ANNUAL REPORT 2025 LARS TUFTELAND ENGELSEN
Annual report 2025
Eidesvik Offshore ASA
VESTVIKVEGEN 1, 5443 BØMLO
CONTENTS
2025 – CEO Statement 03
Key figures 04
Corporate Governance 05
HSEQ report for 2025 09
The Board of Directors 12
Report of the Board of Directors 2025 14
Declaration by the Board of Directors and CEO 24
Financial statements – consolidated accounts 25
Notes to the consolidated accounts 31
Financial statements – parent company 63
Notes to the annual accounts – parent company 67
Appendix 1 – Alternative performance measures definitions 74
Auditor’s report 75
2
2025 – CEO statement
2025 was a year of strong operational
performance, disciplined financial
management, and continued strategic
momentum for Eidesvik Offshore. Despite
fluctuations in parts of the market—
particularly within the North Sea platform
supply segment (PSV) segment—we delivered
solid results driven by high fleet utilisation,
long term customer relationships, and robust
execution across our operations.
We maintained high technical uptime across
the fleet and focused on optimising our cost
base by initiatives aimed at reducing sick
leave and lowering reliance on temporary
personnel. These efforts contributed to
improved cost efficiency and reinforced the
company’s operational stability.
Safety remains our top priority. In 2025, we
unfortunately recorded one lost-time injury
(LTI). We continue our focus on people,
systems, and operational practices to ensure
that everyone returns home safely.
The market environment was mixed across
segments. Subsea and renewables remained
robust, supported by strong customer demand
and backlog, while the PSV market
experienced an imbalance between supply
and demand toward the end of the year.
During the year we renewed contracts for
several of our vessels. Seven Viking extended
the contract with Subsea7 till end 2027, Aker
BP ASA extended the contract for Viking Lady
to end of February 2027, and Viking Princess
was awarded contracts with operators DNO
Norge, Sval Energi and Wellesley Petroleum
estimated until January 2027.
Fleet renewal remained a key area of focus.
While the delivery of our newbuild Viking Vigor
unfortunately is delayed to the third quarter of
2026 due to yard‑related challenges, the
vessel is a strategic asset for the company and
is scheduled to commence on a firm multi‑year
charter upon delivery.
We further strengthened our long‑term growth
platform by contracting an additional newbuild
Construction Support Vessel (CSV) together
with Agalas and Reach Subsea. The vessels
is scheduled for delivery in 2027 and will
commence on a firm five‑year charter with
Reach Subsea upon completion. This
investment reinforces our strategic focus on
growth in the subsea market and expands our
capacity in a segment with strong long‑term
fundamentals.
Another step in our strategic innovation focus
has been the continued development of Viking
Energy’s transformation into a dual‑fuel
ammonia‑capable vessel, in partnership with
Equinor and other technology providers. This
pioneering project continues to place Eidesvik
at the forefront of low‑ and zero‑emission
solutions in the offshore support vessel
market. The retrofit progressed according to
plan during 2025 and remains on schedule for
implementation in 2026.
Financially, Eidesvik delivered a solid full‑year
performance. Revenues for 2025 totaled NOK
785 million, and EBITDA reached NOK 294
million, corresponding to a margin of 37%.
Fleet utilisation for the year was an impressive
97%, reflecting the strength of our operational
platform, the dedication of our crews, and the
trust placed in us by our customers.
Looking ahead, we enter 2026 with optimism.
Increased rig activity, continued strength in
subsea, developing opportunities in offshore
renewables, and the ongoing shift toward
low‑emission technologies position Eidesvik
well for the future. Our strategic partnerships,
fleet growth, and talented workforce provide a
strong foundation for continued value
creation.
I would like to express my appreciation to all
our employees for their dedication and
professionalism throughout 2025. Their
commitment is the driving force behind our
achievements and positions us well for the
opportunities that lie ahead. I also extend my
gratitude to our customers, partners, and
shareholders for their continued trust and
collaboration.
Helga Cotgrove
CEO
3
Key figures
(all figures in TNOK)
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Operating income
785 126
775 130
772 359
918 547
587 798
530 760
681 559
489 229
754 716
784 106
EBITDA
293 819
304 164
333 567
494 213
178 712
131 113
243 188
96 919
385 291
415 284
EBITDA margin
37 %
39 %
43 %
54 %
30 %
25 %
36 %
20 %
51 %
53 %
Net result for the year
111 620
103 690
533 222
406 736
30 737
-132 434
-690 273
-316 625
147 368
-564 519
Earnings per share
0,91
1,13
7,05
5,57
-0,25
-1,99
-9,64
-4,83
5,15
-18,34
Total assets
3 683 101
2 937 349
2 716 109
2 339 034
2 750 583
3 097 113
3 360 275
4 100 576
4 297 512
5 068 060
Equity
2 135 655
1 827 162
1 615 654
928 047
521 098
480 519
729 474
1 424 825
1 542 006
1 457 051
Equity ratio
58 %
62 %
59 %
40 %
19 %
16 %
22 %
35 %
36 %
29 %
Value-adjusted equity
*)
2 989 400
2 544 173
2 136 654
1 593 047
1 402 098
1 284 519
2 094 474
2 291 825
2 434 806
2 701 029
Value-adjusted equity ratio
66 %
70 %
63 %
53 %
39 %
33 %
44 %
46 %
47 %
43 %
Market value at 31 December
996 222
976 517
1 007 170
559 350
252 951
188 936
325 666
284 647
244 215
186 629
Market value per share at 31 December
13,65
13,38
13,80
9,00
4,07
3,04
5,24
4,58
8,10
6,19
Dividend paid per share
0,30
0,25
0,00
0,00
0,00
0,00
0,00
0,00
0,00
0,00
Liquid funds incl. unused credit
340 499
395 843
498 825
655 653
330 401
429 183
408 319
515 605
557 440
549 738
Working capital incl. unused credit,
excl. balloons
247 922
275 100
433 287
630 725
237 746
527 918
432 256
477 152
264 646
395 827
First year’s repayment of long-term
liabilities
**)
120 967
124 033
121 192
1 095 934
128 364
157 725
93 756
93 232
304 836
322 187
Please see appendix 1 for alternative performance measures definitions.
*) Book equity plus added value of broker estimates per 31 December 2025, on vessels on the assumption that
the vessels are contract-free.
**) Excluding IFRS 16.
4
4
Corporate governance
PRINCIPLES AND VALUES FOR
CORPORATE GOVERNANCE IN
EIDESVIK OFFSHORE ASA
The Board of Directors of Eidesvik Offshore
ASA (the “Company”) shall ensure that the
Company complies with the “Norwegian
Code of Practice for Corporate Governance”
of 28 August 2025. The Group’s compliance
with, and any deviations from the code of
practice, must be commented by the Board
in relation to every point in the Norwegian
Code of Practice for Corporate Governance,
and made available to the Company’s
stakeholders along with the annual report.
The purpose of the guidelines for corporate
governance in Eidesvik Offshore ASA is to
clarify the roles between shareholders, the
General Meeting, the Board and executive
management exceeding what is evident by
legislation.
The Company shall be based on open
interaction and coordination between the
Company’s shareholders, Board and
management, as well as other stakeholders
such as employees, customers, suppliers,
creditors, public authorities and society in
general.
The Company’s core values and ethical
policy are set out in “Ethical guidelines and
core values for Eidesvik Offshore ASA”, and
its social responsibility policy is covered by
the “Human rights policy” and
“Environmental policy”.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Business
The Company’s business is described in
Article 3 of its Articles of Association. The
Board determines the Group’s overall goals,
strategy and risk profile. The strategic plan
is revised annually. The mission statement
in the Articles of Association and the
Company’s goals and strategies are set out
in the Annual Report, which are also
published on the Company’s website at
www.eidesvik.no.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Equity and dividends
The Board shall ensure that the Company
holds equity commensurate with the risk
from and scope of the Company’s
operations, cf. “Instructions for the Board of
Directors”. The Board determines the
Company’s dividend policy, and presents
this with its proposed dividend to the
Company’s General Meeting.
There is authorisation for the Board to issue
new shares to increase the Company’s
share capital for up to NOK 364,916. The
authorization is valid until the ordinary
general meeting in 2026, but no later than
30 June 2026.
There is authorisation for the board to
distribute dividend up to NOK 0.50 per share
based on the annual accounts for 2025. The
authorization is valid until the ordinary
general meeting in 2026, but no later than
30 June 2026. The Board distributed
dividend of NOK 0.30 per share in 2025
based on this authorisation.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Equal treatment of shareholders
Eidesvik Offshore ASA has only one class of
shares.
In the event of an increase in share capital,
the principle of equal rights for all
shareholders to buy shares applies. If the
Board proposes to deviate from
shareholders’ pre-emptive right in
connection with capital increases, the Board
will specifically set out and justify the
proposal.
Own shares are bought on the stock
exchange at market value.
5
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Shares and negotiability
The shares in the Company are listed and
freely negotiable. The Articles of
Association do not impose any form of
restrictions on negotiability.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
General Meetings
The notice of and procedure for the
Company’s General Meeting follow the
regulations given by the Public Limited
Liability Companies Act with regards to
contents and deadlines. The registration
deadline is set as close to the meeting as
practicable. Shareholders who are unable to
attend may vote by proxy.
Notice of the meeting, proposed resolutions,
proxy forms, other case documents and
information on shareholders’ right to raise
matters at the General Meeting are made
available at the Company’s website as soon
as they have been approved by the Board.
The Board and the chair of the General
Meeting must arrange for the general
meeting to vote on each of the proposals to
be considered, including voting for
individual candidates in elections.
The minutes of the General Meetings are
made available on the Company’s website
as soon as possible.
Comment: Deviates from the Norwegian Code of
Practice for Corporate Governance. The company
has deemed it satisfactory that the Board is
represented by chair of the Board at the General
Meeting, and not all Board members.
Nomination committee
The Nomination Committee shall according
to the Articles of Association consist of
three to five members. The Nomination
committee shall make proposals for election
of Board Members and members of the
Nomination Committee to the General
Meeting. Shareholders may submit
proposals to the Nomination Committee for
candidates for election to the Board and
other appointments by contacting the chair
of the Nomination Committee. The General
Meeting may adopt guidelines for the
Nomination Committee.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Board of Directors: composition and
independence
The composition of the Board of Directors of
Eidesvik Offshore ASA is made to safeguard
the interests of shareholders and the
Company’s need for competence, capacity
and diversity. The Board considers it
important that the Board can function well
as a collegial body.
The Board is composed in such a way that it
can act independently of special interests.
The majority of the members elected by
shareholders are independent of the
Company’s executive management and
major business associates.
At least two of the members elected by
shareholders are independent of the
Company’s main shareholders.
Representatives of the executive
management are not members of the Board.
The Chair is elected by the General
Meeting, as the Company does not have a
corporate assembly.
The Board members are elected for two
years at a time. In the Annual Report, the
Board provides details of the Board
members’ competence and capacity, as well
as which Board members are considered to
be independent.
Board members are encouraged to own
shares in the Company.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
The work of the Board of Directors
A separate instruction for the Board of
Directors of Eidesvik Offshore ASA has
been prepared.
6
The Group has an audit committee, and the
Board of Directors of Eidesvik Offshore has
established instructions for the audit
committee.
For transactions between companies of the
Group, there are guidelines in “Instructions
for the Board of Directors”.
For significant transactions between the
Company and shareholders, board
members, senior executives or persons
related to them, an independent valuation
must be obtained. This does not apply when
the General Meeting is to discuss the matter
according to the provisions of the Public
Limited Liability Companies Act. The same
applies to transactions between companies
in the Group where there are minority
shareholders.
The instructions for the Board, the
instructions for the CEO, and the ethical
guidelines have rules for impartiality.
Comment: No deviations, all related parties
transactions are presented in the notes to the
financial statement in the annual report.
Risk management and internal control
According to the instruction for the Board of
Directors of Eidesvik Offshore ASA, the
Board ensures that the Company has good
internal control and appropriate systems for
risk management. The Board receives
monthly status reports on Company
operations, including financials with
deviation analysis and liquidity forecasts.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Remuneration of the Board of
Directors
The remuneration of the Board is
determined by the General Meeting and
does not depend on results. Information on
remuneration is given in the annual report.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Salary and other remuneration for
executive personnel
The Board has adopted guidelines approved
by the annual general meeting for
remuneration for executives stating the
main principles of the Company’s executive
remuneration policy.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Information and communications
The Board has adopted guidelines for the
Company’s contact with shareholders
outside the General Meeting. The Company
publishes a financial calendar each year,
and all interim reports and results
presentations are published on the
Company’s website and the Oslo Stock
Exchange.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
Take-overs
The Board has not prepared guiding
principles for how to act in the event of a
takeover bid.
Comment: Deviates from the Norwegian Code of
Practice for Corporate Governance. Given the
Company’s ownership structure, the Board has not
established separate takeover guidelines. Should a
takeover bid nevertheless be presented, the Board
will ensure a prudent and independent assessment
of the offer, in line with applicable legislation and
the Norwegian Code of Practice for Corporate
Governance, with particular emphasis on equal
treatment of shareholders
Auditor
The external auditor is elected at the
General Meeting, which also approves the
auditor’s fees for the parent company. On an
annual basis, the auditor presents an audit
plan and an audit summary report to the
audit committee, and participates in audit
committee meetings to review the Group’s
internal control and financial risk
management systems and procedures. The
auditor also participates in board meetings
when considered appropriate, with and
without management present. Information
about the auditor’s fees, including a
breakdown of audit related fees and fees for
other services is included in the notes to the
financial statements in accordance with the
7
Norwegian Accounting Act. The Company’s
external auditor is Ernst & Young AS.
Comment: No deviations from the Norwegian Code
of Practice for Corporate Governance.
8
TRCF1: Total reportable c ases per million exposure h ours worked during
the period (excluding first aid)
TRCF2: Total reportable c ases per million exposure h ours worked during
the period (including first aid)
LTI: Lost time incident per million exposure hours worked during the
period
HSEQ report for 2025
INTRODUCTION
The quality and safety system Eidesvik
Management System (EMS) is certified by
DNV to meet the requirements of the ISM
Code, ISO 9001:2015, ISO 14001:2015,
MLC 2006 and the ISPS Code.
Throughout 2025, our EMS are built on
“Simplified and improved safety
management”, and all our operational
vessels are using updated manuals for
bridge, deck, engine, galley, and crane
operations as applicable. We receive
positive feedback from both users and
clients. Required revisions are considered
on an ongoing basis, including new
procedures as needed. Focus on
awareness and monitoring of health, safety
and environmental aspects are key.
Eidesvik has prepared an annual HSEQ
program that specifically addresses focus
areas, including Key Performance Indicators
(KPIs). The KPIs are communicated to all
vessels and departments and posted in
public areas both on vessels and at office.
Eidesvik focuses on a strong commitment to
the HSEQ program to achieve the goals
within the various areas. The guiding
documents are continuously evaluated to
ensure optimal and functioning operating
procedures for the employees both offshore
and onshore.
The Company had one lost time incident
(LTI) in 2025. Eidesvik’s goal is zero LTI.
Continued strong focus on HSE is key in all
parts of the Company’s operations.
The statistic below illustrates the number of
personal injuries per million working hours
over the last five years.
9
Emphasising the analysis of causal relations
and underlying causes are important as a
basis for lessons learned within Eidesvik.
Focusing on operations and compliance with
the EMS are important accompanying
measures. In addition to the goal of
preventing injuries, we also focus on the
following actions:
• Focus on “safety observations”
reporting method, especially
proactive reports on potential safety
events. This has contributed to an
increase in reporting. Reports are
reviewed at safety meetings on
board. In 2025, 3,872 “safety
observations” were reported;
whereof 36% was proactive. This
constitutes a substantial portion of
the total number of reports in the
HSEQ field.
• Extensive use of risk analysis. All
vessels and office are analysing
tasks/jobs to avoid accidents/
injuries, and any hazards are
highlighted. Actions are
implemented to reduce and/or
remove the hazards. In 2025, 568
new and/or revised risk analysis
were done.
• Toolbox Talk meetings (TBT) prior to
executing a job is assists in focus
on avoiding accidents and injuries.
Prior to executing a job, the team
plans and receives information
about potential hazards in
connection with the job. Total
number of TBT in 2025 was 7,887.
• Work on board is performed
according to a Permit to Work
system (PTW). This assist avoiding
accidents and injuries. Everyone
needs to obtain permission from the
vessel’s management before
performing jobs that could cause a
risk to personnel, environment, and
vessel.
INCIDENT REPORTING
In 2025, 67 incident reports (including near
misses) in all categories were logged. In
addition, 169 document of change requests
and 108 improvements suggestion were
submitted. The company issued 27 lessons
learned reports. The incidents, near misses,
improvement suggestions, document of
change requests, and lessons learned
reports are a positive foundation for learning
and implementing specific actions to avoid
recurrences. A strong and healthy culture
for reporting enables the organisation to
identify developments and trends within
specific operations or tasks. This can
improve practices and prevent repeat
incidents. Reporting incidents has a
preventive effect, and the Company has a
strong focus on this.
10
QUALITY
Our goal is to provide services of a quality
that exceeds the customer’s expectations,
and we follow up on surveys of customer
satisfaction from every vessel and crew.
Quality is to do the job right the first time.
SICK LEAVE
Absence due to illness in 2025 was 4.9%
compared to 7.1% in 2024. Our target for
absence due to illness for 2025 was 2%-
points reduction from 2024. Eidesvik is
focused on preventive actions, both related
to the physical and psychosocial working
environment, and closer follow-up from the
company and management to increase
attendance at work. We provide our own
occupational health service.
111
The Board of Directors
KENNETH WALLAND (CHAIR OF
THE BOARD)
is educated Master Mariner, with additional
education from the Norwegian Naval
Academy and the University of Stavanger.
He has extensive experience from both
seafaring and onshore roles in the maritime
industries. Walland spent nearly three
decades with Østensjø Rederi, where he
held several senior positions and served as
CEO for the Group from 2016 to 2021. He
was CEO of Edda Wind ASA from 2021 to
end 2024. Walland attended all board
meetings from the date of election in 2025,
and is independent of the main shareholder
in the Company.
BJØRG MARIT EKNES (BOARD
MEMBER)
graduated with a Master in Business and
Economics from NHH in 1993, and has a
MBA from Bond University, Australia (2006),
and an Executive MBA from NHH (2021).
She has held various managing positions in
the Sparebanken Vest group from 1997 to
2021, and was part of the executive
management from 2013 to 2021. Since 2021
she has been director and part of the top
management at the Norwegian School of
Economics. She is today the chairperson of
Landkreditt Bank AS, and has sat on a
number of boards. Eknes was unable to
attend one board meeting in 2025, and is
independent of the main shareholder in the
Company.
ANNICKEN GANN KILDAHL (BOARD
MEMBER)
holds a Master of Business and Economics
from BI Norwegian Business School and is
a Certified Financial Analyst from the
Norwegian School of Economics and
Business (NHH). Since 2000, she has
worked in the family-owned Grieg Maritime
Group, as CFO with responsibility for
finance, economics, legal and sustainability
reporting. She has extensive experience
from various board positions with the
financial and maritime industry and has,
amongst others, served as a board member
and chair of the audit committee of Ocean
Yield ASA (2013-2021). Kildahl attended all
board meetings in 2025, and is independent
of the main shareholder in the Company.
TORE HETTERVIK (EMPLOYEE
ELECTED BOARD MEMBER)
is a deck foreman on Eidesvik’s Seven
Viking and is an employee representative.
He started his maritime career on board his
familiy’s fishing vessel. After some years
working onshore, he started in Eidesvik in
1997 as an able seaman on board the first
Viking Prince, and has been a crane
operator in Eidesvik since 2020. Hettervik
was unable to attend one board meeting
from the date of election in 2025, and is
independent of the main shareholder in the
company.
KJETIL EIDESVIK (BOARD
MEMBER)
is the co-owner of Evik AS, which owns 45%
of Eidesvik Invest AS. Eidesvik Invest AS
owns 59.86% of Eidesvik Offshore ASA.
Kjetil holds a Bachelor of Business
Administration from BI. Today he works in
Evik AS and serves as chairperson and
board member of several companies. Kjetil
Eidesvik attended all board meetings in
2025, and is associated with the main
shareholder in the Company.
LAURITZ EIDESVIK (BOARD
MEMBER AND DEPUTY CHAIR OF
THE BOARD)
is co-owner and chair of Bømmelfjord AS,
which owns 55% of the shares in Eidesvik
Invest AS. Eidesvik Invest AS owns 59.86%
of Eidesvik Offshore ASA. He has completed
formal maritime education and is certified as
deck officer, and an Executive MBA in
Developing and Managing Digital
Organisations from BI from 2020. Since
2008, he has held various positions in
121
Eidesvik AS within operations, technical,
HSE, strategy, and most recently as
chartering manager, leaving in the summer
of 2018 to join the family company
Bømmelfjord AS. Lauritz Eidesvik attended
all board meetings in 2025, and is
associated with the main shareholder of the
Company.
Report of the Board of Directors 2025
Eidesvik Offshore ASA’s (“Eidesvik”, the
“Company” or the “Group”) focuses its
business within platform supply vessels
(PSV), subsea and offshore renewables,
and position the Company at the front end
of the development of zero emission
shipping solutions. Eidesvik has three main
objectives for its strategy:
• Seek and evaluate vessels that fit
with the Eidesvik Offshore ASA
profile for additions to the PSV fleet
• Increase IMR fleet with dual use
capabilities within offshore
renewable
• Growth and fleet renewal based on
long-term partnerships, positive
cash flows and continued focus on
emission reductions
The main goal is to increase the Company’s
long-term financial and sustainable value
creation, thereby growing shareholder value
creating the basis for further growth.
The market during 2025 was characterised
by mixed performance across segments and
continued short-term volatility, set against
resilient long-term fundamentals. Subsea
and Offshore Renewables remained robust,
supported by strong customer demand and
growing backlogs, while the PSV segment
faced increasing pressure from oversupply
and uneven regional demand, most notably
in the North Sea toward year-end. Despite
these challenges, underlying drivers,
including stable oil and gas demand,
increased rig activity and future production
targets, continued to support an optimistic
expectation of improved utilisation and
gradual tightening when entering into 2026.
Norwegian interest rate remained stable
during the year, but inflation continued to
increase driving both salary and other
operating cost. Long lead times in the
supply chain continued.
All of Eidesvik’s vessels were on long-term
contracts until October 2025, when the
vessel Viking Queen went off contract and
has traded in the spot market since.
The Group entered into a new build contract
for a second (NB 76) Construction Support
Vessel (CSV). The vessel will be owned by
67% by an entity owned by Eidesvik and
Agalas, controlled by Eidesvik, and 33% by
Reach Subsea. The vessel is being built at
Sefine shipyard in Turkey, and is scheduled
to be delivered spring 2027, when it will
commence directly on a five- year charter
with Reach Subsea.
Eidesvik is pleased to continue its progress
with the Apollo project, retrofitting platform
supply vessel Viking Energy to be able to
operate with ammonia as fuel. Amongst
other this includes installing a dual fuel
ammonia engine. This is a major rebuild
made possible by Equinor and Eidesvik.
Upon completion Viking Energy will be the
first offshore vessel with the ability to
operate on ammonia and the first actual
project in the industry testing out ammonia
as fuel for a vessel in normal operation.
Again, Eidesvik is leading the way in
emission reduction.
THE BUSINESS
At the end of 2025 the group operated
thirteen vessels, with ten vessels wholly or
partly owned by the Group and three vessels
under management. The Group had two
vessel under construction. Eidesvik aim to
charter the vessels mainly on long-term
contracts at sustainable day rate levels in
the PSV and subsea/offshore renewable
segments. Eidesvik’s activities are managed
from the headquarter in Langevåg at Bømlo.
The shipping business is organised in
accordance with the special tax regime for
shipping companies in Norway. The vessels
are owned by various ship-owning
companies, and Eidesvik AS performs the
general and business management
functions for these companies.
The Group’s wholly-owned subsidiaries had
458 permanent employees at the end of the
year, and in addition there were 86
contracted workers. The Company and the
industry encourage women to seek a
maritime education.
The Group had no R&D projects during
2025.
HEALTH, SAFETY AND THE
ENVIRONMENT
The quality and safety system “Eidesvik
Management System” (EMS) is certified by
DNV. EMS meet requirements of ISM code
(International Safety Management Code),
ISO standards: 9001-2015, 14001-2015,
MLC 2006 and ISPS Code.
The management is continuously carrying
out awareness work within Health, Safety,
Environment and Quality (HSEQ), with a
particular focus on the exchange of lessons
learned, which facilitates continuous
improvement.
Absence due to illness in 2025 was 4.9%
down from 7.1% in 2024. The Company is
pleased to see that the measures
implemented have enabled us to achieve
our target of 2% points reduction compared
to 2024. The Group had one lost time
incident (LTI) in 2025. Eidesvik’s goal is
zero LTI. The Company continues its strong
focus on HSE in all parts of the Group’s
operations.
Based on the current assessment of
applicable thresholds and group structure,
Eidesvik is not subject to mandatory
reporting requirements under the revised
Corporate Sustainability Reporting Directive
(CSRD). The Company has prepared a
sustainability report in order to
communicate its sustainability impacts and
meet expectations from stakeholders.
DIVERSITY AND EQUALITY
Eidesvik considers it a competitive
advantage to have a diverse team, and does
not tolerate discrimination based on race,
caste, national origin, religion, age,
disability, gender, marital status, sexual
orientation, union membership or political
affiliation. The Company has an Equality
and Anti-Discrimination Policy in place,
describing how all Eidesvik employees
should make active, targeted and
systematic efforts to promote equality.
In accordance with the Norwegian Equality
and Anti-Discrimination Act, the Company
has developed an Equality Efforts
Compliance procedure that covers its
obligations related to activity duty and
reporting. VP Human Relations is
responsible for defining targets and
responsibilities.
Furthermore, Eidesvik performs internal
audits to investigate compliance with
policies related to work environment and the
Company’s non-tolerance for harassment.
The requirements of the Equality and Anti-
Discrimination Act are also integrated in
Eidesvik’s recruitment procedure.
On 31 December 2025 Eidesvik employed
458 people, where females accounted for
11% (49). 7% of the Company’s seafarers
were female. The male domination in the
shipping industry is reflected in these
figures. At the management level 14% were
female and 40% of onshore personnel were
female. No employees at Eidesvik are
employed part-time or on a temporary basis.
While the Company aims to attract more
female seafarers, it recognises that this is a
challenge. Recruiting more women to the
industry is often on the agenda at leadership
meetings. Eidesvik is also heavily involved
in Maritim Opplæring where the Company
serve on the board and is actively working
on mapping how to recruit more women to
the industry. Eidesvik also supports
initiatives by the Norwegian Shipowners’
Association aimed at recruiting more women
into the industry.
Table 1: Gender distribution 2025
The maj
ority of Eidesvik’s workforce is
Norwegian, but the Company also has
employees from Sweden, Denmark, the
Faroe Islands, Finland, the UK, Germany,
Latvia and Poland. Eidesvik has an
agreement with ship management provider
OSM Maritime, which the Company relies on
for temporary crewing services from the
Philippines.
5 female and 16 males took parental leave
in 2025. The average number of weeks was
27 weeks for females, and 10 weeks for
men.
Salary placement
Eidesvik has guidelines in place for salary
placement and salary adjustment. The
guidelines are outlined in the Company’s
Employee Handbook, which is based on the
Company’s HR policy and Code of Conduct.
The majority of Eidesvik’s employees are
seafarers. All seafarers are covered by
collective bargaining agreements between
the Norwegian Shipowners’ Association and
the seafarer’s unions, which set wage
agreements that the Company cannot
deviate from. These agreements ensure
equal treatment in relation to wages and
working conditions.
Eidesvik analyses the gender pay gaps of its
employees. A salary comparison of
employees at all levels shows that women’s
income was 75.8% to that of men’s in 2025.
For the pay gap analysis, onshore
employees were divided into “Management”
and “Other Employees”. For Management,
women’s income was 90.5% to that of men’s
in 2025. The group "Other Employees”
consists of job categories with large
variations in competence requirements, pay
levels and differences regarding what
positions are held by women and men, such
as technical specialists and administrative
positions. Technical specialists have
substantial specialised competence and
experience, and thus have higher pay
compared to administrative positions.
Technical positions are typically held by
individuals with experience as seafarers at
management level, whereof the majority are
men. The majority of administrative
positions in Eidesvik are held by women.
Table 2: Gender pay gap ratio for onshore employees 2025
EXTERNAL ENVIRONMENT
Eidesvik has a targeted environmental focus
in its operations with battery solution
installed on all PSV’s and three of the
subsea/offshore renewables vessels.
Furthermore, five of the PSV’s have LNG
dual fuel engines. The Company’s
continuous work to develop feasible
approaches for largescale climate emission
reductions in the fleet continued in 2025
with the world’s first order of an ammonia
combustion engine for commercial use.
Equinor and Eidesvik are key partners in the
industry cooperation, together with Wärtsilä,
Breeze Ship Design and Maritime Clean
Male Female <30 30-50 >50 Total
Seafares 379 29 168 149 91 408
Onshore 30 20 4 20 26 50
Management 6 1 0 1 6 7
Board of Directors 4 2 0 2 4 6
Group
Total number
of employees
Female Male
salary women to
men
Management 23 7 16 90.5%
Other employees 28 14 14 75.8%
Tech. The project has also received some
EU Funding. In addition to chartering the
vessel Equinor contributes with financing of
the conversion.
All vessels in Eidesvik’s fleet are approved
according to the new International Maritime
Organization (IMO) requirements for energy
efficiency.
The Environmental Ship Index (ESI) is
recognised by the Norwegian Coastal
Administration and many ports as the basis
for environmental differentiation of
fees/rates. 9 of our operational vessels are
registered in ESI, all with a strong
environmental profile.
SHAREHOLDERS, CORPORATE
GOVERNANCE AND MANAGEMENT
At year end, there were a total of 72,983,333
shares in the Company and 2,011
shareholders in the Company where foreign
investors had a 1.77% stake. In 2025, the
share was last traded at NOK 12.65.
As of 31 December 2025, the Company
owned no own shares.
All information is provided in such a way that
all shareholders are treated equally. The
information is shared through stock
exchange announcements, press releases
and open presentations, and is also
available on the Eidesvik website.
Eidesvik’s dividend policy is the following:
EIOF’s priority for the use of free cash flow
is investment opportunities providing value
added return and thereafter return of capital
to its shareholders via dividend.
The Group has an insurance agreement (the
“Agreement”) for physical persons that
previous had, currently has, or in the future
will hold positions as member or deputy
member of a board or a corresponding
governing body, CEO, other leader and/or
employee that may incur personal leader
responsibility. The Agreement cover their
partner as well in cases where the claim is
based on the insured personal leader
responsibility.
The Agreement is a group coverage for
Eidesvik Offshore ASA, including all
subsidiaries with ownership of more than
50%, and for persons representing
Eidesvik’s interests as board member or as
part of the management in companies
outside the Eidesvik group. The Agreement
applies to property damage that may incur
worldwide (excluding the US and Canada)
for business related to shipping and that the
insured person is liable in damages for
according to applicable law in Norway.
Internal claims between the companies are
not covered.
The Agreement does not cover criminal acts
as breach of information protection, forge of
documents, embezzlement, theft, fraud,
betrayal, corruption, and/or unjustified gain.
The Agreement does not cover fines/day
fines, libels and/or remedy for noneconomic
loss, nor liabilities after the Nature Diversity
Act or property damage related to pollution
or tipping of waste.
The “Norwegian code of practice for
corporate governance” forms the basis for
the discharge of these duties by the Board
and management. Minor, company-specific
changes and adaptations have been made
to the code of practice. A separate
explanation has been provided in the annual
report and on the Eidesvik website.
PROFIT & LOSS, BALANCE SHEET
AND FINANCIAL RISK
The consolidated accounts of the Eidesvik
Offshore Group (“the Group”) have been
prepared in accordance with recognition,
measurement and presentation principles
consistent with IFRS® Accounting
Standards as adopted by the EU (“IFRS”)
The Company accounts for the parent
company Eidesvik Offshore ASA are
prepared in accordance with the Norwegian
Accounting Act and generally accepted
accounting principles in Norway.
Profit & loss
Consolidated operating income for Eidesvik
in 2025 was NOK 785.1 million (775.1
million in 2024). Freight revenue increased
from 759.4 million to 785.1 million. This
increase in revenue was due to
improvement in utilisation.
Operating profit before depreciation and
amortisation (EBITDA) for 2025 was NOK
293.8 million (304.2 million in 2024).
Adjusted for other income EBITDA was NOK
293.8 million vs 288.4 million. Depreciation
and amortisation totaled NOK 188.5 million
in 2024 (180.7 million). There has been no
reversal of previous impairment in 2024 or
2025. Loss from joint ventures were NOK
3.2 million (0.8 million gain). This gives a
total operating result of NOK 102.1 million
in 2025 (124.3 million).
The net financial result of NOK 7.3 in 2025
(-18.3 million in 2024) includes financial
income of NOK 13.1 million (20.8 million).
Financial expenses were NOK -18.5 million
(-30.8 million), where the reduction is mainly
due to increased capitalised borrowing cost
according to IAS 23. Changes in market
value for derivatives were NOK 0 million (3.7
million), and net gain/loss on currency were
NOK 12.7 (-11.9 million) mainly related to
currency effect affecting the Group’s debt in
USD and EUR.
Net result was NOK 111.6 million in 2025
(103.7 million in 2024.) and total
comprehensive income was NOK 111.6
million (103.7 million).
For the parent company Eidesvik Offshore
ASA, the operating result was NOK -18.3
million in 2025 (-17.6 million in 2024). Net
financial items were NOK 44.2 million (55.1
million). The net result was NOK 20.2 million
(29.3 million).
Balance sheet
The consolidated book equity is NOK 2,136
million per 31 December 2025 (1,827
million per 31 December 2024). This is
58.0% (62.2%) of the Group’s total capital.
For the parent company, Eidesvik Offshore
ASA, the equity is NOK 819.1 million (820.8
million).
Vessels and assets under construction
account for NOK 2,853.6 per 31 December
2025 (2,089.0 million per 31 December
2024), of the non-current assets of NOK
3,065.3 million (2,315.7 million). The
increase in vessel value is due to additions
to the vessels under construction. Current
assets were NOK 617.7 million (621.6
million). Total assets are NOK 3,683.1
million (2,937.4 million), an increase of NOK
745.8 million due to new builds.
Broker values are used as supplementary
i
nformation to support impairment
assessments and management judgement,
but are not used as direct inputs in the
measurement of assets in the financial
statements. Average broker value
conducted by two independent brokers
evaluate the consolidated part of the fleet
value free of charter to NOK 2,376 million
(2,406 million at 31 December 2024) which
indicates an excess value before tax of NOK
854 million (729 million) compared to the
book value of the vessels.
The Group’s non-current liabilities are NOK
1,177.6 million per 31 December 2025
(763.7 million per 31 December 2024). The
increase was due to payment of yard
instalments partly by drawing of
construction loan.
The parent company’s assets are NOK
1,078.1 million per 31 December 2025
(1,069.9 million per 31 December 2024).
The company’s assets consist mainly of
investments in and loans to subsidiaries,
financial investments and cash. The
company has liabilities of NOK 259.0 million
(249.1 million). This consists of non-current
liabilities of NOK 257.1 million (232.2
million) and current liabilities of NOK 1.9
million (16.9 million). The company’s equity
is NOK 819.1 million (820.8 million), which
gives an equity ratio of 76% (77%).
Cash flow
Cash and cash equivalents decreased from
NOK 395.8 million 31 December 2024, to
NOK 340.5 million 31 December 2025,
whereof NOK 58.8 million was restricted
cash and funding restricted to use towards
Eidesvik’s joint development projects with
multiple partners for the development of
green ammonia as a fuel source. The
reduction in cash is mainly due to
investment in the second newbuild.
Net cash flow from operating activities for
2025 was NOK 296.3 million (368.7 million).
The decrease is mainly related to periodic
movement in working capital.
Net cash flow from investment activities of
NOK -921.9 million (-531.1 million) was due
to investment in vessels under construction.
Cash flow from financing activities in 2025
was NOK 566.3 million (56.4 million). This is
mainly due to construction loan drawdowns
and contributions from third party ownership
interests in the second newbuild, offset by
payment of dividend, instalments and
interests.
The parent company has cash and cash
equivalents of NOK 6.5 million (17.6
million). This is an decrease of NOK 11.1
million.
Profit allocation
The Board in Eidesvik Offshore ASA has
proposed no dividend for the fiscal year
2025 (paid NOK 0.30 per share during 2025
by proxy from the annual general meeting in
2025, based on the fiscal year 2024). NOK
1.7 million is proposed transferred from
other equity.
The board of directors of Eidesvik Offshore
ASA resolved 22 April 2026 to distribute a
dividend in the amount of NOK 0.20 per
share (total NOK 14.6 million), based on the
authorisation granted by the Company's
annual general meeting on 20 May 2025.
Going concern
The financial statements have been
prepared on a going concern basis. In
making this assessment, the Board has
considered the Group’s liquidity position,
expected cash flows from operations,
committed financing arrangements and the
investment obligations related to vessels
under construction. Based on this
assessment, the Board considers the going
concern assumption to be appropriate.
Events after the balance sheet date
The board of directors of Eidesvik Offshore
ASA resolved 22 April 2026 to distribute a
dividend in the amount of NOK 0.20 per
share (total NOK 14.6 million). The
resolution has been made by use of the
authorisation granted by the Company's
annual general meeting on 20 May 2025.
The EIOF share will trade ex dividend on 24
April 2026. No other events have occurred
after the balance sheet date with significant
impact on the financial statements for 2025.
Risk
Market and Operational risks
The Group is exposed to market and
operational risks related to fluctuations in
demand, vessel utilisation and day rates
across its operating segments. Market
conditions may vary between the supply
segment and the subsea and offshore
renewables segment. While parts of the fleet
operate under long‑term contracts,
exposure to the spot market may impact
earnings in periods of weaker demand.
The Group is also exposed to increase in
both expenses and lead time in the supply
chain.
The Board continuously monitors market
developments and operational performance
and considers the current risk management
framework to be appropriate.
Currency risk
The Group is exposed to currency risk
through revenues, financing and
investments denominated in NOK, USD and
EUR. A significant portion of the Group’s
long‑term debt is denominated in USD and
EUR, including construction loan financing
related to vessels under construction. Cash
flows from operations and financing are
therefore subject to exchange rate
movements, which may impact reported
earnings and liquidity. The Group seeks to
align currency exposure between revenues,
financing and operating costs where
possible, and the Board monitors currency
exposure and its effects on cash flow and
liquidity on an ongoing basis.
Credit risk
Eidesvik’s customers are solid companies
with good solvency. The risk that the
counterparties do not have the financial
capacity to fulfil their obligations is
considered low.
Liquidity risk
The Group’s liquidity position is assessed as
satisfactory at year‑end. This assessment
takes into account the Company’s
operational cash flow, available cash
balances, committed credit facilities and
construction financing arrangements. The
Group is in a capital‑intensive phase, with
ongoing investments in vessels under
construction, which are partly financed
through long‑term construction loans and
contributions from partners. Based on
current projections, committed financing
and expected contract coverage, the Board
considers the Group to have sufficient
financial flexibility to meet its obligations as
they fall due.
Climate risk
Eidesvik recognise that addressing climate
change requires coordinated action at
economic, political, and technological
levels, which will impact the fleet and
operations over the medium and long term.
Key risks identified include shifting market
dynamics and increasingly stringent
emission regulations requiring investments
in greener technologies.
For Eidesvik, the transition from fossil fuel
to clean energy poses a risk for a decline in
demand for vessels serving the oil & gas
market in the long term. However, the
Company assess the financial impact to be
moderate to low, as oil & gas will need to be
replaced with new energy markets also in
need of offshore shipping services. Eidesvik
has built extensive experience in the
renewable markets and has proven
expertise and capabilities to transition to
new markets. As a risk mitigating measure,
Eidesvik is also closely monitoring new
markets where the Company can utilise its
core competencies.
Furthermore, ambitious climate goals will
necessitate stricter emissions requirements
for shipping, which will have significant
impact on the fleet in the medium to long
term. The transition to low- and zero
emission technology will require capital
expenditures in relation to retrofit of existing
vessels and investments in new vessels.
Implementing new technology also involves
various risks that can affect operational,
financial, and regulatory outcomes. While
the Company acknowledge that climate
change mitigation and adaptation will impact
Eidesvik and introduce certain risks, the
Company assess the financial materiality
associated with these topics as moderate to
low in the short and medium term.
Eidesvik has a long history of being early
adopters of alternative energy sources and
technology. Currently, 85% of the
operational fleet is equipped with battery
hybrid systems, and close to 40% has LNG
dual fuel engines. This ensures that the
current fleet can comply with known
emission regulations in the short and
medium term.
In the long term, stricter requirements
necessitating a transition to new carbon free
fuels will come with a considerable cost.
Despite the prevailing contract structures
within our industry, wherein charterers
largely bear the costs of meeting existing
requirements and regulations, the inherent
risk persists. Nonetheless, our anticipation
is for forthcoming regulations to offer the
necessary predictability, rendering
compliance financially feasible.
Furthermore, through Eidesvik’s innovation
projects involving new fuels such as
ammonia, the Company has built adaptive
capacity to respond to climate change while
reinforcing the position as a market leader
within green offshore vessels. This strategic
approach enhances Eidesvik’s
competitiveness in the future market,
opening opportunities for increased revenue
and stronger reputational risk management.
Cyber security
As the maritime industry becomes
increasingly digitised, IT security has
emerged as a critical priority for the offshore
sector. Technological advancements bring
new vulnerabilities, and companies face
risks including cyberattacks, ransomware,
phishing, operational disruptions, and data
breaches — each carrying potential
financial and reputational consequences.
The Company is monitoring the
development and use of AI, and assessing
the risks that will accompany it.
Please see Note 3 for further information.
FRAMEWORK CONDITIONS
Access to and development of highly
qualified personnel is vital to ensuring good
operation and delivery of an optimum
service, helping our customers to a better
overall result. In order to ensure that
Norwegian maritime competence is also
developed and utilised in the future, the
industry is dependent on stable and
predictable framework conditions. The
availability of training positions is vital to
building up expertise over time, even in a
cyclical industry.
Eidesvik currently employs both Norwegian
and international crew on board its vessels.
There is a strong need for personnel with
maritime competence.
Legislation on net pay schemes is a positive
move on the part of the political authorities.
However, Eidesvik believes that net pay
schemes should be further reinforced.
Historically, the Company has been at the
forefront of increasing the recruitment of
Norwegian seafarers. Considerable
resources have been allocated to this work
through initiatives to increase the incentives
for young people to choose a maritime
education. The Company cooperates in
various forums to strengthen and enhance
Norwegian maritime competence. At the
same time, the industry is experiencing
increasing international competition, not
least when it comes to expertise and costs.
It is important for further investment in
Norwegian maritime competence in the
future that the framework conditions should
be organised in such a way as to make it
attractive for the industry to build up
Norwegian maritime competence over time.
CORPORATE SOCIAL
RESPONSIBILITY
The Company’s core values and ethical
policy are set out in “Ethical guidelines and
core values for Eidesvik Offshore ASA”, and
its social responsibility policy is covered by
the “Human rights policy” and
“Environmental policy”. These state that the
work of achieving the business goals must
be carried out to high ethical standard and
in a manner calculated to safeguard the
environment and society. This means that
we should act with respect and honesty
towards customers, suppliers, employees,
authorities, owners and society, and that the
Company and the individual should comply
with relevant legislation. The policy states
that the Company and the individual
employee should refrain from all forms of
corruption, and sets out how the Company’s
employees should act if they are offered
gifts or other benefits because of their
employment.
It is further stated that the Company and all
employees must comply with all recognized
rules for human rights, including refraining
from all forms of discrimination.
No breaches of the Company’s ethical
policies were recorded in 2025.
A report on due diligence in accordance with
the Transparency Act is published on the
company’s website Responsible Business
Conduct – Eidesvik.
BUSINESS SEGMENTS AND
OUTLOOK
Eidesvik owns and operates vessels in the
two segments of Supply and Subsea and
Offshore Renewables.
Supply
At year end 2025, Eidesvik operated 8 large
supply vessels. Out of the supply vessels, 5
run on LNG, and all 8 have batteries and
hybrid solutions installed.
Viking Lady continued on its contract for
Aker BP which runs till February 2027 with
options for extensions.
Viking Prince continued on its contract with
Aker BP which runs till end of April 2026.
Viking Avant was on charter to Equinor
entire 2025, and will continue to be on a firm
contract with Equinor till end of May 2026
with options for extensions.
Viking Queen came of its contract with
Harbour Energy in October 2025. The vessel
has been trading in the spot market since
and was in for intermediate docking in Q4
2025.
Viking Energy worked for Equinor entire
2025, as it has done since the vessel was
delivered in 2003. The firm contract for the
vessel runs till 2030 with options for
extensions.
Viking Princess came off its contract for
Harbour Energy in early January 2026. The
vessel is on firm contract for Well Exerptise
for 2026.
The spot market in the North Sea was
oversupplied in fourth quarter of 2025,
leading to rates below opex level and low
utilisation for the vessel owners. A sizable
number of vessels were idle during fourth
quarter. There were also a limited number of
requests for longer-term charters with the
biggest customer renegotiating and
extending its existing contracts. Longer
term, the market is expected to tighten due
to anticipated increased activity.
Subsea and Offshore Renewables
Eidesvik currently has four vessels in the
Subsea and Offshore Renewable segment,
of which one is owned in a JV with Subsea
7 (50/50). In addition, at year end Eidesvik
had two vessels under construction with
estimated delivery Q3 2026 and spring
2027.
Viking Wind Power continued on its contract
with Siemens Gamesa all year.
Subsea Viking continued on its contract for
Van Oord in the offshore renewable
segment.
Seven Viking is on contract for Subsea 7 to
December 2027 with a 1-year option
thereafter.
Viking Reach continued on its contract with
Reach Subsea, which runs until March 2029.
The EPC contractors continue to be slow in
adding vessel capacity, while at the same
time adding further backlog. Some of the
tardiness in contracting vessel is most likely
driven by the expectation that there will be
available tonnage due to the newbuilds
scheduled to enter the market. The
increased activity in the market is expected
to soak up this added capacity.
The renewable market continues to be
competitive for vessel owners even with
high activity, but with a positive sentiment
long term. The subsea secondhand tonnage
market is also currently commanding high
prices.
BØMLO, 22 APRIL 2026
Kenneth Walland
Lauritz Eidesvik
Kjetil Eidesvik
Annicken Kildahl
Chair of the Board
Board member
Board member
Board member
Bjørg Marit Eknes
Tore Hettervik
Helga Cotgrove
Board member
Board member
CEO
Declaration by the Board of Directors
and CEO
The Board and the CEO have today reviewed and approved the annual report and the
consolidated annual accounts and notes for Eidesvik Offshore ASA as at 31 December 2025,
and for the year 2025, including consolidated comparative figures as at 31 December 2024, and
for the year 2024.
The annual accounts are submitted in accordance with the requirements of IFRS as adopted by
the EU and additional Norwegian requirements in the Securities Trading Act.
The Board and CEO believe that the annual accounts for 2025 have been prepared in
accordance with applicable accounting standards, and that the information in the accounts gives
a true picture of the Group’s assets, liabilities, financial position and overall performance as at
31 December 2025, and 31 December 2024. To the best of the Board’s and CEO’s knowledge,
the director’s report gives a true view of important events during the accounting period and their
influence on the annual accounts. To the best of the Board’s and CEO’s knowledge, the
description of the most important risk and uncertainty factors the business is facing in the next
accounting period, as well as the description of significant transactions with related parties,
gives a true account.
BØML
O, 22 APRIL 2026
Kenneth Walland
Lauritz Eidesvik
Kjetil Eidesvik
Annicken Kildahl
Chair of the Board
Board member
Board member
Board member
Bjørg Marit Eknes
Tore Hettervik
Helga Cotgrove
Board member
Board member
CEO
CONSOLIDATED STATEMENT OF PROFIT AND LOSS
(NOK 1,000)
2025
2024
Note
1.1-31.12
1.1-31.12
Freight revenue
4
785 126
759 400
Other income
5
0
15 730
Total operating income
4
785 126
775 130
Personnel expenses
11
357 681
341 956
Other operating expenses
6
133 626
129 011
Total operating expenses
491 306
470 967
Operating result before depreciation and impairment
293 819
304 164
Depreciation
12,19
188 527
180 701
Operating result before result from Joint ventures and
associated companies
105 292
123 463
Result from Joint ventures and associated companies
7
-3 218
839
Operating result
102 075
124 302
Financial income
8
12 889
20 750
Financial expenses
8
-18 547
-30 840
Changes in market value, derivatives
8
211
3 669
Net currency gain/loss
8
12 697
-11 896
Net financial items
7 250
-18 316
Result before taxes
109 325
105 985
Tax on result
9
2 295
-2 295
Net result for the year
111 620
103 690
Attributable to:
Equity holders of the parent
66 413
82 743
Non-controlling interests
7
45 207
20 947
Net result for the year
111 620
103 690
Earnings per share
10
0,91
1,13
Diluted earnings per share
10
0,91
1,13
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(NOK 1,000)
2025
2024
Note
1.1-31.12
1.1-31.12
Statement of comprehensive income
Net result for the year
111 620
103 690
Total comprehensive income for the year
111 620
103 690
Attributable to:
Equity holders of the parent
66 413
82 743
Non-controlling interests
45 207
20 947
Total comprehensive income for the year
111 620
103 690
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(NOK 1,000)
Note
31.12.2025
31.12.2024
Assets
Non-current assets
Vessels
12
1 522 255
1 676 989
Assets under construction
12
1 331 375
412 044
Buildings, land and other operating assets
12
19 017
19 470
Right-of-use asset
19
60 286
69 790
Investments in joint ventures
7
130 072
133 289
Investments in associates
7
2 350
4 154
Total non-current assets
3 065 354
2 315 737
Current assets
Accounts receivable
13
190 171
171 792
Derivatives
20
0
8 093
Other current assets
14
87 077
45 883
Cash and cash equivalents
15
340 499
395 843
Total current assets
617 747
621 612
Total assets
3 683 101
2 937 349
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(NOK 1,000)
Note
31.12.2025
31.12.2024
EQUITY AND LIABILITIES
Equity
Equity attributable to the Company’s shareholders:
Share capital
16
3 649
3 649
Share premium
301 054
301 054
Other equity
1 306 804
1 262 595
Total equity majority shareholders
1 611 507
1 567 298
Non-controlling interests
524 147
259 864
Total equity
2 135 655
1 827 162
Liabilities
Non-current liabilities
Interest-bearing debt
18
1 122 612
697 971
Lease liabilities
19
55 009
63 409
Deferred tax
9
0
2 295
Total non-current liabilities
1 177 621
763 675
Current liabilities
Interest-bearing debt
18
124 640
126 021
Lease liabilities
19
9 319
9 049
Accounts payable
42 425
42 099
Other current liabilities
17
193 441
169 343
Total current liabilities
369 826
346 512
Total liabilities
1 547 447
1 110 187
Total equity and liabilities
3 683 101
2 937 349
BØMLO, 22 APRIL 2026
Kenneth Walland
Lauritz Eidesvik
Kjetil Eidesvik
Annicken Kildahl
Chair of the Board
Board member
Board member
Board member
Bjørg Marit Eknes
Tore Hettervik
Helga Cotgrove
Board member
Board member
CEO
CONSOLIDATED STATEMENT OF CASH FLOW
(NOK 1,000)
Note
2025
2024
1.1-31.12
1.1-31.12
Cash flow from operations
Payments from customers
766 747
830 883
Payment to suppliers, employees and others
-556 541
-551 012
Payments from reimbursement scheme, Norwegian seamen
74 039
69 717
Interest received
12 022
19 092
Net cash flow from operating activities
296 266
368 680
Cash flow from investment activities
Received non-current receivables
13
0
49 006
Purchase of tangible fixed assets
12
-921 945
-580 113
Net cash flow from investment activities
-921 945
-531 107
Cash flow from financing activities
Contribution from minority interest related to new builds
7
217 901
125 214
Installment financial lease
19
-9 233
-9 114
New debt
18
549 960
145 783
Repayment of debt
18
-121 038
-122 610
Paid interest
8, 18
-49 355
-64 628
Dividend
16
-21 895
-18 246
Net cash flow from financing activities
566 340
56 399
Currency gain/loss on cash and cash equivalents
3 995
3 046
Net change in cash and cash equivalents
-55 344
-102 983
Cash and cash equivalents at start of period
15
395 843
498 825
Cash and cash equivalents at end of period
16
340 499
395 843
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(NOK 1,000)
Share
capital
Share
premium
Other
reserves Other equit
y
Total
Minority
share
Total
equit
y
Equit
y
at 01.01.2024 3 649 301 054 -1 339 1 199 437 1 502 801 112 853 1 615 654
Result for the year
0 0 0 82 743 82 743 20 947 103 690
Total comprehensive income
0 0
0 82 743 82 743 20 947 103 690
Dividend
0 0 0 -18 246 -18 246 0 -18 246
Change in non-controlling interests **
0 0 0 0 0 126 063 126 063
Other adjustments***
0 0 1 339 -1 339 0 0 0
Equity at 31.12.2024
3 649 301 054 0 1 262 595 1 567 298 259 864 1 827 162
Result for the year
0 0 0 66 413 66 413 45 207 111 620
Total comprehensive income
0 0 0 66 413 66 413 45 207 111 620
Dividend
0 0 0 -21 895 -21 895 0 -21 895
Change in non-controlling interests*
0 0 0 -309 -309 219 077 218 768
Equity at 31.12.2025
3 649 301 054 0 1 306 804 1 611 507 524 147 2 135 655
* Minority share of the new company Eidesvik Agalas Reach AS. Equity contributions in 2025.
** Minority share of the new company Eidesvik Agalas AS. Equity contributions in 2024.
***Effect of the discontinued defined-benefit pension scheme for a previous employee in Eidesvik Offshore
ASA. As of 31 December 2024, there are no employees in the Group on the defined benefit scheme.
NOTES TO THE CONSOLIDATED ACCOUNTS
Note 1
Eidesvik Offshore ASA (the Company) and its subsidiaries (collectively the Group) offer services within the
maritime sector. The Group operates in several segments where the main segments are platform supply vessel
services, subsea and offshore renewables. The Group’s vessels are located across large parts of the world.
Eidesvik Offshore ASA is a public limited company registered in Norway and headquartered at Langevåg in
Bømlo municipality. Eidesvik Offshore ASA is listed at the Oslo Stock Exchange and is subject to the provisions
of the Public Limited Liability Companies Act with regards to limitations in shareholders’ liability to the
Company’s creditors. The annual accounts were submitted by the Board on 22 April 2026, and approved for
publication. The General Meeting approves the final annual accounts and is authorised to require changes to
the accounts before it is approved. All amounts are presented in Norwegian kroner (NOK) and are rounded to
the nearest thousand unless otherwise specified.
Information on the ultimate parent company is presented in Note 21.
Overview of Group relations:
Company Reg. office Owner shareEidesvik Offshore Holding AS Bømlo 100% Eidesvik Shipping Investments AS Bømlo 100% Eidesvik Shipping AS Bømlo 100% Eidesvik AS Bømlo 100% Eidesvik MPSV AS Bømlo 100% Eidesvik Shipping International AS Bømlo 100% Eidesvik Subsea Vessels AS Bømlo 100% Eidesvik Management AS Bømlo 100% Eidesvik Maritime AS Bømlo 100% Eidesvik Neptun II AS Bømlo 100% Eidesvik Supply AS Bømlo 100% Hordaland Maritime Miljøselskap AS Bømlo 91% Norsk Rederihelsetjeneste AS Bømlo 100% Eidesvik Shipping II AS Bømlo 100%
Eidesvik UK LTD UK 100% Eidesvik Reach AS Bømlo 50.1% Eidesvik Agalas AS Harstad 50.1% Eidesvik Agalas II AS Harstad 50.1% Eidesvik Agalas Reach AS Harstad 33.6%
Joint Ventures:
Eidesvik Seven AS Bømlo 50% Eidesvik Seven Chartering AS Bømlo 50%
Please refer to Note 7 for further information.
Associated companies:
Bleivik Eiendom AS Haugesund 22.6% Eidesvik Ghana Ltd. Ghana 49%
The total book value of these amounts to NOK 2.4 million and is not considered material.
NOTE 2 – ACCOUNTING PRINCIPLES
The material information about accounting principles used in the preparation of the consolidated accounts are
described below. These principles are applied in the same way in all periods presented, unless otherwise stated
in the description.
2.1 Main principles
The consolidated accounts of the Eidesvik Offshore Group (“the Group”) have been prepared in accordance
with recognition, measurement and presentation principles consistent with IFRS® Accounting Standards as
adopted by the EU (“IFRS”).
Cash flow statements are prepared according to the direct method. Received interest is classified under
operating activities, while paid interest and dividend are classified under financing activities.
2.2 Principles of consolidation
The consolidated accounts consist of Eidesvik Offshore ASA and its subsidiaries.
a) Subs
idiari
es
Subs
idiaries are entities where the Group has controlling influence on the entity’s financial and operational
strategy, normally through owning more than half the voting capital and where rights held by other parties
mainly are protective rights and do not provide the other parties with control over the subsidiary.
b) J
oint ventures
The Group’s investment in its joint ventures are accounted for under the equity method of accounting. A joint
arrangement is either a joint operation or a joint venture. Companies where the Group has joint control with
another party, are defined as joint ventures, as it has rights to the net assets of the arrangement. Joint ventures
exist if there is 50/50 ownership, or if it is otherwise regulated so that the parties have joint control.
The Group does not recognise its share of deficits if this means that the capitalised value of the investment
will be negative (including unhedged receivables on the entity), unless the Group has assumed liabilities or
provided guarantees for the joint venture’s liabilities.
c)
N
on-controlling interests
Non-controlling interests’ (minority interests) share of the equity is shown on a separate line in the Group’s
equity. Non-controlling interests include the minority share of the capitalised value of subsidiaries, including
the share of identifiable added value at the time of acquisition of a subsidiary.
2.3 Segment Information
The Group’s reporting format is divided in business segments as this is reflecting the key areas for the business.
The primary operating segments are divided into Supply vessels (PSV), Subsea/Offshore renewables and
SG&A/other.
As the joint ventures are significant with regard to the core activities, gross figures from underlying companies
are included in segment information with the proportional values according to ownership.
2.4 Conversion of foreign currencies
a) Functional currency and presentation currency
The accounts of the individual entities in the Group are measured in the currency mainly used in the economic
area where the entity operates (functional currency). The consolidated accounts are presented in Norwegian
kroner (NOK), which is both the functional currency and the presentation currency of the parent company.
b) Tr
ansactions and balance sheet items
Transactions in foreign currencies are translated to the functional currency using the transaction exchange
rate. Currency gain and loss occurring when paying such transactions, and when translating monetary items
(assets and liabilities) in foreign currencies at year end on the balance sheet date, are recognised. Monetary
items and liabilities in foreign currencies are translated at the exchange rate of the balance sheet date. Currency
gains and losses are included in the income statement as “Net currency gain/loss”.
2.5 Vessels, depreciation and other fixed assets
Vessels and other fixed assets are recognised at historical cost minus accumulated depreciation and
impairments. Each part of the asset that has a material share of the total cost is depreciated separately and
linearly over the useful life of the asset to the residual value, which is determined based on the scrap value.
Components with the same useful life are depreciated as one component. The depreciation period and method
are evaluated at each balance sheet date to ensure that the method and the period used correspond with the
financial realities for the asset. The same applies to scrap value, which is subject to an annual assessment.
Estimated useful life:
Vessels 15-30yearsProperty/fixtures 5-20 yearsEquipment 3-5 yearsPeriodic maintenance 30-60 monthsPort facilities N/A
At the time of delivery for new vessels, an amount corresponding to the expected cost at the first ordinary
classification/periodic maintenance is separated. This amount is depreciated over the period until the next
docking date. Costs associated with subsequent periodic maintenance are capitalised and depreciated until the
next equivalent periodic maintenance. Costs of ongoing maintenance and minor repairs and maintenance are
expensed as they incur.
2.6 Leases
The Group assesses at contract inception whether a contract is, or contains, a lease. That is, if the contract
conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
Group as a lessee
The Group applies a single recognition and measurement approach for all leases, except for short-term leases
and leases of low-value assets. The Group recognized lease liabilities to make lease payments and right-of-
use assets representing the right to use the underlying assets.
i
) Right-of
-use ass
ets
The Gr
oup recognized right-of-use assets at the commencement date of the lease (i.e., the date the underlying
asset is available for use). Right-of-use assets are measured at cost, less any accumulated depreciation and
impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use assets
includes the amount of lease liabilities recognized, initial direct costs incurred, and lease payments made at or
before the commencement date less any lease incentives received. Right-of-use assets are depreciated on a
straight-line basis over the shorter of the lease term and the estimated useful life of the assets. The remaining
depreciation periods are as follows:
Buildings1-7 yearsVehicles 14-22 monthsEquipment~4.5 years
If ownership of the leased asset transfers to the Group at the end of the lease term or the cost reflects the
exercise of a purchase option, depreciation is calculated using the estimated useful life of the asset.
ii) Lease liabilities
At
the commencement date of the lease, the Group recognises lease liabilities measured at the present value
of lease payments to be made over the lease term. The lease payments include fixed payments (including in
substance fixed payments) less any lease incentives receivable, variable lease payments that depend on an
index or a rate, and amounts expected to be paid under residual value guarantees. The lease payments also
include the exercise price of a purchase option reasonably certain to be exercised by the Group and payments
of penalties for terminating the lease, if the lease term reflects the Group exercising the option to terminate.
Variable lease payments that do not depend on an index or a rate are recognised as expenses (unless they are
incurred to produce inventories) in the period in which the event or condition that triggers the payment occurs.
In calculating the present value of lease payments, the Group uses its incremental borrowing rate at the lease
commencement date when the interest rate implicit in the lease is not readily determinable.
The incremental
borrowing rate is estimated based on the rate of interest that the Group would have to pay to borrow, over a
similar term and with a similar security, funds to obtain a similar asset. After the commencement date, the
amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments
made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in
the lease term, a change in the lease payments (e.g., changes to future payments resulting from a change in
an index or rate used to determine such lease payments) or a change in the assessment of an option to purchase
the underlying asset.
iii)
Short-term
leases
Lease payments on short-term leases are recognised as expense on a straight-line basis over the lease term.
2.7 Impairment and reversal of previous impairment of fixed assets
Impairment tests are performed on individual cash generating units (vessels) when indications of impairment
or reversal of previous impairments are identified.
Refer to Note 2.22 and 12 for further information.
2.8 Sale of vessels
Gain or loss on the sale of vessels is recorded on a separate line.
2.9 Derivatives and hedging
The Group uses derivatives such as currency contracts and interest caps/swaps to reduce the risk associated
with currency and interest rate fluctuations. The derivatives are presented as an asset with a positive value or
a liability with a negative value. The Group does not use accounting hedging. The purpose of the derivatives is
to secure the Group’s cash flow against the mentioned fluctuations. Refer to Note 20 for an overview of the
Group’s derivatives at 31 December 2025.
2.10 Accounts receivable
Accounts receivable are measured the first time at the transaction price in accordance with IFRS 15. For
subsequent measurements, accounts receivable is assessed at amortised cost determined by using the
effective interest method, less provision for expected loss. The Group has chosen to apply the practical
simplification approach to calculate losses on accounts receivable. The group has established a provision
model that is based on historical credit loss experience, adjusted for forward-looking factors specific to the
debtors and the economic environment. The group has historical had minor losses on trade receivables. See
Notes 3 and 13.
2.11 Cash and cash equivalents
Cash and cash equivalents consist of cash, bank deposits and other short-term and easily negotiable
investments with a maximum of three months’ original maturity.
2.12 Share capital
Ordinary shares are classified as share capital.
Expenses directly associated with issuing new shares are recorded as reduction in received consideration in
equity (premium on shares). Other reserves are mainly related to actuarial effects.
2.13 Accounts payable
Payables are measured at fair value at the first recognition.
2.14 Loans
Loans are recognised at the accrued amount when the loan is disbursed, less transaction costs. In subsequent
periods, loans are recognised at amortised cost using the effective interest method. Interest expense is
recognized in profit/loss. The difference between the disbursed loan amount (minus transaction costs) and the
redemption value is recognised over the term of the loan.
When loans are renegotiated, a view is taken as to whether the renegotiated loan should be treated as a
continuation of the old loan or as a new loan. (see Note 8).
2.15 Revenue recognition principles
Revenue from the sale of goods and services is measured at fair value, net of commission, rebates and
discounts. Revenue is recognised as follows:
Time charters
The Group’s vessels are being contracted on time charters (TC). This means that the charter is agreed as a
lease of a vessel with crew. The charterer decides (within agreed limitations) how the vessel is to be used. The
time charter lapses in periods when the vessel is not operational (is “off hire”).
In addition to leasing the vessel, there may be agreements for additional services in the form of hiring extra
crew, sale of provisions and coverage of other operating expenses.
When a contract is cancelled, any remaining payments under the contract is recorded as revenue when the
vessel is returned.
Group as a lessor
Leases in which the Group does not transfer substantially all the risks and rewards incidental to ownership of
an asset are classified as operating leases. Rental revenue arising is accounted for on a straight-line basis
over the lease terms and is included in revenue in the statement of profit or loss due to its operating nature.
Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount
of the leased asset and recognised over the lease term on the same basis as rental income. Contingent rents
are recognised as revenue in the period in which they are earned.
2.16 Government grants
Subsidies from the net pay scheme and the reimbursement scheme for seamen are recorded as a cost reduction
(under “payroll expenses”).
2.17 Dividends
Disbursements of dividends to the Company’s shareholders are classified as debt from the date when the
dividend is determined by the general meeting.
2.18 Events after the balance sheet date
New information after the balance sheet date on the Company’s financial position on that date has been
considered in the annual accounts. Subsequent events that do not affect the Company’s financial position on
the balance sheet date, but will affect it in the future, are reported if they are significant.
2.19 Earnings per share accruing to the parent company’s shareholders
The calculation of earnings per share is based on the majority share of net profit, using the number of shares
at the end of the period. Diluted earnings per share is equal to basic earnings per share.
2.20 Taxes
Taxes are expensed as they are incurred. The tax expenses consist of tax payable and the change in deferred
taxes. Deferred tax/deferred tax assets are calculated by the liability method. Deferred tax/deferred tax assets
are calculated based on tax rates and tax legislation which has been adopted (or adopted for all practical
purposes) on the balance sheet date, and which is assumed to be used when the deferred tax is settled.
Deferred tax/deferred tax assets are calculated per tax area and is presented gross in the balance sheet.
Deferred tax assets are recognised to the extent that it is likely that there will be taxable income in the future,
and that the temporary differences can be deducted from this income.
The parent company and some other companies in the Group are subject to ordinary taxation. Several
companies in the Group are subject to tonnage tax, classified as an operating expense and not in accordance
with IAS 12.
Taxes abroad are recorded in the periods in which they are incurred. To the extent that tax is calculated on the
gross basis of income, this is classified as an income reduction and presented together with operating income.
Taxes abroad calculated on the basis of net profit are classified as tax costs and accounted for as described
above.
2.21 Changes in accounting policies
The accounting principles applied are consistent with the principles used in previous periods, and no changes
in accounting principles had material effect on the Group’s accounts. The Group is about to start the
consideration of the effect of the implementation of IFRS 18 from 1 January 2027.
2.22 Significant accounting estimates and matters associated with uncertainty in
estimates
The management reviews estimates on an ongoing basis, based on both history and experience, but also from
consultations with experts, trend analyses, and other methods which are considered relevant for each estimate.
Estimates and assessments that could have a significant effect on the accounts are described below.
a) Vessels
- Economic life/useful life
The level of depreciation depends on the estimated economic life of the vessels. The estimate is based on
history and experience related to the vessels which are included in the Group. The Group’s main strategy is to
keep the vessels until they are scrapped. However, there are ongoing evaluations where the main strategy can
be deviated from when financial conditions dictate. The estimate is reviewed each year. A change in the
estimate will affect depreciation in future periods.
- Residual value at the end of economic life
The level of depreciation depends on the estimated residual value on the balance sheet date. Expected residual
value is based on the knowledge of scrap values for vessels. The scrap value is dependent on steel prices.
The estimate of scrap value is subject to annual review.
- Impairment/reversal of previous impairment
On the balance sheet date, the Group has made an assessment of whether there are indications that vessels
may need to be impaired, or previous impairments may need to be reversed.
When indications for impairment exist, the recoverable amount for the vessel is estimated, and the value of the
vessel is written down to the recoverable amount. If indications for reversal of previous impairment exist, the
recoverable amount for the vessel is estimated, and previous impairments are reversed limited to lower of the
recoverable amount for the vessel and the amount equal to the previous impairments for the vessel.
Refer to Note 12 for more details on the principles, estimates and matters associated with uncertainty in the
estimate that have been applied.
b) Subsidiaries with major minority interest
For subsidiaries with major minority interest, Eidesvik shall at all times be chair of the board (with casting vote
in the event of a tie). Unanimous shareholder decisions focus on protective rights for the shareholders. Refer
to Note 7 for further information.
c) Climate and Regulatory Risks
In preparing the financial statement, the Group, has considered the impact of regulatory changes, in particular
in the context of climate change risks. The considerations did not impact the Company’s judgement and
estimates in the current year. Climate risk is also considered in estimates that include the use of future
cashflows.
The most important key assumptions and sources of uncertainties identified for future cashflows are in
connection with climate and regulatory risks are:
• Useful life of vessels, there are no known regulatory changes that in the Group’s opinion affects the
useful life of the current fleet.
• Residual value of vessels, there are no known regulatory changes that in the Group’s opinion affects
the residual value of the current fleet.
• Cash flow from operations, to the extent the effect of a regulatory change can be estimated and is
applicable this has been included in the future estimated cash flows
• Short term and long- term investments, the Company has estimated investments needed in the next 5
years to be in compliance with known regulatory changes.
Eidesvik has been a frontrunner in adopting new technologies that reduces emissions. In 2021, Eidesvik and
the technology group Wärtsilä signed a landmark cooperation agreement aimed at converting an offshore supply
vessel to operate with ammonia-fuelled combustion engines. An order for the engine and fuel gas system was
placed in July 2024.
Eidesvik has two vessels under construction. The two newbuild will be able to operate on methanol.
By the end of 2025 85% of the fleet has hybrid fuel solutions and the company achieved 2% year on year
reduction in tons CO2 equivalent reduction per day.
Refer to Note 12 for more information.
NOTE 3 – FINANCIAL RISK MANAGEMENT
Financial risk
The Group is exposed to a variety of financial market risk factors through its activities. Financial market risk is
the risk that fluctuations in exchange rates, interest rates and charter rates will affect the value of the Group’s
assets, liabilities and future cash flows.
The Group’s overall risk management plan focuses on the unpredictability of the capital markets and seeks to
minimize the potential adverse effects on the Group’s financial performance. Elements included in the
management of financial risk are the contract length on charters, use of currency and interest-bearing
instruments, and debt in the same currency as expected payments of charter income. The main focus for the
management of currency and interest rate risk is to hedge future cash flows. The hedge positions for the cash
flows are recorded at fair value with value changes through profit/loss. This exposes the accounts to fluctuations
in the value of the hedging instruments for the cash flow. In Eidesvik Offshore ASA, risk management of the
revenues reported in the accounts is subordinate to risk management of the cash flows.
The Group does not perform hedge accounting.
The Group’s risk management is handled by management according to guidelines from the Board.
a) Market risk
(i) Currency risk (see also Note 20)
The Group operates internationally and is exposed to fluctuations in exchange rates for several currencies.
Currency risk arises from future transactions, and relates to booked assets and liabilities.
To manage the currency risk from future commercial transactions and booked assets and liabilities, the Group
normally uses currency derivatives. As of year end 2025 the Group had none ongoing currency derivatives.
The Group is particularly exposed to fluctuations in EUR, as it has considerable charter income but low
operating costs in this currency. It seeks to reduce fluctuations with currency forward contracts in the same
currency. On 31 December 2025, the Group’s long-term liabilities were divided between 38% NOK, 6% USD
and 65% EUR. On 31 December 2024 it was 69% NOK 14% USD and 17% EUR.
The Group’s exposure to EUR and USD on the balance sheet date is shown in table below. The table below
shows estimated change in net profit before tax in million NOK if the EUR and USD rates against NOK had
been 50 øre higher/lower at 31 December 2025.
+50 øre -50 øre Agio/disagio -29.2 29.2 Profit/loss for the year -29.2 29.2 Translation difference, shares 0.0 0.0 Total comprehensive income -29.2 29.2
(ii) Interest rate risk (see also Note 23)
The Group’s interest rate risk is related to long-term loans and deposits of surplus liquidity. Loans with floating
interest rates involve a risk for the Group’s cash flow. Fixed rate loans exposes the Group to fair value interest
rate risk. As of 31 December 2025, the Group did not have any fixed rate loans (none per 31 December 2024).
The interest rate risk is managed by use of interest derivatives (as swaps and caps) within guidelines from the
The effect of a change in interest rates is simulated in order to support decisions on fixed rate contracts. The
simulation illustrates the cash effect of a change in interest rate based on the size of the loan and the level of
current interest rate hedging. An increase of 1 percentage point in the interest rate, all else being equal, would
decrease net profit before tax by approximately NOK 7.3 million (4.8 million for 2024).
(b) Credit risk
The Group has a concentration risk as charter contracts are signed with relatively few customers. Eidesvik’s
customers are mainly solid companies with good solvency. The risk of counterparties not having the financial
capacity to fulfil their obligations is considered relatively low. Overdue receivables are followed up monthly.
The Group has chosen to apply the practical simplification rule to calculate losses on accounts receivable. Loss
provisions are raised based on historical data, adjusted for forward-looking factors specific to the debtors and
the economic environment.
The following table categorises the Group’s receivables according to the risk of non-recovery of outstanding
amounts:
Accounts receivable 2025 2024 Group 1 190 145 170 170 Group 2 2 1 601 Group 3 24 22 Total 190 171 171 792
Group 1: Established customer relationship, good solvency/willingness
Group 2: New customers, possibly slow recovery
Group 3: Established customer relationship, weaker solvency/willingness
Maximum risk exposure is represented by the capitalised value of the financial assets, including derivatives,
on the balance sheet. As the counterparties in derivatives trading are large well-known banks, the credit risk
associated with derivatives is considered low.
(c) Liquidity risk
The Group aims to manage the cash flow from operations by focusing on long-term charters with little price
volatility. Surplus liquidity is mainly placed in ordinary bank deposits.
The Group monitors the risk of a lack of available capital through liquidity budgets for subsequent years, as
well as a monthly 24-month liquidity forecasts. Longer term liquidity forecasts are prepared several times per
year.
The current liquidity position of the Group is assessed as satisfactory for the next 12 months. See also Note
20 for information on amortisation profiles/refinancing needs for long-term liabilities.
The following table sums up the maturity profile for the Group’s liabilities at 31 December 2025, based on
contractual, non-discounted cash flows. Estimated interest is based on current interest and exchange rates at
31 December 2025.
Maturity statement for capitalised liabilities, 31
December 2025
2026 2027 2028 2029 2030 Later Loans 120 967 120 967 127 030 96 714 48 357 48 357 Accrued interest 3 673 0 0 0 0 0 Accounts payable 42 425 0 0 0 0 0 Other current liabilities 193 441 0 0 0 0 0 Subtotal debt items excl. market value derivatives 360 506 120 967 127 030 96 714 48 357 48 357
Estimated interest Interest payments on existing loans 35 524 27 215 17 971 10 803 4 155 0 Adjustment incurred 31 December 2025 -3 673 0 0 0 0 0 Subtotal assumed interest 31 852 27 215 17 971 10 803 4 155 0 Leases Leases (Note 19) 13 135 12 942 12 059 11 959 9 949 23 300 Total contractual commitments falling due 405 492 161 124 157 060 119 476 62 461 71 657
Maturity statement for capitalised liabilities, 31 December 2024:
2025 2026 2027 2028 2029 Later Loans 124 033 124 033 124 033 130 863 96 714 96 714 Accrued interest 1 988 0 0 0 0 0 Derivatives -8 093 0 0 0 0 0 Accounts payable 42 099 0 0 0 0 0 Other current liabilities 169 343 0 0 0 0 0 Subtotal debt items excl. market value derivatives 329 369 124 033 124 033 130 863 96 714 96 714
Estimated interest Interest payments on existing loans 47 695 38 552 29 410 19 070 11 393 4 382 Adjustment incurred 31.12.2023 -1 988 0 0 0 0 0 Subtotal assumed interest 45 707 38 552 29 410 19 070 11 393 4 382
Leases Leases (Note 19) 12 944 12 935 12 750 11 883 11 783 32 801 Total contractual commitments falling due 388 020 175 521 166 194 161 816 119 890 133 897
Risk management of capital
A primary goal for the Group is to secure long-term financing of its assets. In 2023, the Group refinanced its
main part of debt. This facility was further amended in 2024, where the maturity was amended to December
2030 (previous December 2027). Please see Note 18 for further information.
Assessment of fair value
IFRS 7 requires financial instruments measured at fair value on the balance sheet date to be presented by
level, with the following level classification for measuring fair value:
Level 1) Quoted price in an active market for an identical asset or liability Level 2) Valuation based on other observable factors, either directly (price) or indirectly (derived from prices) other than the quoted price (used in level 1) for the asset or liability Level 3) Valuation based on factors not taken from observable markets (non-observable assumptions)
The following balance sheet items represent financial instruments at fair value:
Balance sheet item: Level Cash and cash equivalents 1 Amortised cost 2 Derivatives 2
Derivatives are recognised on the basis of valuations from the counterparty (mark to market).
Debts to credit institutions with floating interest rates are recognised at amortised cost and are valued at
approximate fair value. The Group did not have any fixed-rate loans at year end 2025 or 2024.
NOTE 4 – SEGMENT INFORMATION
The Group’s activities are divided into strategic operating segments according to the nature of the vessels’
activities. The various operating segments offer different shipping services, address partially different customer
groups, and have different risk profiles. The Group is divided into the following operating segments:
a. Supply
b. Subsea/Offshore Renewables
c. Other
The Supply segment delivers services to the offshore oil industry.
The Subsea/Offshore Renewables segment delivers shipping services for subsea work for the oil industry and
various services for the Offshore Renewable market. The vessels are specially adapted to tasks such as subsea
inspection, maintenance, repairs and construction, trenching support services and walk-to work.
Other represent the SG&A that mainly provide corporate, management and crew services, in addition to the
remaining minor effects from the seismic segment. The Group sold all four seismic vessels during 2023, and
the segment is therefore eliminated.
Transactions between segments are eliminated. These are mainly administration costs that are charged to each
segment.
Long-term financial items in the Group are not allocated, as the Group’s liabilities are mainly included in fleet
facilities.
Short-term liabilities are allocated to the segments where possible. Items that do not belong to any of the
segments is recorded under “Other”.
Segment performance is assessed on the basis of operating profit, and is consistently measured against
operating profit in the consolidated financial accounts.
Operating segments
(NOK thousands) Supply Subsea / Offshore Renewables Other Consolidated Operating segments 2025 2024 2025 2024 2025 2024 2025 2024 Segment result Operating income (IFRS 15) 263 457 251 353 176 690 166 033 27 219 23 456 467 365 440 842 Bareboat income (IFRS 16) 157 905 167 832 159 855 150 726 0 15 730 317 761 334 288 Operating income from JV * (IFRS 15) 0 0 48 367 43 361 0 0 48 367 43 361 Bareboat income from JV * (IFRS 16) 0 0 25 794 30 814 0 0 25 794 30 814 Total operating income 421 362 419 185 410 706 390 934 27 219 39 186 859 287 849 305 Personnell expenses 181 940 166 754 103 907 98 105 72 039 77 097 357 886 341 956 Other operating expenses ** 84 643 86 909 64 479 57 554 -15 701 -15 452 133 421 129 011 Personnell expenses share from JV* 0 0 34 069 33 681 0 34 069 33 681 Other operating expenses share from JV * 0 0 12 760 8 488 0 0 12 760 8 488 Total operating expenses 266 583 253 663 215 215 197 828 56 338 61 645 538 135 513 136 Depreciation 108 547 103 396 72 625 70 315 7 355 6 990 188 527 180 701 Depreciations share from JV * 0 0 22 299 22 189 0 0 22 299 22 189 Total depreciation 108 547 103 396 94 924 92 504 7 355 6 990 210 826 202 890 Operating result incl. share of the JVs * 46 232 62 126 100 567 100 601 -36 474 -29 449 110 325 133 278 Net finance items and tax in JV * 0 0 -8 250 -9 429 0 0 -8 250 -9 429 Share of profit from associated companies 0 0 0 0 0 454 0 454 Operating result 46 232 62 126 92 316 91 172 -36 474 -28 995 102 075 124 304 Net financial items 7 250 -18 316 Tax costs 2 295 -2 295 Net result for the year 111 620 103 690
No impairments or reversal of impairments in 2025 or 2024
*) For shares in joint ventures, the figures in the table are included with the share corresponding to the Group’s
ownership interest. In this note gross values are used in the result, and equity method equity method are used
for shares in joint ventures. No changes in other principles. Refer to Note 7
**) Management fee is presented as other operating costs in the segments Supply and Subsea/Offshore
Renewables, and the corresponding internal elimination is deducted in the segment Other as a cost reduction.
(NOK thousands)
Subsea/ Supply Offshore Renewables Other Consolidated Operating segments 2025 2024 2025 2024 2025 2024 2025 2024 Segment assets 1 012 842 1 101 135 1 996 284 1 137 760 203 404 169 322 3 212 531 2 408 217 Proportion of assets in JV* 0 0 244 654 272 853 0 0 244 654 272 853 Unallocated assets (cash) 0 0 0 0 0 0 340 499 395 843 Total consolidated assets 1 012 842 1 101 135 1 996 284 1 137 760 203 404 169 322 3 553 030 2 804 060 Assets incl. share of JV* 1 012 842 1 101 135 2 240 938 1 410 612 203 404 169 322 3 797 684 3 076 912 Segment current liabilities (excl. mortgage debt) -16 346 -17 235 -18 026 -17 971 -214 487 -187 272 -248 859 -222 479 Proportion of debts from JV* 0 0 -114 582 -139 563 0 0 -114 582 -139 563 Segment mortgage debt and other non-current liabilities -351 836 -420 290 -891 743 -400 472 -55 009 -66 946 -1 298 588 -887 708 Total liabilities incl. share of JV* -368 182 -437 525 -1 024 351 -558 007 -269 496 -254 218 -1 662 029 -1 249 750 Investments in non-current assets 14 349 59 815 894 444 511 312 0 0 908 793 571 127 Gross sales of non-current assets 0 0 0 0 0 0 0 0
*) For shares in joint ventures, the amounts in the table are included in proportions equal to the Group’s
ownership interest.
Information on large customers
The majority of the Group’s income is earned from a small number of large customers. The table below shows
the total operating income from all customers representing more than 10% of the Group’s operating income.
The amounts are distributed by segments.
Supply Subsea / Offshore Renewables Operating segments 2025 2024 2025 2024 Customer 1 116 847 113 389 Customer 2 130 868 130 677 Customer 3 138 542 138 791 Customer 4 177 648 162 493 Customer 5 105 509 91 973 Customer 6 111 398 123 297 Total operating income large customers 419 915 416 467 360 898 344 152
Secondary segments are not reported. The Supply and Subsea/Offshore Renewables business segments are
the only groups reported internally. Although the vessels in the Subsea/Offshore Renewables segment operate
in various parts of the world, this is mainly a consequence of the customer's preferred areas of operation, not
necessarily a decision on a geographical focus area. Presenting geographical areas for this segment is
considered misleading. For the Supply segment, all operations in 2024 and 2025 are in just one geographical
area defined as Europe. Secondary segmentations is therefore omitted.
The performance obligations for time charter income is satisfied over time, hence the group have not any
contract assets or contract liabilities, as of 31 December 2025.
Refer to Note 19 for maturity for future lease income.
NOTE 5 – OTHER INCOME
(NOK thousands) 2025 2024 Sale of ancillary equipment 0 406 Reversal of previous write-downs related to receivables 0 15 324 from JVs Other income 0 15 730
In 2024 NOK 15. 3 million is related to the reversal of previous impairments on repayments received for the
claim against Oceanic Seismic Vessels AS.
NOTE 6 – OTHER OPERATING EXPENSES
(NOK thousands) 2025 2024 Technical operation of vessels 93 872 91 505 Insurance 12 855 12 180 Communication costs 8 557 7 803 Administrative costs 18 342 17 524 Other operating expenses 133 626 129 011
Technical operation of vessels includes ongoing operating costs and maintenance of the Group’s vessels;
classification costs are capitalised and depreciated until the next classification and so do not appear as a
separate operating cost.
Administration costs consist mainly of travel, consultancy, legal, audit, office costs and other short term leases
not included in IFRS 16.
Auditor:
(NOK thousands) 2025 2024 Statutory audit 2 000 1 904 Other financial audit 0 0 Tax advice 0 0 Other audit services 255 211 Total audit 2 255 2 115
The auditor’s fees are presented excluding VAT.
NOTE
7 – INVESTMENTS IN JOINT VENTURES AND SUBSIDIARIES WITH
SUBSTANTIAL MINORITY INTERESTS
(NOK thousands)
The Eidesvik Offshore ASA Group has the following investments in joint ventures:
Entity Country Industry Ownership/ Book value Share of profit Book value voting share 31.12.2024 2025 31.12.2025 Norway Shipping 50,0 % Eidesvik Seven AS company 119 545 -6 559 112 985 Eidesvik Seven Norway Shipping 50,0 % Chartering AS company 13 744 3 345 17 087 Total 133 289 -3 218 130 072
Entity Country Industry Ownership/ Book value Share of profit Book value voting share 31.12.2023 2024 31.12.2024 Norway Shipping 50,0 % Eidesvik Seven AS company 121 709 -2 162 119 545 Eidesvik Seven Norway Shipping 50,0 % Chartering AS company 11 196 2 547 13 744 Total 132 905 385 133 289
Eidesvik Seven AS and Eidesvik Seven Chartering AS are classified as joint ventures, as Subsea 7 Norge AS
and Eidesvik each own 50% of the shares in the company. Eidesvik Shipping AS is indirectly guarantor for 50%
of the debt in Eidesvik Seven AS.
Summary of financial information for the joint ventures:
2025:
Entity Assets Non-Current Of this Equity Liabilities Long-term Short-term current assets bank assets Eidesvik Seven AS 431 858 429 981 1 877 137 225 973 205 884 0 205 877 Eidesvik Seven 57 152 0 57 152 23 508 33 865 23 287 0 23 287 Chartering AS
Entity Revenue EBITDA Depr. / Financial Financial Net Taxes Profit/loss Group impairment income expenses financial for the year share items Eidesvik Seven AS 51 588 49 682 44 598 90 18 292 -18 202 0 -13 118-6 559 Eidesvik Seven 148 681 4 067 0 973 91 882 0 6 833 Chartering AS 3 345 -3 218
2024:
Entity Assets Non-Current Of this Equity Liabilities Long-term Short-term current assets bank assets Eidesvik Seven AS 478 285 467 637 10 648 113 239 092 239 194 0 239 194 Eidesvik Seven 67 271 0 67 271 42 398 27 338 39 933 0 39 933 Chartering AS
Entity Revenue EBITDA Depr. / Financial Financial Net Taxes Profit/loss Group impairment income expenses financial for the year share items Eidesvik Seven AS 61 628 59 793 44 378 52 19 792 -19 740 0 -4 325 -2 162 Eidesvik Seven 148 681 4 067 0 973 91 882 0 4 950 Chartering AS 2 547 385
No other comprehensive income in 2025 or 2024 for the JVs.
Subsidiaries with substantial minority interests
The Group has, per 31 December 2025, four subsidiaries where there are substantial minority interests. Of
companies with minority interests, only the companies below are considered material.
2025:
Entity Country Minority Minority share interests (%) of profit/loss Eidesvik Reach AS Norway 49.90 % 24 877 Eidesvik Agalas AS Norway 49.90 % 10 920 Eidesvik Agalas II AS* Norway 49.90 % -442 Eidesvik Agalas Reach AS* Norway 66.43% 9 852 45 207
2024:
Entity Country Minority Minority share interests (%) of profit/loss Eidesvik Reach AS Norway 49,90 % 14 406 Eidesvik Agalas AS ** Norway 49,90 % 6 576 20 983
*Eidesvik established an entity, Eidesvik Agalas II AS, in Q1 2025 together with Agalas Energy Holding III AS
where Eidesvik has the controlling interest. Eidesvik shall at all times be chair of the board (with casting vote
in the event of a tie). Unanimous shareholder decisions focues on protective rights for the shareholders. This
entity has aqquired 67% of the entity Eidesvik Agalas Reach AS. Eidesvik Agalas Reach AS has entered into
an agreement to build a new Constrution Support Vessel (CSV) with estimated delivery first half of 2027. Upon
completion the vessel is scheduled to commence on a 5-year time charter with Reach Subsea. Eidsvik will have
full management of the vessel. The minority share include IFRS adjustments according to IAS 23 with a positive
effect of NOK 16.8 million in 2025.
**Eidesvik established an entity, Eidesvik Agalas AS, in Q1 2024 together with Agalas Energy II Holding AS
where Eidesvik has the controlling interest. Eidesvik shall at all times be chair of the board (with casting vote
in the event of a tie). Unanimous shareholder decisions focues on protective rights for the shareholders. This
entity has entered into an agreement to build a new Constrution Support Vessel (CSV) with estimated delivery
second half of 2026. Upon completion the vessel is scheduled to commence on a 5-year time charter with Reach
Subsea. Eidsvik will have full management of the vessel.
The minority share include IFRS adjustments according to IAS 23 with a positive effect of NOK 15.7 million in
2024 and NOK 21.9 million in 2025.
Summary of financial information for subsidiaries with substantial minority interests:
2025:
Entity Assets Non-current Current Of which Equity Liabilities Long-term Short-term assets assets bank Eidesvik Agalas AS 734 901 728 555 6 345 5 204 250 657 484 244 472 717 11 527 Eidesvik Reach AS 407 069 328 783 78 286 52 174 303 282 103 787 90 179 13 607 Eidesvik Agalas II AS 220 186 220 158 28 8 219 538 648 0 648 Eidesvik Agalas Reach AS 564 793 556 333 8 460 7 772 326 964 237 829 224 242 13 587
Entity Revenue EBITDA Depr. / Financial Financial Net financial Taxes Profit/loss for impairment income expenses items the year Eidesvik Agalas AS 0 -486 0 459 25 434 0 -51 Eidesvik Reach AS 136 354 76 200 31 131 13 721 9 396 4 325 0 49 394 Eidesvik Agalas II AS 0 -626 0 0 260 -260 0 -887 Eidesvik Agalas Reach AS 0 -501 0 175 1 690 -1 515 0 -2 016
2024 Entity Assets Non-current Current Of which Equity Liabilities Long-term Short-term assets assets bank Eidesvik Agalas AS 404 091 398 489 5 602 5 300 250 708 153 383 146 192 7 191 Eidesvik Reach AS 407 995 359 941 48 054 14 080 253 888 154 107 133 042 21 065
Entity Revenue EBITDA Depr. / Financial Financial Net financial Taxes Profit/loss for impairment income expenses items the year Eidesvik Agalas AS 0 -308 0 14 2 230 -2 216 0 -2 524 Eidesvik Reach AS 134 044 80 623 27 959 2 061 25 855 -23 793 0 28 871
NOTE 8 – NET FINANCIAL ITEMS
(NOK thousands) 2025 2024 Interest income 12 850 20 733 Other financial income 39 17 Total financial income 12 889 20 750 Interest expense on loans -52 438 -51 872 Borrowing cost newbuild (IAS 23) 38 779 15 703 Other interest expenses -507 -804 Interest cost - lease liabilities -3 949 -4 360 Reversal of previous write-downs of receivables 0 10 935 Other financial expenses -432 -443 Total financial expenses -18 547 -30 840 Change in market value on interest instruments 211 3 669 Net currency gains/losses 12 697 -10 259 Value change on currency futures recognised at fair value via 0 -1 637 profit/loss Total currency gain/loss 12 697 -11 896 Net financial items 7 250 -18 316
Reduced financial expenses for 2025 are mainly due to decreased interest expenses related to borrowing costs
on newbuild (IAS 23).
The capitalisation rate on the borrowing cost newbuild (IAS 23) was 8.07%, and the calculations was based on
the amount varying from NOK 215.6 million to 588.6 million during the year. The capitalisation rate used
01.01.2025-31.12.2025 equals the effective interest rate on the groups borrowing costs.
Currency gain in 2025 is mainly related to unrealised currency gain on loans.
NOTE 9 – TAX
(NOK thousands) 2025 2024 Tax cost Norway and abroad -2 295 2 295 Tax costs -2 295 2 295 Fixed asset reserve 68 817 69 920 Profit and loss account -7 702 -9 653 Loss carried forward -616 120 -605 836 Interest deduction carried forward 0 -2 326 Total temporary differences* -556 626 -547 895 Recognised deferred tax assets 0 -2 295 Applied tax rate 22 % 22 % Deferred tax 0 -2 295 Applied tax rate 22 % 22 % Tax payable Tax payable for the year subject to the tonnage tax regime 0 0 Other corporation tax payable, Norway and abroad 0 0 Total tax payable 0 0 Explanation of taxes in the income statement: Profit/loss before taxes 109 325 105 985 Calculated 22%/22% tax 24 051 23 317 Tax effect of: Permanent differences/ results subject to the tonnage tax/ difference tax rate abroad -26 347 -21 022 Calculated tax for the year -2 295 2 295 The Group’s effective tax rate -2 % 2 %
* Temporary differences are estimated based on preliminary tax assessments. Preliminary tax assessments
i
ndicate that basis for deferred tax is 0. As a result, previously recognised deferred tax is reversed in the
period.
The tonnage tax, which is determined based on the vessel`s net weight, is booked as other operating
expenses
NOTE 10 – EARNINGS PER SHARE
(NOK thousands) 2025 2024 Profit/loss for the year attributable to the majority 66 413 82 743 shareholders Number of issued ordinary shares (thousands) 72 983 72 983 Number of issued ordinary shares (thousands) 72 983 72 983 Earnings per share 0.91 1.13 Diluted earnings per share 0.91 1.13
Dividend of NOK 21.9 (18.3) million was paid in 2025. The board of directors of Eidesvik Offshore ASA resolved
22 April 2026 to distribute a dividend in the amount of NOK 0.20 per share (total NOK 14.6 million). The
resolution has been made by use of the authorisation granted by the Company's annual general meeting on 20
May 2025.
NOTE 11 – PAYROLL EXPENSES AND NUMBER OF EMPLOYEES
(NOK thousands) 2025 2024 Payroll after net pay refund 220 686 214 938 Social security costs 57 943 56 266 Contribution pension 15 776 13 718 Hired personnel 25 636 24 422 Other personnel costs 37 641 32 612 Total personnel costs 357 681 341 956
Sal
aries and payroll tax are shown after deduction for the reimbursement scheme for seafarers.
The average number of full-time equivalents was: 464 432 Number of employees at end of year: 458 437
In 2025, NOK 45.510 thousand (NOK 43.320 thousand in 2024) was received in connection with the
reimbursement scheme for Norwegian seafarers.
In 2025, NOK 3.115 thousand (NOK 2.583 thousand in 2024) was received from Stiftelsen Norsk Maritim
Kompetanse. All received refunds are presented as a reduction of payroll expenses.
The Company is required to have an occupational pension scheme under the Mandatory Occupational
Pensions Act.
The Company’s pension schemes satisfy the requirements of this Act.
NOTE 12 – TANGIBLE FIXED ASSETS
2025:
Total other Port Operating fixed Periodic Total New build (NOK thousands) Property facilities equipment assets Vessels maintenance vessels contracts Total (*) Acquisition cost 1 January 2025 37 414 3 594 42 086 83 094 3 867 627 452 017 4 319 645 412 044 4 814 782 Addition 0 0 138 138 5 312 17 282 22 594 919 331 942 063 31 December 2025 37 414 3 594 42 224 83 232 3 872 940 469 299 4 342 239 1 331 375 5 756 845 Accumulated depreciation and impairments 1 January 2025 20 165 3 494 39 964 63 624 2 313 273 329 381 2 642 654 0 2 706 278 Depreciation in the year 180 0 411 592 120 317 57 011 177 328 0 177 920 31 December 2025 20 346 3 494 40 376 64 216 2 433 590 386 393 2 819 982 0 2 884 198 Book value 17 068 100 1 848 19 017 1 439 350 82 906 1 522 255 1 331 375 2 872 646
202
4:
Port Operating Total other Periodic Total New build (NOK thousands) Property facilities equipment fixed assets Vessels maintenance vessels contracts Total (*) Acquisition cost 1 January 2024 37 414 3 594 40 497 81 505 3 802 590 345 351 4 147 941 0 4 229 446 Addition 0 0 1 589 1 589 65 037 106 667 171 704 412 044 585 336 31 December 2024 37 414 3 594 42 086 83 094 3 867 627 452 017 4 319 645 412 044 4 814 782 Accumulated depreciation and impairments 1 January 2024 19 985 3 494 39 772 63 251 2 194 628 278 180 2 472 807 0 2 536 058 118 645 Depreciation in the year 180 0 193 373 51 202 169 847 0 170 220 31 December 2024 20 165 3 494 39 964 63 624 2 313 273 329 381 2 642 654 0 2 706 278 Book value 17 249 100 2 121 19 470 1 554 355 122 636 1 676 989 412 044 2 108 504
(*) Right-of-use asset NOK 60.3 million and depreciation NOK 10.6 million is not included in the table above.
Refer to Note 19, IFRS 16 Lease.
Property/port facilities include plots/land valued at NOK 16.9 million (NOK 16.9 million) which are not
depreciated.
Assets under construction are the two new build contracts. The first vessel (ordered in 2024) will be owned by
Eidesvik Agalas AS where Eidesvik owns a controlling stake of 50.1%. The second vessel (ordered in Q1 2025)
will be owned 67% by an entity owned by Eidesvik and Agalas, controlled by Eidesvik, and 33% by Reach
Subsea. Both vessels are being built at Sefine shipyard in Turkey and are scheduled to be delivered in the
second half of 2026 and spring 2027. They will both commence directly on charter with Reach Subsea when
delivered. Please refer to Note 8 for information regarding capitalised borrowing cost.
Impairment tests are performed on individual cash generating entities (vessels) when indications of impairment
or reversal of previous impairments are identified. Due to observed indicators, such as change in market interest
rates or P/B below 1, the vessels’ book values have been tested for impairment and reversal of previous
impairments at all quarter ends during 2025. Based on these tests, Eidesvik has not recognized need for
impairment or reversal of previous impairment.
The Group monitors the presence of impairment indicators during the periodical financial reporting and thus
may update its assessments of impairments to reflect further changes in the underlying market assumptions.
Broker estimates are not used as an approximate sales value on the balance sheet date as there are few
observed sales for some of the vessels the Group owns. For the assessment of value in use, expected future
cash flows are used, discounted to net present value using a discount rate before taxes reflecting the market-
based time value of money, as well as risk specific to the asset. The value in use is calculated using three
scenarios, base, high and low case, weighted 60%, 20% and 20%, respectively.
The discount rate is derived from a weighted average cost of capital (WACC) for market players. The WACC
used in the calculations per 31 December 2025, is 9.5% (10.3%). This takes into account that the Group’s
business is mainly within the tonnage tax system, and the calculated WACC is assumed to apply both before
and after tax. The capital structure used in the weighted average cost of capital is based on an assumed capital
structure in comparable companies with similar assets in a normal situation. Equity cost is based on the
expected required rate of return for the Group’s investors. Debt costs are based on the risk-free interest rate,
plus a premium equivalent to the difference between risk-free rate and market rates. The beta factors are
evaluated quarterly when deemed necessary, and otherwise at least annually, on the basis of publicly available
market data for identified comparable companies.
Future cash flows are estimated on the basis of estimated remaining useful life, which may exceed 5 years.
The cash flows used in the impairment tests for 2025 are based on and reconciled against the financial forecasts
which the Group uses for internal planning purposes. Important elements in estimated cash flows are the long-
term inflation rate, the contract situation (order backlog), the utilisation rate, ordinary operating expenses,
periodic maintenance (docking), charter rates, and exchange rates. For high/low case, day rates on
uncontracted revenue are increased/decreased by 20%.
Sensitivi
ty
There is significant uncertainty associated with the assumptions for the value in use calculations. The
calculation is based on firm contracts and market prospects which are considered to be good in both segments
in the short and medium term.
The expected future earnings used in the calculations are implicitly adjusted for utilisation rate adapted to this
general market view. Therefore, sensitivity calculations have also been performed for the value in use
calculations and the amounts post any reversals of previous impairments, in order to highlight the uncertainty
in the calculations. Reasonable possible changes may be increased discounting rate and/or decreased revenue
(by changes in utilisation and/or charter rate), and these key assumptions are analysed both separately and in
conjunction with each other. Base case is basis for the sensitivity analysis.
If the utilisation rate for the consolidated fleet is assumed to be reduced by 5 percentage points on uncontracted
revenue, this would not indicate impairments. If the WACC assumed had increased to 10.5%, the impairment
charge would not be affected. By combining these two changes, this would indicate impairments of total NOK
22 million related to two PSV’s.
Climate-related matters
The Group constantly monitors the latest regulatory changes in relation to climate-related matters.
Eidesvik has already invested in hybrid battery solutions for the majority of its fleet. Eidesvik has a long history
of investigating new fuels and technologies, in collaboration with our clients and suppliers. Our continuous work
to develop feasible approaches for largescale climate emission reductions in our fleet commenced at full speed
in 2025 with the public launch of the EU funded project Apollo and the world’s first order of an ammonia
combustion engine for commercial use. Equinor and Eidesvik are key partners in the industry cooperation,
together with Wärtsilä, Breeze Ship Design and Maritime Clean Tech. In addition to chartering the vessel
Equinor contributes with financing of the conversion.
In 2025 Eidesvik announced the construction of an additional state-of-the-art Construction Support Vessel
(CSV) to perform subsea and offshore wind operations. Equipped with methanol engines and a battery hybrid
system the vessel will be among the world’s most environmentally friendly vessels within its operating
segments. The vessel will be owned 67% by an entity owned by Eidesvik and Agalas, controlled by Eidesvik,
and 33% by Reach Subsea.
Forecasted cash flow for the vessels include investments to lower emissions and other pollution to the extent
relevant and are therefore included in assessment of impairment and reversal of impairment. The investments
done by the Group so far with focus on reduction in CO2 has historically contributed to securing long term
contracts for the vessels, in periods where there has been excess capacity in the market. Customer will
according to the charterparty cover cost related fuel, hence difference in fuel price due to difference in emission
will have a limited impact on the groups opex short term.
For the Group’s long term sustainability goals of close to 40% reduction in CO2 in 2030, and close to climate
neutral in 2050 to be met, both newbuild programs and new technologies will have to be implemented and yield
appropriate returns. Long term investments are evaluated on this basis. It is important to note that support from
public funding continue to be critical. In the current market, with the existing fleet in the industry, current new
build plans and commercial maturity of new emission technology there is no impact on residual values or useful
life of the Group’s existing vessels. All the Group’s vessels comply with current environmental requirements.
Reference is also made to Note 2.22 c).
NOTE 13 – ACCOUNTS RECEIVABLE
(NOK thousands) 31.12.2025 31.12.2024 Accounts receivable 163 880 151 455 Accounts receivable related parties/joint ventures 26 291 20 338 Total accounts receivable 190 171 171 792 Of overdue accounts receivable related to other than related parties, the distribution before provisions for loss is: 0-3 months 14 912 12 157 3-6 months 0 0 6 months < 0 0 Total overdue accounts receivable 14 912 12 157
Of overdue accounts receivable related to other than related parties, the expected loss rate is as follows:
(NOK thousands) 31.12.2025 31.12.2024 0-3 months 0 % 0 % 3-6 months 0 % 0 % 6 months < 0 % 0 % Recorded value of the Group’s accounts receivable per currency: EUR 38 180 33 949 USD 0 -9 946 NOK 151 992 147 789 Total accounts receivable 190 171 171 792
Net change in provisions for impairment of accounts receivable:
31.12.2025 31.12.2024 At 1st of January 0 0 Provision for impairment of receivables 0 0 Accounts receivable recorded as loss during the year 0 0 At 31 December 0 0
NOTE 14 – OTHER CURRENT ASSETS
(NOK thousands) 31.12.2025 31.12.2024 Inventories (bunkers, lube oil, slop chest) 6 046 4 078 Other shares 91 34 VAT receivable 3 835 6 981 Insurance settlement receivable 23 269 Net payroll 15 155 14 742 Prepaid expenses 17 082 17 446 Accrued unbilled income 1 795 2 333 Other receivable 43 050 0 Total other current assets 87 077 45 883
Prepaid expenses include expenses for pre-paid insurance, refund of crew costs and unbilled expenses.
NOTE 15 - CASH AND CASH EQUIVALENTS
Of total cash and cash equivalents at 31 December 2025, of NOK 340.5 million (NOK 395.8 million at 31
December 2024), were NOK 11.0 million (NOK 11.0 million) restricted tax funds and NOK 47.7 million (NOK
60.4 million) funding restricted for use towards Eidesvik’s joint development projects with multiple partners for
the development of green ammonia as a fuel source.
NOTE 16 - SHARE CAPITAL AND PREMIUM
Changes in paid share capital:
(NOK thousands) Number of shares Share capital 2025 2024 2025 2024 Ordinary shares Opening balance 72 983 72 983 3 649 3 649 Share issue 0 0 0 0 At 31 December 72 983 72 983 3 649 3 649
Nominal value per share in Eidesvik Offshore ASA is NOK 0.05 (5 øre).
The 20 largest shareholders in Eidesvik Offshore ASA as at December 31, 2025:
Number Ownership Shareholder Country of shares share EIDESVIK INVEST AS NORWAY 43 684 833 59,86 % JAKOB HATTELAND HOLDING AS NORWAY 3 559 341 4,88 % CAIANO INVEST AS NORWAY 3 152 881 4,32 % HELGØ FORVALTNING NORWAY 2 121 076 2,91 % M EIDESVIK OG SØNNER AS NORWAY 1 824 686 2,50 % VINGTOR INVEST AS NORWAY 1 684 719 2,31 % STANGELAND HOLDING AS NORWAY 1 300 000 1,78 % BERGTOR INVESTERING AS NORWAY 1 256 401 1,72 % DUNVOLD INVEST AS NORWAY 1 170 457 1,60 % HELGØ INVEST AS NORWAY 612 500 0,84 % DNB CARNEGIE INVESTMENT BANK AB SWEDEN 565 629 0,78 % ØSTLANDSKE PENSJONISTBOLIGER AS NORWAY 545 697 0,75 % COLORADO EIENDOM AS NORWAY 375 000 0,51 % CALIFORNIA INVEST AS NORWAY 360 000 0,49 % LØVLID, ARNE NORWAY 282 742 0,39 % CHREM CAPITAL AS NORWAY 250 562 0,34 % LGJ INVEST AS NORWAY 250 000 0,34 % HANNESTAD, KARL CHRISTIAN NORWAY 230 950 0,32 % O H MELING & CO AS NORWAY 223 510 0,31 % LØNNING JR AS NORWAY 216 598 0,30 % Others 9 320 751 12,77 % Total 72 983 333 100,00 %
The Company had 2,011 shareholders as of 31 December 2025, and a foreign owner share of 1.77%. See also
Note 21.
NOTE 17 - OTHER LIABILITIES
(NOK thousands) 31.12.2025 31.12.2024 Public taxes and charges 40 400 38 950 Salaries and holiday pay 45 064 39 837 Accrued expenses 44 596 45 402 Prepaid funding for ammonia projects 63 382 45 154 Total other current liabilities 193 441 169 343
Accrued expenses are mainly related to provisions for accrued operating costs, prepayment from customers
and docking/average adjustment.
Prepaid funding for ammonia projects is related to received EU funding. The funds are booked as current
liabilities, and these liabilities are reduced towards project costs as they incur.
NOTE 18 - LONG-TERM LIABILITIES
Book value (NOK thousands) 31.12.2025 31.12.2024 Mortgage (NOK) 483 572 580 286 Mortgage (USD) 78 822 116 106 Construction loan (EUR) 697 116 146 192 Other loan 0 1 242 Capitalised establishment costs -15 930 -21 822Total interest-bearing long-term liabilities 1 243 579 822 004 Total long-term liabilities 1 243 579 822 004 Short-term portion of long-term liabilities -120 967 -124 033 Total long-term liabilities excl. first year’s repayment 1 122 612 697 971 Short-term loans First year’s repayment of long-term liabilities 120 967 124 033 Accrued interest 3 673 1 988 Total 124 640 126 021 Book value of liabilities in currency NOK 469 457 559 706 USD 77 007 116 106 EUR 697 116 146 192 Total 1 243 579 822 004
Amortisation profile on long-term liabilities at 31 December 2025:
2026 120 967 2027 120 967 2028 127 030 2029 96 714 Later 96 715 Total repayments 562 393
The construction loans drawn in December 2024 and October 2025 is not included in the table above. These
loans will be replaced by a mortgage loan at the time of delivery of the vessels.
Amortisation profile on long-term liabilities at 31 December 2024:
2025 124 033 2026 124 033 2027 124 033 2028 130 863 Later 193 429 Total repayments 696 392
Of total liabilities, NOK 562.4 million are secured against mortgages in vessels recorded at NOK 1,522.3 million.
For an assessment of the fair value of long-term liabilities, see Note 3.
Interest-Interest-Current Non-current Interest bearing bearing Change in liabilities lease lease Total expenses short-term long-term liabilities liabilities debt debt At 1 January 2025 126 021 9 049 697 971 63 409 896 450 Net repayment of debt/new debt -121 038 -9 233 549 960 0 419 689 New debt 0 0 0 Interest paid -49 355 -1 988 0 0 0 -51 343 Cash flow from financing -49 355 -123 026 -9 233 549 960 0 368 346 Exchange rate effects 0 0 -10 918 0 -10 918 Capitalisation costs 0 0 5 892 0 5 892 Interest accrued but not paid 3 673 0 0 0 3 673 Other changes 117 972 9 503 -120 293 -8 400 -1 218 At 31 December 2025 124 640 9 319 1 122 612 55 009 1 311 580
Interest-Interest-Current Non-current Interest bearing bearing Change in liabilities lease lease Total expenses short-term long-term liabilities liabilities debt debt At 1 January 2024 123 457 8 001 678 448 69 571 879 478 Net repayment of debt/new debt -121 192 -9 114 146 192 0 15 886 New debt 0 0 0 Interest paid -62 363 -2 265 0 0 0 -64 628 Cash flow from financing -62 363 -123 457 -9 114 146 192 0 -48 743 Exchange rate effects 0 0 12 078 0 12 078 Capitalisation costs 0 0 -14 795 0 -14 795 Interest accrued but not paid 1 988 0 0 0 1 988 Other changes 124 033 10 162 -123 952 -6 162 4 081 At 31 December 2024 126 021 9 049 697 971 63 409 896 450
The facility with Sparebanken Norge was amended in Q4 2024. The maturity of the loan is amended to December
2030 (previous December 2027). This facility is the NOK 483.6 million (580.3 million) amount in the first table
in this note.
The most important financial covenants related to this financing per 31 December 2025, were:
• Minimum free liquidity the higher of NOK 50 million and 10% total interest-bearing debt (borrower
group).
• Positive working capital (current assets less current liabilities, including 6 months of instalments and
excluding other current portion of long term debt)(borrower group).
• Value adjusted equity ratio of minimum 40% (borrower group).
The borrower group is required to comply with these covenants at all times.
Eidesvik Reach AS
Eidesvik Reach AS, where Eidesvik owns a controlling interest, that owns the vessel Viking Reach drew a long-
term USD loan in connection with the acquisition of the vessel in 2023. This loan and the entity are isolated
from the group loan facility, and is non-recourse to any companies in the Group. The debt will mature in March
2028, and has an amortization profile of six years. The loan is the mortgage (USD) loan in the first table in this
note and corresponds to NOK 78.8 million per 31 December 2024 (116.1 million).
The most important financial covenants related to the financing of Viking Reach per 31 December 2025, were:
• Minimum free liquidity of NOK 10 million (in the company).
• Positive working capital (current assets less current liabilities, excluding instalments and current
portion of long term debt)(in the company).
• Minimum book equity of NOK 160 million (in the company).
• Equity ratio of 35% (in the company).
Eidesvik Reach AS is required to comply with these covenants at all times.
No companies in the Group were in breach of any covenants at 31 December 2025, or during 2025.
NOTE 19 - LEASES
(NOK thousands)
Right-of-use assets Buildings Vehicles Equipment Total Acquisition cost 1st of January 2025 79 625 1 269 26 634 107 528 Addition of right-of-use assets 1 104 0 0 1 104 Acquisition cost 31 December 2025 80 729 1 269 26 634 108 632 Accumulated depreciation and impairment Accumulated depreciation 1st of January 2025 31 478 818 5 465 37 760 Depreciation 2025 6 612 151 3843 10 607 Accumulated depreciation and impairment 31 December 2025 38 090 969 9308 48 367 Carrying amount of right-of-use assets 31 December 2024 42 639 301 17 341 60 286 Lower of remaining lease term or economic life 1-7 years 14-22 months4.5 years
Right-of-use assets Buildings Vehicles Equipment Total Acquisition cost 1st of January 2024 76 261 926 26 634 103 821 Addition of right-of-use assets 3 364 343 0 3 707 Acquisition cost 31 December 2024 79 625 1 269 26 634 107 528 Accumulated depreciation and impairment Accumulated depreciation 1st January 2024 25 002 677 1 601 27 279 Depreciation 2024 6 476 141 3 864 10 481 Accumulated depreciation and impairment 31 December 2024 31 478 818 5 465 37 760 Carrying amount of right-of-use assets 31 December 2024 48 148 452 21 184 69 790Lower of remaining lease term or economic life 2-8 years 26-34 months5.5 years
Lease liabilities Undiscounted lease liabilities and maturity of cash outflows Buildings Vehicles Equipment Total Less than 1 year 8 561 141 4 433 13 135 1 year 8 454 55 4 433 12 942 2 year 7 767 0 4 292 12 059 3 year 7 767 0 4 192 11 959 4 year 7 767 0 2 182 9 949 5 year 7 767 0 0 7 767 6 year 7 767 0 0 7 767 7 year 7 767 0 0 7 767 Total undiscounted lease liabilities at 31 December 2024 63 614 196 19 532 83 342
Summary of the lease liabilities Buildings Vehicles Equipment Total Total lease liabilities at 1 January 2025 52 779 326 19 340 72 458 New lease liabilities recognised in the year 1 104 0 0 1 104 Payments -8 561 -141 14 494 -13 196 Interest expense on lease liabilities 2 435 6 1 509 3 949 Total lease liabilities at 31 December 2025 47 756 191 16 354 64 328 Current lease liabilities 6 561 133 2624 9 319 Non-current lease liabilities 41 219 58 13 731 55 009 Total cash flow for leases 13 196
For information related to cost of short term leases not included in IFRS 16, see note 6.
The Group as lessor
The Group’s main activity is leasing of offshore tonnage. See overview as of 22 April 2026 below.
Contract expiry, Vessels, consolidated Contract type Customer fixed Contract expiry, charterer's option Viking Lady Time charter Aker BP February, 2027 February, 2031 Viking Avant Time charter Equinor May, 2026 December, 2026 Viking Energy Time charter Equinor April, 2030 April, 2033 Viking Prince Time charter Aker BP April, 2026 Viking Princess Time charter DNO, Wellesley December 2026 Viking Wind Power Time charter Siemens Gamesa January, 2027 June, 2027 Subsea Viking Time charter Van Oord March, 2028 August, 2028 Viking Reach Time charter Reach Subsea March, 2029 March, 2032 Viking Vigor (NB #71) Time charter Reach Subsea 5 years after delivery 2 years after firm period NB #76 Time charter Reach Subsea 5 years after delivery 2 years after firm period
Contract expiry, Vesssel in joint venture Contract type Customer fixed Contract expiry, charterer's option Seven Viking Time charter Subsea 7 December, 2027 December, 2028
Future lease terms as at 22 April 2026, for consolidated vessels on firm contracts have the following maturity
(100% utillization):
Next 1 year 647 000 1 to 5 years 1 984 000 After 5 years 347 000 Future minimum lease 2 978 000
The Group has operating lease contract on its vessels representing income. All of the vessels is subject to
operating leases. The leases have terms of between 4 and 64 months. As payments from the lessee to the
Group is determined based on the fixed day rate agreed in the contract, no portion of the payments varies other
than the passage of time. All of the vessels is subject to operating leasing.
NOTE 20 – FINANCIAL INSTRUMENTS
(NOK thousands)
Capitalised financial assets and liabilities
Capitalised value equals fair value, except for loans. For details of fair value loans, see the section on “Interest”
below. The Group does not practise hedge accounting, financial derivatives held for financial hedging which
are recorded at fair value.
(NOK thousands) Category 31.12.2024 31.12.2024 Assets Market-based shares for trading FVTPL 9 9 Interest derivatives FVTPL 0 8 093 Accounts receivable (Note 14) FVTPL 190 171 171 792 Cash and cash equivalents (Note 16) FVTPL 340 499 395 843 Total 530 679 538 773 Liabilities Loans (Note 18) Amortised cost 1 259 509 842 584 Total 842 584 842 584
Currency
The Group had
no currency derivatives per 31 December 2024 and 2025.
Interest
The Group has the following interest derivatives:
31 December 2025
Annual downscaling Fair value (incl. before accrued maturity Type Currency Floor Cap/Swap Maturity NOK principal interest) (average) Unhedged 1 259 509 Total liabilities, hedged and unhedged 1 259 509
31 December
2024:
Annual downscaling Fair value (incl. before accrued maturity Type Currency Floor Cap/Swap Maturity NOK principal interest) (average) Cap NOK 1,00 % 01.07.2025 150 000 4 076 None Cap NOK 1,00 % 15.07.2025 150 000 4 017 None Unhedged 542 584 Total liabilities, hedged and unhedged 842 584 8 093
At 31 December 2025,
0% (36%) of the Group’s loans were hedged with interest cap.
The Group did not have any fixed-rate loans at 31 December 2025 or 31 December 2024.
See Note 18 for information on long-term loans.
Other information
No financial assets have been reclassified such that the valuation method has been changed from amortised
cost to fair value, or vice versa.
For assessment of fair value (MTM), see Note 3.
NOTE 21 - TRANSACTIONS WITH RELATED PARTIES
(NOK thousands)
The Group has some transactions with related parties, concerning crew hire, management services for vessel
operations, business and accounting services and leasing of offices. All transactions are based on the arm’s
length principle.
2025 2024 Lease of offices from AS Langevåg Senter -9 723 -9 560 Lease of offices to Evik AS 756 727 Lease of apartment from Evik AS 0 -71 Lease of offices to Bømmelfjord AS 801 834 Purchase of office services from Eidesvik Invest AS 0 -71 Lease of offices and other services to Signatur Management AS 720 734 Purchase of office services from Signatur Management AS 384 0 Lease of stockroom and other services from Klubben Eiendom AS -980 -940 Purchase of technical and layup services from Bømlo Skipservice AS -2 396 -15 093 Sale of crew and management services to Eidesvik Seven Chartering AS 100 486 95 324 Sale of management services to Eidesvik Seven AS 6 986 238
The balance sheet includes the following amounts resulting from transactions with related parties:
31.12.2025 31.12.2024 Accounts receivable 26 291 20 338 Accounts payable -223 -173 Total 26 068 20 165
Shares owned/controlled by Board members/senior executives:
2025 2024 Eidesvik Invest AS* 43 684 833 43 684 833 Bjørg Marit Eknes 25 000 25 000 Helga Cotgrove 5 800 5 800 Kenneth Walland 266 N/A Lauritz Eidesvik 200 200
* Eidesvik Invest AS is 55%-controlled by Bømmelfjord AS, where Lauritz Eidesvik indirectly holds 20% of the
shares. The remaining 45% of Eidesvik Invest AS is owned by Evik AS, where Kjetil Eidesvik indirectly holds
20% of the shares.
The Eidesvik Offshore ASA Group is a subsidiary of Eidesvik Invest AS, which is a subsidiary of the ultimate
parent company Bømmelfjord AS.
Remuneration to senior executives:
Pension 2025 Base salary Bonus Other costs Total CEO Helga Cotgrove 2 870 879 376 145 4 271 CFO Lars Tufteland Engelsen 1 650 509 106 134 2 398 COO Arve Nilsen 1 826 535 197 138 2 696 Total 2024 6 346 1 923 678 418 9 365
Pension 2024 Base salary Bonus Other costs Total CEO Helga Cotgrove 2 386 751 198 141 3 477 CFO Lars Tufteland Engelsen 1 284 143 49 103 1 580 COO Arve Nilsen 1 741 529 188 136 2 594 Former CEO Gitte Talmo 2 944 445 416 140 3 945 Total 2024 8 355 1 868 852 520 11 596
The Company has published a separate Report on Remuneration to the Board of Directors, CEO and Senior
Executives, available for download from the Company’s website.
In accordance to the company renumeration policy, a bonus scheme is established for CEO and senior
executives. Bonus scheme is based on company targets (75%) and individual targets (25%). Maximum bonus
is 35% of annual salary. The Board of Directors may temporarily deviate from any part of the guidelines if
deemed necessary to protect the long term interest and financial capacity of the Company or safeguard the
viability of the company.
The CEO has a mutual notice period of 6 months and is entitled to 6 months of severance pay on certain terms
per 31 December 2024.
CEO Helga Cotgrove was appointed Interim CEO from 18 September 2024, before she was appointed as
permanent CEO from 28 November 2024. Cotgrove came from the position as CFO in the Company.
Former CEO Gitte Gard Talmo resigned as CEO on 9 September 2024 and received remuneration until 30
November 2024.
CFO Lars Tufteland Engelsen was appointed Interim CFO from 18 September 2024, before he was appointed
as permanent CFO from 9 December 2024.
Remuneration of the Board 2025 2024 Arne Austreid 610 585 Kenneth Walland* 0 0 Kjetil Eidesvik* 163 0 Lauritz Eidesvik 309 269 Bjørg Marit Eknes 349 335 Annicken G. Kildahl* 280 157 Tore Hettervik 42 0 Petter Lønning 93 134 Børre Lindanger* 145 45 Kristine Elisabeth Skeie 137 288 Lars Eidesvik* 117 269 John Egil Stangeland 117 269 Borgny Eidesvik* 0 132 Johnny Olson 0 89 2 361 2 570
The Board Remuneration Annual Change -8.84%
Board remuneration is decided by the General Meeting. Disbursements for 2025 are remuneration for the
previous year, 2024. 2025 remuneration will be decided on the next Annual General Meeting.
In 2024, the Board was reduced from eight members to six members, both including one employee
representative.
* Kenneth Walland was elected as chair of the board in 2025. Walland replaced Arne Austreid.
* Kjetil Eidesvik replaced Lars Eidesvik in 2024.
* Annicken G. Kildahl was elected as board member in 2023. Kildahl replaced Borgny Eidesvik.
* Børre Lindanger was, respectively, elected as employee representative for the board in 2024, replacing Petter
Lønning. Tore Hettervik replaced Lindanger in 2025.
The employees have one employee representative in the Board, and one deputy employee representative. The
total remuneration for these two representatives are equal to an original Board Member, and the split is
originally 70/30 between the two employee representatives, depending on the number of meetings the deputy
employee representative has attended. The employee representatives rotate on a yearly basis, from July to
July.
Nomination Committee 2025 2024 Per Åge Hauge 50 48 Eivind Eidesvik* 0 0 Lars Eidesvik** 19 0 Kjetil Eidesvik** 14 32 Kristine Klaveness* 33 32 Borgny Eidesvik** 33 19 Lauritz Eidesvik** 0 13 Kolbein Rege 33 32
* At the Annual General Meeting in 2023, Borgny Eidesvik replaced Lauritz Eidesvik in the Nomination
Committee.
* At the Annual General Meeting in 2024, Lars Eidesvik replaced Kjetil Eidesvik in the Nomination Committee.
** This compensation is not included in the table for remuneration of the board.
Remuneration is decided by the General Meeting. Disbursements for 2025 are remuneration for the previous
year, 2024.
NOTE 22 - LIABILITIES AND UNEXPECTED EVENTS
The Company has no framework agreements or other liabilities per 31 December 2025.
NOTE 23 - EXCHANGE RATES
Average exchange Exchange rate Average exchange Exchange rate rate 2025 31.12.2025 rate 2024 31.12.2024 Euro 11.7177 11.8430 11.6276 11.7950 US dollar 10.3912 10.0791 10.7433 11.3534
Exchange rates from the Norwegian Central Bank’s website.
NOTE 24 – SUBSEQUENT EVENTS AND OTHER INFORMATION
The board of directors of Eidesvik Offshore ASA resolved 22 April 2026 to distribute a dividend in the amount
of NOK 0.20 per share (total NOK 14.6 million). The resolution has been made by use of the authorisation
granted by the Company's annual general meeting on 20 May 2025. The EIOF share will trade ex dividend on
24 April 2026.
No other events have occurred after the balance sheet date with significant impact on the financial statements
for 2025.
Annual accounts – Parent Company
STATEMENT OF PROFIT AND LOSS – PARENT COMPANY
(NOK 1,000)
Note
1.1.-31.12.
2025
1.1.-31.12.
2024
Personnel expenses
1,2
8 459
7 987
Other operating expenses
4
9 824
9 563
Total operating expenses
18 283
17 550
Operating result
-18 283
-17 550
Interest income from companies in the same group
5
53 541
54 337
Other interest income
332
740
Other financial income
5
8 344
12 820
Interest expenses to companies in the same group
5
-18 033
-12 375
Other financial expenses
-1
-471
Net financial items
44 182
55 051
Result before taxes
25 899
37 502
Tax on result
8
- 5 694
-8 205
Net result for the year
20 204
29 297
Allocation (coverage) of result for the year
Distribution of dividend
21 895
0
Transferred to/from other equity
-1 691
29 297
Total allocated (covered)
11
20 204
29 297
STATEMENT OF FINANCIAL POSITION – PARENT COMPANY
(NOK 1,000)
Note
31.12.2025
31.12.2024
Assets
Tangible fixed assets
Buildings and land
8 921
8 921
Operating equipment
156
156
Total tangible fixed assets
3
9 077
9 077
Financial assets
Investments in subsidiaries
7
364 852
344 163
Loans to Group companies
5
697 520
698 889
Other financial assets
7
128
71
Total financial assets
1 062 500
1 043 123
Total non-current assets
1 071 577
1 052 199
Current assets
Receivables
Accounts receivable
47
92
Other current assets
26
8
Total receivables
73
99
Bank deposits, cash etc.
9
6 472
17 598
Total current assets
6 544
17 697
TOTAL ASSETS
1 078 121
1 069 896
STATEMENT OF FINANCIAL POSITION – PARENT COMPANY
(NOK 1,000)
Note
31.12.2025
31.12.2024
EQUITY AND LIABILITIES
Paid-in equity
Share capital
10,11
3 649
3 649
Share premium
11
301 054
301 054
Other paid-in equity
11
549
549
Total paid-in equity
305 252
305 252
Retained earnings
Other equity
11
513 887
515 578
Total retained earnings
513 887
515 578
Total equity
11
819 139
820 830
LIABILITIES
Other non-current liabilities
Liabilities to Group companies
5
257 082
232 166
Total other non-current liabilities
257 082
232 166
Current liabilities
Accounts payable
92
33
Public duties payable
345
627
Other current liabilities
1 463
16 242
Total current liabilities
1 900
16 901
Total liabilities
258 982
249 067
TOTAL EQUITY AND LIABILITIES
1 078 121
1 069 896
BØMLO, 22 APRIL 2026
Kenneth Walland
Lauritz Eidesvik
Kjetil Eidesvik
Annicken Kildahl
Chair of the Board
Board member
Board member
Board member
Bjørg Marit Eknes
Tore Hettervik
Helga Cotgrove
Board member
Board member
CEO
STATEMENT OF CASH FLOWS – PARENT COMPANY
(NOK 1,000)
1.1-31.12
1.1-31.12
Note
2025
2024
Cash flow from operations
Payments to suppliers and employees
1,2,4
-17 903
-18 183
Interest received/paid
8 637
12 074
Net cash flows from operations
-9 266
-6 110
Cash flow from investment activities
Purchase of shares
-557
-297
Net cash flow from investment activities
-557
-297
Cash flow from financing activities
Dividend paid to the Company’s shareholders
5
-21 895
-18 246
Changes in intercompany balances
5
20 591
8 195
Net cash flow from financing activities
-10 051
--10 051
Net effect of translation differences regarding currency in
cash and cash equivalents
1
5 560
Net increase (decrease) in cash and cash equivalents
9
-11 126
-10 897
Cash and cash equivalents at start of period
9
17 598
28 495
Cash and cash equivalents at end of period
6 472
17 598
NOTES TO THE ANNUAL ACCOUNTS – PARENT COMPANY
Accounting principles
The financial statements have been prepared in accordance with the Norwegian Accounting Act of 1998 and
generally accepted accounting principles.
Classification and valuation of balance sheet items
Current assets and short-term liabilities include items maturing within one year after the balance sheet date.
Other items are classified as fixed assets/long-term liabilities.
Current assets are valuated at the lower of acquisition cost and fair value. Short-term liabilities are capitalised
at nominal value at the time of establishment.
Non-current assets are valued at acquisition cost but depreciated to fair value if the impairment in value is not
expected to be transient. Long-term liabilities are capitalised at nominal value at the time of establishment.
Accounts receivable
Accounts receivable and other receivables are listed in the balance sheet at fair value after deduction of
provisions for expected loss. Provisions for loss are made on the basis of individual assessments of individual
receivables. An unspecified provision is also made for other accounts receivable in order to cover presumed
loss.
Currency
Monetary items in foreign currency are valued according to the exchange rate at the end of the accounting
year.
Investments in subsidiaries/associated companies
Subsidiaries and associated companies are valued according to the cost method in the company accounts. The
investment is valued at acquisition cost for the shares, unless write-downs have been necessary. Group
contributions to subsidiaries, with taxes deducted, are listed as increased cost for shares. Dividends/group
contributions are recorded in the same year as the provision is made in the subsidiary/associated company.
When a dividend/group contribution substantially exceeds the share of retained profits after the acquisition, the
excess amount is treated as a repayment of invested capital and is deducted from the value of the investment
in the balance sheet.
For loans to subsidiaries, refer to Note 5.
Tangible fixed assets
Tangible fixed assets are capitalised and depreciated over the useful life of the asset. Maintenance of fixed
assets is expensed on an ongoing basis under operating costs, while upgrades or improvements are added to
the cost of the asset and depreciated in step with the asset. The distinction between maintenance and upgrades
is calculated in relation to the condition of the asset when it was acquired.
Tax
The tax costs in the income statement include both tax payable for the period and the change in deferred taxes.
Deferred tax assets are calculated at 22% on the basis of the temporary differences that exist between
accounting and tax values, and losses carried forward for tax purposes at the end of the accounting year.
Temporary differences that increase and decrease taxes and that reverse or may reverse during the same
period are offset and netted off.
Pension cost
The Company’s pension schemes meet the requirements of the Mandatory Occupational Pensions Act.
Cash flow statement
The cash flow statement has been prepared according to the direct method. Cash and cash equivalents include
cash, bank deposits, and other short-term liquid placements which can be converted to known cash amounts
immediately and without significant risk of bankruptcy and which mature in less than three months from the
date of acquisition.
NOTE 1 - PAYROLL COSTS, NUMBER OF EMPLOYEES, REMUNERATION,
LOANS TO EMPLOYEES
T
he Company had one employee at the end of the year. The Company has established an occupational pension
scheme.
I
n accordance to the company renumeration policy, a bonus scheme is established for CEO and senior
executives. Bonus scheme is based on company targets (75%) and individual targets (25%). Maximum bonus
is 35% of annual salary. The Board of Directors may temporarily deviate from any part of the guidelines if
deemed necessary to protect the long term interest and financial capacity of the Company or safeguard the
viability of the company.
The CEO has a mutual notice period of 6 months and is entitled to 6 months of severance pay on certain terms
per 31 December 2024.
CEO Helga Cotgrove was appointed Interim CEO from 18 September 2024, before she was appointed as
permanent CEO from 28 November 2024.
Cotgrove came from the position as CFO in the Eidesvik Offshore ASA group.
Payroll costs 2025 2024
Salaries 2 337 3 157
Payroll tax 1 045 1 114
Pension costs 285 211
Board remunera ti on 2 543 2 746
Other remuneration 2 249 759
Total 8 459 7 987
Remuneration to the CEO 2025 2024
Salary 2 870 264
Pension costs 145 0
Other remuneration 1 256 284
Tota l 4 271 548
Remuneration to the former CEO 2025 2024
Salary 0 2 994
Pension costs 0 140
Other remuneration 0 861
Tota l 0 3 995
Remuneration of the Board
2025 2024
Arne Aus trei d
610
585
Kenneth Walland*
0
0
Kjetil Eidesvik*
163
0
Lauritz Eidesvik
309
269
Bjørg Ma ri t Eknes
349
335
Annicken G. Kildahl*
280
157
Tore Hettervik
42
0
Petter Lønning
93
134
Børre Li nda nge r*
145
45
Kristine Elisabeth Skeie
137
288
Lars Eidesvik*
117
269
John Egil Stangeland
117
269
Borgny Eidesvik*
0
132
Johnny Olson
0
89
2361
2570
The Board Remuneration Annual Change -8,84 %
Board remuneration is decided by the General Meeting. Disbursements for 2025 are remuneration for the
previous year, 2024. 2025 remuneration will be decided on the next Annual General Meeting.
In 2024, the Board
was reduced from eight members to six members, both including one employee representative.
* Kenneth Walland was elected as chair of the board in 2025. Walland replaced Arne Austreid
* Kjetil Eidesvik replaced Lars Eidesvik in 2024.
* Annicken G. Kildahl was elected as board member in 2023. Kildahl replaced Borgny Eidesvik.
* Børre Lindanger was, respectively, elected as employee representative for the board in 2024, replacing
Petter Lønning. Tore Hettervik replaced Lindanger in 2025.
The employees have one employee representative in the Board, and one deputy employee representative. The
total remuneration for these two representatives are equal to a original Board Member, and the split is originally
70/30 between the two employee representatives, depending on the number of meetings the deputy employee
representative has attended. The employee representatives rotate on a yearly basis, from July to July.
* At the Annual General Meeting in 2023, Borgny Eidesvik replaced Lauritz Eidesvik in the Nomination
Committee.
* At the Annual General Meeting in 2024, Lars Eidesvik replaced Kjetil Eidesvik in the Nomination Committee.
** This compensation is included in the table for remuneration of the board.
Remuneration is decided by the General Meeting. Disbursements for 2025 are remuneration for the previous
year, 2024.
NOTE 2 - PENSION COSTS AND LIABILITIES
The Company’s pension schemes meet the requirements of the Mandatory Occupational Pensions Act.
The Company’s pension schemes satisfy the requirements of this Act.
Other members of the Nomination Committee 2025 2024
Per Åge Hauge
50 48
Eivind Eidesvik*
0 0
Lars Eidesvik**
19 0
Kjetil Eidesvik**
14 32
Kristine Klaveness*
33 32
Borgny Eidesvik**
33 19
Lauritz Eidesvik**
0 13
Kolbein Rege
33 32
Auditor 2025 2024
Expenses to auditor are distributed as follows:
Statutory audit 890 846
Financial advice 0 0
Tax advice 0 0
Other certification services 133 127
Total expenses to the auditor excl. VAT 1 023 973
NOTE 3 – SUMMARY OF TANGIBLE FIXED ASSETS
NOTE 4 – OTHER OPERATING EXPENSES
Of which, from related parties:
Management and accounting services, NOK 7.4 million (NOK 7.2 million) provided by the subsidiary Eidesvik
AS.
The offices are leased from Langevåg Senter AS, a wholly-owned subsidiary of Eidesvik Invest AS, the
Company’s largest shareholder. The lease on the office runs to 2033, with 6 x 5-year options thereafter. The
gross lease cost is NOK 7.7 million (NOK 7.6 million).
The offices are subleased, 23% to companies related to the principal shareholder, and 69% to the subsidiary
Eidesvik AS. 8% of the premises are used by the lessor itself. The item “Office lease” represents this share.
NOTE 5 – RECEIVABLES AND LIABILITIES TO SUBSIDIARIES
Residential
property
Non-
depreciable
assets
Total
Acquisition cost 1 January 8 921 156 9 077
Additio
n 0 0 0
Disposal 0 0 0
Acquis iti on cos t 31 December 2025 8 921 156 9 077
Accumulated depreciation 1 January 0 0 0
Depreciation in the year 0 0 0
Reduction in depreciation 0 0 0
Accumulated depreciation 31 December 0 0 0
Booked value 31 December 2025 8 921 156 9 077
Depreciation rates 0 % 0
Depreciation method
2025 2024
Management and accounting 7 414 7 226
Inves tor relations costs 744 772
Statutory audit 1 079 1 054
Consultant/legal advice 723 504
Office lease 616 607
Margin reinvoice office lease -1 548 -1 454
Other reinvoices -91 -73
Other expenses 887 926
Total other operating expenses 9 824 9 563
Long-term receivables 2025 2024
Eidesvik Management AS 3 242 3 960
Eidesvik Supply AS 53 003 51 149
Eidesvik MPSV AS 0 634
Eidesvik Shipping Investments AS 354 546 244 695
Eidesvik Offshore Holding AS 288 349 400 070
Provision for loss* -1 620 -1 620
Total long-term receivables (*) 697 520 698 889
* Loss on account receivable pr 31.12.24 is NOK 1,6 millions related to Eidesvik Management AS
Long-term liabilities 2025 2024
Eidesvik AS 95 691 90 943
Eidesvik Shipping AS 88 451 73 435
Eidesvik Shipping II AS 72 940 67 787
Total long-term liabilities 257 082 232 165
The interest on the intercompany balances is calculated quarterly using 3-month NIBOR + 3% margin.
NOTE 6 – LONG-TERM LIABILITIES
Financial risk
The Company has provided guarantees for all ship mortgage debt in the 100% owned subsidiaries. The
guarantees involve substantial risk. The Company has no currency risk. For more details, see the discussion
of financial risk management in Note 3 to the consolidated accounts.
NOTE 7 - INVESTMENTS IN SUBSIDIARIES AND ASSOSIATED COMPANIES
2025:
In 2025 Eidesvik Offshore ASA bought GSE Invest AS shares in Eidesvik Neptun II AS.
2024
:
Company Share capital
Owner share /
voting share
Number Nominal
Book value
Equity at
31.12.2025
Profit 2025
Eidesvik Offshore Holding AS 300 100 % 3 000 100 343 206 244 889 -9 461
Eidesv
ik Shipping Investments AS 30 100 % 3 000 10 20 222 -21 713 -25 952
Hordaland Maritime Miljøs. AS 4483 91 % 39 933 100 332 118 -86
Eidesvik Neptun II AS 100 92,23 % 1 000 000 0,10 1 091 2 998 27
Total 364 852 226 292 -35 472
Other financial assets
Company Share capital
Owner share /
voting share
Number Nominal
Book value
Equity at
31.12.2025
Profit 2025
Eidesvik Ghana Ltd. 49 % 15
Eidesvik Seven Chartering AS 100 50 % 5 000 10 56
33 865 6 527
Langevåg i vekst AS 726 8 % 57 1 000 57
Total 128 33 865 6 527
Subsidiaries
Company Share capital
Owner share /
voting share
Number Nominal
Book value
Equity at
31.12.2024
Profit 2024
Eidesvik Offshore Holding AS 300 100 % 3 000 100 343 206 254 349 9 264
Eidesvi
k Shipping Investments AS 30 100 % 3 000 10 24 -21 614 -15 739
Hordaland Maritime Miljøs. AS 4483 91 % 39 933 100 332 198 -93
Eidesvik Neptun II AS 100 92,23 % 922 300 0,10 591 2 971 -82
Total 344 153 235 905 -6 650
Other financial assets
Company Share capital
Owner share /
voting share
Number Nominal
Book value
Equity at
31.12.2024
Profit 2024
Eidesvik Ghana Ltd. 49 % 15
Eidesvik Seven Chartering AS 100 50 % 5 000 10 56
27 338 4 950
Total 71
NOTE 8 - TAXES
T
ax expenses for the year
T
ax effect of temporary differences and loss carry-forwards which have given rise to deferred tax and deferred
tax assets, broken down by categories of temporary differences:
N
o deferred tax assets have been posted.
NOTE 9 – BANK DEPOSITS
O
f the NOK 6.5 millions (NOK 17.6 millions) in bank deposits, restricted tax funds represent NOK 0.3 millions
(NOK 0.5 millions).
NOTE 10 – SHARE CAPITAL AND SHAREHOLDER INFORMATION
T
he Company’s share capital consists of 72,983,333 shares at NOK 0.05 each.
All shares have equal voting rights.
F
or the 20 largest shareholders in Eidesvik Offshore ASA as at 31 December 2025, see Note 17 to the
consolidated accounts.
S
hares owned/controlled by Board members and the CEO:
*E
idesvik Invest AS is 55%-controlled by Bømmelfjord AS, where Lauritz Eidesvik indirectly holds 20% of the
shares. The remaining 45% of Eidesvik Invest AS is owned by Evik AS, where Kjetil Eidesvik indirectly holds
20% of the shares.
2025 2024
Recognised tax on ordinary profit: 5 694 8 202
Tax payable 0 0
Change in deferred tax assets 0 0
Tax expense on ordinary profit 5 694 8 202
Taxable income:
Ordinary profi t before ta x 25 899 37 502
Permanent differences 0 0
Changes in temporary differences -15 -208
Group contributions made -25 883 -37 294
Taxable Income 0 0
Tax payable in the balance sheet:
Tax payable on profit for the year 5 694 8 202
Tax payable on group contributions made -5 694 -8 202
Total tax payable in the balance sheet 0 0
2025 2024 Change
Tangible fixed assets -61 -77 -15
Receivables -1 620 -1 620 0
Non-current liabilities in foreign exchange 0 0 0
Pension funds/liabilities 0 0 0
Total -1 681 -1 697 -15
Accumulated loss carry-forward 0 0 0
Basis for calculating deferred tax -1 681 -1 697 -15
Deferred tax assets (22%) -370 -373 -3
Effect of change of tax rate 0 0 0
2025 2024
Ei de s vi k Inve s t AS* 43 684 833 43 684 833
Bjørg Ma rit Ekne s 25 000 25 000
Helga Cotgrove 5 800 5 800
Kenneth Walland 266 N/A
Lauritz Eidesvik 200 200
NOTE 11 - EQUITY
Dividend of NOK 21.9 million was paid in 2025.
The board of directors of Eidesvik Offshore ASA resolved 22 April 2026 to distribute a dividend in the amount
of NOK 0.20 per share (total NOK 14.6 million), based on the authorisation granted by the Company's annual
general meeting on 20 May 2025. The EIOF share will trade ex dividend on 24 April 2026.
Other paid-in Other
Share capital Share premium equity equity Total
Equity 31.12.24 3 649 301 054 549 515 578 820 830
Profit/loss for the year 20 204 20 204
Dividend -21 895 -21 895
Equity 31.12.25 3 649 301 054 549 513 887 819 139
APPENDIX 1 – ALTERNATIVE PERFORMANCE MEASURES DEFINITIONS
The Group’s financial information is prepared in accordance with international financial reporting standards
(IFRS). In addition, the Group discloses alternative performance measures as a supplement to the financial
statement prepared in accordance with IFRS. Such performance measures are used to provide better insight
into the operating performance, financing and future prospects of the Group and are frequently used by
securities analysts, investors and other interested parties.
The definitions of these measures are as follows:
• Contract coverage: Number of future sold days compared with total actual available days (incl.
vessels in layup), excluding options.
• Backlog: Sum of undiscounted revenue related to secured contracts in the future.
• Utilisation: Actual days with revenue divided by total actual available days.
• Equity Ratio: Equity divided by total assets.
• Net interest bearing debt (“NIBD”): Interest bearing debt less cash and cash equivalents. The use
of term “net debt” does not necessarily mean cash included in the calculation is available to settle
debt if included in the term. Reference is made to Note 12.
• EBITDA: Operating result (earnings) before depreciation, impairment, amortization, result from
join ventures and associated companies, net financial costs and taxes is a key financial parameter.
The term is useful for assessing the profitability of operations, as it is based on variable costs and
excludes depreciation, impairment and amortized costs related to investments. EBITDA is also
important in evaluating performance relative to competitors. See table below for matching to the
accounts.
• Adjusted EBITDA: EBITDA adjusted for Gain/loss on sale and Other income.
• EBITDA margin: EBITDA divided on Total operating revenue.
• Working capital: Current assets less short-term liabilities.
• Minimum market value clause: Booked value of an asset shall not be lower than a given ratio
compared to outstanding debt on the same asset.
2025 2024
Total operating income
785 126
775 130
Total operating expenses
-491 306 -470 967
EBITDA
293 819
304 164
Ordinary depreciation 188 527 (180 701)
Result from Joint Ventures and associated companies -3 218 839
EBIT
102 075
124 302
Eidesvik Offshore ASA
Vestvikvegen 1
NO-5443 Bømlo
Norway
+47 53 44 80 00
office@eidesvik.no
www.eidesvik.no
5967007LIEEXZXFOMO312025-01-012025-12-315967007LIEEXZXFOMO312024-01-012024-12-315967007LIEEXZXFOMO312025-12-315967007LIEEXZXFOMO312024-12-315967007LIEEXZXFOMO312023-12-315967007LIEEXZXFOMO312023-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXFOMO312024-01-012024-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXFOMO312024-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXFOMO312023-12-31ifrs-full:SharePremiumMember5967007LIEEXZXFOMO312024-01-012024-12-31ifrs-full:SharePremiumMember5967007LIEEXZXFOMO312024-12-31ifrs-full:SharePremiumMember5967007LIEEXZXFOMO312023-12-31ifrs-full:OtherReservesMember5967007LIEEXZXFOMO312024-01-012024-12-31ifrs-full:OtherReservesMember5967007LIEEXZXFOMO312024-12-31ifrs-full:OtherReservesMember5967007LIEEXZXFOMO312023-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXFOMO312024-01-012024-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXFOMO312024-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXFOMO312023-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXFOMO312024-01-012024-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXFOMO312024-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXFOMO312023-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXFOMO312024-01-012024-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXFOMO312024-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXFOMO312025-01-012025-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXFOMO312025-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXFOMO312025-01-012025-12-31ifrs-full:SharePremiumMember5967007LIEEXZXFOMO312025-12-31ifrs-full:SharePremiumMember5967007LIEEXZXFOMO312025-01-012025-12-31ifrs-full:OtherReservesMember5967007LIEEXZXFOMO312025-12-31ifrs-full:OtherReservesMember5967007LIEEXZXFOMO312025-01-012025-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXFOMO312025-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXFOMO312025-01-012025-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXFOMO312025-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXFOMO312025-01-012025-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXFOMO312025-12-31ifrs-full:NoncontrollingInterestsMemberiso4217:NOKiso4217:NOKxbrli:shares