NOK million | Note | FY2025 | FY2024 |
Sales revenue | 9 | ||
| Other income | 9 | ||
Total revenue | |||
Cost of goods sold | ( | ( | |
| Salary and personnel expenses | 10 | ( | ( |
| Other operating expenses | 11 | ( | ( |
Operating expenses | ( | ( | |
| Net income from associated companies and JVs | 4, 16 | ||
| Net gain from disposed associated companies and JVs | 4, 16 | ||
EBITDA 1 | |||
| Depreciation | 14 | ( | ( |
| Amortization | 14 | ||
| Impairment | 15 | ( | |
Operating profit (EBIT) 1 | |||
| Financial income | 7, 12 | ||
| Financial expenses | 7, 12 | ( | ( |
Profit before tax | |||
| Income tax expense | 13 | ( | ( |
Profit after tax | |||
| Profit attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | |||
| Earnings per share (NOK): | |||
| Continued operation | |||
| - Basic | 22 | ||
| - Diluted | 22 |
NOK million | Note | FY2025 | FY2024 |
Profit for the year | |||
| Other comprehensive income | |||
Items which may be reclassified over profit and loss in subsequent periods | |||
| Net movement of cash flow hedges | 8 | ( | ( |
| Income tax effect | 8 | ||
Exchange differences on translation of foreign operations | ( | ||
Net other comprehensive income | ( | ||
Total comprehensive income for the year | |||
| Total comprehensive income attributable to: | |||
Equity holders of the parent company | |||
Non-controlling interest |
NOK million | Note | 31.12.2025 | 31.12.2024 |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 14 | ||
| Goodwill | 15 | ||
| Investment in associated companies and JVs | 16 | ||
| Financial assets and other assets | 7, 17 | ||
Total non-current assets | |||
| Current assets | |||
| Inventory | 18 | ||
| Accounts receivables | 7 | ||
| Other assets | 7 | ||
| Cash and cash equivalents | 19 | ||
Total current assets | |||
TOTAL ASSETS |
NOK million | Note | 31.12.2025 | 31.12.2024 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 20 | ||
| Share premium | 20 | ||
Total paid in capital | |||
Other equity | |||
Non-controlling interests | |||
Total equity | |||
| Non-current liabilities | |||
| Interest-bearing loans and borrowings | 8, 21 | ||
Lease liabilities | |||
| Provisions | 22 | ||
| Deferred tax liabilities | 13 | ||
Total non-current liabilities | |||
| Current liabilities | |||
| Interest-bearing loans and borrowings | 21 | ||
Other financial liabilities | |||
Lease liabilities | |||
| Accounts payables and other liabilities | 7 | ||
| Provisions | 22 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
NOK million | Note | FY2025 | FY2024 |
| Cash flow from operating activities | |||
Profit/(loss) before tax | |||
Net gain from sale of PPE and project inventory | ( | ( | |
| Depreciation and amortization | 14 | ||
| Write-downs/Impairment | 15 | ||
| Net income from associated companies and JV's | 4, 16 | ( | ( |
Share-based payments - non cash to equity | |||
Net interest | |||
Unrealized effect from change in fair value derivatives | ( | ( | |
Unrealized foreign exchange (gain)/loss | ( | ( | |
Change in accounts payable | ( | ( | |
Change in accounts receivable | ( | ( | |
Change in other current assets and liabilities | |||
Net cash flow from operating activities | |||
| Cash flow from investing activities | |||
| Interest received | 12 | ||
Investment and capitalization projects | ( | ( | |
| Investments in PPE and intangible assets | 14 | ( | ( |
| Net proceeds from sale of PPE and project inventory | 6 | ||
| Net proceeds from divestment of operations, net of cash | 6 | ( | |
| Investment in operations, net of cash acquired | 5 | ( | ( |
Payment for increase in controlling interest | ( | ||
| Investments in associated companies and JV's | 16 | ( | ( |
Net cash flow from loans to associated companies and JV's | ( | ||
| Distributions from associated companies and JV's | 16 | ||
Net cash flow from (used in) investing activities | ( | ( |
NOK million | Note | FY2025 | FY2024 |
| Cash flow from financing activities | |||
| Proceeds from new term loans | 21 | ||
Payment of capitalised borrowing costs | ( | ||
| Repayment of term loan | 21 | ( | ( |
| Repayment of current interest-bearing liabilities | 21 | ( | ( |
| Interest paid on loans and borrowings | 12 | ( | ( |
Payment on lease liabilities - interest | ( | ( | |
Repayment on lease liabilities | ( | ( | |
| Share capital increase | 20 | ||
| Share capital increase NCI | 20 | ||
Dividends paid to NCI | ( | ( | |
Net cash flow from financing activities | |||
Total change in cash and cash equivalents | |||
Effect of exchange rate changes on cash and cash equivalents | |||
Cash and cash equivalents at start of period | |||
Cash and cash equivalents at end of period |
| Attributable to parent company equity holders | |||||||||||
Paid in capital | Other equity | ||||||||||
| Foreign | |||||||||||
| Share based | Cash flow | currency trans- | Retained | Total other | Non-controlling | ||||||
Share capital | Share premium | Treasury shares | payment | hedge reserves | lation reserve | earnings | equity | Total | interests | Total equity | |
Equity as at 01.01 2024: | ( | ||||||||||
Profit/Loss for the period | |||||||||||
Other comprehensive income | ( | ||||||||||
Total comprehensive income | ( | ||||||||||
Share capital increase | |||||||||||
Repurchase own shares | ( | ( | |||||||||
Share based payments in the year | |||||||||||
| Transaction with non-controlling interest | |||||||||||
from business combinations | ( | ( | |||||||||
Transaction with non-controlling interest | ( | ( | ( | ( | ( | ||||||
Transfer to other equity | |||||||||||
Equity as at 31.12 2024 | ( | ||||||||||
Equity as at 01.01 2025: | ( | ||||||||||
Profit/Loss for the period | |||||||||||
Other comprehensive income | ( | ( | ( | ( | ( | ( | |||||
Total comprehensive income | ( | ( | |||||||||
Share capital increase | |||||||||||
Repurchase own shares | |||||||||||
Share based payments in the year | |||||||||||
| Transaction with non-controlling interest | |||||||||||
from business combinations | |||||||||||
Transaction with non-controlling interest | ( | ( | |||||||||
Transfer to other equity | ( | ||||||||||
Equity as at 31.12 2025 | ( |
| FY2025 | Elim. of | Residual | |||||||
| Asset | Total | Group | equity | ownership | Total | ||||
NOK million | Projects | Commercial | Management | Corporate | proportionate | eliminations | consol. ent. | consol. Ent. | consolidated |
Total revenue | 42 | 578 | 75 | 2 | 697 | (34) | (190) | 98 | 571 |
Opex ex depr./amort. | (61) | (251) | (71) | (58) | (441) | 34 | 105 | (54) | (357) |
| Net income/(loss) from ass. | |||||||||
comp./JVs | - | - | - | - | - | - | 119 | - | 119 |
EBITDA 1 | (19) | 327 | 4 | (55) | 256 | - | 34 | 44 | 333 |
Depr., amort. and write-downs | (9) | (285) | (7) | (3) | (304) | 58 | 62 | (22) | (206) |
Operating profit (EBIT) 1 | (28) | 42 | (4) | (58) | (48) | 58 | 96 | 22 | 127 |
Net financial items | 36 | (113) | - | 7 | (69) | 40 | 7 | (4) | (27) |
Profit/(loss) before tax | 8 | (71) | (4) | (51) | (118) | 98 | 103 | 18 | 100 |
Total assets | 767 | 7 385 | 167 | 722 | 9 042 | (358) | (1 243) | 1 992 | 9 434 |
Interest bearing debt | 36 | 3 137 | - | - | 3 173 | - | (891) | 1 026 | 3 308 |
Cash | 84 | 141 | 27 | 638 | 891 | - | (98) | 100 | 893 |
NIBD 1 | (48) | 2 996 | (27) | (638) | 2 282 | - | (792) | 926 | 2 416 |
| FY2024 | Elim. of | Residual | |||||||
| Asset | Total | Group | equity | ownership | Total | ||||
NOK million | Projects | Commercial | Management | Corporate | proportionate | eliminations | consol. ent. | consol. Ent. | consolidated |
Total revenue | 141 | 569 | 65 | 1 | 776 | (120) | (192) | 84 | 548 |
Opex ex depr./amort. | (41) | (173) | (68) | (63) | (345) | 8 | 77 | (30) | (290) |
| Net income/(loss) from ass. | |||||||||
comp./JVs | - | - | - | - | - | - | 51 | - | 51 |
EBITDA 1 | 100 | 396 | (3) | (62) | 431 | (112) | (63) | 54 | 309 |
Depr., amort. and write-downs | (22) | (172) | (6) | (1) | (200) | 3 | 63 | (31) | (166) |
Operating profit (EBIT) 1 | 78 | 224 | (9) | (63) | 231 | (110) | - | 23 | 144 |
Net financial items | 3 | (43) | 1 | 22 | (16) | (33) | 16 | 24 | (10) |
Profit/(loss) before tax | 81 | 182 | (8) | (40) | 214 | (143) | 16 | 47 | 134 |
Total assets | 259 | 7 011 | 121 | 678 | 8 068 | (374) | (366) | (300) | 7 028 |
Interest bearing debt | - | 2 645 | - | - | 2 645 | - | 1 953 | (2 647) | 1 951 |
Cash | 75 | 184 | 7 | 662 | 927 | - | (68) | 14 | 874 |
NIBD 1 | (75) | 2 461 | (7) | (662) | 1 718 | - | 2 021 | (2 661) | 1 077 |
| Allocation of excess values | |
NOK million | Total |
At acquisition date | 28.03.2025 |
| Consideration (controlling interests) | |
Cash | 501 |
Shares | 332 |
Total acquisition cost (controlling interest) | 833 |
Book value of net assets (see table below) | 654 |
| Identification of excess value attributable to: | |
Property, plant and equipment | 159 |
Investment in associates and JVs | 18 |
Gross excess value | 177 |
Deferred tax on excess value | 35 |
Net excess value | 142 |
Fair value of net acquired assets excluding goodwill | 796 |
| Of which: | |
Non-controlling interest | 47 |
Controlling interests | 749 |
| Total acquisition cost 100% | |
Goodwill (controlling interest) | 77 |
Goodwill (non-controlling interest) | 18 |
Goodwill (100%) | 94 |
Total non-controlling interest | 64 |
| Book value net acquired assets | |
NOK million | Total |
Property, plant and equipment | 211 |
Investment in associates and JVs | 12 |
Other non-current assets | 66 |
Inventory | 12 |
Other current assets | 4 |
Cash and cash equivalents | 8 |
Acquired assets | 312 |
Current liabilities | 20 |
Deferred tax liability | 55 |
Net asset value acquired assets | 238 |
Acquired NCI | 416 |
Total book value incl NCI | 654 |
NOK million | Total |
| Total acquisition cost | |
Non-cash consideration | 332 |
Cash consideration | 501 |
Total acquisition cost | 833 |
Cash in acquired company | 8 |
Net cash outflow at acquisition | 493 |
NOK million | FVK | FEN | Total |
| At acquisition date | |||
Total voting rights after the acquisition | 60% | 55% | |
Non-controlling interests | 40% | 45% | |
| Consideration (controlling interests) | |||
Cash | - | 57 | 57 |
Shares | 161 | 524 | 685 |
Total acquisition cost (controlling interest) | 161 | 581 | 742 |
Book value of net assets (see table below) | 67 | 336 | 403 |
| Identification of excess value attributable to: | |||
Intangible assets | (25) | - | (25) |
Property, plant and equipment | 180 | 579 | 759 |
Investment in associates and JVs | 38 | - | 38 |
Inventory | 17 | - | 17 |
Interest rate swap | - | 127 | 127 |
Contract | - | 37 | 37 |
Net liability | (5) | - | (5) |
Gross excess value | 204 | 743 | 947 |
Deferred tax on excess value | 113 | 164 | 277 |
Net excess value | 91 | 580 | 671 |
NOK million | FVK | FEN | Total |
Fair value of net acquired assets excluding goodwill | 158 | 916 | 1 074 |
| Of which: | |||
Non-controlling interest | 63 | 412 | 475 |
Controlling interests | 95 | 504 | 599 |
| Total acquisition cost 100% | |||
Goodwill (controlling interest) | 67 | 77 | 144 |
Goodwill (non-controlling interest) | - | - | - |
Goodwill (100%) | 67 | 77 | 144 |
Total non-controlling interest | 63 | 412 | 475 |
NOK million | FVK | FEN | Total |
Intangible assets | 25 | - | 25 |
Property, plant and equipment | 329 | 920 | 1 250 |
Investment in associates and JVs | 38 | - | 38 |
Other non-current assets | 117 | 26 | 142 |
Inventory | 21 | - | 21 |
Other current assets | 76 | 32 | 108 |
Cash and cash equivalents | 26 | 91 | 117 |
Acquired assets | 632 | 1 070 | 1 702 |
| Non-current interest-bearing debt to financial institutions | |||
Other non-current debt , including bank loans | 507 | 718 | 1 225 |
Current liabilities | 38 | 13 | 51 |
Deferred tax liability | 21 | 1 | 22 |
Net asset value acquired assets | 67 | 336 | 403 |
NOK million | FVK | FEN | Total |
| Total acquisition cost | |||
Non-cash consideration | 161 | 524 | 685 |
Cash consideration | - | 57 | 57 |
Total acquisition cost | 161 | 581 | 742 |
Cash in acquired company | 26 | 91 | 117 |
Net cash outflow at acquisition | (26) | (34) | (60) |
NOK million | Total |
| Acquisition date | |
Gross revenue from acquisition date until 31.12.25 | 83 |
Profit or loss before tax from acquisition date until 31.12.25 | 10 |
| Cloudberry Group | FEN and | Pro-forma | |
| NOK million | reported | FVK | Group figures |
Total revenues | 571 | 68 | 639 |
Total profit or loss before tax | 100 | 112 | 212 |
2025 | 2024 | |
Effect on profit before income tax | - | - |
Effect on equity | (1) | (1) |
2025 | 2024 | |
Effect on profit before income tax | - | - |
Effect on equity | 1 | 1 |
NOK million | 2025 | 2024 |
Effect on profit before income tax | 57 | 4 |
Effect on equity | 82 | 100 |
NOK million | 2025 | 2024 |
Effect on profit before income tax | (61) | (4) |
Effect on equity | (77) | (92) |
NOK million | 2025 | 2024 |
Change in SEK | (5%) | (5%) |
Effect on cash and cash equivalents | 2 | 1 |
Effect on long-term debt | - | - |
Effect on group receivables and liabilities | - | - |
Change in DKK | (5%) | (5%) |
Effect on cash and cash equivalents | 2 | (4) |
Effect on long-term debt | 51 | 40 |
Effect on group receivables and liabilities | (49) | (40) |
Change in EUR | (5%) | (5%) |
Effect on cash and cash equivalents | (18) | (8) |
Effect on long-term debt | 33 | 25 |
Effect on group receivables and liabilities | (35) | (25) |
| Carrying | Less than | ||||||
| NOK million | amount | a year 2027 | 2028 | 2029 | 2030+ | Total | |
Bank loan (incl. interest payments) | 3 287 | 299 | 1 880 | 754 | 94 | 703 | 3 730 |
Lease liabilities | 31 | 7 | 6 | 6 | 3 | 23 | 45 |
Accounts payable | 32 | 32 | - | - | - | - | 32 |
Total non-derivatives | 3 350 | 338 | 1 886 | 760 | 98 | 725 | 3 807 |
Net-settled derivatives | 21 | 9 | 6 | 2 | 1 | 3 | 21 |
Total financial liabilities and derivatives | 3 371 | 347 | 1 892 | 762 | 99 | 728 | 3 828 |
| Carrying | Less than | ||||||
| NOK million | amount | a year 2026 | 2027 | 2028 | 2029+ | Total | |
Bank loan (incl. interest payments) | 1 876 | 223 | 352 | 1 461 | 49 | 104 | 2 189 |
Lease liabilities | 40 | 16 | 7 | 6 | 6 | 10 | 45 |
Accounts payable | 27 | 27 | - | - | - | - | 27 |
Total non-derivatives | 1 943 | 266 | 359 | 1 467 | 55 | 114 | 2 261 |
Net-settled derivatives | 75 | 7 | 10 | 10 | 11 | 37 | 75 |
Total financial liabilities and derivatives | 2 017 | 273 | 368 | 1 477 | 66 | 151 | 2 336 |
31.12.2025 | 31.12.2024 | ||||||||||
| Financial | Financial | Financial | Financial | Financial | Financial | Financial | Financial | ||||
| assets at | liabilities at | assets | liabilities | assets at | liabilities at | assets | liabilities | ||||
NOK million | Note | amortised cost | amortised cost | - fair value | - fair value | Total 31.12.2025 | amortised cost | amortised cost | - fair value | - fair value | Total 31.12.2024 |
Financial investments | 41 | - | 66 | - | 106 | 13 | - | - | - | 13 | |
Derivative financial instrument | - | - | 183 | - | 183 | - | - | 48 | - | 48 | |
Other non-current assets | 173 | - | - | - | 173 | 48 | - | - | - | 48 | |
Total non-current financial assets | 213 | - | 248 | - | 462 | 62 | - | 48 | - | 110 | |
Accounts receivables | 97 | - | - | - | 97 | 59 | - | - | - | 59 | |
Other assets | 134 | - | - | - | 134 | 30 | - | - | - | 30 | |
| Cash and cash equivalents | 19 | 893 | - | - | - | 893 | 874 | - | - | - | 874 |
Total current financial assets | 1 124 | - | - | - | 1 124 | 963 | - | - | - | 963 | |
Lease liability | - | (7) | - | - | (7) | - | (16) | - | - | (16) | |
| Interest-bearing loans and borrowings | 21 | - | (139) | - | - | (139) | - | (100) | - | - | (100) |
Accounts payables and other liabilities | - | (32) | - | - | (32) | - | (27) | - | - | (27) | |
Total current financial liabilities | - | (179) | - | - | (179) | - | (143) | - | - | (143) | |
Lease liability | - | (23) | - | - | (23) | - | (24) | - | - | (24) | |
| Interest-bearing loans and borrowings | 21 | - | (3 148) | - | - | (3 148) | - | (1 778) | - | - | (1 778) |
| Derivative financial instrument (incl. in non-current prov.) | 21 | - | - | - | (21) | (21) | - | - | - | (75) | (75) |
Total non-current financial liabilities | - | (3 172) | - | (21) | (3 193) | - | (1 802) | - | (75) | (1 877) | |
Net financial assets (liabilities) | 1 124 | (3 350) | 248 | (21) | (1 999) | 963 | (1 945) | 48 | (75) | (1 009) |
| Level 2 | ||
NOK million | 31.12.2025 | 31.12.2024 |
| Derivative assets | ||
– Interest rate derivatives | 175 | 36 |
– Commodity derivatives (PPAs) | 4 | 11 |
| 1 | ||
| Derivative liabilities | ||
– Interest rate derivatives 1 | (21) | (75) |
– FX derivatives | - | - |
– Commodity derivatives (PPAs) | - | - |
Fair value | 159 | (28) |
Weighted | Nominal | Carrying amount of the | |||
| Maturity | average | amount | hedging instruments | ||
(months) rate/price 1 | - million 2 | Assets | Liabilities | ||
| Cash flow hedges | |||||
| Interest rate risk – borrowings | |||||
Interest rate swap (IRS) – NOK | 125 | 1.23% | 60 | 29 | - |
Interest rate swap (IRS) – EUR | 43-319 | 2.62% | 657 | 7 | (2) |
Interest rate swap (IRS) – DKK | 34-92 | 2.96% | 914 | 3 | (19) |
| Commodity price risk – Forecast transactions | |||||
Fixed price PPA 1 | 24 | 133 | 10 | 4 | - |
NOK million | 2025 | 2024 |
Opening balance | (2) | 40 |
Net change in value of effective derivative hedging instruments | (1) | (54) |
Interest rate swap (IRS) – NOK | 40 | (46) |
Fixed price PPA | (4) | 1 |
Interest rate swap (IRS) – NOK Forte | (37) | (9) |
Deferred tax/tax credit | - | 12 |
Total movement | (1) | (42) |
Closing balance | (4) | (2) |
NOK million | 2025 | 2024 |
Power related products | 441 | 317 |
Asset management | 37 | 31 |
Consultancy services | 27 | 21 |
Other revenue | 7 | 14 |
Sales revenues | 512 | 382 |
Net gain sale of PPE and project inventory | 16 | 118 |
Public grants | 18 | 47 |
Other | 26 | 1 |
Other income | 59 | 166 |
Total revenue | 571 | 548 |
NOK million | 2025 | 2024 |
Norway | 249 | 252 |
Denmark | 271 | 265 |
Switzerland | - | 2 |
Sweden | 51 | 29 |
Total revenue | 571 | 548 |
NOK million | 2025 | 2024 |
Salaries | 93 | 89 |
Social security tax | 14 | 13 |
Pension benefits | 4 | 5 |
Share based payments | 8 | 19 |
Other benefits | 9 | 2 |
Gross personnel expenses | 129 | 127 |
Capitalized development costs (project inventory) | (5) | (6) |
Total personnel expenses | 123 | 122 |
Average number of full-time equivalents (FTEs) | 59 | 57 |
Number of full-time equivalents as 31.12 (FTEs) | 63 | 50 |
| Anders | Ingrid | Ole-Kristofer | Charlotte | Christian | Erik W. | ||
| Lenborg | Bjørdal | Bragnes | Bergqvist | Helland | Welle-Strand | ||
| NOK million | (CEO) 2 | (CSO) | (CFO) | (CPO) 1 | (CCO) 2 | (COO) | Total |
Salary | 4.4 | 2.3 | 2.1 | 1.5 | 3.3 | 1.9 | 15.4 |
Bonus | 1.3 | 0.5 | 0.4 | - | 0.7 | 0.4 | 3.2 |
Pension benefits | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.7 |
Share-based payments | 2.5 | 0.5 | 0.5 | - | 1.9 | 0.2 | 5.7 |
Total reportable benefits | 8.3 | 3.4 | 3.1 | 1.7 | 5.9 | 2.6 | 25.0 |
| Anders | Ingrid | Ole-Kristofer | Charlotte | Christian | Erik W. | ||
| Lenborg | Bjørdal | Bragnes | Bergqvist | Helland | Welle-Strand | ||
| NOK million | (CEO) | (CSO) | (CFO) 1 | (CPO) | (CCO) | (COO) 1 | Total |
Salary | 4.2 | 2.2 | 1.6 | 1.5 | 3.2 | 1.7 | 14.2 |
Bonus | 2.1 | 0.8 | 0.6 | 0.5 | 1.1 | 0.5 | 5.6 |
Pension benefits | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.7 |
Share-based payments | 5.5 | 0.8 | 0.9 | 1.8 | 4.1 | 0.2 | 13.4 |
Total reportable benefits | 11.9 | 3.8 | 3.2 | 4.1 | 8.5 | 2.5 | 33.9 |
| Warrants | Warrants | ||||||
| Total | Warrants | granted | exercised/ | ||||
| Holding | Shares pr | remun- | granted | Warrants pr | total pr | cancelled/ | |
| NOK million | company | 31.12.25 | aration | 2025 | 01.01.2025 | 31.12.25 | expired |
Anders Lenborg (CEO) | Lenco AS | 1 855 156 | 8 | - | 7 445 000 | 6 650 000 | (795 000) |
Ingrid Bjørdal (CSO) | 110 000 | 3 | - | 925 000 | 925 000 | - | |
Ole-Kristofer Bragnes (CFO) | - | 3 | - | 1 000 000 | 1 000 000 | - | |
Charlotte Bergqvist (CPO) | - | 2 | - | 2 000 000 | 1 433 333 | (566 667) | |
Christian Helland (CCO) | Amandus | 301 758 | 6 | - | 5 600 000 | 5 100 000 | (500 000) |
| Invest AS | |||||||
Erik W. Welle Strand (COO) | Belisarius | 181 702 | 3 | - | 300 000 | 300 000 | - |
| Invest AS | |||||||
25 | - | 17 270 000 | 15 408 333 | (1 861 667) |
| Warrants | |||||||
| Total | Warrants | granted | |||||
| Holding | Shares pr | remun- | granted | Warrants pr | total pr | Warrants | |
| NOK million | company | 31.12.24 | aration | 2024 | 01.01.2024 | 31.12.24 | exercised |
Anders Lenborg (CEO) | Lenco AS | 1 403 546 | 12 | 350 000 | 7 095 000 | 7 445 000 | - |
Ingrid Bjørdal (CSO) | 110 000 | 4 | 325 000 | 600 000 | 925 000 | - | |
Ole-Kristofer Bragnes (CFO) | - | 3 | 300 000 | 700 000 | 1 000 000 | - | |
Charlotte Bergqvist (CPO) | - | 4 | 300 000 | 1 700 000 | 2 000 000 | - | |
Christian Helland (CCO) | Amandus | 301 758 | 9 | 350 000 | 5 250 000 | 5 600 000 | - |
| Invest AS | |||||||
Erik W. Welle Strand (COO) | Belisarius | 181 702 | 3 | 300 000 | - | 300 000 | - |
| Invest AS | |||||||
34 | 1 925 000 | 15 345 000 | 17 270 000 | - |
Outstanding warrants 01.01. | 24 658 332 |
Granted in 2025 | - |
Exercised in 2025 | (825 000) |
Expired in 2025 | (1 416 667) |
Outstanding warrants 31.12. | 22 416 665 |
Vested 31.12.2025 | 16 616 656 |
Charged to profit and loss during year (NOK million) | 8 |
Charged to equity during year (NOK million) | 8 |
Outstanding warrants 01.01. | 22 899 999 |
Granted in 2024 | 3 750 000 |
Exercised in 2024 | (825 000) |
Expired in 2024 | (1 166 667) |
Outstanding warrants 31.12. | 24 658 332 |
Vested 31.12.2024 | 12 274 990 |
Charged to profit and loss during year (NOK million) | 19 |
Charged to equity during year (NOK million) | 17 |
| Weighted | |||||||
| average | Weighted | Vested | |||||
| # Warrants | Grant | Expiry | remaining | average | instruments | Share price | |
| outstanding | date | date | contractual life | strice price | 31.12.2025 | (grant date) | |
Warrant package #3 | 4 866 666 | 17/06/2021 | 17.06.2026 | 0.5 | 12.5 | 4 866 666 | 14.7 |
Warrant package #4 | 2 766 666 | 15/06/2022 | 28.04.2027 | 1.3 | 17.4 | 2 766 666 | 16.0 |
Warrant package #5 | 11 233 333 | 27/04/2023 | 26.04.2028 | 2.3 | 12.6 | 7 733 329 | 10.4 |
Warrant package #6 | 3 550 000 | 16/04/2024 | 16.04.2029 | 3.3 | 11.1 | 1 249 995 | 8.8 |
22 416 665 | 16 616 656 |
NOK million | 2025 | 2024 |
Lease short-term, low value and variable | 33 | 16 |
External accounting and auditing fees | 16 | 12 |
Legal and other fees | 37 | 32 |
Operating and maintenance power plants | 65 | 52 |
Other | 27 | 24 |
Total other operating expenses | 179 | 136 |
NOK million | 2025 | 2024 |
Statutory audit | 7 | 8 |
Other assurance services | - | - |
Total auditor costs | 7 | 8 |
NOK million | 2025 | 2024 |
Interest income | 33 | 33 |
Other financial income | 28 | 28 |
Exchange differences | 180 | 173 |
Total financial income | 240 | 234 |
NOK million | 2025 | 2024 |
Interest expense | (109) | (89) |
Other financial expense | (3) | (1) |
Exchange differences | (165) | (155) |
Capitalized interest | 11 | 2 |
Total financial expense | (267) | (244) |
NOK million | 2025 | 2024 |
| Tax expense in the income statement | ||
Income tax payable | 46 | (1) |
Change in deferred tax related to resource tax | (49) | - |
Change in deferred income tax | (12) | (9) |
Tax expense in the income statement | (15) | (10) |
| Reconciliation of nominal tax rate and effective tax rate | ||
Profit before income tax | 100 | 134 |
Nominal tax rate | 22% | 22% |
Expected tax expense | (22) | (29) |
| Effect on taxes of: | ||
Permanent differences | 34 | 37 |
Change in unrecognized tax asset related to tax losses carried forward | (22) | (10) |
Changes related to deferred tax on excess values | (3) | - |
Changes related to other deferred tax | 2 | (7) |
Change deferred tax on resource rent | (3) | - |
Tax expense in the income statement | (15) | (10) |
Effective tax rate | 15% | 7% |
NOK million | 2025 | 2024 |
| Temporary differences deferred tax asset: | ||
Inventory valuation | 22 | - |
Property, plant and equipment | 7 | - |
Derivatives | 26 | 106 |
Other receivables | - | 11 |
Tax loss carried forward | 497 | 441 |
Subtotal | 552 | 558 |
Of which not recognised as tax asset | (208) | (154) |
Basis for deferred tax asset | 344 | 404 |
Deferred tax asset | 76 | 89 |
| Temporary differences deferred tax liability: | ||
Inventory valuation | (8) | (8) |
Property, plant and equipment | (1 206) | (520) |
Intangible assets | (151) | - |
Derivative assets | (161) | (48) |
Other | (75) | (2) |
Subtotal | (1 601) | (578) |
Of which not recognised | 7 | - |
Basis for deferred tax liability | (1 594) | (578) |
Deferred tax liability | (351) | (127) |
| Temporarily differences deferred tax liability resource rent | ||
Resource rent tax basis (related to investment in property, plant and equipment) | (123) | (5) |
Deferred tax liability resource rent | (67) | (3) |
of which deferred tax asset presented in the statement of financial position | 40 | 14 |
of which deferred tax liabilities presented in the statement of financial position | (418) | (55) |
NOK million | 2025 | 2024 |
Net deferred tax at 01.01 | (41) | (44) |
Recognized in profit or loss statement | (12) | (9) |
Recognized in other comprehensive income | (8) | 10 |
Acquisitions and disposals of subsidiaries | (297) | 3 |
Other and currency translation differences | 28 | - |
Change in deferred tax realted to resource tax | (49) | - |
Net deferred tax at 31.12 | (378) | (41) |
| Power | |||||
| Producing | plant under | Right to use | |||
| NOK million | power plants | construction | Equipment | - lease asset | Total |
Accumulated cost 1.1.2025 | 4 354 | 9 | 4 | 219 | 4 585 |
Additions from bus.comb. and acquisitions during the year | 2 342 | 144 | - | - | 2 486 |
Additions during the year | 30 | 186 | - | 1 | 218 |
Transfer between groups | 15 | (14) | - | - | 1 |
Cost of disposed assets | (335) | - | - | - | (335) |
| Effects of movements in foreign | |||||
exchange | 14 | 3 | - | 1 | 17 |
Accumulated cost at 31.12.2025 | 6 421 | 327 | 4 | 221 | 6 973 |
Accumulated depreciations and impairment losses at 1.1.2025 | 366 | - | 3 | 45 | 413 |
| Accumulated depreciations acquired | |||||
assets during the year | 108 | - | - | - | 108 |
Depreciations for the year | 189 | - | - | 16 | 206 |
Impairment losses | - | 1 | - | - | 1 |
Accumulated depreciations and impairment losses disposed assets | - | - | - | - | - |
| Effects of movements in foreign | |||||
exchange | 5 | - | - | - | 5 |
Accumulated depreciations and impairment losses at 31.12.2025 | 668 | 1 | 3 | 61 | 733 |
Carrying amount at 31.12.2025 | 5 753 | 326 | - | 160 | 6 239 |
Carrying amount beginning of period | 3 988 | 9 | 1 | 174 | 4 172 |
Estimated useful life (years) | 25-60 | 5-10 | 5-10 |
| Power | |||||
| Producing | plant under | Right to use | |||
| NOK million | power plants | construction | Equipment | - lease asset | Total |
Accumulated cost 1.1.2024 | 3 372 | 684 | 5 | 209 | 4 271 |
Additions from bus.comb. and acquisitions during the year | 123 | 1 | - | - | 124 |
Additions during the year | 375 | (100) | (2) | - | 274 |
Transfer between groups | 596 | (596) | - | - | - |
Cost of disposed assets | (280) | - | - | - | (280) |
| Effects of movements in foreign | |||||
exchange | 167 | 20 | - | 9 | 196 |
Accumulated cost at 31.12.2024 | 4 354 | 9 | 4 | 219 | 4 585 |
Accumulated depreciations and impairment losses at 1.1.2024 | 243 | - | 3 | 28 | 274 |
| Accumulated depreciations acquired | |||||
assets during the year | - | - | - | - | - |
Depreciations for the year | 160 | - | 1 | 14 | 175 |
Impairment losses | - | - | - | - | - |
Accumulated depreciations and impairment losses disposed assets | (67) | - | - | - | (67) |
| Effects of movements in foreign | |||||
exchange | 30 | - | (1) | 2 | 31 |
Accumulated depreciations and impairment losses at 31.12.2024 | 366 | - | 3 | 45 | 413 |
Carrying amount at 31.12.2024 | 3 988 | 9 | 1 | 174 | 4 172 |
Carrying amount beginning of period | 3 129 | 684 | 2 | 182 | 3 997 |
Estimated useful life (years) | 25–60 | 5–10 | 5–10 |
NOK million | Reporting segment | 2025 | 2024 |
Significant CGU’s | Projects | 37 | 37 |
| Commercial | |||
Odin | 93 | 93 | |
Forte | 144 | - | |
Asset Management | 82 | 78 | |
Total | 357 | 208 |
| Recoverable amount | ||
| Segment | based on | Key assumptions |
Projects | Discounted CF model | Price pr MW, expected |
| - Value in use | future development cost | |
| and discount rate | ||
Commercial | Discounted CF model | Long term power |
| - Value in use | price curve 1, change in | |
| discount rate, estimated | ||
| production volumes | ||
| Asset | Discounted CF model | Management business |
| Management | - Value in use | plan, discount rate and |
| growth in terminal |
| Place of | Economic interest | |||
| Name of entity (and related segment) | business | to Group per 31.12.25 | Principal activities | |
| Commercial | ||||
Odal Vind AS | Associated company | Norway | 33% | Wind power |
Fåre Vindmøllelaug I/S | Associated company | Denmark | 47% | Wind power |
Fløvej 33 I/S | Associated company | Denmark | 50% | Wind power |
Nørgaard Vind I/S | Associated company | Denmark | 50% | Wind power |
Stakroge Vindkraft I/S | Associated company | Denmark | 26% | Wind power |
Stakroge VM4 I/S | Associated company | Denmark | 50% | Wind power |
Østergaard Vindkraft I/S | Associated company | Denmark | 20% | Wind power |
Vindtved Vindkraft I/S | Associated company | Denmark | 38% | Wind power |
P/S Tændpibe Vind | Associated company | Denmark | 15% | Wind power |
Volder Mark Vindkraft I/S | Associated company | Denmark | 17% | Wind power |
Krejbjerg Vindmøllelaug I/S | Associated company | Denmark | 40% | Wind power |
Orreholmen Vindkraft AB | Joint Venture | Sweden | 50% | Wind power |
Vetteberget Vindkraft AB | Joint Venture | Sweden | 50% | Wind power |
| Projects | ||||
Dingelsundet Energy AS | Joint Venture | Norway 1 | 50% | Battery energy storage system (BESS) constuction |
Fossum Sol 1 AS | Associated company | Norway | 33% | Solar power in construction permit process |
Småvoll Kraftverk AS | Associated company | Norway | 30% | Hydro power |
Osaelva Kraftverk AS | Associated company | Norway | 30% | Hydro power |
Norhard Equipment AS | Associated company | Norway | 45% | Project construction |
Energipark Holstebro-Struer P/S | Associated company | Denmark | 33.3% | Wind power |
| Komplementarselskabet Energipark | Associated company | Denmark | 33.3% | Wind power |
| Holstebro-Struer ApS | ||||
Duvhällen Vindpark AB | Associated company | Sweden | 40% | Wind power |
| Asset Management | ||||
Kaia Solutions AS 2 | Associated company | Norway | 32% | Balancing services for power companies |
| Forte Energy | |||||
| NOK million | Norway AS | Odal Vind AS | Odin Portfolio | Other 1 | Total |
Book value beginning of year | 468 | 581 | 315 | 59 | 1 424 |
Additions of invested capital | - | - | 6 | 57 | 62 |
Additions from acquisitions | - | - | 30 | 9 | 39 |
Additions from business combinations | - | - | - | 86 | 86 |
Share of profit/loss for the year | 1 | 6 | 19 | - | 27 |
Depreciation of excess value | (2) | (1) | (10) | (1) | (13) |
Dividend paid to the owners | - | (59) | (19) | - | (78) |
Divestments | (416) | - | - | - | (416) |
Currency translation differences | (20) | 2 | 1 | - | (16) |
Items charged to equity | (31) | - | - | - | (31) |
Book value at reporting date | - | 530 | 343 | 209 | 1 083 |
Excess value beginning of year | 207 | 18 | 214 | 9 | 448 |
Excess value 31 December 2025 | - | 17 | 197 | 68 | 282 |
| Book value of equity at 31 December | |||||
associated company/JV | - | 513 | 147 | 141 | 801 |
| Forte Energy | |||||
| NOK million | Norway AS | Odal Vind AS | Odin Portfolio | Other | Total |
Book value beginning of year | 316 | 511 | 313 | 35 | 1 175 |
Additions of invested capital | 165 | - | - | 24 | 189 |
Share of profit/loss for the year | 3 | 45 | 15 | 3 | 65 |
Depreciation of excess value | (4) | (1) | (9) | - | (14) |
Dividend paid to the owners | (14) | - | (18) | - | (32) |
Divestments | - | - | - | (2) | (2) |
Currency translation differences | 9 | 25 | 16 | - | 50 |
Items charged to equity | (7) | - | - | - | (7) |
Book value at reporting date | 468 | 581 | 315 | 59 | 1 424 |
Excess value beginning of year | 131 | 18 | 217 | - | 366 |
Excess value 31 December 2024 | 207 | 18 | 214 | 9 | 448 |
| Book value of equity at 31 December | |||||
associated company/JV | 261 | 563 | 101 | 50 | 976 |
Based on 100% | Cloudberry share | |||
NOK million | 2025 | 2024 | 2025 | 2024 |
Revenue | 47 | 87 | 23 | 37 |
EBITDA | 23 | 40 | 11 | 17 |
Profit for the period | 5 | 8 | 3 | 2 |
Total assets 1 | 1 303 | 1 290 | 651 | 645 |
Total cash and cash equivalents 1 | 91 | 94 | 46 | 47 |
Non-current Interest-bearing loans and borrowings 1 | 719 | 716 | 359 | 358 |
Total equity 1 | 533 | 519 | 267 | 260 |
Based on 100% | Cloudberry share | |||
NOK million | 2025 | 2024 | 2025 | 2024 |
Revenue | 285 | 357 | 95 | 119 |
EBITDA | 122 | 225 | 41 | 75 |
Profit for the period | 19 | 137 | 6 | 46 |
Total assets 1 | 2 701 | 2 867 | 902 | 957 |
Total cash and cash equivalents | 67 | 53 | 22 | 18 |
Non-current Interest-bearing loans and borrowings | 945 | 971 | 316 | 324 |
Total equity | 1 535 | 1 687 | 513 | 564 |
Based on 100% | Cloudberry share | |||
NOK million | 2025 | 2024 | 2025 | 2024 |
Revenue | 130 | 115 | 39 | 29 |
EBITDA | 98 | 87 | 28 | 21 |
Profit for the period | 62 | 43 | 15 | 9 |
Total assets | 534 | 528 | 177 | 138 |
Total cash and cash equivalents | 8 | 7 | 3 | 2 |
Non-current Interest-bearing loans and borrowings | 120 | 133 | 60 | 53 |
Total equity | 393 | 360 | 108 | 75 |
NOK million | 31.12.2025 | 31.12.2024 |
Intangible assets | 3 | 5 |
Deferred tax asset | 41 | 14 |
Investment in other shares | 66 | - |
Derivative assets | 183 | 48 |
Other non-current assets | 170 | 43 |
Total non-current financial assets and other assets | 461 | 110 |
NOK million | 31.12.2025 | 31.12.2024 |
Projects | 169 | 152 |
Government grants | - | - |
Total | 169 | 152 |
| Projects - with | Projects - | ||
| NOK million | construction permit | backlog | Total |
Project inventory 01.01. | 95 | 57 | 152 |
Acquisitions through business combination | 10 | 22 | 32 |
Acquisitions during the year | 5 | - | 5 |
Capitalization (salary, borrowing cost, other expenses) | 21 | 11 | 32 |
Disposals | (52) | - | (52) |
Write down current year | - | (4) | (4) |
Effects of movements in foreign exchange | 1 | 3 | 4 |
Project inventory 31.12. | 80 | 89 | 169 |
| Projects - with | Projects - | ||
| NOK million | construction permit | backlog | Total |
Project inventory 01.01. | 51 | 48 | 99 |
Acqusitions during the year | 23 | - | 23 |
Capitalized right of lease asset | 9 | - | 9 |
Capitalization (salary, borrowing cost, other expenses) | 11 | 9 | 19 |
Effects of movements in foreign exchange | 2 | - | 2 |
Project inventory 31.12. | 95 | 57 | 152 |
NOK million | 2025 | 2024 |
Bank deposits | 735 | 724 |
Money market funds | 158 | 150 |
Total cash and cash equivalents | 893 | 874 |
NOK million | 2025 | 2024 |
Share capital | 80 | 72 |
Share premium | 3 831 | 3 497 |
Share capital and premium at 31 December | 3 911 | 3 569 |
Number of shares at 31 December | 318 104 624 | 288 646 437 |
| Number | |||
NOK million | Date | of shares | Share capital |
Number of shares 1 January 2025 | 288 646 437 | 72 161 609 | |
Capital increase | 02.04.2025 | 28 658 555 | 7 164 639 |
Capital increase | 16.06.2025 | 74 632 | 18 658 |
Capital increase | 11.09.2025 | 725 000 | 181 250 |
Number of shares and share capital 31 December 2025 | 318 104 624 | 79 526 156 |
| Number of | Share of | Share of | |
| 20 largest shareholders as of 31 December | shares | ownership | voting rights |
Ferd AS | 35 454 343 | 11.1% | 11.1% |
The Bank of New York Mellon SA/NV | 31 922 528 | 10.0% | 10.0% |
Joh Johannson Eiendom AS | 29 512 098 | 9.3% | 9.28% |
Havfonn AS (Bergesen family) | 24 761 554 | 7.8% | 7.78% |
Morgan Stanley & Co. Int. Plc. | 23 244 980 | 7.3% | 7.31% |
Snefonn AS (Bergesen family) | 16 203 725 | 5.1% | 5.09% |
The Northern Trust Comp, London Br | 15 872 434 | 5.0% | 4.99% |
Skandinaviska Enskilda Banken AB | 15 711 739 | 4.9% | 4.9% |
Skandinaviska Enskilda Banken AB | 11 550 000 | 3.6% | 3.6% |
Farvatn Capital AS | 10 007 145 | 3.1% | 3.1% |
UBS AG | 9 849 711 | 3.1% | 3.1% |
The Bank of New York Mellon SA/NV | 8 033 759 | 2.5% | 2.5% |
Citibank Europe plc | 5 543 271 | 1.7% | 1.7% |
Clearstream Banking S.A. | 4 762 422 | 1.5% | 1.5% |
J.P. Morgan Securities LLC | 4 049 049 | 1.3% | 1.3% |
Gjensidige Forsikring ASA | 4 023 469 | 1.3% | 1.3% |
MP Pensjon PK | 3 421 320 | 1.1% | 1.1% |
Ccpartner AS | 2 900 000 | 0.9% | 0.9% |
J.P. Morgan SE | 2 427 638 | 0.8% | 0.8% |
Verdipapirfondet Storebrand Norge | 2 282 364 | 0.7% | 0.7% |
Other | 56 571 075 | 17.8% | 17.8% |
| Total number of shares | 318 104 624 | 100.0% | 100.0% |
NOK million | 31.12.2025 | 31.12.2024 |
Non-current interest-bearing debt and borrowings | 3 148 | 1 778 |
Non-current derivative liability related to hedge accounting | 21 | 75 |
Total non-current interest-bearing loans and borrowings | 3 169 | 1 853 |
Current interest-bearing loans and borrowings | 139 | 98 |
Total interest-bearing loans and borrowings to banks | 3 308 | 1 951 |
NOK million | In cash flow statement | |
Opening balance interest-bearing loans and borrowings 01.01.25 | 1 951 | |
Repayment of term loan | cash outflow | (270) |
Drawn from bank facility | cash inflow | 618 |
Debt from business combinations | non-cash | 1 166 |
Downpayments | cash outflow | (133) |
Change in interest swap derivatives | non-cash | (54) |
Effects of movements in foreign exchange | non-cash | 31 |
Closing balance interest-bearing debt and borrowings 31.12.25 | 3 308 | |
| Of which: | ||
Drawn from bank facility | 618 | |
Debt from business combinations | 1 166 | |
Proceeds from new term loans 2025 | 1 783 | |
Repayment of term loan | (270) | |
Downpayments | (133) | |
Total repayment of term loan 2025 | (403) |
NOK million | 2025 | 2024 |
Accounts payables | 27 | 22 |
Advance tax witholdings, tax payable and other public tax | 11 | 5 |
Total account payables and other liabilities | 32 | 27 |
Accrued salary and bonus | 24 | 16 |
Provision for project costs | 18 | 6 |
Public duties payable | 4 | 4 |
PPA contract termination | - | 5 |
Accrued fall lease | 27 | 11 |
Other | 32 | 21 |
Total Provisions | 105 | 62 |
NOK million | 2025 | 2024 |
Profit attributable to the equity holders of the company | 67 | 96 |
Weighted average number of shares outstanding for the purpose of basic earnings per share | 310 402 035 | 289 713 921 |
Earnings per share for income attributable to the equity holders of the company - basic NOK | 0.22 | 0.33 |
| Effect of potential dilutive shares | ||
Weighted average number of shares outstanding for the purpose of diluted earnings per share | 323 940 923 | 291 388 921 |
Earnings per share for income attributable to the equity holders of the company - diluted NOK | 0.21 | 0.32 |
| NOK million | ||||
Related party | Relation for Cloudberry | Nature of transaction | 2025 | 2024 |
Bergehus Holding AS | Subsidiary of related company | Office lease | 5 | 5 |
Forte Energy Norway AS 1 | Associated company / subsidiary | Management fee revenue | 4 | 3 |
| from July 2025 |
| Remuneration | |||||||
| Served | Term | paid in 2025 | Warrants | Shares | Holding company/ | ||
| Function | since | expires | (NOK) | pr 31.12.25 | pr 31.12.25 | associated company | |
Tove Feld | Chairperson of the Board | 2023 | 2026 | 746 000 | - | 61 799 | |
Petter W. Borg | Board Member | 2019 | 2026 | 359 000 | - | 1 282 905 | Caddie Invest AS |
Benedicte H. Fossum | Board Member | 2020 | 2026 | 371 000 | - | 206 649 | Mittas AS/ Jeshol AS |
Nicolai Nordstrand | Board Member | 2022 | 2026 | 404 000 | - | 41 040 628 | Havfonn AS/ Snefonn AS |
Henrik Joelsson | Board Member | 2022 | 2026 | 375 000 | - | 70 349 | HJ Business Development AB |
Alexandra Koefoed | Board Member | 2023 | 2026 | 395 000 | - | 30 899 | |
Mads Andersen | Board Member | 2024 | 2026 | 359 000 | - | 9 329 | |
3 009 000 | - | 42 702 558 |
| Remuneration | |||||||
| Served | Term | paid in 2024 | Warrants | Shares | Holding company/ | ||
| Function | since | expires | (NOK) | pr 31.12.24 | pr 31.12.24 | associated company | |
Tove Feld | Chairperson of the Board | 2023 | 2025 | 702 000 | - | 43 141 | |
Petter W. Borg | Board Member | 2019 | 2025 | 373 000 | - | 1 273 576 | Caddie Invest AS |
Benedicte H. Fossum | Board Member | 2020 | 2025 | 350 000 | - | 197 320 | Mittas AS/ Jeshol AS |
Nicolai Nordstrand | Board Member | 2022 | 2025 | 379 000 | - | 41 031 299 | Havfonn AS/ Snefonn AS |
Henrik Joelsson | Board Member | 2022 | 2025 | 352 000 | - | 61 020 | HJ Business Development AB |
Alexandra Koefoed | Board Member | 2023 | 2025 | 339 000 | - | 21 570 | |
Mads Andersen | Board Member | 2024 | 2025 | - | - | - | |
Stefanie Witte | No longer BoD member | 2020 | 2024 | 339 000 | - | 9 044 | |
2 834 000 | - | 42 636 970 |
| Consolidated | Part of | ||
| Place of | economic interest to | Group | |
| Name of entity (and related segment) | business | Group per 31.12.25 | from date |
| Corporate | |||
Cloudberry Clean Energy ASA | Norway | 100% | 24.11.2017 |
| Commercial | |||
Cloudberry Production AS | Norway | 100% | 15.02.2020 |
Røyrmyra Vindpark AS | Norway | 100% | 15.02.2020 |
Hån 22kV AS | Norway | 100% | 15.02.2020 |
Skåråna Kraft AS | Norway | 60% | 24.02.2021 |
Ramsliåna Kraftverk AS | Norway | 60% | 31.03.2022 |
Tinnkraft AS | Norway | 60% | 01.02.2022 |
Bøen Kraft AS | Norway | 60% | 10.06.2022 |
Øvre Kvemma Kraftverk AS | Norway | 60% | 05.06.2024 |
Cloudberry Production II AS | Norway | 100% | 11.07.2025 |
Forte Energy Norway AS | Norway | 55% | 15.11.2020 |
Anga Kraft AS | Norway | 55% | 11.07.2025 |
Botna Kraft AS | Norway | 55% | 11.07.2025 |
Bråberg Kraft AS | Norway | 55% | 11.07.2025 |
Dyrdal Kraft AS | Norway | 55% | 11.07.2025 |
Eldao Kraftverk AS | Norway | 55% | 11.07.2025 |
Espeelvi Kraft AS | Norway | 55% | 11.07.2025 |
Kvitno Kraft AS | Norway | 55% | 11.07.2025 |
Langedal Kraft AS | Norway | 55% | 11.07.2025 |
| Consolidated | Part of | ||
| Place of | economic interest to | Group | |
| Name of entity (and related segment) | business | Group per 31.12.25 | from date |
Rusdalsåni Kraft AS | Norway | 55% | 11.07.2025 |
Setredalen Kraft AS | Norway | 55% | 11.07.2025 |
Skeidsflåten Kraft AS | Norway | 55% | 11.07.2025 |
Strupen Kraft AS | Norway | 55% | 11.07.2025 |
Svardøla Kraft AS | Norway | 55% | 11.07.2025 |
Tverrdalselvi Kraft AS | Norway | 55% | 11.07.2025 |
Herand Kraft AS | Norway | 60% | 11.07.2025 |
Hån Vindpark AB | Sweden | 100% | 15.02.2020 |
Sundby Vindpark AB | Sweden | 100% | 21.12.2021 |
Munkhyttan Vindkraft AB | Sweden | 100% | 03.02.2022 |
CB Production AB | Sweden | 100% | 01.07.2022 |
Cloudberry Production Holding ApS | Denmark | 100% | 31.05.2023 |
Cloudberry Production Aps | Denmark | 100% | 31.05.2023 |
Odin Energy Holding P/S | Denmark | 100% | 31.05.2023 |
Odin Energy General Partner ApS | Denmark | 100% | 31.05.2023 |
Odin Energy Invest I P/S | Denmark | 100% | 31.05.2023 |
Odin Energy Invest II P/S | Denmark | 100% | 31.05.2023 |
Lem Kær Vindkraft I/S | Denmark | 76% | 31.05.2023 |
Nørh-Hjortmose Vind 11 I/S | Denmark | 90% | 31.05.2023 |
Skræddergaard Vindkraft I/S | Denmark | 60% | 31.05.2023 |
Tornbygård Vindkraft I/S | Denmark | 81% | 31.05.2023 |
Trikelshøj Vindkraft I/S | Denmark | 60% | 31.05.2023 |
| Consolidated | Part of | ||
| Place of | economic interest to | Group | |
| Name of entity (and related segment) | business | Group per 31.12.25 | from date |
Vemb Vindkraft I/S | Denmark | 54% | 31.05.2023 |
Volder Mark M5 Erhverv I/S | Denmark | 85% | 31.05.2023 |
Odin Energy Invest III P/S | Denmark | 100% | 31.05.2023 |
| Projects | |||
Cloudberry Develop AS | Norway | 100% | 15.02.2020 |
Skogvind AS | Norway | 100% | 31.08.2020 |
Re Energi AS | Norway | 60% | 31.03.2022 |
Øvre Ullestad Energi AS | Norway | 60% | 01.01.2025 |
Forte Vannkraft Utvikling AS 1 | Norway | 60% | 07.01.2022 |
Forte Vannkraft AS | Norway | 60% | 11.07.2025 |
Aspvikelva Kraft AS | Norway | 60% | 11.07.2025 |
Fardalen Kraft AS | Norway | 60% | 11.07.2025 |
Gjeiskelid Kraft AS | Norway | 60% | 11.07.2025 |
Grovlia Kraftverk AS | Norway | 60% | 11.07.2025 |
Grøvdal Kraft AS | Norway | 60% | 11.07.2025 |
Hartevasstjønn Kraft AS | Norway | 60% | 11.07.2025 |
Hoslemo Kraft AS | Norway | 60% | 11.07.2025 |
Kalklavkraft AS | Norway | 60% | 11.07.2025 |
Ugulsvik Kraftverk AS | Norway | 60% | 11.07.2025 |
| Consolidated | Part of | ||
| Place of | economic interest to | Group | |
| Name of entity (and related segment) | business | Group per 31.12.25 | from date |
Vigda Kraft AS | Norway | 60% | 11.07.2025 |
Cloudberry Utveckling AB | Sweden | 100% | 15.02.2020 |
Cloudberry Utveckling II AB | Sweden | 100% | 15.02.2020 |
Cloudberry Utveckling III AB | Sweden | 100% | 15.02.2020 |
Björnetjärnsberget Vindpark AB | Sweden | 100% | 01.04.2023 |
Cloudberry Wind AB | Sweden | 100% | 15.02.2020 |
Cloudberry Clean Energy AB | Sweden | 100% | 15.02.2020 |
Rewind Offshore AB | Sweden | 100% | 15.02.2020 |
Älgfallet Energipark AB | Sweden | 70% | 13.08.2025 |
Frostnäs Vind AB | Sweden | 100% | 09.12.2025 |
Klimapark Nees Hede K/S | Denmark | 100% | 01.02.2024 |
Komplementarselskabet Klimapark Nees Hede ApS | Denmark | 100% | 01.02.2024 |
Cloudberry Development Aps | Denmark | 100% | 28.03.2025 |
| Asset Management | |||
Captiva Asset Management AS | Norway | 100% | 07.01.2022 |
Enestor AS | Norway | 51% | 01.06.2022 |
Captiva Asset Management AB | Sweden | 100% | 01.04.2023 |
Cloudberry Clean Energy Aps | Denmark | 100% | 28.03.2025 |