USD million | Note | 2025 | 2024 |
Revenue | 5 | ||
Other income | 5 | ||
Total income | |||
Production expenses | 6 | ( | ( |
Exploration and evaluation expenses | 7 | ( | ( |
Personnel expenses | 8 | ( | ( |
Other operating expenses | 9 | ( | ( |
Total operating expenses | ( | ( | |
Operating result before depreciation, amortisation and impairment (EBITDA) | |||
Depreciation/amortisation/impairment | 11, 10 | ( | ( |
Net operating result (EBIT) | |||
Financial income | 13 | ||
Financial expenses | 13 | ( | ( |
Net financial items | ( | ( | |
Result before tax (EBT) | ( | ||
Income tax benefit/(expense) | 14 | ( | |
Net result for the year 1 | ( | ||
| Other comprehensive income: | |||
| Items that are or may be subsequently reclassified to profit or loss: | |||
Realised cash flow hedge revenue | 19 | ( | |
Realised cash flow hedge financial items | 19 | ( | |
Related tax – realised cash flow hedge | 14, 19 | ||
Changes in fair value cash flow hedges revenue | 19 | ( | |
Changes in fair value cash flow hedges financial items | 19 | ||
Related tax – changes in fair value cash flow hedge | 14, 19 | ( | |
Currency translation adjustment | ( | ||
Total other comprehensive income/(loss) for the year | ( | ||
Total comprehensive income/(loss) for the year 1 | ( | ||
Basic earnings/(loss) (USD per share) | 15 | ( | |
Diluted earnings/(loss) (USD per share) | 15 | ( |
USD million | Note | 2025 | 2024 |
| Non-current assets | |||
Intangible assets | 10 | ||
Deferred tax assets | 14 | ||
Property, plant and equipment | 11 | ||
Right of use asset | |||
Restricted bank deposits | 18, 19 | ||
Derivative instruments | 19 | ||
Total non-current assets | |||
| Current assets | |||
Derivative instruments | 19 | ||
Tax receivables | 14 | ||
Trade receivables and other current assets | 16, 19 | ||
Inventories | 17 | ||
Restricted cash and bank deposits | 18, 19 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets |
| Equity | |||
Share capital | 20 | ||
Other equity | 23 | ||
Total equity | |||
| Non-current liabilities | |||
Asset retirement obligations | 22 | ||
Bond loan | 19, 24 | ||
Reserve-based lending facility | 19, 24 | ||
Derivative instruments | 19 | ||
Other non-current liabilities | |||
Total non-current liabilities | |||
| Current liabilities | |||
Convertible bond loan | 19, 24 | ||
Asset retirement obligations | 22 | ||
Tax payable | 14 | ||
Derivative instruments | 19 | ||
Trade payables and other current liabilities | 25, 19 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Share | Currency | Cash flow | ||||||
| Share | premium | Treasury | Hybrid | translation | hedge | Other | Total | |
| All figures in USD million | capital | fund | share reserve | capital | fund | reserve | equity | equity |
At 01.01.2024 | ( | |||||||
Net result for the period | ( | ( | ||||||
| Other comprehensive income | ||||||||
Realised cash flow hedge revenue | ||||||||
Realised cash flow hedge financial items | ( | ( | ||||||
Related tax – realised cash flow hedge | ||||||||
Changes in fair value cash flow hedge revenue | ( | ( | ||||||
Changes in fair value cash flow hedge financial items | ||||||||
Related tax – changes in fair value cash flow hedge | ||||||||
Currency translation adjustments | ( | ( | ||||||
Total other comprehensive income | ( | ( | ( | |||||
Issue of shares | ||||||||
Sale of shares | ||||||||
Share-based incentive programme | ||||||||
Total transactions with owners for the period | ||||||||
At 31.12.2024 | ( | ( | ( | |||||
At 01.01.2025 | ( | ( | ( | |||||
Net result for the period 1 | ||||||||
| Other comprehensive income | ||||||||
Realised cash flow hedge revenue | ( | ( | ||||||
Related tax – realised cash flow hedge | ||||||||
Changes in fair value cash flow hedge revenue | ||||||||
Related tax – changes in fair value cash flow hedge | ( | ( | ||||||
Currency translation adjustments | ||||||||
Total other comprehensive income | ||||||||
Hybrid bond issue | ||||||||
Dividend paid | ( | ( | ||||||
Share buyback | ( | ( | ( | |||||
Cancellation of treasury shares | ( | |||||||
Reduction of nominal value | ( | |||||||
Share-based incentive programme | ( | ( | ||||||
Total transactions with owners for the period | ( | ( | ( | ( | ||||
At 31.12.2025 | ( |
USD million | Note | 2025 | 2024 |
| Cash flows from operating activities | |||
Net result for the year | ( | ||
| Adjustments for: | |||
Income tax (benefit)/expense | 14 | ( | |
Net financial items | 13 | ||
Depreciation/impairment | 11, 10 | ||
Share-based payments expenses | |||
Interest received 1 | 13 | ||
Other financial items paid | ( | ( | |
| Changes in: | |||
Trade receivable | 16 | ( | |
Trade payables | 25 | ( | ( |
Inventories and spare parts | 17 | ( | ( |
Prepayments | 16 | ( | |
Over/(under)-lift | 16, 25 | ( | |
Other current balance sheet items 2 | |||
Cash flow from operating activities before tax | |||
Tax pa id | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows from investing activities | |||
Acquisition of subsidiary, net of cash acquired | |||
Investment in oil and gas assets | 11 | ( | ( |
Investment in other assets | 11 | ( | |
Payments for decommissioning of oil and gas fields | 22 | ( | ( |
Changes in restricted cash accounts | |||
Net cash flow from/(used in) investing activities | ( | ||
| Cash flows from financing activities | |||
Net proceeds from hybrid capital issue | |||
Dividend paid | 23 | ( | |
Share buyback | ( | ||
Sale of shares | 24 | ||
Issue of shares | 24 | ||
Drawdown long-term liability | 24 | ||
Repayment long-term liability | 24 | ( | ( |
Interests and fees external loan | 24 | ( | ( |
Lease payments | ( | ( | |
Net cash flow from/(used in) financing activities | ( | ||
Net change in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at end of the year |
| Country of | Ordinary | Ordinary | ||
| incorporation | shares | shares | ||
| and place of | Nature of | directly held | held by the | |
| Name | business | business | by parent (%) | Group (%) |
BlueNord Denmark A/S | Denmark | Intermediate holding company | 100% | |
BlueNord Energy Denmark A/S | Denmark | Exploration and production activity | 100% | |
BlueNord Gas Denmark A/S | Denmark | Exploration and production activity | 100% | |
CarbonCuts A/S | Denmark | Carbon capture and storage | 100% | |
BlueNord Energy 8/06 Denmark B.V | Netherlands | Exploration and production activity | 100% | |
BlueNord Pipeline Denmark Aps | Denmark | Infrastructure oil and gas | 100% | |
BlueNord Energy UK Ltd | Great Britain | Exploration activity | 100% | |
BlueNord UK Ltd | Great Britain | Exploration activity | 100% | 100% |
Altinex AS | Norway | Intermediate holding company | 100% | 100% |
BlueNord AS | Norway | Dormant company | 100% | 100% |
USD million | NOK | DKK | EUR |
Financial assets | 0 | 44 | 7 |
Financial liabilities | (0) | 5 | (2) |
Effect net result/equity | 1 | 39 | 9 |
USD million | Equity | OCI | Net result |
Net book value at 31.12.2025 | 38 | 37 | 1 |
Commodity price +10% | (30) | (29) | (1) |
Commodity price -10% | 30 | 29 | 1 |
2026 | 2027 | 2028 | 2029 | 2030 | 2031 | |
Brent price, real terms ($/bbl) | 65.0 | 65.0 | 65.0 | 65.0 | 65.0 | 65.0 |
Gas price, real terms (EUR/MWh) | 30.0 | 30.0 | 28.0 | 28.0 | 28.0 | 28.0 |
EU ETS price, nominal (EUR/t) | 73.3 | 74.5 | 80.0 | 80.0 | 80.0 | 80.0 |
Danish carbon duty, nominal (DKK/t) | 155.0 | 233.0 | 316.0 | 390.0 | 465.0 | 474.0 |
USD:DKK | 6.35 | 6.35 | 6.35 | 6.35 | 6.35 | 6.35 |
EUR:DKK | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 |
USD:EUR | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
USD million | 2025 | 2024 |
Sale of oil | 552.6 | 507.3 |
Sale of gas and NGL | 462.6 | 191.4 |
Tariff income | 15.1 | 3.6 |
Total revenue | 1,030.3 | 702.3 |
Other income | 9.0 | – |
Total income | 1,039.3 | 702.3 |
Production of oil (mmbbl) | 8.0 | 6.6 |
Over/(under)-lift (mmbbl) | (0.5) | 0.2 |
Sales of oil (mmbbl) | 7.6 | 6.8 |
Production of gas (mmboe) | 5.6 | 2.6 |
Purchase of gas (mmboe) | 0.8 | 0.0 |
Sales of gas (mmboe) | 6.3 | 2.6 |
Effective oil price USD/bbl | 72.8 | 74.4 |
Effective gas price USD/boe | 73.0 | 74.2 |
Effective gas price EUR/MWh | 37.8 | 40.4 |
Revenue per customer | 2025 | 2024 |
Shell Trading International | 41.6% | 69.4% |
Ørsted Salg & Service AS | 34.8% | 18.6% |
BP Oil International | 9.9% | 9.1% |
Shell Energy Europe Limited | 7.0% | 3.4% |
Natixis | 1.3% | 0.0% |
Macquarie Bank Europe | 0.9% | 2.4% |
Deutsche Bank | 0.9% | 0.3% |
Other 1 | 0.9% | 0.0% |
Goldman Sachs International | 0.8% | 0.0% |
DNB Bank ASA | 0.6% | 0.0% |
Wells Fargo Bank | 0.6% | 0.0% |
ING Bank N.V. | 0.5% | (3.4%) |
ICBC Standard Bank Plc | 0.1% | 0.0% |
Crossbridge Energy A/S | 0.0% | 0.0% |
Danske Olieberedskapslagre – FDO | 0.0% | 0.0% |
SEB Skandinaviska Enskilda Banken AB | 0.0% | 0.0% |
BNP Paribas | 0.0% | 0.2% |
Total revenue | 100.0% | 100.0% |
USD million | 2025 | 2024 |
Direct field opex | (260.9) | (200.4) |
Tariff and transportation expenses | (85.2) | (46.3) |
Environmental costs 1 | (17.9) | (12.6) |
Production general and administrative | (6.2) | (14.7) |
Field operating cost | (370.2) | (274.1) |
Total produced volumes (mmboe) | 13.6 | 9.1 |
Field operating cost (USD/boe) | (27.2) | (30.0) |
| Adjustments for: | ||
Gas purchases and fees | (75.0) | – |
Penalties | (19.1) | – |
Concept studies | 0.2 | (1.2) |
Change in inventory position | 8.7 | (1.3) |
Change in (over)/under-lift of oil and NGL | 12.4 | (8.9) |
Insurance and other | (22.3) | (22.6) |
Stock scrap | 3.7 | (2.4) |
Production expenses | (461.7) | (310.4) |
USD million | 2025 | 2024 |
Acquisition of seismic data, drilling, analysis and general geological and geophysical costs | (14.9) | (5.8) |
Other exploration and evaluation expenses | – | (0.1) |
Total exploration and evaluation expenses | (14.9) | (5.9) |
USD million | Note | 2025 | 2024 |
Salaries | (12.4) | (13.0) | |
Social security tax | (1.3) | (4.0) | |
Pension costs | 21 | (0.8) | (0.7) |
Costs relating to share-based payments | (1.0) | (1.6) | |
Other personnel expenses | (0.7) | (0.4) | |
Total personnel expenses | (16.1) | (19.7) | |
Average FTEs | 47.9 | 40.2 | |
Average number of employees | 52.7 | 43.3 |
USD thousand | 2025 | 2024 |
Short-term employee benefits | 3,893 | 3,992 |
Post-employment benefits | 140 | 122 |
Share-based payments | 232 | 830 |
Total remuneration to key management | 4,265 | 4,945 |
USD million | 2025 | 2024 |
Consultant fees | (11.6) | (8.4) |
Other operating expenses | (5.3) | (4.0) |
Total other operating expenses | (16.9) | (12.4) |
| Capitalised | ||||
| exploration | ||||
| USD million | expenditures | Licence | Goodwill | Tota l |
Book value at 31.12.2024 | 1.9 | 143.0 | 2.1 | 147.0 |
Acquisition costs at 31.12.2024 | 1.9 | 186.0 | 2.1 | 190.0 |
Currency translation adjustment | – | – | 0.1 | 0.1 |
Acquisition costs at 31.12.2025 | 1.9 | 186.0 | 2.2 | 190.1 |
Accumulated depreciation, amortisation and write-down at 31.12.2024 | – | (43.0) | – | (43.0) |
Depreciation/write-down/amortisation | – | (9.5) | (2.2) | (11.7) |
Accumulated depreciation, amortisation and write-downs at 31.12.2025 | – | (52.5) | (2.2) | (54.7) |
Book value at 31.12.2025 | 1.9 | 133.5 | – | 135.5 |
| Capitalised | ||||
| exploration | ||||
| USD million | expenditures | Licence | Goodwill | Tota l |
Book value at 31.12.2023 | 1.9 | 149.7 | – | 151.6 |
Acquisition costs at 31.12.2023 | 1.9 | 186.0 | – | 187.9 |
Additions | – | – | 2.2 | 2.2 |
Reclassified to operating expenses | – | – | (0.1) | (0.1) |
Acquisition costs at 31.12.2024 | 1.9 | 186.0 | 2.1 | 190.0 |
Accumulated depreciation and write-downs at 31.12.2023 | – | (36.3) | – | (36.3) |
Depreciation/amortisation | – | (6.7) | – | (6.7) |
Accumulated depreciation and write-downs at 31.12.2024 | – | (43.0) | – | (43.0) |
Book value at 31.12.2024 | 1.9 | 143.0 | 2.1 | 147.0 |
| Assets under | Production | Other | ||
| USD million | construction | facilities | assets | Tota l |
Book value at 31.12.2024 | 52.6 | 2,519.1 | 1.3 | 2,573.0 |
Acquisition costs at 31.12.2024 | 52.6 | 3,135.0 | 3.1 | 3,190.7 |
Reclassification from assets under construction to production facilities 1 | (29.8) | 29.8 | – | – |
Additions | 25.5 | 17.0 | 2.2 | 44.7 |
Revaluation of abandonment assets | – | 170.1 | – | 170.1 |
Disposals | – | – | (0.0) | (0.0) |
Currency translation adjustment | – | 0.2 | 0.2 | 0.4 |
Acquisition costs at 31.12.2025 | 48.3 | 3,352.1 | 5.5 | 3,405.9 |
Depreciation and write-downs at 31.12.2024 | – | (615.9) | (1.9) | (617.7) |
Depreciation | – | (220.8) | (0.2) | (221.0) |
Depreciation of capitalised borrowing cost | – | (16.3) | – | (16.3) |
Reversed write-down | – | 0.2 | – | 0.2 |
Disposals | – | – | 0.0 | 0.0 |
Currency translation adjustment | – | (0.1) | (0.0) | (0.1) |
Depreciation and write-downs at 31.12.2025 | – | (852.8) | (2.1) | (854.9) |
Book value at 31.12.2025 | 48.3 | 2,499.2 | 3.4 | 2,550.9 |
| Assets under | Production | Other | ||
| USD million | construction | facilities | assets | Tota l |
Book value at 31.12.2023 | 1,422.8 | 1,003.7 | 1.4 | 2,427.9 |
Acquisition costs at 31.12.2023 | 1,422.8 | 1,491.5 | 3.1 | 2,917.4 |
Reclassification from assets under construction to production facilities 1 | (1,401.5) | 1,401.5 | – | – |
Additions | 31.3 | 185.5 | 0.1 | 216.9 |
Acquisition of subsidiary | – | – | 0.0 | 0.0 |
Sale of assets | – | 19.4 | (0.0) | 19.4 |
Revaluation abandonment asset | – | 37.1 | – | 37.1 |
Disposal | – | – | (0.0) | (0.0) |
Currency translation adjustment | – | (0.1) | (0.1) | (0.2) |
Acquisition costs at 31.12.2024 | 52.6 | 3,135.0 | 3.1 | 3,190.7 |
Accumulated depreciation and write-downs at 31.12.2023 | – | (487.9) | (1.7) | (489.5) |
Depreciation | – | (127.0) | (0.2) | (127.2) |
Depreciation of capitalised borrowing cost | – | (1.1) | – | (1.1) |
Sale of asset, reversal depreciation | – | – | 0.0 | 0.0 |
Acquisition of subsidiary | – | – | (0.0) | (0.0) |
Disposals | – | – | 0.0 | 0.0 |
Currency translation adjustment | – | 0.0 | 0.0 | 0.1 |
Accumulated depreciation and write-downs at 31.12.2024 | – | (615.9) | (1.9) | (617.7) |
Book value at 31.12.2024 | 52.6 | 2,519.1 | 1.3 | 2,573.0 |
USD million | 2025 | 2024 |
Total interest income | 9.7 | 15.8 |
Change in fair value of embedded derivatives 1 | 39.6 | – |
Change in fair value of financial instruments | 8.6 | – |
Change in fair value of foreign exchange contracts | – | 0.7 |
Foreign exchange gains | 16.7 | 9.5 |
Other financial income | 0.0 | – |
Total other financial income | 65.0 | 10.2 |
USD million | 2025 | 2024 |
Interest expenses from current liabilities | (16.1) | (0.5) |
Interest expense from bond loans | (48.0) | (56.2) |
Interest expense from bank debt 2 | (92.2) | (76.8) |
Total interest expenses | (156.3) | (133.5) |
Change in fair value of embedded derivatives | – | (32.1) |
Change in fair value of interest swap reserve-based facility, ineffective part | – | (0.1) |
Change in fair value of amortised cost reserve-based facility 3 | – | (5.6) |
Utilisation of derivatives, ineffective part | – | (0.7) |
Accretion expense related to asset retirement obligations | (53.0) | (54.3) |
Extinguishment of bond loans 1 | (37.9) | (22.3) |
Foreign exchange losses | (17.5) | (5.5) |
Other financial expenses | (2.6) | (2.6) |
Total other financial expenses | (111.0) | (123.2) |
Net financial items | (192.6) | (230.6) |
| Income tax in profit/loss (Danish corporate income tax and hydrocarbon tax) | ||
USD million | 2025 | 2024 |
Current tax | (84.6) | (5.4) |
Current tax, prior year | (10.9) | 68.1 |
Current tax | (95.4) | 62.7 |
Deferred tax | 62.4 | (53.2) |
Deferred tax, prior year | 56.9 | (68.1) |
Deferred tax | 119.2 | (121.4) |
Tax (expense)/income | 23.8 | (58.7) |
| Tax (expense)/income related to OCI | ||
USD million | 2025 | 2024 |
Cash flow hedges | (111.9) | 67. 2 |
Tax (expense)/income related to OCI | (111.9) | 67.2 |
| Reconciliation of nominal to actual tax rate | Hydrocarbon tax 64% | Corporate tax 22% | |||
| USD million | 2025 | 2025 | Total | ||
Result before tax | 90.1 | (2.3) | 87.8 | ||
Expected tax on profit before tax | 57.7 | 64% | (0.5) | 22% | 57.2 |
| Tax effect of: | |||||
Prior year adjustment | (46.2) | (51%) | 0.2 | (9%) | (46.0) |
Adjustment of ABEX tax asset | 10.6 | 12% | – | 0% | 10.6 |
Currency changes to tax losses carried forward in DKK 1 | (56.7) | (63%) | – | 0% | (56.7) |
Investment uplift on capex projects 2 | (35.1) | (39%) | – | 0% | (35.1) |
Permanent differences 3 | 10.0 | 11% | (8.2) | 359% | 1.8 |
Interest limitation | 34.9 | 39% | – | 0% | 34.9 |
No recognition of tax assets in Norway and UK | – | 0% | 9.6 | (419%) | 9.6 |
Tax income in profit/loss | (24.9) | (28%) | 1.1 | (47%) | (23.8) |
| Reconciliation of nominal to actual tax rate, | Hydrocarbon tax 64% | Corporate tax 22% | |||
| USD million | 2024 | 2024 | Total | ||
Result before tax | 67.6 | (79.6) | (12.1) | ||
Expected tax on profit before tax | 43.2 | 64% | (17. 5) | 22% | 25.7 |
| Tax effect of: | |||||
Prior year adjustment | 0.5 | 1% | (0.4) | 1% | 0.1 |
Currency changes to tax losses carried forward in DKK 1 | 53.0 | 78% | – | 0% | 53.0 |
Investment uplift on capex projects 2 | (51.3) | (76%) | – | 0% | (51.3) |
Permanent differences 3 | – | 0% | 7.1 | (9%) | 7.1 |
Interest limitation | 11.5 | 11% | – | 0% | 11.5 |
No recognition of tax assets in Norway and UK | – | 0% | 12.7 | (16%) | 12.7 |
Tax expense in profit/loss | 56.9 | 84% | 1.8 | (2%) | 58.7 |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
| USD million | 2025 | 2025 | Total | ||
OCI before tax | 174.8 | 5.2 | 180.0 | ||
Expected tax on OCI before tax | (111.9) | 64% | (1.1) | 22% | (113.0) |
| Tax effect of: | |||||
Non-taxable currency translation adjustment | – | 1.1 | 1.1 | ||
Tax in OCI | (111.9) | 64% | – | 22% | (111.9) |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
| USD million | 2024 | 2024 | Total | ||
OCI before tax | (98.1) | (23.4) | (121.5) | ||
Expected tax on OCI before tax | 62.8 | 64% | 5.2 | 22% | 67.9 |
| Tax effect of: | |||||
Non-taxable currency translation adjustment | – | (0.7) | (0.7) | ||
Tax in OCI | 62.8 | 64% | 4.5 | 22% | 67.2 |
| Current income tax receivables/(payables) | |||||
USD million | 2025 | 2024 | |||
Corporate tax 22% (Denmark) | 0.2 | (0.8) | |||
Hydrocarbon tax (Denmark) | (50.9) | 11.5 | |||
Hydrocarbon tax for prior years (Denmark) | (21.1) | (8.6) | |||
Tax (payables)/receivables | (71.8) | 2.2 |
| Effect | Effect | |||
| Deferred tax and deferred tax asset | recognised in | recognised in | ||
USD million | 31.12.2024 | profit/loss | OCI | 31.12.2025 |
Property, plant and equipment | 1,061.2 | (69.1) | – | 992.0 |
Intangible assets, licences | 14.7 | 4.3 | – | 18.9 |
Inventories and receivables | 32.5 | (8.8) | – | 23.7 |
Asset retirement obligation | (671.1) | (134.0) | – | (805.1) |
Other assets and liabilities | (5.6) | (1.3) | – | (6.9) |
Tax loss carryforward, Chapter 2 tax (25%) | (31.3) | 31.1 | – | (0.2) |
Tax loss carryforward, Chapter 3a tax (52%) | (560.2) | 59.3 | 111.9 | (389.0) |
Deferred tax asset, net | (159.8) | (118.5) | 111.9 | (166.4) |
| Effect | Effect | |||
| Deferred tax and deferred tax asset | recognised in | recognised in | ||
USD million | 31.12.2023 | profit/loss | OCI | 31.12.2024 |
Property, plant and equipment | 812.9 | 248.3 | – | 1,061.2 |
Intangible assets, licences | 29.4 | (14.8) | – | 14.7 |
Inventories and receivables | 33.8 | (1.3) | – | 32.5 |
Asset retirement obligation | (623.9) | (47.1) | – | (671.1) |
Other assets and liabilities | (2.9) | (2.7) | – | (5.6) |
Tax loss carryforward, Chapter 2 tax (25%) | (0.1) | (31.2) | – | (31.3) |
Tax loss carryforward, Chapter 3a tax (52%) | (467.7) | (29.8) | (62.8) | (560.2) |
Deferred tax asset, net | (218.5) | 121.4 | (62.8) | (159.8) |
| Tax losses carried forward, Denmark | ||
DKK million | 2025 | 2024 |
Corporate tax (22%) | – | – |
Chapter 2 Hydrocarbon tax (25%) | – | 890.7 |
Chapter 3a Hydrocarbon tax (52%) | 4,336.3 | 7,488.1 |
| Tax losses carried forward, Norway | ||
USD million / GBP million (as stated) | 2025 | 2024 |
Corporate tax Norway (22%) | 1,348.5 | 1,208.3 |
| Tax losses carried forward, UK. In million GBP/USD | ||
USD million / GBP million (as stated) | 2025 | 2024 1 |
Trade losses, UK (hydrocarbon s330(2)), USD | 77.9 | 78.0 |
Trade losses, UK (hydrocarbon), USD | 100.8 | 100.1 |
Pre-trading revenue expenditure, UK (hydrocarbon), GBP | 1.4 | 1.3 |
Pre-trading capital expenditure, UK (hydrocarbon), GBP | 40.2 | 40.2 |
USD million | 2025 | 2024 |
Net result for the year | 111.6 | (70.8) |
Preference dividends on hybrid capital | (17.0) | – |
Profit/(loss) attributable to ordinary shareholders of the parent | 94.6 | (70.8) |
Adjustment for amortisation convertible bond loans | – | 31.3 |
Adjustment for fair value embedded derivatives | – | 32.1 |
Profit/(loss) attributable to ordinary shareholders of the parent - diluted basis | 94.6 | (7.3) |
Number of shares outstanding at the beginning of the year | 26,498,640 | 26,105,328 |
Share buyback | (1,001,782) | – |
Treasury shares awarded | 70,344 | – |
Issue of new share | – | 292,791 |
Sale of treasury shares | – | 100,521 |
Number of shares outstanding at the end of the year | 25,567,202 | 26,498,640 |
Weighted average number of shares (basic) | 26,096,159 | 26,318,827 |
Adjustment for convertible bond loan 1 | – | 4,803,885 |
Weighted average number of shares (diluted) | 26,096,159 | 31,122,712 |
Basic earnings per share (in USD) | 3.6 | (2.7) |
Diluted earnings per share (in USD) | 3.6 | (2.7) |
USD million | 2025 | 2024 |
| Current assets | ||
Trade receivables | 60.9 | 27.9 |
Under-lift of oil and NGL | 6.1 | – |
Prepayments | 19.1 | 9.5 |
Other receivables | 21.2 | 1.6 |
Total trade receivables and other current receivables | 107.3 | 39.0 |
| Not past | Past due | ||||||
USD million | Total | due | > 30 days | 30-60 days | 61-90 days | 91-120 days | > 120 days |
Trade receivables | 60.9 | 60.9 | – | – | – | – | – |
Tota l | 60.9 | 60.9 | – | – | – | – | – |
| Not past | Past due | ||||||
USD million | Total | due | > 30 days | 30-60 days | 61-90 days | 91-120 days | > 120 days |
Trade receivables | 27.9 | 27.9 | – | – | – | – | – |
Tota l | 27.9 | 27.9 | – | – | – | – | – |
USD million | 2025 | 2024 |
Product inventory, oil | 22.3 | 13.7 |
Other stock (spares and consumables) 1 | 45.5 | 42.1 |
Total inventories | 67.8 | 55.8 |
USD million | 2025 | 2024 |
| Non-current assets | ||
Restricted bank deposits pledged as security for abandonment obligation related to Nini/Cecilie | 69.7 | 61.5 |
Total non-current restricted bank deposits | 69.7 | 61.5 |
| Current assets | ||
Unrestricted cash and cash equivalents | 142.7 | 250.6 |
Restricted bank deposits pledged as security for cash call obligations towards TotalEnergies 1 | – | 157.2 |
Restricted bank deposits 2 | 0.1 | 0.1 |
Total current cash and cash equivalents | 142.8 | 407.9 |
Total bank deposits | 212.5 | 469.4 |
USD million | Level 1 | Level 2 | Level 3 | Total |
| Assets | ||||
| Financial Assets at fair value through profit or loss | ||||
– Derivative instruments price hedge | – | 3.8 | – | 3.8 |
– Derivative instruments EUA | – | 4.8 | – | 4.8 |
| Hedging instruments at fair value | ||||
– Derivative instruments price hedge | – | 103.7 | – | 103.7 |
Total assets | – | 112.3 | – | 112.3 |
| Liabilities | ||||
| Hedging instruments at fair value | ||||
– Derivative instruments price hedge | – | 2.0 | – | 2.0 |
Total liabilities | – | 2.0 | – | 2.0 |
USD million | Level 1 | Level 2 | Level 3 | Tota l |
| Assets | ||||
| Hedging instruments at fair value | ||||
– Derivative instruments price hedge | – | 14.2 | – | 14.2 |
Total assets | – | 14.2 | – | 14.2 |
| Liabilities | ||||
| Financial Liabilities at fair value through profit or loss | ||||
– Embedded derivatives convertible bond BNOR15 | – | – | 85.1 | 85.1 |
| Hedging instruments at fair value | ||||
– Derivative instruments price hedge | – | 87.4 | – | 87.4 |
Total liabilities | – | 87.4 | 85.1 | 172.5 |
| Financial | Assets at fair | Hedging | ||
| assets at | value through | instruments | ||
| USD million | amortised cost | profit or loss | at fair value | Total |
| Assets | ||||
Derivative instruments EUA | – | 4.8 | – | 4.8 |
Derivative instruments price hedge | – | 3.8 | 103.7 | 107.5 |
Trade receivables and other current assets | 107.3 | – | – | 107.3 |
Restricted bank deposits | 69.8 | – | – | 69.8 |
Cash and cash equivalents | 142.7 | – | – | 142.7 |
Tota l | 319.8 | 8.6 | 103.7 | 432.1 |
| Financial | Liabilities at fair | Hedging | ||
| liabilities at | value through | instruments | ||
| USD million | amortised cost | profit or loss | at fair value | Total |
| Liabilities | ||||
Derivative instruments price hedge | – | – | 2.0 | 2.0 |
Subordinated hybrid bond loan | 1.0 | – | – | 1.0 |
Senior unsecured bond loan | 305.5 | – | – | 305.5 |
Reserve-based lending facility | 763.5 | – | – | 763.5 |
Trade payables and other current liabilities | 92.7 | – | – | 92.7 |
Tota l | 1,162.6 | – | 2.0 | 1,164.6 |
| Financial | Assets at fair | Hedging | ||
| assets at | value through | instruments | ||
| USD million | amortised cost | profit or loss | at fair value | Tota l |
| Assets | ||||
Derivative instruments price hedge | – | – | 14.2 | 14.2 |
Trade receivables and other current assets | 39.0 | – | – | 39.0 |
Restricted bank deposits | 218.8 | – | – | 218.8 |
Cash and cash equivalents | 250.6 | – | – | 250.6 |
Tota l | 508.4 | – | 14.2 | 522.6 |
| Financial | Liabilities at fair | Hedging | ||
| liabilities at | value through | instruments | ||
| USD million | amortised cost | profit or loss | at fair value | Tota l |
| Liabilities | ||||
Derivative instruments price hedge | – | – | 87.4 | 87.4 |
Embedded derivatives convertible bond BNOR15 | – | 85.1 | – | 85.1 |
Convertible bond loans | 233.1 | – | – | 233.1 |
Senior unsecured bond loan | 303.5 | – | – | 303.5 |
Reserve-based lending facility | 834.3 | – | – | 834.3 |
Trade payables and other current liabilities | 99.4 | – | – | 99.4 |
Tota l | 1,470.4 | 85.1 | 87.4 | 1,642.9 |
| Less than | Over | ||||
| USD million | 1 year | 1-2 years | 2-5 years | 5 years | Total |
| Non-derivative financial liabilities: | |||||
BNOR17 | – | – | – | 300.0 | 300.0 |
BNOR16 | 28.5 | 28.5 | 357.0 | – | 414.0 |
Reserve-based lending facility | 77.1 | 217.0 | 732.2 | – | 1,026.3 |
Trade creditors and other liabilities | 92.7 | – | – | – | 92.7 |
| Derivative financial liabilities: | |||||
Derivatives | 1.9 | 0.1 | – | – | 2.0 |
Total as at 31.12.2025 | 200.2 | 245.6 | 1,089.2 | 300.0 | 1,835.0 |
| Less than | Over | ||||
| USD million | 1 year | 1-2 years | 2-5 years | 5 years | Total |
| Non-derivative financial liabilities: | |||||
BNOR15 1 | – | – | – | – | – |
BNOR16 | 28.5 | 28.5 | 385.5 | – | 442.5 |
Reserve-based lending facility | 83.8 | 86.2 | 1,036.3 | – | 1,206.3 |
Trade creditors and other liabilities | 99.4 | – | – | – | 99.4 |
| Derivative financial liabilities: | |||||
Derivatives | 64.4 | 22.0 | 1.0 | – | 87.4 |
Total as at 31.12.2024 | 276.1 | 136.7 | 1,422.9 | – | 1,835.6 |
| Total amount | Carrying | Fair | |
| USD million | outstanding 1 | amount | value |
| Financial assets | |||
Derivative instruments EUA | 4.8 | 4.8 | |
Derivative instruments price hedge | 107.5 | 107.5 | |
Trade receivables and other current assets | 107.3 | 107.3 | |
Restricted bank deposits | 69.8 | 69.8 | |
Cash and cash equivalents | 142.7 | 142.7 | |
Tota l | 432.1 | 432.1 | |
| Financial liabilities | |||
Derivative instruments price hedge | 2.0 | 2.0 | |
Subordinated hybrid bond loan 2 | 1.0 | 1.0 | |
Senior unsecured bond loan | 300.0 | 305.5 | 300.0 |
Reserve-based lending facility | 800.0 | 763.5 | 800.0 |
Trade payables and other current liabilities | 92.7 | 92.7 | |
Tota l | 1,100.0 | 1,164.6 | 1,195.7 |
| Maturity | |||||||
| Less than | 1 to 3 | 3 to 6 | 6 to 9 | 9 to 12 | More than | ||
| As at 31.12.2025 | 1 month | months | months | months | months | 12 months | Total |
| Commodity forward sales contracts oil: | |||||||
Notional quantity (mbbl) | – | 525.0 | 525.0 | 225.0 | 225.0 | 420.0 | 1,920.0 |
Notional amount (USD million) | – | 39.1 | 39.1 | 16.0 | 16.0 | 26.2 | 136.4 |
Average hedged sales price (USD/bbl) | – | 74.5 | 74.5 | 71.1 | 71.1 | 62.5 | 71.1 |
| Commodity forward sales contracts gas: | |||||||
Notional quantity (mMWh) | – | 1,065.0 | 915.0 | 915.0 | 585.0 | 2,445.0 | 5,925.0 |
Notional amount (EUR million) | – | 38.7 | 28.9 | 28.9 | 20.1 | 74.2 | 190.8 |
Average hedged sales price (EUR/MWh) | – | 36.4 | 31.6 | 31.6 | 34.4 | 30.3 | 32.2 |
| Commodity zero cost collar contracts oil: | |||||||
Notional quantity (mbbl) | – | 615.0 | 615.0 | 825.0 | 825.0 | 2,430.0 | 5.310.0 |
Average hedged price – floor (USD/bbl) | – | 65.1 | 65.1 | 64.5 | 64.5 | 77.7 | 70.7 |
Average hedged price – ceiling (USD/bbl) | – | 76.2 | 76.2 | 74.6 | 74.6 | 90.5 | 82.3 |
| Commodity zero cost collar contracts gas: | |||||||
Notional quantity (mMWh) | – | 840.0 | 690.0 | 690.0 | 825.0 | 1,245.0 | 4,290.0 |
Average hedged price – floor (EUR/MWh) | – | 40.3 | 33.0 | 33.0 | 31.6 | 30.0 | 33.3 |
Average hedged price – ceiling (EUR/MWh) | – | 56.1 | 45.0 | 45.0 | 45.6 | 42.1 | 46.4 |
| No. of shares | Share capital | |
| (number) | (USD million) | |
Number of shares and share capital at 01.01.2024 | 26,205,849 | 1.7 |
Issue of shares | 292,791 | 0.0 |
Number of shares and share capital at 31.12.2024 | 26,498,640 | 1.7 |
Cancellation of own shares | (931,438) | (0.0) |
Reduction of nominal value | – | (0.1) |
Number of shares and share capital at 31.12.2025 | 25,567,202 | 1.6 |
| Treasury share | ||
| No. of shares | reserve | |
| (number) | (USD million) | |
Number of treasury shares and treasury share reserve as of 01.01.2024 | (100,521) | (0.1) |
Sale of treasury shares | 100,521 | 0.1 |
Number of treasury shares and treasury share reserve at 31.12.2024 | – | – |
Share buyback | (1,001,782) | (0.1) |
Treasury shares awarded | 70,344 | 0.0 |
Cancellation of own shares | 931,438 | 0.0 |
Number of treasury shares and treasury share reserve at 31.12.2025 | – | – |
Shareholder* | Shareholding | Ownership share | Voting share |
The Bank of New York Mellon SA/NV | 4,365,500 | 17.1 % | 17.1 % |
Goldman Sachs International | 2,290,758 | 9.0 % | 9.0 % |
State Street Bank and Trust Comp | 1,783,575 | 7.0 % | 7.0 % |
Sober AS | 1,168,944 | 4.6 % | 4.6 % |
JPMorgan Chase Bank, N.A., London | 1,000,971 | 3.9 % | 3.9 % |
J.P. Morgan SE | 981,897 | 3.8 % | 3.8 % |
Citibank, N.A. | 784,364 | 3.1 % | 3.1 % |
The Northern Trust Comp, London Br | 734,932 | 2.9 % | 2.9 % |
Caceis Bank | 679,738 | 2.7 % | 2.7 % |
The Bank of New York Mellon | 655,739 | 2.6 % | 2.6 % |
Euroclear Bank S.A./N.V. | 510,208 | 2.0 % | 2.0 % |
UBS Switzerland AG | 424,914 | 1.7 % | 1.7 % |
Clearstream Banking S.A. | 363,006 | 1.4 % | 1.4 % |
UBS AG | 342,744 | 1.3 % | 1.3 % |
Nordnet Bank AB | 338,325 | 1.3 % | 1.3 % |
Alto Holding AS | 320,000 | 1.3 % | 1.3 % |
HSBC Bank Plc | 307, 246 | 1.2 % | 1.2 % |
Finsnes Invest AS | 301,234 | 1.2 % | 1.2 % |
Hanasand | 292,412 | 1.1 % | 1.1 % |
Sbakkejord AS | 266,190 | 1.0 % | 1.0 % |
Tota l | 17,912,697 | 70.1 % | 70.1 % |
Other owners (ownership <1.0%) | 7,654, 505 | 29.9 % | 29.9 % |
Total number of shares at 10 April 2026 | 25,567,202 | 100.0 % | 100.0 % |
USD million | 2025 | 2024 |
Balance at 01.01. | 1,122.1 | 1,049.0 |
Provisions and change of estimates made during the year | 178.3 | 34.5 |
Accretion expense | 53.0 | 54.2 |
Incurred cost removal | (4.5) | (15.5) |
Currency translation adjustment | 0.3 | (0.1) |
Total provision for asset retirement obligations at 31.12. | 1,349.3 | 1,122.1 |
| Breakdown of short-term and long-term asset retirement obligations | ||
Short-term | 5.3 | 11.4 |
Long-term | 1,344.0 | 1,110.6 |
Total provision for asset retirement obligations at 31.12. | 1,349.3 | 1,122.1 |
USD million | Undiscounted | Discounted |
2026-2029 | 46.2 | 42.3 |
2030-2034 | 510.5 | 379.6 |
2035-2039 | 63.7 | 43.1 |
2040+ 1 | 1,649.4 | 810.1 |
At 31.12.2025 2 | 2,269.8 | 1,275.2 |
| Sensitivity | Asset retirement | Change in |
| USD million | obligation | provision |
Abandonment cost estimate | 1,275.2 | |
Abandonment cost estimate increase +40% | 1,785.2 | 40.0% |
Abandonment cost estimate increase +10% | 1,402.7 | 10.0% |
Abandonment cost estimate decrease -10% | 1,147.6 | (10.0%) |
Abandonment cost estimate decrease -30% | 892.6 | (30.0%) |
Discount rate +1.0% | 1,122.4 | (12.0%) |
Discount rate -1.0% | 1,454.1 | 14.0% |
Inflation rate +1.0% | 1,449.2 | 14.0% |
Inflation rate -1.0% | 1,123.6 | (12.0%) |
Cessation of production (by hubs) accelerated by 5 years | 1,395.2 | 9.0% |
Maturity | 2085 |
Type | Subordinated |
Financial classification | Equity (99.7%) |
Notional amount | USD 300 million |
Issued | 10.07.2025 |
Maturing | 10.07.2085 |
Quoting in | Oslo |
First redemption at par | 10.01.2030 |
Coupon | 12% fixed rate |
Coupon step-up from 10.01.2030 | 17% fixed rate |
Deferral of interest payment | Optional |
USD million | Equity | Debt | Total |
Book value at 31.12.2024 | – | – | – |
Profit allocated to hybrid owners | 17.0 | – | 17.0 |
Addition | 299.1 | 0.9 | 300.0 |
Fees | (13.3) | – | (13.3) |
Accretion | – | 0.0 | 0.0 |
Book value at 31.12.2024 | 302.8 | 1.0 | 303.8 |
31.12.2025 | 31.12.2024 | |||
| Principal | Book | Principal | Book | |
| USD million | amount | value | amount | value |
BNOR16 senior unsecured bond 1 | 300.0 | 305.5 | 300.0 | 303.5 |
Total non-current bonds | 300.0 | 305.5 | 300.0 | 303.5 |
Reserve-based lending facility 2 | 800.0 | 763.5 | 880.0 | 834.3 |
Total non-current debt | 800.0 | 763.5 | 880.0 | 834.3 |
BNOR15 convertible bond 3 | – | – | 247.1 | 233.1 |
Total current debt | – | – | 247.1 | 233.1 |
Total borrowings | 1,100.0 | 1,068.9 | 1,427.1 | 1,370.9 |
Cash flows | Non-cash changes | ||||||
| Derecognition | |||||||
| Movements in interest-bearing liabilities | Receipts/ | Interest and | Conversion to | embedded | |||
USD million | 31.12.2024 | payments | financing cost | shares | derivative | Amortisation | 31.12.2025 |
BNOR16 senior unsecured bond | 303.5 | – | (28.5) | – | – | 30.5 | 305.5 |
Reserve-based lending facility | 834.3 | (80.0) | (85.9) | – | – | 95.0 | 763.5 |
Total movement in non-current interest- bearing liabilities | 1,137.9 | (80.0) | (114.4) | – | – | 125.5 | 1,068.9 |
BNOR15 convertible bond | 233.1 | (331.4) | (2.6) | 37.9 | 45.5 | 17.5 | – |
| Total movement in current interest-bearing | |||||||
liabilities | 233.1 | (331.4) | (2.6) | 37.9 | 45.5 | 17.5 | – |
Total movement in interest-bearing liabilities | 1,370.9 | (411.4) | (117.0) | 37.9 | 45.5 | 143.0 | 1,068.9 |
Cash flows | Non-cash changes | ||||||
| Move between | |||||||
| Movements in interest-bearing liabilities | Receipts/ | Interest and | Conversion to | long term and | |||
USD million | 31.12.2023 | payments | financing cost | shares | short term | Amortisation | 31.12.2024 |
BNOR15 convertible bond | 201.7 | – | – | – | (233.1) | 31.3 | – |
BNOR16 senior unsecured bond | – | 300.0 | (11.5) | – | – | 15.1 | 303.5 |
BNOR14 senior unsecured bond | 169.1 | (175.0) | (25.4) | 22.3 | – | 9.0 | – |
Reserve-based lending facility 1 | 695.8 | 30.0 | (96.8) | – | 125.0 | 80.4 | 834.3 |
Total movement in non-current interest- bearing liabilities | 1,066.6 | 155.0 | (133.7) | 22.3 | (108.1) | 135.8 | 1 ,137.9 |
Reserve-based lending facility | 125.0 | – | – | – | (125.0) | – | – |
BNOR15 convertible bond | – | – | – | – | 233.1 | – | 233.1 |
| Total movement in current interest-bearing | |||||||
liabilities | 125.0 | – | – | – | 108.1 | – | 233.1 |
Total movement in interest-bearing liabilities | 1,191.6 | 155.0 | (133.7) | 22.3 | – | 135.8 | 1,370.9 |
| Reserve-based | |||
Year | BNOR16 | lending facility | Total |
2025 | – | – | – |
2026 | – | – | – |
2027 | – | 143.0 | 143.0 |
2028 | – | 328.5 | 328.5 |
2029 | 300.0 | 328.5 | 628.5 |
Tota l | 300.0 | 800.0 | 1,100.0 |
| Reserve-based | |||
Year | BNOR16 1 | lending facility 2 | Total |
Interest rate | 9.5% | SOFR | |
2026 | 28.5 | 77.1 | 105.6 |
2027 | 28.5 | 74.0 | 102.5 |
2028 | 28.5 | 51.8 | 80.3 |
2029 | 28.5 | 23.3 | 51.8 |
Tota l | 114.0 | 226.3 | 340.3 |
USD million | 2025 | 2024 |
BlueNord ASA shares in Altinex AS | 399.2 | 398.5 |
Altinex AS shares in BlueNord Energy 8/06 Denmark B.V and other companies | 614.7 | 614.7 |
Loans from parent company to subsidiaries | 810.9 | 348.6 |
Total net book value | 1,824.7 | 1,361.8 |
USD million | 2025 | 2024 |
Trade payable | 14.8 | 4.4 |
Liabilities to the Operator | 19.9 | 31.1 |
Over-lift of oil and NGL | – | 6.3 |
Accrued interest | 0.5 | 3.4 |
Salary accruals | 3.1 | 2.3 |
Public duties payable | 18.7 | 33.7 |
Other current liabilities | 35.7 | 18.2 |
Total trade payables and other current liabilities | 92.7 | 99.4 |
USD million | 2025 | 2024 |
USD | 33.7 | 51.7 |
DKK | 38.5 | 29.8 |
EUR | 17.4 | 16.0 |
NOK | 1.6 | 1.2 |
GBP | 1.5 | 0.7 |
Tota l | 92.7 | 99.4 |
Licence | Field | Country | Ownership share |
DUC | DUC | Denmark | 36.8 % |
1/90 | Lulita Part | Denmark | 20.0 % |
7/86 | Lulita Part | Denmark | 20.0 % |
8/06B | Denmark | 36.8 % |