related companies | 80,770 | 1,013,276 |
Dividends received from associated companies | 7,500 | 5,614 |
Interest received from non-consolidated related companies | 11,289 | 11,228 |
Interest paid to non-consolidated related companies | -270 | -841 |
Services provided to non-consolidated related companies | 3,289 | 1,827 |
Services received from non-consolidated related companies | -1,447 | -1,268 |
Compensation of key executives 1 | ||
Gross fixed compensation | 2,241 | 2,585 |
Gross variable compensation | 4,285 | 3,269 |
Director’s fees | 2,539 | 2,263 |
Group insurance, hospitalisation and healthcare | 925 | 517 |
Share-based payment expenses | 5,340 | 4,296 |
Data related to significant off-market transactions between related parties | Nihil | Nihil |
| NUMBER OF | % OWNERSHIP | |
| SHARES | ||
Union Financière Boël SA | 8,225,068 | 22.41% |
Société de Participations Industrielles SA | 9,092,485 | 24.78% |
Mobilière et Immobilière du Centre SA | 2,717,108 | 7.40% |
Sub-total of the reference Shareholder | 20,034,661 | 54.60% |
Sofina SA (treasury shares) | 1,149,306 | 3.13% |
Tot a l | 21,183,967 | 57.73% |
| IN THOUSAND EUR | ||
2025 | 2024 | |
Audit services performed by the Auditors | 119 | 115 |
Other audit services performed by the Auditors | 173 | 16 |
Other non-audit services performed by the Auditors’ network | 0 | 0 |
Audit services performed by the Auditors’ network | 760 | 412 |
Tax advisory services | 0 | 0 |
OPTIONS GRANTED | NUMBER | WEIGHTED AVERAGE |
| EXERCISE PRICE (IN EUR) | ||
Exercisable as at 31/12/2024 | 391,500 | 196.06 |
Outstanding as at 01/01/2025 | 990,341 | 236.50 |
Granted 2 during the year | 190,605 | 219.61 |
Exercised during the year | -36,705 | 158.15 |
Renounced during the year | 0 | 0.00 |
Expired during the year | -10,500 | 342.40 |
Outstanding as at 31/12/2025 | 1,133,741 | 222.15 |
Exercisable as at 31/12/2025 | 507,845 | 254.35 |
RANGE OF EXERCISE PRICE OF THE OPTIONS GRANTED | NUMBER | WEIGHTED AVERAGE | |
| EXERCISE PRICE (IN EUR) | |||
101 | EUR to 150 EUR | 44,550 | 127.38 |
151 | EUR to 200 EUR | 384,236 | 189.92 |
200 | EUR to 250 EUR | 515,905 | 219.84 |
350 | EUR to 400 EUR | 189,050 | 383.21 |
Options outstanding as at 31/12/2025 | 1,133,741 |
| UNDERLYING | RISK-FREE | EXPECTED | TIME TO | ||
| YEAR | SHARE PRICE | DIVIDEND YIELD | INTEREST RATE | VOLATILITY | MATURITY |
| (IN EUR) | (IN YEARS) | ||||
2025 | 219.61 | 1.44% | 2.83% | 27.63% | 6.6 |
CORPORATE RIGHTS HELD | CORPORATE RIGHTS HELD | |||||
NAME AND HEADQUARTERS | LINK | NUMBER OF SHARES | % OWNERSHIP AS AT | NUMBER OF SHARES | % OWNERSHIP AS AT | |
| 31/12/2025 | 31/12/2024 | |||||
| A. INVESTMENT SUBSIDIARIES - AT FAIR VALUE | ||||||
| Global Education Holding SA | Indirect | 277,262 | 82.01 | 277,262 | 82.01 | |
| 12, rue Léon Laval - LU-3372 Leudelange | ||||||
| Sofina Asia Private Ltd. | Direct | 2,295,000 | 100 | 1,995,000 | 100 | |
108 | Amoy Street # 03-01 - SG-069928 Singapore | |||||
| Sofina Capital SA | Direct | 5,872,576 | 100 | 5,872,576 | 100 | |
| 12, rue Léon Laval - LU-3372 Leudelange | ||||||
| Sofina Global SA SIF | Indirect | 17,500,000 | 100 | 17,500,000 | 100 | |
| 12, rue Léon Laval - LU-3372 Leudelange | ||||||
| Sofina Invest SA | Direct | 30,000 | 100 | 30,000 | 100 | |
| 12, rue Léon Laval - LU-3372 Leudelange | ||||||
| Sofina London Limited | Direct | 4,350,000 | 100 | 50,000 | 100 | |
| 7th Floor, 50 Broadway - London SW1H 0DB - United Kingdom | ||||||
| Sofina Private Equity SA SICAR | Indirect | 5,910,000 | 100 | 5,910,000 | 100 | |
| 12, rue Léon Laval - LU-3372 Leudelange | ||||||
| Sofina US, LLC | Direct | 802,000 | 100 | 802,000 | 100 | |
160 | Federal Street, 9th floor - MA 02110 Boston - USA | |||||
| Sofina Ventures SA | ||||||
| 29, rue de l’Industrie - 1040 Brussels - Belgium | Direct | 11,709 | 100 | 11,709 | 100 | |
| Company number 0423 386 786 | ||||||
| B. ASSOCIATED COMPANIES - AT FAIR VALUE | ||||||
| Cambridge Associates | Indirect | 24,242 | 23.67 | 24,242 | 23.89 | |
125 | High Street - MA 02110 Boston - USA | |||||
| Dott HoldCo | Indirect | 17,371,386 | 24.98 | 10,143,368 | 24.98 | |
| Diemenstraat 292 - 1013 CR Amsterdam - Netherlands | ||||||
| Drylock Technologies | ||||||
| Spinnerijstraat 12- 9240 Zele - Belgium | Direct | 169,782,750 | 25.00 | 169,782,750 | 25.00 | |
| Company number 0479 766 057 | ||||||
| Green E Origin (Green Energy Origin) | Indirect | 587,008 | 31.64 | 400,737 | 29.44 | |
| 4, rue du Fort Wallis - LU-2714 Luxembourg | ||||||
| MXP Prime Platform (SellerX) | Indirect | 1,284,209 | 26.75 | 1,284,209 | 26.09 | |
| Jägerstraße 41 - 10117 Berlin - Germany | ||||||
| Nuxe International | Indirect | 193,261,167 | 49.00 | 193,261,167 | 49.00 | |
| 127, rue d’Aguesseau - 92100 Boulogne-Billancourt - France |
31/12/2025 | 31/12/2024 | |
Closing rate | 1 EUR = | 1 EUR = |
USD | 1.1750 | 1.0389 |
GBP | 0.8726 | 0.8292 |
CHF | 0.9314 | 0.9412 |
SGD | 1.5105 | 1.4164 |
CAD | 1.6088 | 1.4948 |
INR | 105.5965 | 88.9335 |
CNY | 8.2262 | 7.5833 |
DKK | 7.4689 | 7.4578 |