(NOK 1 000) Note 2023 | 2022 | ||
Revenue from contracts with customers | 4, 5 | ||
| Rental income | 5 | ||
| Other operating revenue | 4, 5 | ||
Total revenue | |||
| Cost of materials | 12 | ||
| Payroll and social security expenses | 6, 20, 22, 27 | ||
| Other operating expenses | 9, 13, 19 | ||
Total operating expenses before depreciation | |||
| Operating profit before depreciation (EBITDA) | 4 | ( | ( |
| Depreciation, amortization and impairment | 7, 8, 9 | ||
Operating profit (EBIT) | ( | ( | |
| Profit/loss from investments in associates | 10 | ( | |
| Finance income | 16, 17 | ||
| Finance costs | 16, 24 | ||
Profit/loss before tax | ( | ( | |
| Tax | 28 | ( | ( |
Profit/loss after tax | ( | ( |
(NOK 1 000) | Note | 2023 | 2022 |
| Attributable to: | |||
| Equity holders of the parent | 21, 23 | ( | ( |
Non-Controlling interests | ( | ||
| Earnings per share | |||
| Ordinary (NOK) | 23 | ( | ( |
| Diluted (NOK) | 23 | ( | ( |
(NOK 1 000) | Note | 2023 | 2022 |
Profit/loss after tax | ( | ( | |
| OTHER COMPREHENSIVE INCOME: | |||
| Items that will be reclassified through profit or loss in subsequent periods | |||
Exchange differences on translation of foreign operations | |||
Net total of items that will be reclassified through profit and loss in subsequent periods | |||
Total comprehensive income, net of tax | ( | ( | |
| Attributable to: | |||
Equity holders of the parent | ( | ( | |
Non-controlling interests | ( |
(NOK 1 000) | Note | 31 Dec 2023 | 31 Dec 2022 |
| ASSETS | |||
| Property, plant and equipment | 7 | ||
| Right-of-use assets | 9 | ||
| Intangible assets | 8 | ||
| Investment in associates | 10 | ||
| Non-current financial assets | 11, 17 | ||
| Non current assets | 11 | ||
Total non-current assets | |||
| Inventories | 12 | ||
| Trade receivables | 13, 17 | ||
| Contract assets | 5, 13, 17 | ||
| Other current assets | 14 | ||
| Cash and short-term deposits | 15, 17 | ||
Total current assets | |||
Total assets |
(NOK 1 000) | Note | 31 Dec 2023 | 31 Dec 2022 |
| EQUITY AND LIABILITIES | |||
| Issued capital | 21 | ||
| Share premium | 21 | ||
Other equity | |||
Equity attributable to holders of the parent | |||
Non-controlling interests | |||
Total equity | |||
Interest-bearing loans and borrowings | 17, 18, 24 | ||
| Lease liabilities | 9, 24 | ||
| Other non-current financial liabilities | 17 | ||
| Net employee defined benefit liabilities | 20 | ||
| Deferred tax liabilities | 28 | ||
Total non-current liabilities | |||
| Trade and other payables | 17 | ||
| Contract liabilities | 5 | ||
| Interest-bearing loans and borrowings | 17, 18, 24, 25 | ||
| Lease liabilities, short term | 9, 24, 25 | ||
| Income tax payable | 28 | ||
| Other current financial liabilities | 17 | ||
| Other current liabilities | 26 | ||
| Provisions | 19 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
(NOK 1 000) | Note | 2023 | 2022 |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
Profit before tax | ( | ( | |
| Adjustments to reconcile profit before tax to net cash flows: | |||
| Depreciation and impairment of property, plant and equipment | 7 | ||
| Depreciation and impairment of right-of-use assets | 9 | ||
| Amortization and impairment of intangible assets | 8 | ||
| Share-based payment expense | 22 | ||
| Share of net profit of associates | 10 | ( | |
| Movements in pensions | 20 | ( | |
| Working capital adjustments | |||
| Change in trade receivables and contract assets | 13 | ( | ( |
| Change in inventories | 12 | ( | ( |
| Change in trade and other payables, contract liabilities | 26 | ( | |
| Change in other accrual accounting entries | 11, 25 | ( | |
| Other adjustments to reconcile to operating cash flow | |||
| Interest received | 16 | ( | ( |
| Interest paid | 16 | ||
| Income tax paid (-refunded) for the period | 28 | ( | ( |
Net cash flow from operating activities | ( | ( |
(NOK 1 000) | Note | 2023 | 2022 |
| CASH FLOW FROM INVESTMENT ACTIVITIES | |||
| Purchase of property, plant and equipment | 7 | ( | ( |
| Purchase and development of intangible assets | 8 | ( | ( |
Settlement of contingent consideration of business combination | ( | ||
| Investments in associated companies | 10 | ( | ( |
| Interest received | 16 | ||
Loans to associated companies | ( | ( | |
Net cash flow used in investing activities | ( | ( | |
| CASH FLOW FROM FINANCING ACTIVITIES | |||
| Proceeds from loans | 24 | ||
| Repayment of loans | 24 | ( | ( |
| Interest payments | 16 | ( | ( |
| Repayment of principal portion of lease liabilities | 9, 24 | ( | ( |
| Interest on lease liabilities | 9, 24 | ( | ( |
| Proceeds from new equity | 21 | ||
| Transaction costs of issue of shares | 21 | ( | ( |
Proceeds from share capital increase in subsidiary | |||
Net cash flow (used in)/from financing activities | |||
Net decrease/increase in cash and cash equivalents | ( | ( | |
Net foreign exchange difference | ( | ||
| Cash and cash equivalents at 1 January | 15 | ||
Cash & cash equivalents outgoing balance |
| Equity attributable | ||||||||
| Other paid-in | Foreign currency | to holders | Non-controlling | |||||
(NOK 1 000) Note Issued capital | Share premium | capital | translation reserve | of the parent | interest | Total equity | ||
As of 1 January 2023 | ||||||||
Profit for the period | ( | ( | ( | ( | ||||
Other comprehensive income | ( | |||||||
Total comprehensive income | ( | ( | ( | ( | ||||
| Share-based payments | 22 | |||||||
Share capital increase | ||||||||
Share capital increase in subsidiary | ||||||||
| Equity portion of convertible debt | 24 | |||||||
Transaction cost | ( | ( | ( | ( | ||||
As of 31 December 2023 | ||||||||
As of 1 January 2022 | ||||||||
Profit for the period | ( | ( | ( | |||||
Other comprehensive income | ( | |||||||
Total comprehensive income | ( | ( | ( | |||||
| Share-based payments | 22 | |||||||
Share capital increase | ||||||||
Share capital increase in subsidiary | ||||||||
Transaction cost | ( | ( | ( | |||||
As of 31 December 2022 |
Company | Home country | Registered office | Ownership | Votes |
Hexagon Technology H2 AS | Norway | Aalesund | 100% | 100% |
Hexagon Purus HK Holding AS | Norway | Aalesund | 100% | 100% |
Hexagon Purus Maritime AS | Norway | Langevag | 100% | 100% |
Hexagon Purus Germany Holding GmbH | Germany | Herford | 100% | 100% |
Hexagon Purus GmbH | Germany | Kassel | 100% | 100% |
Hexagon Purus Real Estate GmbH | Germany | Kassel | 100% | 100% |
Wystrach GmbH | Germany | Weeze | 100% | 100% |
Wyrent GmbH | Germany | Weeze | 100% | 100% |
xperion E&E US Holding Inc. | USA | Heath, OH | 100% | 100% |
xperion E&E USA LLC | USA | Heath, OH | 100% | 100% |
Hexagon Purus North America Holdings Inc. | USA | Lincoln, NE | 100% | 100% |
Hexagon Purus LLC | USA | Lincoln, NE | 100% | 100% |
Hexagon MasterWorks Inc. | USA | Lincoln, NE | 100% | 100% |
Hexagon Purus Systems USA, LLC | USA | Costa Mesa, CA | 100% | 100% |
Hexagon Purus Systems Canada Ltd | Canada | Vancover | 100% | 100% |
CIMC- Hexagon Hydrogen Energy Technologies Limited | China | Hong Kong | 51% | 51% |
CIMC- Hexagon Hydrogen Energy Technologies (Beijing) Co,, Ltd | China | Beijing | 100% | 100% |
CIMC- Hexagon Hydrogen Energy Technologies (Heibei) Co,, Ltd | China | Heibei | 100% | 100% |
Hexagon Purus (Beijing) Ltd. | China | Beijing | 100% | 100% |
| Associates | ||||
CIMC- Hexagon Hydrogen Energy Systems Limited | China | Hong Kong | 49% | 49% |
Cryoshelter LH2 GmbH | Austria | Dobl-Zwaring | 40% | 40% |
(NOK 1 000) | 2023 | 2022 |
| Purus | ||
Revenues from contracts with customers | 1 311 811 | 958 636 |
Rental income | 957 | 1 255 |
Other operating revenue | 6 847 | 4 034 |
Total revenue | 1 319 614 | 963 925 |
Segment operating profit before depreciation (EBITDA) | (445 473) | (405 505) |
Segment operating profit (EBIT) | (595 258) | (500 594) |
Segment assets | 3 773 007 | 2 654 903 |
Segment liabilities | 1 853 880 | 967 282 |
(NOK 1 000) | 2023 | 2022 |
| Geographical regions | ||
Norway | 4 161 | - |
Europe, excluding Norway | 1 090 261 | 754 677 |
North America | 196 700 | 172 955 |
Latin America & the Caribbeans | - | 836 |
Asia | 9 520 | 34 872 |
Australia/Oceania | 3 499 | 585 |
Others | 15 474 | - |
Total | 1 319 614 | 963 925 |
(NOK 1 000) | 2023 | 2022 |
| Geographical regions | ||
Norway | 145 404 | 135 540 |
Europe, excluding Norway | 1 572 144 | 1 050 578 |
North America | 439 207 | 250 309 |
Asia | 96 892 | 13 517 |
Total external | 2 253 649 | 1 449 944 |
| Property, plant | Intangible | Property, plant | Intangible | |
| and equipment | assets | and equipment | assets | |
| (NOK 1 000) | 2023 | 2023 | 2022 | 2022 |
| Geographical regions | ||||
Norway | 503 | 31 967 | - | 47 665 |
Europe, excluding Norway | 254 154 | - | 148 359 | 1 187 |
North America | 78 072 | 1 111 | 81 200 | 727 |
Asia | 109 914 | 6 550 | 10 471 | 3 046 |
Total | 442 643 | 39 628 | 240 030 | 52 625 |
(NOK 1 000) | 2023 | 2022 |
Sale of cylinders and systems | 1 194 698 | 810 359 |
Sale of services and funded development | 61 131 | 143 395 |
Other revenues | 6 847 | 4 034 |
Contracts with customers at a point in time | 1 262 675 | 957 788 |
| Sale of cylinders and systems | ||
Sale of services and funded development | 55 981 | 4 882 |
Contracts with customers over time | 55 981 | 4 882 |
Revenue from contracts with customers | 1 318 657 | 962 670 |
Rental income | 957 | 1 255 |
Other revenue | 957 | 1 255 |
Total revenue | 1 319 613 | 963 925 |
| Type of goods or service | ||
Sale of cylinders and systems | 1 194 698 | 810 359 |
Sale of services and funded development | 117 112 | 148 277 |
Other revenues | 6 847 | 4 034 |
Rental income | 957 | 1 255 |
Total revenue from contracts with customers | 1 319 613 | 963 925 |
(NOK 1 000) | 2023 | 2022 |
Trade receivable | 274 974 | 228 930 |
Contracts assets (accrued revenue) | 11 168 | 9 488 |
Contract liabilities | 196 327 | 212 792 |
(NOK 1 000) | Note | 2023 | 2022 |
Salaries/fees | 516 752 | 344 648 | |
Contractors/hired personnel | 19 934 | 37 516 | |
Board remuneration | 2 668 | 2 658 | |
Share-based payments | 24 368 | 15 776 | |
| Bonuses and incentive programs | 22 | 27 179 | 25 807 |
| Pension expense, defined-benefit plans | 20 | 109 | (686) |
| Pension expense, defined-contribution plans | 20 | 9 031 | 6 798 |
Other personnel related expenses | 13 622 | 11 201 | |
Other social security costs | 24 681 | 18 941 | |
Capitalized personnel costs (development projects) | (16 908) | (19 164) | |
Payroll costs | 621 436 | 443 496 | |
Average number of full-time equivalents: | 638 | 527 | |
Canada | 82 | 69 | |
China | 17 | 11 | |
Norway | 29 | 18 | |
Germany | 457 | 372 | |
USA | 53 | 57 | |
Total number of full-time equivalents | 638 | 527 |
| Buildings and | Machinery | Assets | ||
| real estate | and | under | ||
| (NOK 1 000) | properties | equipment | construction | 2023 total |
| Fixed assets | ||||
Opening balance at cost price | 144 496 | 309 847 | 239 284 | 693 627 |
Opening balance accumulated deprecations | (45 863) | (152 774) | - | (198 637) |
Opening balance book value | 98 633 | 157 073 | 239 284 | 494 990 |
Additions this year at cost price | 12 414 | 211 586 | 189 540 | 413 540 |
Transfers from assets under construction | - | 117 969 | (117 969) | - |
Deprecations this year | (10 841) | (50 430) | - | (61 272) |
Impairments this year | - | - | - | - |
Translation differences | 6 853 | 7 379 | 10 759 | 24 991 |
Disposals | (2 162) | (2 876) | - | (5 037) |
Closing balance 31.12.2023 | 104 897 | 440 701 | 321 614 | 867 212 |
Closing balance at cost price | 161 601 | 643 906 | 321 614 | 1 127 120 |
Closing balance accumulated depreciations | (56 704) | (203 204) | - | (259 909) |
Useful life | 10–20 years | 3–15 years | ||
Depreciation method | Straight-line | Straight-line |
| Buildings and | Machinery | Assets | ||
| real estate | and | under | ||
| (NOK 1 000) | properties | equipment | construction | 2022 total |
| Fixed assets | ||||
Opening balance at cost price | 138 110 | 212 849 | 81 604 | 432 563 |
Opening balance accumulated deprecations | (38 253) | (126 605) | - | (164 858) |
Opening balance book value | 99 857 | 86 245 | 81 604 | 267 705 |
Additions this year at cost price | 1 033 | 65 813 | 173 185 | 240 030 |
Transfers from assets under construction | - | 25 226 | (25 226) | - |
Deprecations this year | (7 610) | (26 020) | - | (33 630) |
Impairments this year | - | (149) | - | (149) |
Translation differences | 5 353 | 8 765 | 9 721 | 23 839 |
Disposals | - | (2 806) | - | (2 806) |
Closing balance 31.12.2022 | 98 633 | 157 073 | 239 284 | 494 990 |
Closing balance at cost price | 144 496 | 309 847 | 239 284 | 693 627 |
Closing balance accumulated depreciations | (45 863) | (152 774) | - | (198 637) |
Useful life | 10–20 years | 3–15 years | ||
| Depreciation method | Straight-line | Straight-line |
| Technology | |||||
| and | Patents and | Customer | |||
| (NOK 1 000) | development | licenses | relationships | Goodwill | 2023 total |
| Intangible assets | |||||
Opening balance at cost price | 206 787 | 14 050 | 178 086 | 523 741 | 922 664 |
Opening balance accumulated amortizations | (25 772) | (7 469) | (86 770) | - | (120 010) |
Opening balance book value | 181 015 | 6 581 | 91 316 | 523 741 | 802 654 |
Net additions this year at cost price | 38 948 | 680 | 39 628 | ||
Amortizations this year | (24 127) | (2 211) | (21 686) | (48 024) | |
Translation differences | 5 513 | 413 | 6 724 | 36 200 | 48 851 |
Disposals | (1 437) | (1 437) | |||
Closing balance 31.12.2023 | 201 350 | 4 026 | 76 354 | 559 941 | 841 671 |
Closing balance at cost price | 251 248 | 15 143 | 184 810 | 559 941 | 1 011 143 |
Closing balance accumulated amortizations | (49 898) | (11 117) | (108 456) | - | (169 471) |
Useful life | 5–20 years | 6–17 years | 7–9 years | Indefinite | |
Amortization method | Straight-line Straight-line Straight-line | None |
| Technology | |||||
| and | Patents and | Customer | |||
| (NOK 1 000) | development | licenses | relationships | Goodwill | 2022 total |
| Intangible assets | |||||
Opening balance at cost price | 152 180 | 12 318 | 173 313 | 497 587 | 835 398 |
Opening balance accumulated amortization | (10 951) | (4 546) | (67 606) | - | (83 104) |
Opening balance booked value | 141 228 | 7 772 | 105 707 | 497 587 | 752 294 |
Net additions this year at cost price | 51 331 | 1 294 | 52 625 | ||
Amortization this year | (14 820) | (2 923) | (19 163) | (36 906) | |
Translation differences | 3 276 | 437 | 4 773 | 26 154 | 34 640 |
Disposals | - | ||||
Closing balance 31.12.2022 | 181 015 | 6 581 | 91 316 | 523 741 | 802 654 |
Closing balance at cost price | 206 787 | 14 050 | 178 086 | 523 741 | 922 664 |
Closing balance accumulated amortization | (25 772) | (7 469) | (86 770) | - | (120 010) |
Useful life | 5–20 years | 6–17 years | 7–9 years | Indefinite | |
Amortization method | Straight-line Straight-line Straight-line | None |
(NOK 1 000) | 2023 | 2022 |
Purus | 559 941 | 523 741 |
Total goodwill | 559 941 | 523 741 |
| Fixtures, | ||||
| Land and | Machinery and | fittings, | ||
| (NOK 1 000) | buildings | equipment | vehicles | 2023 total |
| 2023 | ||||
Opening balance at cost price | 189 794 | 21 401 | 5 843 | 217 038 |
Opening balance accumulated deprecations | (55 483) | (5 788) | (3 467) | (64 738) |
Opening balance 1 January | 134 311 | 15 613 | 2 376 | 152 300 |
Additions this year at cost price | 425 017 | 6 796 | 5 618 | 437 431 |
Deprecations this year | (33 329) | (5 085) | (2 074) | (40 489) |
Translation differences | (4 829) | 237 | 114 | (4 478) |
Closing balance 31 December | 521 170 | 17 561 | 6 034 | 544 765 |
Useful life | 3–10 years | 2–7 years | 2–5 years | |
Depreciation method | Linear | Linear | Linear | Linear |
| Fixtures, | ||||
| Land and | Machinery and | fittings, | ||
| (NOK 1 000) | buildings | equipment | vehicles | 2022 total |
| 2022 | ||||
Opening balance at cost price | 69 225 | 19 134 | 3 468 | 91 827 |
Opening balance accumulated deprecations | (36 262) | (906) | (2 440) | (39 608) |
Opening balance 1 January | 32 963 | 18 228 | 1 028 | 52 219 |
Additions this year at cost price | 118 929 | 1 505 | 2 038 | 122 472 |
Derecognition | (2 520) | - | - | (2 520) |
Deprecations this year | (18 387) | (4 937) | (1 079) | (24 404) |
Translation differences | 3 327 | 1 094 | 113 | 4 533 |
Closing balance 31 December | 134 311 | 15 890 | 2 099 | 152 300 |
Depreciation method | Linear | Linear | Linear | Linear |
Useful life | 3–10 years | 2–7 years | 2–5 years |
(NOK 1 000) | 2023 | 2022 |
| Summary of lease liabilities | ||
Opening balance 1 January | 154 710 | 53 079 |
New lease liabilities recognized in the year | 437 431 | 122 472 |
Derecognition | - | (2 547) |
Cash payments for the principal portion of the lease liability | (29 537) | (23 656) |
Cash payments for the interest portion of the lease liability | (22 261) | (2 471) |
Interest expense on lease liabilities | 22 261 | 2 471 |
Currency exchange differences | (4 536) | 5 362 |
Lease liabilities 31 December | 558 068 | 154 710 |
| hereof: | ||
Current lease liabilitiies | 39 930 | 22 230 |
Non-current lease liabilities | 518 138 | 132 479 |
Total lease liabilities 31 December | 558 068 | 154 710 |
(NOK 1 000) | 2023 | 2022 |
| Lease liability cash flow (excl interests) | ||
Less than a month | 2 230 | 1 851 |
1–3 months | 5 789 | 3 715 |
3–12 months | 31 912 | 16 665 |
Less than 1 year | 39 930 | 22 230 |
1–5 years | 172 969 | 85 087 |
More than 5 years | 345 169 | 47 392 |
Total discounted lease liabilities 31 December | 558 068 | 154 710 |
(NOK 1 000) | 2023 | 2022 |
| Lease interest expense cash flow | ||
Less than a month | 3 227 | 1 021 |
1–3 months | 6 434 | 2 015 |
3–12 months | 28 032 | 8 684 |
Less than 1 year | 37 693 | 11 720 |
1–5 years | 120 958 | 33 111 |
More than 5 years | 90 230 | 13 448 |
Total lease interests following periods | 248 880 | 58 280 |
(NOK 1 000) | 2023 | 2022 |
| Undiscounted cash outflow | ||
Less than a month | 5 457 | 2 871 |
1–3 months | 12 222 | 5 730 |
3–12 months | 59 944 | 25 348 |
Less than 1 year | 77 623 | 33 950 |
1–5 years | 293 927 | 118 199 |
More than 5 years | 435 398 | 60 841 |
Total undiscounted lease liabilities 31 December | 806 948 | 212 989 |
(NOK 1 1000) | 2023 | 2022 |
| Summary of cash outflows leases | ||
Cash payment for leases | 51 798 | 26 127 |
Variable payments | 12 055 | 8 508 |
Cash payments related to short term leases and leases of low value | 333 | 259 |
Total cash outflow for leases | 64 186 | 34 894 |
| Ownership | Ownership | ||||
| Business | share | share | Accounting | ||
| Country | segment | 31.12.2022 | 31.12.2023 | method | |
| Companies | Equity method/ | ||||
| Norwegian Hydrogen AS | Norway | Hexagon Purus | 14.0% | 12.7% | Fair value 1 |
| Cryoshelter LH2 GmbH | Austria | Hexagon Purus | 40.0% | 40.0% | Equity method |
| CIMC Hexagon Hydrogen | |||||
| Energy Systems Ltd. | Hong Kong | Hexagon Purus | 49.0% | 49.0% | Equity method |
| CIMC Hexagon Hydrogen | ||||||||
Norwegian Hydrogen AS | Cryoshelter LH2 GmbH | Energy Systems | Total | |||||
(NOK 1000) | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Share of profit after tax | - | (2 845) | (8 330) | (2 439) | (4 172) | (5 988) | (12 503) | (11 272) |
PPA amortizations associated companies | - | - | - | - | - | - | - | - |
Gain on loss of significant influence | - | 63 159 | - | - | - | - | - | 63 159 |
Total profit/loss from investments in associated companies as per 31.12 | - | 60 314 | (8 330) | (2 439) | (4 172) | (5 988) | (12 503) | 51 887 |
| CIMC Hexagon Hydrogen | ||||||||
Norwegian Hydrogen AS | Cryoshelter LH2 GmbH | Energy Systems | Total | |||||
(NOK 1000) | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
| Companies | ||||||||
Carrying value as at 01.01 | - | 7 024 | 31 258 | - | 1 771 | - | 33 029 | 7 024 |
Purchase of shares | - | - | - | 33 738 | - | - | - | 33 738 |
Share capital contribution | - | - | - | - | 29 305 | 7 743 | 29 305 | 7 743 |
Share of profit after tax incl. PPA amortizations | - | (2 845) | (8 330) | (2 439) | (4 172) | (5 988) | (12 503) | (11 272) |
Dividends | - | - | - | - | - | - | ||
Sale of shares | - | - | - | - | - | - | - | - |
Derecognition - loss of significant influence | - | (4 179) | - | - | - | - | - | (4 179) |
Currency translation effects | - | - | 134 | (41) | 178 | 16 | 312 | (25) |
Carrying value as per 31.12 | - | - | 23 062 | 31 258 | 27 082 | 1 771 | 50 143 | 33 029 |
| Cryoshelter | |
| (NOK 1 1000) | LH2 GmbH |
Non-current assets | 203 |
Current assets | 5 150 |
Non-current liabilities | 3 946 |
Current liabilities | 2 951 |
Equity as per 01.08.2022 | (1 543) |
Hexagon's share of equity (40%) | (617) |
| Intangible assets (technology) | 19 702 |
Goodwill | 14 654 |
Hexagon's carrying value of the investment | 33 738 |
(NOK 1 000) 2023 | 2022 | |
| Loans (as lender) | 34 249 | 13 193 |
| Other shares | 95 403 | 67 339 |
Other non-current assets | 33 767 | 2 499 |
Total other non-current assets | 163 419 | 83 030 |
(NOK 1 000) 2023 | 2022 | |
Raw materials and consumables | 265 378 | 195 047 |
Work in progress | 88 931 | 107 224 |
Finished goods | 127 387 | 29 947 |
Total inventories | 481 695 | 332 218 |
Provision for obsolete inventory in balance sheet | 24 584 | 16 711 |
Carrying amount of holdings used as pledged assets | - | - |
(NOK 1 000) 2023 | 2022 | |
Trade receivables | 277 961 | 230 895 |
Provisions for loss | (2 987) | (1 965) |
Trade receivables after provision for losses | 274 974 | 228 930 |
Carrying amount of trade receivables used as pledged assets | - | - |
| Trade receivables | |||||||
| 30–60 | 60–90 | ||||||
| Contract | <30 days | days | days | >90days | |||
assets | Not due | past due | past due | past due | past due | Total | |
| 2023 | |||||||
Expected credit loss rate | - | - | - | 3.2% | 5.2% | 8.1% | |
Carrying amount at default | 11 168 | 195 624 | 32 009 | 21 041 | 1 718 | 27 569 | 277 961 |
Expected credit loss | (673) | (89) | (2 225) | (2 987) | |||
Net carrying amount | 11 168 | 195 624 | 32 009 | 20 368 | 1 628 | 25 344 | 274 974 |
| 2022 | |||||||
Expected credit loss rate | - | 0.4% | - | 7.3% | - | 8.3% | |
Carrying amount at default | 9488 | 180 357 | 33 531 | 7 595 | 1 494 | 7 916 | 230 895 |
Expected credit loss | (751) | (557) | (657) | (1 965) | |||
Net carrying amount | 9 488 | 179 607 | 33 531 | 7 038 | 1 494 | 7 260 | 228 930 |
(NOK 1 000) 2023 | 2022 | |
Opening balance 1 January | 1 965 | 1 736 |
Provision for losses for the year | 911 | 652 |
Actual losses during the year | - | (442) |
Translation differences | 111 | 20 |
Closing balance 31 December | 2 988 | 1 965 |
(NOK 1 000) 2023 | 2022 | |
Other debtors | 27 226 | 17 634 |
Prepaid expenses | 148 781 | 50 712 |
Prepayment to suppliers | 27 629 | 61 188 |
Entitlement to VAT sand sales tax | 20 878 | 480 |
Entitlement to income tax refund | 45 | 1 816 |
Other | 5 915 | 4 730 |
Total other current assets | 230 474 | 136 560 |
(NOK 1 000) 2023 | 2022 | |
Cash at bank and in hand | 307 485 | 381 705 |
Undrawn Group overdraft facility | 8 430 | 15 771 |
| Restricted funds included in cash & cash equivalents | 5 357 | 1 482 |
(NOK 1 000) 2023 | 2022 | |
Interest income | 29 564 | 8 111 |
Foreign exchange items | 56 181 | 29 245 |
Other finance income | 17 928 | - |
Total finance income | 103 673 | 37 356 |
Loss on exchange items | 81 491 | 16 634 |
Cost of interest on loans etc. | 83 373 | 10 141 |
Cost of interest on lease liabilities | 22 261 | 2 471 |
Other finance expense | 98 | 303 |
Total finance expense | 187 223 | 29 548 |
Net financial items | (83 550) | 7 808 |
| Other financial income includes NOK 18 million in revaluation gain of the Company’s ownership interest in |
(NOK 1 000) 2023 | 2022 | |
| Financial assets at amortized costs | ||
Trade receivables | 274 974 | 228 930 |
Other non-current financial assets | 34 249 | 13 193 |
Other current financial assets | 38 394 | 24 660 |
| Financial assets at fair value | ||
Other non-current financial assets | 95 403 | 67 339 |
Total | 443 019 | 334 121 |
Total current | 313 368 | 253 590 |
Total non-current | 129 651 | 80 531 |
(NOK 1 000) 2023 | 2022 | |
| Financial liabilities at amortized cost | ||
Trade and other payables | 220 457 | 255 712 |
Non-current interest bearing loans and borrowings | 596 482 | 39 358 |
Other current financial liabilities | - | 45 777 |
Current interest bearing loans and borrowings | 2 317 | 4 673 |
| Financial liabilities at fair value | ||
Other non-current financial liabilities (Contingent liabilities) | - | 39 789 |
Other current financial liabilities (Contingent liabilities) | 42 539 | 29 275 |
Total | 861 796 | 414 584 |
Total current | 265 313 | 335 437 |
Total non-current | 596 482 | 79 147 |
2023 | 2022 | ||||
(NOK 1 000) | Level | Book value | Fair value | Book value | Fair value |
| Financial assets | |||||
Other non-current financial assets | 3 | 95 403 | 95 403 | 67 339 | 67 339 |
Other non current assets | 2 | 34 249 | 34 249 | 13 193 | 13 193 |
Other current financial assets | 2 | 38 394 | 38 394 | 24 660 | 24 660 |
Total financial assets | 168 045 | 168 045 | 105 191 | 105 191 | |
Total current | 38 394 | 38 394 | 24 660 | 24 660 | |
Total non-current | 129 651 | 129 651 | 80 531 | 80 531 | |
| Financial liabilities | |||||
Interest bearing loans and borrowings | 2 | 598 799 | 598 799 | 44 030 | 39 028 |
Other non-current financial liabilities | 3 | - | - | 39 789 | 39 789 |
Other current financial liabilities | 3 | 42 539 | 42 539 | 75 051 | 75 051 |
Total financial liabilities | 641 339 | 641 339 | 158 870 | 153 868 | |
Total current | 44 856 | 44 856 | 79 723 | 74 721 | |
Total non-current | 596 482 | 596 482 | 79 147 | 79 147 |
2023 | 2022 | |
Loan from related party | na | 5.2% |
Loan from financial institutions | 1.56% - 7.50% | 1.56% - 7.50% |
Convertible bond | 6% | na |
Leases | 2.50% - 10.50% | 2.50% - 10.50% |
| Gains or losses on interest rate | |||
| Change in interest rates | Effect on profit/loss before tax | derivatives in comprehensive | |
| in base points | (NOK 1 000) | income before tax (NOK 1 000) | |
2023 | +100 | (212) | - |
(100) | 212 | - | |
2022 | +100 | (440) | - |
(100) | 440 | - |
| Less than | 3–12 | |||||
1 month | 1–3 months | months | 1–5 years | 5 years+ | Total | |
Repayment of bank loans | 193 | 579 | 1 545 | 11 720 | 13 126 | 27 163 |
Interest on bank loans | 40 | 119 | 317 | 1 274 | 846 | 2 596 |
Leases | 2 230 | 5 789 | 31 912 | 172 969 | 345 169 | 558 068 |
Interest on leases | 3 227 | 6 434 | 28 032 | 120 958 | 90 230 | 248 880 |
Convertible bond | 1 075 133 | 1 075 133 | ||||
Other current financial liabilities | 42 540 | 42 540 | ||||
Trade payables | 200 380 | 46 008 | 6 676 | 2 366 | 283 | 255 712 |
Total | 206 070 | 58 929 | 111 021 | 1 384 420 | 449 653 | 2 210 092 |
| Less than | 3–12 | |||||
1 month | 1–3 months | months | 1–5 years | 5 years+ | Total | |
Repayment of bank loans | 389 | 1168 | 3 115 | 14 202 | 25 156 | 44 030 |
Interest on loans | 75 | 226 | 604 | 3 304 | 3 953 | 8 162 |
Leases | 1 851 | 3 715 | 16 665 | 85 087 | 47 392 | 154 710 |
Interest on leases | 1 021 | 2 015 | 8 684 | 33 111 | 13 448 | 58 280 |
Other non-current financial liabilities | 39 789 | 39 789 | ||||
Other current financial liabilities | 75 052 | 75 052 | ||||
Trade payables | 200 380 | 46 008 | 6 676 | 2 366 | 283 | 255 712 |
Total | 203 716 | 53 133 | 110 794 | 177 860 | 90 232 | 635 735 |
| Movement of NOK | Effect on profit/ loss | ||
| against USD | before tax | Effect on OCI pre tax | |
2023 | +10% | (19 789) | - |
(10%) | 19 789 | - | |
2022 | +10% | (19 246) | - |
(10%) | 19 246 | - |
| Movement of NOK | Effect on profit/ loss | ||
| against EUR | before tax | Effect on OCI pre tax | |
2023 | +10% | (38 277) | - |
(10%) | 38 277 | - | |
2022 | +10% | (27 123) | - |
(10%) | 27 123 | - |
(NOK 1 000) 2023 | 2022 | |
Balance 1 January | 38 227 | 12 882 |
Translation differences | 2 278 | - |
Provisions for the year | 28 195 | 28 480 |
Provisions used (and reversed) during the year | (3 765) | (5 954) |
Warranty provision, other changes | 847 | 2 819 |
Balance 31 December | 65 782 | 38 227 |
(NOK 1 000) | 2023 | 2022 |
Defined contribution pension plan | 8 762 | 6 566 |
Defined benefit pension plan | 109 | (453) |
Total | 8 870 | 6 113 |
(NOK 1 000) 2023 | 2022 | |
Pension liabilities | 1 717 | 1 439 |
2023 | 2022 | |
Ordinary shares of NOK 0.10 (2023/2022) | 276 797 456 | 258 278 937 |
Total number of shares | 276 797 456 | 258 278 937 |
Number of shares | Share capital (NOK 1 000) | Share premium (NOK 1 000) | ||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Ordinary shares | ||||||
Issued and paid 1 January | 258 278 937 | 233 536 669 | 25 828 | 23 354 | 1 542 880 | 1 383 817 |
Issued new share capital | 18 518 519 | 24 742 268 | 1 852 | 2 474 | 497 976 | 597 526 |
Transaction cost | (25 846) | (6 134) | ||||
| Other changes | ||||||
Issued and paid, end of period | 276 797 456 | 258 278 937 | 27 680 | 25 828 | 2 015 010 | 1 975 208 |
Transferred to share premium | (672 703) | (432 328) | ||||
Net total | 1 342 308 | 1 542 880 |
| Number of | ||
shares | Shareholding | |
HEXAGON COMPOSITES ASA | 106 303 905 | 38.40% |
CLEARSTREAM BANKING S.A. | 37 583 055 | 13.58% |
MITSUI & CO LTD | 20 934 815 | 7.56% |
FLAKK COMPOSITES AS | 10 268 728 | 3.71% |
MP PENSJON PK | 8 589 094 | 3.10% |
The Bank of New York Mellon SA/NV | 5 469 001 | 1.98% |
Citibank Europe plc | 5 418 303 | 1.96% |
DNB Markets Aksjehandel/-analyse | 5 089 052 | 1.84% |
Deutsche Bank Aktiengesellschaft | 4 542 152 | 1.64% |
DANSKE BANK | 3 579 483 | 1.29% |
J.P. MORGAN SECURITIES PLC | 3 308 845 | 1.20% |
BRØDR. BØCKMANN AS | 2 688 996 | 0.97% |
Nordnet Bank AB | 2 088 067 | 0.75% |
The Bank of New York Mellon SA/NV | 2 057 142 | 0.74% |
BNP Paribas | 2 005 485 | 0.72% |
VERDIPAPIRFONDET STOREBRAND NORGE | 1 982 538 | 0.72% |
NØDINGEN AS | 1 727 673 | 0.62% |
UBS Switzerland AG | 1 602 336 | 0.58% |
BNP Paribas | 1 479 814 | 0.53% |
CACEIS Investor Services Bank S.A. | 1 431 472 | 0.52% |
Total 20 largest shareholders | 228 149 956 | 82.42% |
Remainder | 48 647 500 | 17.58% |
Total | 276 797 456 | 100.00% |
Issued 2020 | Issued 2022 | Issued 2023 | |
Opening balance, number of instruments | 421 242 | 958 686 | - |
Grants | - | - | 1 724 946 |
Lapsed/cancelled | - | - | (87 123) |
Closing balance | 421 242 | 958 686 | 1 637 823 |
Fair value – at grant date (NOK) | 20.83 | 33.99 | 22.57 |
Vesting period | 3 years | 3 years | 3 years |
Expiry | Q1 2024 | Q1 2025 | Q1 2026 |
Issued 2020 | Issued 2022 | Issued 2023 | |
Opening balance, number of instruments | 695 621 | 85260 | - |
Grants | 91 000 | - | 117 090 |
Lapsed/cancelled | (47 500) | (12 180) | (7 806) |
Closing balance | 739 121 | 73 080 | 109 284 |
Fair value – at grant date (NOK) | 27.30 | 27.76 | 22.04 |
Vesting period | 3 years | 3 years | 3 years |
Expiry | Q1 2024 | Q1 2025 | Q1 2026 |
(NOK 1 000) Note 2023 | 2022 | ||
| Profit/loss for the year flowing to holders of ordinary shares | |||
Profit/loss for the year | (672 703) | (431 518) | |
| Weighted average number of shares outstanding 31 December | |||
| Ordinary shares issued 1 January | 23 | 258 278 937 | 233 536 669 |
| Own shares | |||
Issued new shares | 18 518 519 | 24 742 268 | |
Outstanding number of shares 31 December | 276 797 456 | 258 278 937 | |
Weighted average number of shares outstanding 31 December 1 | 276 797 456 | 258 278 937 | |
Profit/loss per share | (2.43) | (1.67) | |
| Diluted number of shares outstanding 31 December | |||
| Ordinary shares issued 1 January | 23 | 258 278 937 | 233 536 669 |
| Own shares | |||
Issued new shares | 18 518 519 | 24 742 268 | |
| Effect of employee options issued | |||
Outstanding shares 31 December adjusted for dilution effects | 276 797 456 | 258 278 937 | |
| Weighted average number of shares outstanding 31 December | |||
adjusted for dilution effects | 276 797 456 | 258 278 937 | |
Diluted profit/loss per share | (2.43) | (1.67) |
(NOK 1 000) 2023 | 2022 | |
Opening balance | 44 030 | 55 761 |
Exchange difference | 5 344 | |
Repayment of loans | (20 000) | (11 731) |
Transaction cost and accrued interest | 62 834 | - |
Proceeds from new loans | 506 591 | - |
Closing balance 31 December | 598 799 | 44 030 |
| Amount | Amortized | Carrying | ||||
| Principal | Transaction | at initial | Accumulated | transaction | amount | |
| (NOK 1 000) | amount | costs | recognition | interests | costs | 31.12.2023 |
Liability component | 521 648 | (15 057) | 506 591 | 61 225 | 1 609 | 569 425 |
Equity component | 278 352 | (8 034) | 270 318 | - | - | 270 318 |
Total | 800 000 | (23 091) | 776 909 | 61 225 | 1 609 | 839 743 |
| Interest rate | |||||
conditions | Currency | Maturity | 2023 | 2022 | |
| Secured loans | |||||
Volksbank an der Niers eG | 1.55% | EUR | 30.09.2036 | 3 089 | 6 575 |
Deutsche Bank AG | 1.96% | EUR | 30.03.2037 | - | 12 983 |
Deutsche Bank AG | 2.88% | EUR | 30.06.2033 | 16 781 | 15 090 |
Deutsche Bank AG | 1.79% | EUR | 30.11.2025 | 7 292 | 4 710 |
Total non-current liabilities, not including 1 st year’s instalments | 27 163 | 39 358 |
(NOK 1 000) 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | |
| Repayments | ||||||
structure for non-current lia- bilities (1 st year as current) | 2 317 | 2 930 | 2 930 | 2 930 | 2 930 | 13 126 |
| Financial | Lease | ||
| liabilities | liabilities | Total | |
Liabilities 1 January 2023 | 158 871 | 154 710 | 313 581 |
| Financing activities with cash settlement | |||
Repayment of loans and liabilities | (105 693) | - | (105 693) |
Repayment of lease liabilities | - | (29 537) | (29 537) |
Proceeds from loans and liabilities | 776 909 | - | 776 909 |
| Financing activities without cash settlement | |||
Accrued interest and transaction cost | 62 834 | ||
Equity component bond loan | (270 318) | (270 318) | |
New lease liabilities | 437 431 | 437 431 | |
Exchange differences | 18 736 | (4 536) | 14 200 |
Balance 31 December 2023 | 641 339 | 558 068 | 1 136 573 |
Liabilities 1 January 2022 | 164 867 | 53 079 | 217 946 |
| Financing activities with cash settlement | |||
Repayment of loans and liabilities | (11 731) | - | (11 731) |
Repayment of lease liabilities | - | (23 656) | (23 656) |
Proceeds from loans and liabilities | - | - | - |
| Financing activities without cash settlement | |||
Additions from purchase of companies | - | - | - |
Deferred payment and contingent liabilities | - | - | - |
New lease liabilities | - | 122 472 | 122 472 |
Exchange differences | 5 735 | 5 362 | 11 096 |
Other transactions without cash settlement | (2 547) | (2 547) | |
Balance 31 December 2022 | 158 871 | 154 710 | 313 581 |
(NOK 1 000) 2023 | 2022 | |
| Short term loan | ||
| Secured current interest-bearing liabilities | ||
Overdraft facility | - | - |
1 st year’s instalments, non-current interest-bearing liabilities | 2 317 | 4 673 |
Total | 2 317 | 4 673 |
1 st year’s instalments, lease liabilities | 39 930 | 22 230 |
(NOK 1 000) 2023 | 2022 | |
Public duties payable | 7 996 | 679 |
Accrued expenses and other current liabilities | 73 274 | 70 976 |
Other current liabilities | 50 442 | 25 043 |
Total | 131 712 | 96 699 |
(NOK 1 000) | 2023 | 2022 |
Sales revenue | 42 311 | 42 610 |
Cost of materials | 583 943 | 215 048 |
Other operating expenses | 39 461 | 65 608 |
Interest expenses from related parties | 1 525 | 118 |
(NOK 1 000) 2023 | 2022 | |
Trade receivables | 10 442 | 42 760 |
Trade payables | 157 908 | 83 607 |
| Value of | Total | |||||
| Salaries | Benefits | Paid pension | vested | remuneration | ||
| NOK 1 000 | and fees | Bonuses 1 | in kind | premium | instruments | 2023 |
| Executive | ||||||
management | 21 733 | 9 775 | 285 | 1 642 | 12 323 | 45 758 |
Board of directors | 2 548 | 2 548 | ||||
Total remuneration | 24 281 | 9 775 | 285 | 1 642 | 12 323 | 48 306 |
| Value of | Total | |||||
| Salaries | Benefits | Paid pension | vested | remuneration | ||
| NOK 1 000 | and fees | Bonuses 1 | in kind | premium | instruments | 2022 |
| Executive | ||||||
management | 18 775 | 9 802 | 338 | 1 363 | 8 513 | 38 791 |
Board of directors | 2 478 | 2 478 | ||||
Total remuneration | 21 253 | 9 802 | 338 | 1 363 | 8 513 | 41 269 |
2023 | 2022 | |
Espen Gundersen (Chairman) 1 | 45 619 | 20 619 |
Jon Erik Engeset 2 | 199 473 | 60 518 |
Rick Rashilla | 67 362 | 54 587 |
Knut Flakk 3 | na | 4 781 061 |
Karen Romer 5 | na | 2 334 |
Martha Kold Bakkevig | 4 124 | 4 124 |
Jannicke Hilland 3 | na | 10 309 |
Liv Fiksdahl 4 | - | na |
Susana Quintana-Plaza 4 | - | na |
Hidetomo Araki 4 | - | na |
2023 | 2022 | |
Morten Holum - President and CEO | 130 646 | 115 708 |
Salman Alam - CFO | 8 247 | 8 247 |
Dilip Warrier - EVP Strategic Projects | 8 559 | - |
Michael Kleschinski - EVP Light duty, Distribution & Cylinders | 112 000 | 71 065 |
Todd Sloan - EVP Systems | 69 759 | 45 787 |
Anne Lise Hjelseth - EVP People & Culture | 41 237 | 41 237 |
Heiko Chudzick - EVP Operations | 61 060 | 20 619 |
Frank Häberli - SVP Asia | 60 664 | 60 664 |
(NOK 1 000) 2023 | 2022 | |
Statutory audit and auditing-related services | 5 390 | 3 854 |
Other attestation services | 95 | - |
Tax advice | 1 295 | 1 543 |
Other non-auditing services | - | 17 |
Total | 6 780 | 5 414 |
(NOK 1 000) | 2023 | 2022 |
Income tax payable in the income statement | 1 770 | 122 |
Change in deferred tax in income statement | (6 063) | (6 688) |
Foreign exchange translation effects on tax expense | (3 501) | (2 815) |
Tax expense | (7 793) | (9 380) |
Income tax payable in the balance sheet | 509 | 3 290 |
Prepaid tax abroad in the balance sheet | 33 | 8 |
Settled tax not paid | (509) | (3 173) |
FX translation effects | 29 | (3) |
Other effects | 1 708 | (3) |
Total income tax payable in the income statement | 1 770 | 122 |
Nominal tax rates in Norway | 22% | 22% |
Profit before tax | (691 310) | (440 898) |
Tax based on nominal tax rate in Norway | (152 088) | (96 998) |
Varying foreign tax rates vs. Norwegian tax rate | (29 231) | (19 839) |
Other non-taxable income and non-taxable expenses | (168) | 4 633 |
Deferred tax asset not recognized in statement of financial position | 171 086 | 114 341 |
Other differences relating to foreign subsidiaries | (384) | (305) |
Share of profit/loss from associates | 2 992 | (11 213) |
Tax expense from prior periods | - | - |
Tax expense in income statement | (7 793) | (9 380) |
Balance sheet | Change in deferred tax in income statement | |||
(NOK 1 000) | 2023 | 2022 | 2023 | 2022 |
| Deferred tax asset | ||||
Loss carried forward | (346 959) | (216 049) | (130 910) | (73 000) |
Property, plant & equipment | 9 012 | - | 9 012 | - |
Intangible assets | 12 | - | 12 | - |
Inventories | (6 429) | (8 246) | 1 817 | (7 731) |
Trade receivables | (163) | - | (163) | - |
Provisions for liabilities/other current liabilities | (7 547) | (7 419) | (128) | (4 137) |
Other | (8 143) | (5 085) | (2 088) | (1 122) |
Deferred tax asset– gross | (360 217) | (236 799) | (122 448) | (85 990) |
Reduction of tax assets due to uncertainty | 360 217 | 232 208 | 128 010 | 83 588 |
Deferred tax assets - net carrying amount | - | (4 591) | 5 562 | (2 401) |
| Deferred tax liabilities | ||||
Property, plant & equipment | 756 | 4 039 | (3 283) | 2 133 |
Intangible assets | 38 052 | 44 090 | (6 038) | (6 395) |
Trade receivables | - | 737 | (737) | (2) |
Pensions (overfunded) | - | - | - | (18) |
Provisions for liabilities/other current liabilities | (298) | 1 268 | (1 567) | (4) |
Deferred tax liabilities – gross | 38 510 | 50 134 | (11 624) | (4 285) |
Net recognized deferred tax liabilities/assets (-) | 38 510 | 45 543 | (6 063) | (6 688) |
| Carrying amounts | ||||
Deferred tax asset | - | - | - | - |
Deferred tax liabilities | 38 510 | 45 543 | - | - |
Net recognized deferred tax assets/ deferred tax liabilities | 38 510 | 45 543 | - | - |
(NOK 1 000) 2023 | 2022 | |
Actuarial gains/losses, pensions | - | - |
Derivatives | - | - |
Total | - | - |
(NOK 1 000) | 2023 | 2022 |
| Governmental grants related to income | ||
Governmental grants presented as income | - | 1 602 |
Governmental grants reducing R&D personnel cost | - | 336 |
Governmental grants presented as general cost reduction | 8 247 | 493 |
Total governmental grants related to income | 8 247 | 2 431 |
Grant total governmental grants received | 8 247 | 2 431 |
(NOK 1 000) 2023 | 2022 | |
First year | 262 135 | - |
Second year | 349 931 | - |
Thereafter | - | - |
Total | 612 066 | - |
(NOK 1 000) 2023 | 2022 | |
First year | 98 650 | 93 342 |
Second year | - | - |
Thereafter | - | 415 |
Total | 98 650 | 93 757 |
(NOK 1 000) 2023 | 2022 | |
First year | 78 313 | 33 950 |
Second year | 83 384 | 40 746 |
Thereafter | 645 251 | 138 293 |
Total | 806 948 | 212 989 |