| Disclosure of Operating Segments |
|
|
|
|
LR2
US$’000
|
|
|
|
LR1
US$’000
|
|
|
MR
US$’000
|
|
|
Handy
US$’000
|
|
|
Total
US$’000
|
|
|
2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (Hafnia Vessels and
TC Vessels)
|
|
|
110,416
|
|
|
|
374,469
|
|
|
|
675,708
|
|
|
|
261,238
|
|
|
|
1,421,831
|
|
|
Revenue (External Vessels in
Disponent-Owner Pools)1
|
|
|
75,769
|
|
|
|
229,896
|
|
|
|
475,568
|
|
|
|
78,845
|
|
|
|
860,078
|
|
|
Voyage expenses (Hafnia
Vessels and TC Vessels)
|
|
|
(33,473
|
)
|
|
|
(123,492
|
)
|
|
|
(213,999
|
)
|
|
|
(94,993
|
)
|
|
|
(465,957
|
)
|
|
Voyage expenses (External
Vessels in Disponent-Owner Pools)1
|
|
|
(27,362
|
)
|
|
|
(87,221
|
)
|
|
|
(186,805
|
)
|
|
|
(28,178
|
)
|
|
|
(329,566
|
)
|
|
Pool distributions for
External Vessels in Disponent-Owner Pools1
|
|
|
(48,407
|
)
|
|
|
(142,675
|
)
|
|
|
(288,763
|
)
|
|
|
(50,667
|
)
|
|
|
(530,512
|
)
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCE Income#
|
|
|
76,943
|
|
|
|
250,977
|
|
|
|
461,709
|
|
|
|
166,245
|
|
|
|
955,874
|
|
|
Other operating income
|
|
|
3,718
|
|
|
|
5,298
|
|
|
|
10,379
|
|
|
|
5,837
|
|
|
|
25,232
|
|
|
Vessel operating expenses
|
|
|
(16,182
|
)
|
|
|
(68,051
|
)
|
|
|
(134,338
|
)
|
|
|
(63,552
|
)
|
|
|
(282,123
|
)
|
|
Technical management
expenses
|
|
|
(1,837
|
)
|
|
|
(6,810
|
)
|
|
|
(13,052
|
)
|
|
|
(5,383
|
)
|
|
|
(27,082
|
)
|
|
Charter hire expenses
|
|
|
-
|
|
|
|
(6,842
|
)
|
|
|
(26,573
|
)
|
|
|
-
|
|
|
|
(33,415
|
)
|
|
Operating EBITDA
|
|
|
62,642
|
|
|
|
174,572
|
|
|
|
298,125
|
|
|
|
103,147
|
|
|
|
638,486
|
|
|
Depreciation charge
|
|
|
(11,951
|
)
|
|
|
(58,778
|
)
|
|
|
(94,645
|
)
|
|
|
(35,989
|
)
|
|
|
(201,363
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
437,123
|
|
|
Unallocated2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(94,946
|
)
|
|
Profit before income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
342,177
|
|
| # |
|
“TCE income” denotes “time charter equivalent income”
which represents revenue from time charters and voyage charters less voyage expenses comprising primarily brokers’ commission, fuel oil and port charges. TCE is a standard measure used in the shipping industry for reporting of
income, providing improved comparability across different types of charters.
|
| 1 |
|
“External Vessels in Disponent-Owner Pools” means
vessels that are commercially managed by the Group in the Disponent-Owner Pool arrangements that are not Hafnia Vessels or TC Vessels. See Note 2.3(a) for details on the accounting for pool arrangements.
|
| 2 |
|
The unallocated amount consists of depreciation charge of other property, plant and equipment,
interest income and finance expenses, general and administrative expenses; and other operating income such as insurance claims and share of profit of equity-accounted investees which are not allocated to segments.
|
|
|
|
LR2
US$’000
|
|
|
LR1
US$’000
|
|
|
MR
US$’000
|
|
|
Handy
US$’000
|
|
|
Total
US$’000
|
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (Hafnia Vessels and
TC Vessels)
|
|
|
125,387
|
|
|
|
522,837
|
|
|
|
915,186
|
|
|
|
372,186
|
|
|
|
1,935,596
|
|
|
Revenue (External Vessels in
Disponent-Owner Pools)1
|
|
|
86,168
|
|
|
|
318,499
|
|
|
|
438,245
|
|
|
|
90,139
|
|
|
|
933,051
|
|
|
Voyage expenses (Hafnia
Vessels and TC Vessels)
|
|
|
(31,693
|
)
|
|
|
(142,405
|
)
|
|
|
(251,887
|
)
|
|
|
(118,332
|
)
|
|
|
(544,317
|
)
|
|
Voyage expenses (External
Vessels in Disponent-Owner Pools)1
|
|
|
(34,080
|
)
|
|
|
(112,980
|
)
|
|
|
(156,931
|
)
|
|
|
(28,811
|
)
|
|
|
(332,802
|
)
|
|
Pool distributions for
External Vessels in Disponent-Owner Pools1
|
|
|
(52,088
|
)
|
|
|
(205,519
|
)
|
|
|
(281,314
|
)
|
|
|
(61,328
|
)
|
|
|
(600,249
|
)
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCE Income#
|
|
|
93,694
|
|
|
|
380,432
|
|
|
|
663,299
|
|
|
|
253,854
|
|
|
|
1,391,279
|
|
|
Other operating income
|
|
|
2,374
|
|
|
|
6,824
|
|
|
|
11,001
|
|
|
|
3,533
|
|
|
|
23,732
|
|
|
Vessel operating expenses
|
|
|
(15,624
|
)
|
|
|
(64,451
|
)
|
|
|
(132,876
|
)
|
|
|
(65,090
|
)
|
|
|
(278,041
|
)
|
|
Technical management
expenses
|
|
|
(1,947
|
)
|
|
|
(7,358
|
)
|
|
|
(13,619
|
)
|
|
|
(5,249
|
)
|
|
|
(28,173
|
)
|
|
Charter hire expenses
|
|
|
—
|
|
|
|
(8,974
|
)
|
|
|
(39,522
|
)
|
|
|
—
|
|
|
|
(48,496
|
)
|
|
Operating EBITDA
|
|
|
78,497
|
|
|
|
306,473
|
|
|
|
488,283
|
|
|
|
187,048
|
|
|
|
1,060,301
|
|
|
Depreciation charge
|
|
|
(13,837
|
)
|
|
|
(58,881
|
)
|
|
|
(107,936
|
)
|
|
|
(33,339
|
)
|
|
|
(213,993
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
846,308
|
|
|
Unallocated2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(67,855
|
)
|
|
Profit before income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
778,453
|
|
| # |
|
“TCE income” denotes “time charter equivalent
income” which represents revenue from time charters and voyage charters less voyage expenses comprising primarily brokers’ commission, fuel oil and port charges. TCE is a standard measure used in the shipping industry for reporting
of income, providing improved comparability across different types of charters.
|
| 1 |
|
“External Vessels in Disponent-Owner Pools”
means vessels that are commercially managed by the Group in the Disponent-Owner Pool arrangements that are not Hafnia Vessels or TC Vessels. See Note 2.3(a) for details on the accounting for pool arrangements.
|
| 2 |
|
The unallocated amount consists of depreciation charge
of other property, plant and equipment, interest income and finance expenses, general and administrative expenses; and other operating income such as insurance claims and share of profit of equity-accounted investees which
are not allocated to segments. |
|
|
|
|
LR2
US’000
|
|
|
|
LR1
US’000
|
|
|
MR
US$’000
|
|
|
Handy
US$’000
|
|
|
Chemical-
Stainless
US$’000
|
|
|
Specialised
US$’000
|
|
|
Total
US$’000
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (Hafnia Vessels and TC Vessels)
|
|
|
111,164
|
|
|
|
536,309
|
|
|
|
901,038
|
|
|
|
364,814
|
|
|
|
(226
|
)
|
|
|
2,373
|
|
|
|
1,915,472
|
|
|
Revenue (External Vessels in Disponent-Owner Pools)1
|
|
|
55,221
|
|
|
|
288,512
|
|
|
|
283,857
|
|
|
|
128,644
|
|
|
|
—
|
|
|
|
—
|
|
|
|
756,234
|
|
|
Voyage expenses (Hafnia Vessels and TC Vessels)
|
|
|
(30,339
|
)
|
|
|
(151,725
|
)
|
|
|
(246,919
|
)
|
|
|
(118,772
|
)
|
|
|
(36
|
)
|
|
|
(1,074
|
)
|
|
|
(548,865
|
)
|
|
Voyage expenses (External Vessels in Disponent-Owner Pools)1
|
|
|
(19,416
|
)
|
|
|
(108,241
|
)
|
|
|
(106,141
|
)
|
|
|
(45,951
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(279,749
|
)
|
|
Pool distributions for External Vessels in Disponent-Owner Pools1
|
|
|
(35,805
|
)
|
|
|
(180,271
|
)
|
|
|
(177,716
|
)
|
|
|
(82,693
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(476,485
|
)
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCE Income#
|
|
|
80,825
|
|
|
|
384,584
|
|
|
|
654,119
|
|
|
|
246,042
|
|
|
|
(262
|
)
|
|
|
1,299
|
|
|
|
1,366,607
|
|
|
Other operating income
|
|
|
1,781
|
|
|
|
8,865
|
|
|
|
9,258
|
|
|
|
7,188
|
|
|
|
(705
|
)
|
|
|
3,747
|
|
|
|
30,134
|
|
|
Vessel operating expenses
|
|
|
(15,267
|
)
|
|
|
(66,884
|
)
|
|
|
(125,393
|
)
|
|
|
(61,211
|
)
|
|
|
(109
|
)
|
|
|
(5
|
)
|
|
|
(268,869
|
)
|
|
Technical management expenses
|
|
|
(1,656
|
)
|
|
|
(7,109
|
)
|
|
|
(11,711
|
)
|
|
|
(5,216
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(25,692
|
)
|
|
Charter hire expenses
|
|
|
—
|
|
|
|
(9,234
|
)
|
|
|
(24,034
|
)
|
|
|
(1
|
)
|
|
|
—
|
|
|
|
(1,302
|
)
|
|
|
(34,571
|
)
|
|
Operating EBITDA
|
|
|
65,683
|
|
|
|
310,222
|
|
|
|
502,239
|
|
|
|
186,802
|
|
|
|
(1,076
|
)
|
|
|
3,739
|
|
|
|
1,067,609
|
|
|
Depreciation charge
|
|
|
(13,743
|
)
|
|
|
(58,099
|
)
|
|
|
(104,808
|
)
|
|
|
(32,784
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(209,434
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
858,175
|
|
|
Unallocated2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58,649
|
)
|
|
Profit before income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
799,526
|
|
| # |
|
“TCE income” denotes “time charter equivalent income” which represents revenue from time charters and voyage charters less voyage expenses comprising primarily
brokers’ commission, fuel oil and port charges. TCE is a standard measure used in the shipping industry for reporting of income, providing improved comparability across different types of charters.
|
| 1 |
|
“External Vessels in Disponent-Owner Pools” means vessels that are commercially managed by the Group in the Disponent-Owner Pool arrangements that are not
Hafnia Vessels or TC Vessels. See Note 2.3(a) for details on the accounting for pool arrangements.
|
| 2 |
|
The unallocated amount consists of depreciation charge of other property, plant and equipment, interest income and finance expenses, general and administrative
expenses; and other operating income such as insurance claims and share of profit of equity-accounted investees which are not allocated to segments.
|
|