million EUR (except numbers for EPS) | Note | 2022 | 2021 |
| Operating income | |||
Net sales | 5 | ||
Total operating income | |||
| Operating expenses | |||
Raw materials and consumables | 19 | - | - |
Goods for resale | 19 | - | - |
Other external costs | 7, 8, 10 | - | - |
Personnel costs | 6 | - | - |
Depreciation/amortisation and impairment tangible and intangible assets | 12, 13 | - | - |
Share of income from associated companies | |||
Capital gain/loss from sale of asset | |||
Total operating expenses | - | - | |
Operating income (EBIT) | |||
Financial income | |||
Financial expense | - | - | |
Financial income and expense - net | 9 | - | - |
Income before taxes | |||
Income tax | 11 | - | - |
Net income for the year |
million EUR (except numbers for EPS) | Note | 2022 | 2021 |
| Other comprehensive income: | |||
| Items that may later be reclassified to profit and loss | |||
Exchange rate differences | - | ||
| Items that will not be reclassified to profit and loss | |||
Remeasurements of net pension obligations | - | ||
Income tax pertinent to remeasurements of net pension obligations | - | ||
Other comprehensive income after tax | - | ||
Total comprehensive income for the period | |||
| Net income for the year attributable to: | |||
Parent company shareholders | |||
Non-controlling interest | - | ||
| Total comprehensive income attributable to: | |||
Parent company shareholders | |||
Non-controlling interest | - | ||
Earnings per share | 24 | ||
Average number of shares: | |||
Diluted average number of shares: | |||
Earnings per share (EPS), basic (EUR) | |||
Earnings per share (EPS), diluted (EUR) | |||
| Earnings per share (EPS), basic (NOK) | |||
| Earnings per share (EPS), diluted (NOK) |
million EUR | Note | 31 Dec 2022 | 31 Dec 2021 |
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | |||
Goodwill | |||
Other intangible assets | |||
Total intangible assets | 12 | ||
| Tangible assets | |||
Land and buildings | |||
Plant and machinery | |||
Equipment, tools, fixtures and fittings | |||
Construction in progress and advance payments for property, plant and equipment | |||
Total tangible assets | 13 | ||
| Financial assets | |||
Shares in associates | 16 | ||
Net pension assets | |||
Non-current receivables associates | |||
Other non-current receivables | |||
Other shares and participations | |||
Total financial assets | |||
Deferred tax assets | 11 | ||
Total non-current assets | 17 |
million EUR | Note | 31 Dec 2022 | 31 Dec 2021 |
| Current assets | |||
| Inventory | |||
Raw material and consumables | |||
Work-in-progress | |||
Finished goods and goods for resale | |||
Total inventory | 19 | ||
| Current receivables | |||
Account receivables | 18 | ||
Current tax asset | |||
Other current receivables | |||
Prepaid expenses and accrued income | 20 | ||
Other financial assets | |||
Cash and cash equivalents | 21 | ||
Total current receivables | 17 | ||
Total current assets | |||
TOTAL ASSETS |
million EUR | Note | 31 Dec 2022 | 31 Dec 2021 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
Share capital | 22 | ||
Additional paid-in capital | |||
Reserves | - | - | |
Accumulated profit or loss (including net profit for the year) | |||
Equity attributable to parent company shareholders | |||
Non-controlling interests | |||
Total Equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Pensions and similar obligations to employees | 26 | ||
Other provisions | 27 | ||
Deferred tax liability | 11 | ||
Non-current bond loan | 25 | ||
Other non-current interest-bearing liabilities | 25 | ||
Other financial non-current liabilities | 17 | ||
Total non-current liabilities | 17 |
million EUR | Note | 31 Dec 2022 | 31 Dec 2021 |
| Current liabilities | |||
Other current interest-bearing liabilities | 25 | ||
Other financial liabilities | |||
Account payables | |||
Current tax liabilities | |||
Other current liabilities | |||
Accrued expenses and deferred income | 28 | ||
Total current liabilities | 17 | ||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| Additional | Retained earnings | Non-controlling | Total | ||||
million EUR | Share capital | paid-in capital | Reserves | (incl profit for the year) | Total | interest | equity |
Opening balance as of 1 January 2022 | - | ||||||
Net profit for the year | - | - | - | ||||
Other comprehensive income | - | - | - | - | - | - | |
Total comprehensive income | - | - | - | ||||
| Transactions with owners, recognised directly in equity | |||||||
New share issue | - | - | |||||
Transaction cost | - | -0.1 | - | - | -0.1 | - | -0.1 |
Dividend | - | - | - | - | - | - | |
Acquisition non-controlling interest | - | - | - | - | - | ||
Share-based payments IFRS 2 | - | - | - | - | |||
Total transactions with shareholders, recognised directly in equity | - | - | - | ||||
Closing balance as of 31 December 2022 | - | ||||||
Opening balance as of 1 January 2021 | - | ||||||
Net profit for the year | - | - | - | - | |||
Other comprehensive income | - | - | - | ||||
Total comprehensive income | - | - | - | ||||
| Transactions with owners, recognised directly in equity | |||||||
New share issue | - | - | - | ||||
Transaction cost | - | - | - | - | - | - | - |
Dividend | - | - | - | - | - | - | - |
Acquisition of non-controlling interest | - | - | - | - | - | ||
Share-based payments IFRS 2 | - | - | - | - | |||
Total transactions with shareholders, recognised directly in equity | - | - | |||||
Closing balance as of 31 December 2021 | - | ||||||
million EUR | Note | 2022 | 2021 |
| Operating cash flow | |||
Operating income (EBIT) | |||
Adjustments for non-cash items, etc. | 32 | ||
Interest paid and financing costs | - | - | |
Interest received | |||
Income tax paid | - | - | |
Operating cash flow before changes to working capital | |||
| Cash flow from working capital changes | |||
Increase/decrease in inventories | - | - | |
Increase/decrease in operating receivables | - | ||
Increase/decrease in inventories in operating debt | - | ||
Total change to working capital | - | - | |
Cash flow from operating activities | |||
| Cash flow from investment activities | |||
Purchase of property, plant and equipment and intangible assets | 12, 13 | - | - |
Acquisitions of business | 14 | - | - |
Acquisitions of associated companies | 16 | - | |
Other financial investments | - | ||
Disposals of property, plant and equipment | 13 | ||
Divestment of business | 15 | ||
Cash flow from investment activities | - | - |
million EUR | Note | 2022 | 2021 |
| Cash flow from financing activities | |||
Borrowings, net of transaction costs | 25 | ||
New share issue, net of transaction costs | 22 | ||
Repayment of borrowings | 25 | - | - |
Dividend | - | - | |
Cash flow from financing activities | |||
Cash flow for the period | - | ||
Opening cash and cash equivalents | |||
Exchange difference in cash | - | ||
Closing cash and cash equivalents | 21 |