Interim / Quarterly Report • Aug 29, 2025
Interim / Quarterly Report
Open in ViewerOpens in native device viewer

We accelerate energy transition .

People Planet Profit

Reference is made to the sustainability statements and the section Definition and Explanation of use of non-IFRS financial measures of the 2024 annual report for further details

Table of contents Operational Highlights
Financial statements Other information 4
| TABLE OF CONTENTS |
||
|---|---|---|
| HIGHLIGHTS First half year 2025 |
KEY FIGURES first half years |
MESSAGE FROM OUR CEO |
| page 3 |
2021-2025 page 6 |
page 10 |

page 15
| Financial statements | 15 |
|---|---|
| Consolidated financial statements | 16 |
| Notes to the consolidated | 22 |
| financial statements | |
| Other information | 29 |
| Reconciliation of non-IFRS | 32 |
| financial measures |
## 10
Sif Holding at a glance Message from our CEO
Other information 6
in € 1,000
| 2025 | 2024 | 2023 | 2022 | 2021 Reference* |
|
|---|---|---|---|---|---|
| Revenue | 258,214 | 230,980 | 218,111 | 191,294 | 249,273 |
| Contribution | 80,464 | 78,643 | 71,393 | 63,479 | 57,676 (a) |
| Contribution/ton | 941 | 704 | 676 | 612 | 614 (a) |
| Contribution/month | 12,544 | 10,090 | 10,591 | 9,078 | 9,005 (a) |
| EBITDA | 2,022 | 22,281 | 18,805 | 19,136 | 20,233 (b) |
| Adjusted EBITDA | 12,945 | 26,060 | 21,425 | 21,127 | 20,233 (b) |
| Profit attributable to the shareholders | (25,934) | 7,438 | 5,017 | 4,580 | 7,034 |
| Net cash from operating activities | (3,310) | 1,461 | 43,923 | (1,027) | 70,677 |
| Net cash from investing activities | (18,276) | (80,741) | (75,818) | (5,869) | (5,355) |
| Net increase/(decrease) in cash and cash equivalents | (31,298) | (44,191) | 13,726 | (15,632) | 59,065 |
| Depreciation and amortisation | (29,085) | (10,520) | (11,663) | (11,663) | (9,822) |
| Net debt ** | 167,551 | 124,245 | 427 | 17,566 | 32,482 (d) |
| Net debt (ex IFRS 16) ** | (2,061) | (33,434) | (111,463) | (89,832) | (73,201) (d) |
| Net working capital ** | (180,766) | (178,450) | (133,123) | (81,484) | (65,840) (c) |
* Reference is made to section 'Definition and Explanation of use of non-IFRS financial measures' and 'Reconciliation of non-IFRS financial measures' in the Other Information section for the definition and explanation of use, reconciliation and restatements (if applicable)
** Comparative figures are per 31 December of the respective years
Financial statements Other information 7
| 2025 | 2024 | 2023 | 2022 | Reference* 2021 |
|
|---|---|---|---|---|---|
| In Kton | |||||
| Production | 80 | 86 | 94 | 89 | 88 |
| Per share x € | |||||
| Earnings | (0.91) | 0.21 | 0.32 | 0.28 | 0.45 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 |
| Number of shares issued (in 1,000) | 29,889 | 29,889 | 29,889 | 25,501 | 25,501 |
| Covenant ratios | |||||
| Solvency ** | 35.1 | 37.8 | 43.8 | 41.0 | 47.7 (d) |
| Leverage ** | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 (e) |
| Non-financial KPI's | |||||
| LTIF per mln exposure hours ** | 4.88 | 0.79 | 8.28 | 6.50 | 4.98 |
| Sickness leave % ** | 7.90 | 7.75 | 6.86 | 7.89 | 5.10 |
| Gross CO2e footprint in tons (market-based scope 2) | 5,041 | 5,736 | 3,398 | 9,623 | 9,249 |
| Net CO2e footprint in tons (market-based scope 2) | 4,493 | 5,102 | 1,927 | 6,699 | 7,832 |
| Participation in projects that will result in renewable energy capacity (in MW) | 529 | 773 | 1,344 | 803 | 576 |
* Reference is made to section 'Definition and Explanation of use of non-IFRS financial measures' and 'Reconciliation of non-IFRS financial measures' in the Other Information section for the definition and explanation of use, reconciliation and restatements (if applicable)
** Comparative figures are per 31 December of the respective years
(in MW)
Contribution (in € mln)
Financial statements Other information 8





63.5
57.7

HY2025 YE2024 YE2023 YE2022 YE2021


Contribution per ton (in € per ton)

20.2
Financial statements Other information 9



(in €) -0.91 0.21 0.32 0.28 0.45 HY2025 HY2024 HY2023 HY2022 HY2021 -1.20 -0.90 -0.60 -0.30 0.00 0.30 0.60
Earnings per share

Net working capital

Message from our CEO
Other information 10

Fred van Beers, CEO of Sif: "After the successful completion of the construction and infrastructure works related to the expansion of our manufacturing facilities at Maasvlakte 2 Rotterdam in 2024, despite being behind our initial ramp-up planning, foundations for the launching project were delivered within the specifications to Empire Offshore Wind to meet the installation window of their project in the United States. The factory in Roermond showed steady efficiency in producing transition pieces and top sections for Empire Wind 1, Ecowende and Baltyk.
The original business plan factored in that there would be a steep ramp-up in the new Maasvlakte 2 facility during the first half year of 2025 to reach the anticipated production levels from the third quarter onwards. However, during this period we have learnt that the training of our new workforce, as well as the further stabilisation of equipment and implementing improved working procedures for the new manufacturing facilities require significantly more time than initially anticipated.
Following a thorough review of our production and equipment challenges, and in line with our committed focus to safety, quality and then output, we have concluded that the time required to ramp up production will continue into the first half year of 2026. This results in lower output in 2025 than originally anticipated, and a delay of 6 - 9 months compared to the original business case.
This delay in reaching the anticipated production levels is a clear set back but given the proof of realised deliveries and initiated actions, we remain confident that the new manufacturing facilities will have the capability to produce the number of monopiles that we originally envisaged. Production has commenced on HKW VI for Ecowende, and in parallel we are running a significant equipment and process modification and stabilisation program with external support from specialists and our key equipment suppliers. This will ensure a more stable rampup of production into the first half of 2026. We are strengthening the operations organisation with a new COO, with the present COO focusing on the technical completion of the ramp up plan, and new dedicated roles to support the stabilisation and further ramp-up of the Maasvlakte 2 facilities.
We remain confident in the medium to long term outlook for the offshore wind market but expect a further offshore wind project development slowdown short term mainly due to non-market conform tender criteria, grid congestion and prices for electricity. Various governments have altered their ambitions for offshore wind to a more realistic level, and, although late, realise that they must adjust tender procedures and qualifications to match market conditions and preferences. The industry has strongly advised governmental bodies multiple times in the past to match tender criteria with today's economic reality as part of a total energy system approach (windfarms, strengthen the grid and market conform electricity prices). We are pleased by the changed attitude and sense of reality since the need for energy transition and energy independence in the EU remains unchanged. We see this new reality reflected in tender activity for
Financial statements Other information 11
projects from mid-2028 onwards. Our confidence in the medium to long term outlook for the offshore wind market is further underpinned by a 200 Kton addition to our orderbook for 2027 and part of 2028. This project, that had a preferred status, has now reached the phase of exclusive negotiations.
Rather than focusing on the alternative of short-term EBITDA maximisation, our focus now is achieving robust and stable operations, and taking the time needed to implement the right industrialisation measures. As a result, we are adjusting our 2025 adjusted EBITDA guidance to EUR 45m. Based on the progress made, the stabilization plan and modifications ongoing in our Maasvlakte 2 facilities, we reiterate the mid-term annualized adjusted EBITDA run rate target of at least EUR 160m. This remains the goal for 2026. Achieving the required output to underpin the adjusted EBITDA run rate is expected to shift into the first half of 2026. Therefore, the provisional minimum adjusted EBITDA guidance for 2026 is set at EUR 135m. Based on the actual progress of the actions being undertaken and the output during the second half of 2025, we will provide further guidance towards the end of the year."
Fred van Beers CEO and Chair of the Executive Board Sif Holding N.V.

picture: load-out of monopiles for Empire Wind 1
On a 12-months rolling basis LTIF, our indicator for safety performance, increased to 4.88 compared to 3.29 for the same period at last year's interim reporting. We were faced with safety set-backs in Q2, and we took specific actions that, so far, have resulted in a positive trend with no lost time injuries since May. In the first half of 2025, deliveries by the Roermond plant of sections and transition pieces for Empire Wind 1, Baltyk 2&3 and Ecowende were on or ahead of schedule. Deliveries by the new manufacturing facilities on our launching order for Empire Wind were behind our initial ramp-up planning but still within the installation window of our client. At the end of June 2025, some 70% of Empire Wind 1 had been completed. The total production for the first half of the year was 80 kilo tonnes (44 monopiles and 34 transition pieces) compared to 86 kilo tonnes in the first half of 2024 when we delivered 53 monopiles and 64 transition pieces. The difference illustrates the increase in sizes: the monopiles for Dogger bank in 2024 weighed 1,000 tonnes each, Empire Wind 1 Monopiles varied between 1,400 and 1,850 tonnes each with diameters up to 9,7 meters. None of the monopiles delivered in 2025 could have been produced in our previous production setup.
Other information 12
Progress on the ramp-up of the new plant
The slower than anticipated ramp-up of the Maasvlakte 2 facilities relates to 3 key factors:
Equipment performance stability:
All installed equipment has performed in accordance with design and performance specifications but has faced mechanical and software start-up breakdowns, and we have endured set-backs in the recent weeks for which modifications and upgrades have been implemented or need to be implemented. These programs are being performed in close cooperation with our key EU based equipment suppliers to assure long-term service and upgrade support. Consequently, we decided not to push for short term output and sacrifice on the equipment but to focus on ensuring equipment stability first before ramping up volumes. This stabilisation phase will continue until the end of 2025.
The new factory has been designed to deliver exceptional tight quality and dimensional tolerances; all new to this industry. In time this will give our clients design options that are currently not possible with more traditional manufacturing processes. Learning how to work in this manner and to maintain design process criteria is a sensitive and time consuming process that requires skill but most of all experience. Developing this process experience has resulted in reduced output, and we have taken measures to improve the training and learning process, which has started to pay off and will be fully beneficial from the start of 2026.
Training and machine learning alone does not ensure that a 200 plus team of new employees working in a 3-shift system gains the experience of dealing with all variables in their working environment. After the start-up in Q1 of this year, we initiated production stops and other measures in Q2 to eliminate safety-, qualityand alignment issues, and to assist employees in achieving next steps in their experience curves during Q3 2025.
In line with these operational challenges and the growth of the company, a new Chief Operating Officer (COO) will be appointed. Until the new COO is appointed, Frank Kevenaar will continue in his role. With a new COO, the present COO focusing on the technical completion of the ramp up plan, and a newly hired dedicated Maasvlakte 2 business unit Director in place, senior operations management will be significantly strengthened and continuity safeguarded.
Revenues in the first half of 2025 were €258 million resulting in a contribution margin of €80 million compared to €79 million for the first half of 2024. Of total revenues, approximately 10% came from Offshore Steel Structures (OSS) and 2% from other activities. The ramp-up required higher non-recurring direct personnel expenses and higher non-recurring production and general manufacturing expenses, together accounting for the majority of the almost €11 million adjustments to EBITDA. This resulted in lower adjusted EBITDA of €13 million for the first half of 2025 compared to €26 million in the first half of 2024. The expenses relating to production and general manufacturing and indirect and general expenses were €5 million higher in the second quarter and relate to equipment repairs and maintenance, support materials and higher personnel and consultancy expenses in Q2, illustrating the extra efforts needed to achieve a similar output. The contribution per production month of €941 per ton (€704 in first half of 2024) is at a healthy level and in line with the payback assumptions presented at the time of our Final Investment Decision for the expansion of the Maasvlakte 2 plant.
The Company has a conservative and flexible capital structure. Total assets of €722 million at the end of Q2 2025 were conservatively financed with €213 million equity and €509 million liabilities. There were no repayments on the perpetual bond which was maintained at €21 million. Non-current loans remained at €80 million, current lease liabilities increased by €8 million from end of last year and current contract liabilities by €41 million. Solvency at 30 June 2025 was 35.1% compared to 37.8% at the end of 2024. Bank solvency covenant at 30 June 2025 was 35%. The actual leverage covenant was 0 with bank covenant at 3.5. Sif remained within banking covenants for the first half of 2025 with a solid cashposition and a structurally negative working capital requirement. Financial testing of covenants takes place at every quarter-end and Sif maintains in positive dialogue with its lender consortium. Net working capital was €-181 million at the end of June 2025 compared to €-178 million at the end of 2024. The shift is mainly explained by lower contract assets, higher trade receivables and higher contract liabilities.
The LTIF reported was caused by 7 lost time incidents. All related employees returned to their jobs without physical or mental limitations. Sick leave was 7.9% on a total average population of 823 employees of whom 604 were direct and 219 were indirect, compared to 8.0% in the first half of 2024 and 7.8% for the full year 2024. A second non-financial KPI is our gross carbon footprint (market-based).
Financial statements Other information 13
This ended up at 5,041 mT compared to 5,736 mT in the first half of 2024. Our participation in projects that will result in installed renewable energy capacity was 529 MW in the first half of 2025 compared to 773 MW in the first half of 2024. The difference was a logical consequence of the ramp-up phase the factory was going through in the first half of this year.

Picture: aerial photo of expanded manufacturing site in Rotterdam, Maasvlakte 2
Offshore wind energy supply is of strategic importance to transition to cleaner energy supply and to increase independence from fossil-producing countries. This is confirmed in the EU's Clean Industrial Deal that was published on 26 February 2025 entailing a plan to strengthen Europe's industrial leadership in the global energy transition. The reality of the mid- to longer term offshore wind market today is looking healthy provided grid stability, energy prices, tender pipeline stability, tender conditions and level playing field initiatives initiated by the industry and EU and UK governments materialise quickly. Time to move from good ideas to actions is key in this industry. Denmark and the United Kingdom, with adjusted tender programs in place look best positioned. The Netherlands is readdressing the tender criteria and first indications look promising with the Nederwiek tender later this year as the real first test case. Recently a German tender round of 2.5 GW attracted no bidders, sending the German government back to the drawing board. With an installed base ambition of almost 83 GW by 2030, prospects in Europe for offshore wind remain massive and as such we are convinced that the timing for
our expansion was ideal as we are prepared for the anticipated mid-term growth wave. The 15 MW turbine platform is the standard for the coming years which is in the sweet spot of our present set up when it comes to Monopile foundation sizes, (source Rystadt energy 26 June 2025).
We previously announced a preferred supplier position for all together 200 kton production in 2027 and part of 2028. This has evolved to an exclusive status for one project of close to 200 kton for production mainly in 2027. As a result, our order book increases to 625 kton. Firm contract negotiations on the exclusive deal have started and could take until spring next year before final contract signing. Demand for the period post 2027 looks more promising but depends, amongst others, on the success of tender rounds.
Rather than focusing on the alternative of short-term EBITDA maximisation, our focus now is achieving robust and stable operations, and taking the time needed to implement the right industrialisation measures. As a result, we are adjusting our 2025 adjusted EBITDA guidance to EUR 45m. Based on the progress made, the stabilization plan and modifications ongoing in our Maasvlakte 2 facilities, we reiterate the mid-term annualized adjusted EBITDA run rate target of at least EUR 160m. This remains the goal for 2026. Achieving the required output to underpin the adjusted EBITDA run rate is expected to shift into the first half of 2026. Therefore, the provisional minimum adjusted EBITDA guidance for 2026 is set at EUR 135m. Based on the actual progress of the actions being undertaken and the output during the second half of 2025, we will provide further guidance towards the end of the year.
2025
| 7 November | Trading update Q3 2025 |
|---|---|
| 2026 13 March |
Full year 2025 results and annual report |
| 8 May | Trading update Q1 2026 |
| 8 May | Annual General Meeting of Shareholders |
| 30 July | Interim results 2026 |
| 6 November | Trading update Q3 2026 |
Financial statements Other information 14

Picture: official opening of expanded manufacturing site by Minister Sophie Hermans
This 2025 interim report contains information within the meaning of Article 7(1) of the EU Market Abuse Regulation.
The Executive Board of Sif Holding N.V. hereby declares that, to the best of its knowledge, the unaudited interim condensed financial statements for the period ending 30 June 2025, which have been prepared in accordance with IAS 34 Interim Financial Reporting as endorsed by the EU, give a true and fair view of the assets, liabilities, financial position and profit and loss of Sif Holding N.V.and its consolidated companies included in the consolidation as a whole, and that the report by the Executive Board included in this interim report 2025 gives a fair view of the information required in accordance with Section 25d, subsections 8 and 9 of Book 5 of the Dutch Financial Supervision Act (Wet op het financieel toezicht).
Roermond, 29 August 2025
Fred van Beers (CEO) Boudewijn van Schaïk (CFO) Sif Interim 2025 report Table of contents
Operational Highlights
Message from our CEO
Financial statements Other information 15
Interim condensed consolidated financial statements Notes to the interim condensed consolidated financial statements
Sif Interim 2025 report Table of contents
Financial statements Other information 16
| Consolidated statement of profit or loss | 17 |
|---|---|
| Consolidated statement of financial position | 18 |
| Consolidated statement of changes in equity | 19 |
| Consolidated cash flow statement | 20 |
| Notes to the consolidated financial statements | 22 |
Other information 17
| Amounts in EUR '000 | Notes | 2025 | 2024 | ||
|---|---|---|---|---|---|
| Unaudited | Unaudited | ||||
| Revenue from contracts with customers | 257,444 | 230,201 | |||
| Operating lease income | 770 | 779 | |||
| Total revenue | 4 | 258,214 | 230,980 | ||
| Raw materials | 4 | (127,465) | (125,436) | ||
| Subcontracted work and other external charges | 4 | (38,103) | (14,474) | ||
| Logistic and other project related expenses | 4 | (12,182) | (12,427) | ||
| Direct personnel expenses | (32,984) | (22,840) | |||
| Production and general manufacturing expenses | (12,536) | (8,016) | |||
| Indirect personnel expenses | (19,762) | (15,853) | |||
| Depreciation and amortisation | (29,085) | (10,520) | |||
| Facilities, housing and maintenance | (5,219) | (2,730) | |||
| Selling expenses | (421) | (732) | |||
| General expenses | (7,569) | (6,191) | |||
| Operating profit | (27,112) | 11,761 | |||
| Finance income | 1,041 | 1,622 | |||
| Impairment (losses) / reversals on financial assets | (824) | (246) | |||
| Finance costs | (6,804) | (2,801) | |||
| Finance costs and impairment losses | (6,587) | (1,425) | |||
| Other income | 49 | — | |||
| Share of profit / (loss) of joint ventures | — | — | |||
| Profit before tax | (33,650) | 10,336 | |||
| Income tax expense | 7,916 | (2,654) | |||
| Profit after tax | (25,734) | 7,682 | |||
| Other comprehensive income that may be reclassified to profit or loss in subsequent periods (net of tax): |
|||||
| Net gain (loss) on cash flow hedges | (10) | 79 | |||
| Total comprehensive income | (25,744) | 7,761 | |||
| Attributable to: | |||||
| Profit after tax Non-controlling interests | 200 | 244 | |||
| Profit after tax Equity holders of Sif Holding N.V. | (25,934) | 7,438 | |||
| Total comprehensive income Non-controlling interests | 200 | 244 | |||
| Total comprehensive income Equity holders of Sif Holding N.V. | (25,944) | 7,517 | |||
| Earnings per share | |||||
| Basic/diluted earnings per share (EUR) | (0.91) | 0.21 |
Financial statements Other information 18
| Amounts in EUR '000 | Notes | 30-Jun-2025 | 31-Dec-2024 |
|---|---|---|---|
| Unaudited | Unaudited | ||
| Assets | |||
| Intangible assets | 4,284 | 3,831 | |
| Property, plant and equipment | 5 | 435,702 | 442,148 |
| Right-of-use assets | 134,926 | 119,390 | |
| Investment property | 520 | 520 | |
| Investments in joint ventures | 99 | 99 | |
| Deferred tax assets | 5,523 | — | |
| Other non-current financial assets | 121 | — | |
| Total non-current assets | 581,175 | 565,988 | |
| Inventories | 669 | 400 | |
| Contract assets | 6 | 20,252 | 26,159 |
| Trade receivables | 7 | 26,640 | 26,263 |
| VAT receivable | — | — | |
| Prepayments and other receivables | 9,734 | 5,211 | |
| CIT receivable | 871 | 745 | |
| Cash and cash equivalents | 82,466 | 113,764 | |
| Total current assets | 140,632 | 172,542 |
| Amounts in EUR '000 | Note | 30-Jun-2025 | 31-Dec-2024 |
|---|---|---|---|
| Unaudited | Unaudited | ||
| Equity | |||
| Share capital | 5,978 | 5,978 | |
| Share premium | 49,711 | 49,711 | |
| Other capital reserves | 70,710 | 70,710 | |
| Cash flow hedge reserve | (487) | (477) | |
| Retained earnings | 110,546 | 109,346 | |
| Result for the year | (25,934) | 1,200 | |
| Equity attributable to shareholder | 210,524 | 236,468 | |
| Non-controlling interests | 2,040 | 1,840 | |
| Total equity | 212,564 | 238,308 | |
| Liabilities | |||
| Loans and borrowings - non-current | 80,405 | 80,330 | |
| Lease Liabilities - non-current | 114,449 | 110,107 | |
| Finance liabilities sale and leaseback - non-current | 28,807 | 29,588 | |
| Other non-current financial liabilities | 657 | 643 | |
| Employee benefits - non-current | 1,380 | 1,716 | |
| Deferred tax liabilities | — | 2,657 | |
| Contract liabilities - non-current | 6 | 34,267 | 35,855 |
| Other non-current liabilities | 319 | 319 | |
| Total non-current liabilities | 260,284 | 261,215 | |
| Finance liabilities sale and leaseback - current | 7,437 | 7,403 | |
| Lease Liabilities - current | 18,919 | 10,581 | |
| Trade payables | 43,968 | 81,390 | |
| Contract Liabilities - current | 6 | 159,826 | 119,238 |
| Employee benefits - current | 3,295 | 5,216 | |
| Wage tax and social security | 90 | 2,443 | |
| VAT payable | 730 | 2,967 | |
| CIT payable | — | 113 | |
| Other current liabilities | 14,694 | 9,656 | |
| Total current liabilities | 248,959 | 239,007 | |
| Total liabilities | 509,243 | 500,222 | |
| Total equity and liabilities | 721,807 | 738,530 | |
Other information 19
| Cash flow | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share | Share | Other capital | hedge | Retained | Result for | Non-controlling | |||
| Amounts in EUR '000 | capital | premium | reserves | reserve | earnings | the year | Total | interests | Total equity |
| Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | |
| Balance as at 1 January 2025 | 5,978 | 49,711 | 70,710 | (477) | 109,346 | 1,200 | 236,468 | 1,840 | 238,308 |
| Appropriation of result | — | — | — | — | 1,200 | (1,200) | — | — | — |
| Total comprehensive income | |||||||||
| Result for the year | — | — | — | — | — | (25,934) | (25,934) | 200 | (25,734) |
| Other comprehensive income - Net gain (loss) on cash flow hedges |
— | — | — | (10) | — | — | (10) | — | (10) |
| Total comprehensive income | — | — | — | (10) | — | (25,934) | (25,944) | 200 | (25,744) |
| Transactions with owners of the Company | |||||||||
| Dividend distributions | — | — | |||||||
| Total transactions with owners of the Company | — | — | — | — | — | — | — | — | — |
| Balance as at 30 June 2025 | 5,978 | 49,711 | 70,710 | (487) | 110,546 | (25,934) | 210,524 | 2,040 | 212,564 |
| Balance as at 1 January 2024 | 5,978 | 49,711 | 80,500 | — | 98,483 | 10,863 | 245,535 | 1,479 | 247,014 |
| Appropriation of result | — | — | — | — | 10,863 | (10,863) | — | — | — |
| Total comprehensive income | |||||||||
| Result for the year | — | — | — | — | — | 1,200 | 1,200 | 361 | 1,561 |
| Other comprehensive income - Net gain (loss) on cash flow hedges |
— | — | — | (477) | — | — | (477) | — | (477) |
| Total comprehensive income | — | — | — | (477) | — | 1,200 | 723 | 361 | 1,084 |
| Transactions with owners of the Company | |||||||||
| Redemption of perpetual bond | — | (9,790) | — | — | — | (9,790) | — | (9,790) | |
| — | |||||||||
| Total transactions with owners of the Company | — | — | (9,790) | — | — | — | (9,790) | — | (9,790) |
Other information 20
| Amounts in EUR '000 | Notes | 2025 | 2024 |
|---|---|---|---|
| Unaudited | Unaudited | ||
| Cash flows from operating activities | |||
| Profit before tax | (33,650) | 10,336 | |
| Adjustments for: | |||
| Depreciation and amortisation of Property, Plant and Equipment and Intangible assets | 19,024 | 5,271 | |
| Depreciation of right-of-use assets | 10,033 | 5,248 | |
| Impairment losses / (reversals) on financial assets | 824 | (246) | |
| Finance income | (1,041) | (1,622) | |
| Finance costs | 6,804 | 3,048 | |
| Changes in net working capital | |||
| o Inventories | (269) | (4) | |
| o Contract assets and liabilities | 42,547 | (6,512) | |
| o Trade receivables | (1,200) | 5,993 | |
| o Prepayments and other receivables | (4,501) | 3,679 | |
| o Trade payables | (32,715) | (33,652) | |
| Total changes in net working capital | 3,862 | (30,496) | |
| VAT payable and receivable | (2,236) | 2,308 | |
| Initial direct costs on operating lease contracts | (5,535) | — | |
| Other financial assets | (121) | — | |
| Employee benefits | (2,257) | 1,348 | |
| Wage tax and social security | (2,353) | 1,249 | |
| Other liabilities | 5,460 | 5,465 | |
| Government grants received | 307 | 148 | |
| Income taxes received / (paid) | (502) | 1,061 | |
| Interest paid | (2,499) | (2,667) | |
| Interest received | 570 | 1,010 | |
| Net cash from operating activities | (3,310) | 1,461 |
Financial statements Other information 21
| Amounts in EUR '000 | 2025 | 2024 |
|---|---|---|
| Unaudited | Unaudited | |
| Cash flows from investing activities | ||
| Purchase of intangible fixed assets | (486) | (596) |
| Purchase of property, plant and equipment | (17,839) | (80,145) |
| Proceeds from sale of property, plant and equipment | 49 | — |
| Net cash from (used in) investing activities | (18,276) | (80,741) |
| Cash flows from financing activities | ||
| Proceeds from new borrowing | — | 40,500 |
| Proceeds from sale and lease back facility | 2,564 | — |
| Repayments of sale and lease back facility | (4,294) | — |
| Payment of principal amount of lease liabilities | (7,982) | (5,411) |
| Net cash from (used in) financing activities | (9,712) | 35,089 |
| Net increase / (decrease) in cash and cash equivalents | (31,298) | (44,191) |
| Cash and cash equivalents at 1 January | 113,764 | 131,389 |
| Cash and cash equivalents at 31 December | 82,466 | 87,198 |
Financial statements Other information 22
| 1 Reporting entity |
23 |
|---|---|
| 2 Basis of Preparation |
23 |
| 3 Changes in accounting policies and disclosures |
25 |
| 4 Operating segments |
25 |
| 5 Property, plant and equipment |
27 |
| 6 Contract assets and liabilities |
27 |
| 7 Trade receivables |
27 |
| 8 List of subsidiaries |
27 |
| 9 Off-balance sheet commitments |
28 |
| 10 Events after the reporting period |
28 |
Sif Holding N.V. (the 'Company') is a public limited liability company domiciled in the Netherlands. The Company's registered office is at Mijnheerkensweg 33, Roermond. These interim condensed consolidated financial statements comprise the Company and its subsidiaries (collectively the 'Group' and individually 'Group companies'). The company is registered with the Netherlands Chamber of Commerce Business Register under number 13016026.
The Group is primarily involved in the manufacturing of foundation piles for offshore wind farms and metal structures, parts of metal structures, pipes, pipe structures, and components for the offshore industry.
As from 12 May 2016 the shares of the Company have been listed on Euronext Amsterdam.
These interim condensed consolidated financial statements have been prepared in accordance with IFRS Accounting Standards, as adopted in the European Union, as effective from 1 January 2024.
The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements as at 31 December 2024.
The accounting policies adopted in the preparation of the interim condensed consolidated financial statements are consistent with those followed in the preparation of the Group's annual consolidated financial statements for the year ended 31 December 2024, except for the adoption of new standards effective as of 1 January 2025. The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.
The interim condensed consolidated financial statements have been prepared on a historical cost basis, except for the liability for share based payments, investment property and interest rate swaps that are measured at fair value and the jubilee provision that is based on the actuarial method. The Group's consolidated financial statements are presented in EUR ('000), which is also the Company's functional currency, if not stated otherwise. All values are rounded to the nearest thousands (EUR '000) on individual line items which can result in minor rounding differences in subtotals and totals, except when otherwise indicated.
The interim condensed consolidated financial statements provide comparative information in respect of the previous period. The interim condensed consolidated financial statements have not been audited.
In determining the appropriate basis of preparation of the consolidated financial statements, management is required to consider whether the Group can continue in operational existence for the foreseeable future.
The future financial performance of the Group is dependent upon the wider economic environment in which it operates. The factors that particularly affect the performance of the Group include political decision making and global economic conditions. The ongoing geopolitical tensions bring uncertainties and implications on the global economy, impacting various industries and sectors. The effects are wide ranging, including amongst others, security issues, inflation, volatile energy prices, pressure on supply chains, and fluctuating interest rates in most parts of the world. Mainly the high inflation and interest rates have resulted in cancellations of projects in the USA and UK and in decreased tender interest with developers and investors, also in Europe. This resulted amongst others in the cancellation of the Empire Wind 2 order for the Group at the end of 2023. Views of the government in the USA on offshore wind as a source of energy may lead to a downscaling of new, planned and existing developments. This strengthens the company in pursuing its strategy that is focussed on Europe. In addition, various governments have adjusted their ambitions for offshore wind to reality and altered tender procedures to match market conditions and preferences. We are pleased by this sense of reality since the need for energy transition is unchanged and not served with over-optimism, and we see this new reality reflected in tender activity for projects after 2027.
Furthermore, the delayed and slower than expected ramp-up of production levels after the expansion of our manufacturing facilities at Maasvlakte 2 has and will continue to have a negative impact on our financial results and cash position. Combined with the tightened covenant levels in our financing arrangements, the available headroom in the covenant ratios have decreased. In the second half year of 2025 the remaining unsettled advanced factory payments (approx. EUR 63 million) need to be settled with our customers, which will put additional pressure on the cash position and net leverage. However, with the anticipated operational improvements in the second half of 2025 and 2026, the Group expects to be able to meet the covenant ratios going forward.
We continue to monitor the developments and assess the implications on our business operations and we concluded that the impact on the performance of the business is not material for the 2025 financial period. In addition, the assessment did not result in any impairment or other material changes in the valuation of other assets and liabilities. Due to the unpredictable nature of this risk, we are actively monitoring the economic developments as the severity of the impact on our customers and our own business operations remain uncertain for the future.
Sif Interim 2025 report Table of contents
Other information 24
Despite above mentioned uncertainties, the outlook remains positive: the order book is well filled with 2025 fully booked and large orders being booked or high on the tender list for 2026 and further. Except for the remaining production of the current Empire project in 2025, the main projects in the order book and tender list are projects in the EU or United Kingdom. In addition, the financing arrangements are secured until June 2029. Due to the solid financing arrangements, a significant cash buffer is still available, which is expected to be sufficient to fund the 2025 and 2026 operations. In addition, the usage of the revolving credit facility of EUR 50 million is currently not foreseen, and is therefore an additional buffer for operational setbacks.
The Group assessed where climate related matters could have a significant impact on the going concern situation. As a consequence of emission-reduction legislation the demand for offshore wind energy is increasing and therewith increases the demand for the products of the Group. Therefore, management assesses that the current climate related matters have a positive impact on the future volume of projects in the offshore wind market, and therefore lower the risk in relation to going concern of the Group.
Accordingly, management considers there to be no material uncertainties that may cast significant doubt on the Group's ability to continue to operate as a going concern. Therefore, the Group continues to adopt the going concern basis in the preparation of the consolidated financial statements.
The preparation of the Group's consolidated financial statements requires management to make estimates and assumptions. To make these estimates and assumptions the Group uses factors such as experience and expectations about future events that are reasonably expected to occur given the information that is currently available. Furthermore, climate related matters are taken into account, however the Group concluded that those have no significant impact on the estimates and assumptions. The estimates and assumptions are reviewed on an ongoing basis.
Revisions of accounting estimates and assumptions, or differences between accounting estimates and assumptions and the actual outcomes, may result in adjustments to the carrying amounts of assets and liabilities, which would be recognised prospectively.
Revenues and cost to fulfil the contracts from contracts with customers are recognised in the statement of profit or loss in proportion to the satisfaction of each performance obligation. In the Wind segment and offshore steel structure projects in the Other segment the satisfaction is assessed based on the actual hours incurred compared with the estimated hours needed to complete the full performance obligation. In addition, management estimates at each reporting
date the total expected costs to fulfil the contract, the variable considerations and any claims/ litigations for each individual performance obligation and adjustments are made where appropriate. Furthermore, judgement is applied in relation to licensing contracts, which concerns the identification of performance obligations and the relative stand-alone selling prices based on which the transaction price is allocated to the identified performance obligations. Detailed explanations of the degree of judgment and assumptions used are included under the respective section in the material accounting policies related to revenues from contracts with customers.
The Group rents warehouse/factory equipment and several housing units in order to carry out its activities. Furthermore, the Group entered into a lease agreement with Havenbedrijf Rotterdam N.V. for the lease of four plots in the Rotterdam harbour.
Extension options or cancellation options are included in the lease term when the group has such an economic incentive that exercising the option is reasonably certain. The group considers available evidence at the time of the assessment, including potential favourable terms upon extension, potential termination penalties, the relative costs associated with potential relocation or termination of the lease and the extent of leasehold improvements undertaken. Additionally, the size and the relative importance of the leased premises as well as the availability of easily substitutable assets is taken into consideration when assessing whether the group has an economic incentive to extend a lease for which it holds an option to do so.
The Group applies judgement in evaluating whether it is reasonably certain it will or will not exercise the option to renew or terminate the lease. That is, it considers all relevant factors that create an economic incentive for it to exercise either the renewal or the termination. After the commencement date, the Group reassesses the lease term if there is a significant event or change in circumstances that is within its control and affects its ability to exercise or not to exercise the option to renew or to terminate (e.g., construction of significant leasehold improvements or significant customisation to the leased asset).
Other information 25
Several amendments apply for the first time in 2025, but do not have an impact on the interim condensed consolidated financial statements of the Group. The Group has not early adopted any standards, interpretations or amendments that have been issued but are not yet effective.
The amendments specify how an entity should assess whether a currency is exchangeable and how it should determine a spot exchange rate when exchangeability is lacking. The amendments also require disclosure of information that enables users of financial statements to understand the impact of a currency not being exchangeable.
The amendments apply to annual reporting periods beginning on or after 1 January 2025 and can be applied earlier, in which case, an entity is required to disclose that fact. However, an entity cannot restate comparative information. These amendments had no impact on the interim condensed consolidated financial statements of the Group.
Other information 26
For management purposes, the Group is organised into divisions based on its products and services and has four operating segments:
Information related to each operating segment is set out below.
Segment contribution constitutes the difference between revenue from contracts with customers and cost of sales. Cost of sales includes the costs of raw materials, subcontracted work and other external charges as well as logistic and other project related expenses. The gross profit is determined by segment contribution subtracted by costs relating to direct personnel expenses and production and general manufacturing expenses.
All accounts below gross profit are not allocated to individual segments as these are managed on an overall group basis. Costs of sales like raw materials, subcontracted work and other charges and logistic and other project related expenses depend on underlying contracts with customers. Gross profit is used to measure performance because management believes that this information is the most relevant in evaluating the results of the respective segments relative to other entities that operate in the same industries. Total assets, which are located in the Netherlands, are not allocated to individual segments as these are managed on an overall group basis.
| Amounts in EUR '000 | 2025 | 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Wind | OSS | Marshalling | Other | Total | Wind | OSS | Marshalling | Other | Total | |
| - Revenue from contracts with customers | 225,053 | 26,490 | 978 | 4,923 | 257,444 | 209,129 | 15,172 | 1,296 | 4,604 | 230,201 |
| - Operational lease income | — | — | 14 | 756 | 770 | — | — | 32 | 747 | 779 |
| Total revenue | 225,053 | 26,490 | 992 | 5,679 | 258,214 | 209,129 | 15,172 | 1,328 | 5,351 | 230,980 |
| - Raw materials | (114,070) | (13,395) | — | — | (127,465) | (118,681) | (6,755) | — | — | (125,436) |
| - Subcontracted work and other external charges | (36,767) | (1,264) | — | (72) | (38,103) | (13,750) | (723) | (1) | — | (14,474) |
| - Logistic and other project related expenses | (10,218) | (1,277) | (525) | (162) | (12,182) | (10,263) | (1,188) | (722) | (254) | (12,427) |
| Segment contribution | 63,998 | 10,554 | 467 | 5,445 | 80,464 | 66,435 | 6,506 | 605 | 5,097 | 78,643 |
| - Direct personnel expenses | (23,391) | (6,582) | — | (3,011) | (32,984) | (16,473) | (3,635) | — | (2,732) | (22,840) |
| - Production and general manufacturing expenses | (10,803) | (1,733) | — | — | (12,536) | (7,269) | (747) | — | — | (8,016) |
| Gross profit | 29,804 | 2,239 | 467 | 2,434 | 34,944 | 42,693 | 2,124 | 605 | 2,365 | 47,787 |
| Indirect personnel expenses | (19,762) | (15,853) | ||||||||
| Depreciation and amortisation | (29,085) | (10,520) | ||||||||
| Facilities, housing and maintenance | (5,219) | (2,730) | ||||||||
| Selling expenses | (421) | (732) | ||||||||
| General expenses | (7,569) | (6,191) | ||||||||
| Finance costs and impairment losses | (6,587) | (1,425) | ||||||||
| Other income | 49 | — | ||||||||
| Share of profit / (loss) of joint ventures | — | — | ||||||||
| Total profit before tax | (33,650) | 10,336 |
Other information 27
During the six months ended 30 June 2025, the Group acquired assets with a cost of EUR 12.6 million (the six months ended 30 June 2024: EUR 70.0 million). All acquisitions are related to assets under construction (the six months ended 30 June 2024: EUR 70.0 million). The investments the six months ended 30 June 2024 related for an amount of EUR 68.3 million to the expansion of the manufacturing facilities. No borrowing costs are capitalised during the six months ended 30 June 2025 (the six months ended 30 June 2024: EUR 1.9 million).
| Amounts in EUR '000 | 30 June 2025 | 31 December 2024 |
|---|---|---|
| 20,252 | 26,159 | |
| Contract assets | ||
| Contract liabilities - current | (159,826) | (119,238) |
| Contract liabilities - non-current | (34,267) | (35,855) |
| Net contract assets and liabilities | (173,841) | (128,934) |
| Expenses incurred including realised profit to date | 2,422,070 | 2,128,176 |
| Invoiced terms | (2,595,911) | (2,257,110) |
| Net contract assets and liabilities | (173,841) | (128,934) |
Management periodically reviews the valuation of contract assets and liabilities based on project agreements, project results to date and estimates of project expenses to be incurred. Each period end management assesses the status of the projects and takes into consideration all aspects in order to finalise the projects in line with contractual agreements and relating contingencies, such as potential upward or downward adjustment in the projected estimates, and accounts for them accordingly. Due to changes in estimates, fluctuations in the anticipated project result can occur over the contract term.
The contract assets concern all projects in progress for which the costs to fulfil a contract incurred, including margin recognised to date, exceed the terms invoiced to customers. The impairment costs due to expected credit loss (IFRS 9) are not material.
Contract liabilities concern the balances of all projects in progress for which the invoiced terms exceed the costs to fulfil a contract incurred, including margin recognised to date. During 2023 the Group received Advance Factory Payments ("AFPs") from launching customers (EUR 69.5 million). These AFPs were part of the funding package for the manufacturing facility expansion, and are settled in construction contracts. At 30 June 2025 an amount of EUR 6.5 million is settled, the remaining part is expected to be settled before the end of 2025. In addition, during 2024 the Group received another prepayment for a construction contract (EUR 26 million) for which the related performance obligation is expected to be satisfied more than one year after reporting date 30 June
2025, which is therefore classified as non-current contract liability. There is a significant financing component included in these contracts, considering the length of time between the customers' payment and the satisfaction of the related performance obligation. As such, the transaction price for the contract is discounted, using the interest rate that would be reflected in a separate financing transaction between the Group and the customer at contract inception. As per 30 June 2025, the net impact on the current contract liabilities amounts to EUR 2.0 million and EUR 1.5 million on the non-current contract liabilities (31 December 2024: EUR 2.7 million impact on current liabilities and EUR 0.1 million impact on non-current liabilities).
The revenues recognised in the reporting period that was included in the contract liability balance at the beginning of the period amounts EUR 72.1 million (the six months ended 30 June 2024: EUR 37.4 million). Revenue recognised in the reporting period from performance obligations satisfied (or partially satisfied) in previous periods amounts to EUR 1.4 million (the six months ended 30 June 2024: EUR 4.5 million).
The classification of a project as contract asset or liability can vary over time, depending on the progress of the project and the use of materials.
Except for the non-current contract liabilities mentioned before, both the contract assets and liabilities have durations shorter than 12 months and are therefore considered to be current.
At 30 June 2025 no amount of the total open balance refers to related parties (31 December 2024: EUR nil).
Other information 28
Included in the interim condensed consolidated financial statements are the following subsidiaries:
| Name | Location | Share in issued capital % | ||
|---|---|---|---|---|
| Sif Property B.V. | Roermond | 100 | ||
| Sif Netherlands B.V. | Roermond | 100 | ||
| Twinpark Sif B.V. 1 | Roermond | 59,4 | ||
| Twinpark Sif II B.V. | Rotterdam | 100 | ||
| KCI The Engineers B.V. | Schiedam | 100 | ||
| Sif Decom B.V. | Roermond | 100 | ||
| Sif B.V. | Roermond | 100 | ||
| Sif Ventures B.V. | Rotterdam | 100 | ||
| Skybox Offshore B.V. | Rotterdam | 100 | ||
| Sif Infra B.V. 2 | Rotterdam | 100 |
1 - Legally the Group holds 59,4% of the shares, but 60% in result appropriation.
2 – Entities incorporated in 14 May 2025.
No further changes are applicable in investments in subsidiaries.
At 30 June 2025, the Group's commitments for the purchase of property, plant and equipment amounts to EUR 9.9 million (31 December 2024: EUR 4.2 million). The commitments for raw materials amounts to EUR 315.4 million (31 December 2024: EUR 139.9 million) and commitments for subcontracting amounts to EUR 78.4 million (31 December 2024: EUR 39.4 million).
The guarantee facilities of the Group can be specified as follows:
| Type | 30 June 2025 | 31 December 2024 | ||||
|---|---|---|---|---|---|---|
| Amounts in EUR '000 | Total facility | Used Total facility | Used | |||
| Euler Hermes S.A. / Tokio Marine Europe S.A. |
General | 150,000 | 125,627 | 150,000 | 142,018 | |
| Coöperatieve Rabobank U.A. | General | 50,000 | 32,964 | 50,000 | 32,964 | |
| ING Bank N.V. | General | 50,000 | 47,084 | 50,000 | 46,973 | |
| ABN AMRO Bank N.V. | General | 50,000 | 36,724 | 50,000 | 28,865 | |
| DNB | General | 50,000 | 27,299 | 50,000 | 27,299 | |
| Total | 350,000 | 269,698 | 350,000 | 278,119 |
With an effective date of 5 June 2023, the existing finance facility of the Group has been refinanced (and expanded) for the purpose of the financing of the expansion of the manufacturing facility. The guarantee facility included in the revolving facility commitment amounts to EUR 350 million.
The Group is jointly and severally liable for all amounts to which Euler Hermes S.A., Tokio Marine Europe S.A., ING Bank N.V., ABN Amro Bank N.V., Coöperatieve Rabobank U.A. and DNB (UK) Limited have a right to claim the collateralised assets.
For corporate income tax purposes, the Company is the parent of a fiscal unity that contains the Dutch wholly-owned group companies. The Company is therefore jointly and severally liable for the corporate income tax liabilities of the tax unity.
No material events after 30 June 2025 to be reported.
statements Other information 29
Corporate office Sif Holding N.V. Mijnheerkensweg 33 6041 TA Roermond The Netherlands Tel +31 475 385777 e-mail [email protected]
Chamber of Commerce Roermond The Netherlands Number 13016026 LEI code 7245 00 JOBPD5CLHCKO 40 ISIN NL 0011 6604 85 DUNS 4041 63396
Shareholder, clearing and settlement agent
Euroclear Nederland Herengracht 459-469 1017 BS Amsterdam
ABN AMRO Bank NV Gustav Mahlerlaan 10 1082 PP Amsterdam The Netherlands
Financial statements Other information 30
| (a) Contribution | Total revenue from contracts with customers minus raw materials, subcontracted work and other external charges and logistic and other project-related expenses. |
|---|---|
| Contribution/ ton or month |
Contribution is an important KPI since it excludes pass-through expenses. Together with production in Kton and EBIT it indicates the quality of Sif's performance in any reporting period. |
| For the contribution/ton or month measure the contribution is adjusted for contribution related to Marshalling, Engineering and fees for projects with no production volume. | |
| (b) EBITDA | Earnings before net finance costs, tax, depreciation and amortisation. |
| Adjusted EBITDA |
The company discloses EBITDA and Adjusted EBITDA (both including and excluding the effect of IFRS 16) as supplemental non-IFRS financial measures, as the company believes these are meaningful measures to evaluate the performance of the company's business activities over time. The company understands that these measures are used by analysts, rating agencies and investors in assessing the company's performance. The company also believes that the presentation of EBITDA and Adjusted EBITDA provide useful information to investors on the development of the company's business. The company also uses EBITDA and Adjusted EBITDA as key financial measures to assess operational performance. |
| Adjusted EBITDA is adjusted for expenses that relate to the research into and preparations for the required adjustment and expansion of our production facilities. | |
| (c) Net working capital |
Inventories plus contract assets plus trade receivables plus current prepayments minus trade payables and contract liabilities) |
| The company discloses net working capital as a supplemental non-IFRS financial measure, as the company believes it is a meaningful measure to evaluate the company's ability to maintain a solid balance between growth, profitability and liquidity. Net working capital is broadly analysed and reviewed by analysts and investors in assessing the company's performance. This measure serves as a metric for how efficiently a company is operating and how financially stable it is in the short term. It is an important measure of a company's ability to pay off short-term expenses or debts. |
|
| (d) Net debt | Loans and borrowings plus finance liabilities sale and leaseback minus cash and cash equivalents. |
| Net debt (ex IFRS 16) |
Net debt is presented to express the financial strength of the Company. The Company understands that analysts, rating agencies and investors use this measure in assessing the company's performance. |
| Net debt (ex IFRS 16) is presented to be compared with non-IFRS reporting Companies, as the IFRS 16 impact on loans and borrowings is significant for Sif. |
| Sif Interim 2025 report | Table of contents | Operational Highlights |
Message from our CEO |
Financial statements |
Other information |
||||
|---|---|---|---|---|---|---|---|---|---|
| (e) Solvency | This measure is a bank covenant, and is presented to express the financial strength of the Company. | ||||||||
| Definition Consolidated Tangible Net Worth (ex IFRS 16) divided by Consolidated Balance Sheet Total (ex IFRS 16) |
|||||||||
| Consolidated Tangible Net Worth = Equity attributable to shareholder minus dividend declared, Intangible assets, Upward revaluation of assets (other than financial instruments) after the 2023 Effective Date (5 June 2023) and Advanced factory payments converted into perpetual bond instruments |
|||||||||
| Consolidated Balance Sheet Total = Total assets minus Intangible assets, book value of the assets leased under the Rabo lease facility and the cash on the balance sheet related to advance factory payments converted into perpetual bond instruments |
|||||||||
| (f) Leverage | This measure is a bank covenant, and is presented to express the financial strength of the Company. | ||||||||
| Definition | |||||||||
| Total net debt (ex IFRS 16) divided by EBITDA ex exceptional items (ex IFRS 16) | |||||||||
| Total net debt (ex IFRS 16) = Borrowings (ex IFRS 16) minus Cash and Cash Equivalents | |||||||||
| Borrowings (ex IFRS 16) = Revolving credit facility plus term loans | |||||||||
| EBITDA ex exceptional items (ex IFRS 16) = EBITDA (ex IFRS 16) minus: | |||||||||
| • charge to profit represented by the expensing of stock options |
|||||||||
| • the restructuring of the activities of an entity and reversals of any provisions for the cost of restructuring |
|||||||||
| • disposals, revaluations, write downs or impairment of non-current assets or any reversal of any write down or impairment |
|||||||||
| • any exceptional, one off, non-recurring or extraordinary items which represent gains or losses relating to the P11 manufacturing expansion (with a maximum of EUR 10 million). |
EBITDA (ex IFRS 16) = EBITDA adjusted for expenses of lease contracts other than 'short-term leases' and 'low-value leases' (including those expenses accounted for as project costs based on progress), the impact of the difference in accounting treatment of lease incentives between IFRS 16 and the former lease standard IAS 17 and expenses related to initial direct costs of operational lease contracts.
Other information 32
| Amounts in EUR '000 | HY2025 | HY2024 | Reference to consolidated financial statements |
|---|---|---|---|
| (a) Calculation of contribution | |||
| Total revenue | 258,214 | 230,980 Consolidated statement of profit and loss, note 4 | |
| Raw materials | (127,465) | (125,436) Consolidated statement of profit and loss, note 4 | |
| Subcontracted work and other external charges | (38,103) | (14,474) Consolidated statement of profit and loss, note 4 | |
| Logistic and other project related expenses | (12,182) | (12,427) Consolidated statement of profit and loss, note 4 | |
| Contribution | 80,464 | 78,643 | |
| - Marshalling | (467) | (605) Notes to the consolidated financial statements, note 4 | |
| - Engineering | (4,451) | (4,275) | |
| - Fees for projects with no production volume | (285) | (13,221) | |
| Adjusted contribution | 75,261 | 60,542 | |
| Production output (Kton) | 80 | 86 | |
| Contribution per Kton | 941 | 704 | |
| Contribution per month | 12,544 | 10,090 | |
| (b) Reconciliation operating profit to adjusted EBITDA | |||
| Operating profit | (27,112) | 11,761 Consolidated statement of profit and loss | |
| - Other income | 49 | — Consolidated statement of profit and loss | |
| - Depreciation and amortisation | 29,085 | 10,520 Consolidated statement of profit and loss | |
| EBITDA | 2,022 | 22,281 | |
| - Expenses that relate to the research into, preparations for and the execution of the required adjustment and expansion of our production facilities |
10,923 | 3,779 | |
| Adjusted EBITDA | 12,945 | 26,060 |
| Amounts in EUR '000 | 30 June 2025 | 31 December 2024 |
Reference to consolidated financial statements |
|---|---|---|---|
| (c) Calculation of Net working capital | |||
| Inventories | 669 | 400 Consolidated statement of financial position | |
| Contract assets | 20,252 | 26,159 Consolidated statement of financial position, note 6 | |
| Trade receivables | 26,640 | 26,263 Consolidated statement of financial position | |
| Prepayments and other receivables | 9,734 | 5,211 Consolidated statement of financial position | |
| Trade payables | (43,968) | (81,390) Consolidated statement of financial position | |
| Contract liabilities - current | (159,826) | (119,238) Consolidated statement of financial position, note 6 | |
| Contract liabilities - non-current | (34,267) | (35,855) Consolidated statement of financial position, note 6 | |
| Net working capital | (180,766) | (178,450) | |
| (d) Calculation of Net debt and Net debt (ex IFRS 16) | |||
| Loans and borrowings | 80,405 | 80,330 Consolidated statement of financial position) | |
| Lease liabilities - non-current | 114,449 | 110,107 Consolidated statement of financial position) | |
| Lease liabilities - current | 18,919 | 10,581 Consolidated statement of financial position) | |
| Finance liabilities sale and leaseback - non-current | 28,807 | 29,588 Consolidated statement of financial position) | |
| Finance liabilities sale and leaseback - current | 7,437 | 7,403 Consolidated statement of financial position) | |
| Cash and cash equivalents | (82,466) | (113,764) Consolidated statement of financial position) | |
| Net debt | 167,551 | 124,245 | |
| Lease liabilities - non-current | (114,449) | (110,107) Consolidated statement of financial position) | |
| Lease liabilities - current | (18,919) | (10,581) Consolidated statement of financial position) | |
| Finance liabilities sale and leaseback - non-current | (28,807) | (29,588) Consolidated statement of financial position) | |
| Finance liabilities sale and leaseback - current | (7,437) | (7,403) Consolidated statement of financial position) | |
| Net debt (ex IFRS 16) | (2,061) | (33,434) |
Sif Interim 2025 report Table of contents
Other
| Operational | Message from | Financial | Other | |||
|---|---|---|---|---|---|---|
| Sif Interim 2025 report | Table of contents | Highlights | our CEO | statements | information | 34 |
| Amounts in EUR '000 | 30 June 2025 | 31 December 2024 |
Reference to consolidated financial statements |
|---|---|---|---|
| (e) Calculation of Solvency | |||
| Equity attributable to shareholder | 210,524 | 236,468 Consolidated statement of financial position | |
| Adjustments to exclude IFRS 16 impact: | |||
| - Right-of-use assets | (134,926) | (119,390) Consolidated statement of financial position | |
| - Lease liabilities - non-current | 114,449 | 110,107 Consolidated statement of financial position | |
| - Lease liabilities - current | 18,919 | 10,581 Consolidated statement of financial position | |
| - Lease incentives capitalised on the balance sheet | (1,975) | (2,036) | |
| - Equity effect of expenses of lease contracts other than 'short-term leases' and 'low value leases' accounted for as project costs based on progress |
2,189 | (361) | |
| - Deferred tax on above items | 131 | (944) | |
| Equity attributable to shareholder (ex IFRS 16) | 209,311 | 234,425 | |
| Intangible assets | (4,284) | (3,831) Consolidated statement of financial position | |
| Upward revaluation of assets (other than financial instruments) after the 2023 Effective Date (5 June 2023) |
(5) | (5) | |
| Advance factory payments converted into perpetual bond instruments | (20,710) | (20,710) | |
| Consolidated Tangible Net Worth (ex IFRS 16) | 184,312 | 209,879 | |
| Total assets | 721,807 | 738,530 Consolidated statement of financial position | |
| Adjustments to exclude IFRS 16 impact: | |||
| - Right-of-use assets | (134,926) | (119,390) Consolidated statement of financial position | |
| - Impact on contract assets of expenses of lease contracts other than 'short-term leases' and 'low value leases' accounted for as project costs based on progress |
2,189 | (361) | |
| - Deferred tax asset on Right-of-use assets and lease liabilities | 131 | (944) | |
| Total assets (ex IFRS 16) | 589,201 | 617,835 | |
| Intangible assets | (4,284) | (3,831) Consolidated statement of financial position | |
| Bookvalue assets in lease facility | (38,859) | (38,340) | |
| Cash on the balance sheet related to advance factory payments converted into perpetual bond instruments |
(20,710) | (20,710) | |
| Outstanding AFPs (excl launching customers) | — | — | |
| Consolidated Balance Sheet Total (ex IFRS 16) | 525,348 | 554,954 | |
| Solvency | 35.1 % | 37.8 % |
| Operational | Message from | Financial | Other | |||
|---|---|---|---|---|---|---|
| Sif Interim 2025 report | Table of contents | Highlights | our CEO | statements | information | 35 |
| Amounts in EUR '000 | 30 June 2025 | 31 December 2024 |
Reference to consolidated financial statements |
|---|---|---|---|
| (f) Calculation of Leverage | |||
| Loans and borrowings (excl lease liabilities and finance liabilities sale and leaseback) | 80,405 | 80,330 Consolidated statement of financial position | |
| Total debt (Borrowings) (ex IFRS 16) | 80,405 | 80,330 | |
| Cash and cash equivalents | (82,466) | (113,764) Consolidated statement of financial position | |
| Total net debt (ex IFRS 16) | (2,061) | (33,434) | |
| EBITDA | 2,022 | 23,723 | |
| Adjustments to exclude IFRS 16 impact: | |||
| - Expenses of lease contracts other than 'short-term leases' and 'low-value leases' | (14,887) | (12,178) | |
| - Lease terms related to lease facility | (3,846) | (1,473) | |
| - Expenses related to initial direct costs of operational lease contacts | — | — | |
| - Expenses of lease contracts other than 'short-term leases' and 'low value leases' accounted for as project costs based on progress |
2,550 | (827) | |
| - Net impact of the difference in accounting treatment of lease incentives between IFRS 16 and the former lease standard IAS 17 |
185 | 123 | |
| EBITDA (ex IFRS 16) | (13,976) | 9,368 | |
| - Charge to profit represented by the expensing of stock options | 209 | 186 | |
| - Disposals, revaluations, write downs or impairment of non-current assets or any reversal of any write down or impairment |
— | — | |
| - Exceptional, one off, non-recurring or extraordinary items which represent gains or losses relating to the P11 manufacturing expansion |
10,923 | 14,683 | |
| EBITDA ex exceptional items (ex IFRS 16) | (2,844) | 24,237 | |
| EBITDA ex exceptional items (ex IFRS 16) LTM | 1,298 | 24,237 | |
| - Adjustment for LTM maximum of €10m for exceptional, one off, non-recurring or extraordinary items which represent gains or losses relating to the P11 manufacturing expansion |
(11,826) | (4,683) | |
| EBITDA ex exceptional items (ex IFRS 16) LTM | (10,528) | 19,554 | |
| Net Leverage | 0.00 | 0.00 |
Other information 36
| Executive Board | Board of Executive Directors responsible for the day-to-day business at Sif. In 2024 comprised of CEO and CFO. |
|---|---|
| Kton/ton | (kilo)ton: A weight measurement used in the steel industry. One (kilo)ton equals one million/ thousand kilogram. |
| LCOE | Levelised costs of energy. |
| LTI | Lost Time Injury. Incident resulting in Lost Time including possibly required medical treatment. |
| LTIF | Lost Time Injury Frequency. |
| Order book | The total of signed contracts and contracts under exclusive negotiations. |
| Sif Group | The group of companies that establish the Sif Group: Also referred to as 'Company' or 'Sif'. |
| Sif Holding N.V. | The entity whose shares are listed on the stock exchange. |
Other information 37

Smulders Sif Steel Foundations B.V. is a joint venture between Sif and Smulders for specific projects, for the supply of monopiles and transition pieces. For these specific projects, Sif and Smulders operate as joint and several liable contract partners to the client.
SBR Engineering GmbH serves the development of special purpose welding equipment.
Twinpark SIF B.V. operates and exploits the GE Haliade X wind turbine at Maasvlakte 2, Rotterdam.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.