(NOK 1 000) | Note | 2025 | 2024 |
Revenue | 3, 4 | ||
| Other income | 3, 4 | ||
Total revenue and income | |||
| Cost of materials | 13 | ||
| Payroll expenses | 5, 22, 27 | ||
| Other operating expenses | 6 | ||
Total operating expenses before depreciation, amortization and impairment | |||
Operating profit before depreciation, amortization and impairment | 4 | ( | ( |
| Depreciation, amortization | 7, 8, 10 | ||
| Impairment | 7, 8, 9, 10 | ||
Operating profit (EBIT) | ( | ( | |
| Share of profit (loss) from investments in associates | 11 | ( | ( |
| Finance income | 17, 18 | ||
| Finance costs | 17, 18, 24 | ||
Profit/loss before tax | ( | ( | |
| Tax | 28 | ( | ( |
Profit/loss after tax | ( | ( |
(NOK 1 000) | Note | 2025 | 2024 |
| Attributable to: | |||
| Equity holders of the parent | 21, 23 | ( | ( |
Non-Controlling interests | ( | ( | |
| Earnings per share | |||
| Ordinary (NOK) | 23 | ( | ( |
| Diluted (NOK) | 23 | ( | ( |
(NOK 1 000) | 2025 | 2024 |
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 | ( | |
Total comprehensive income, net of tax | ( | ( |
| Attributable to: | ||
Equity holders of the parent | ( | ( |
Non-controlling interests | ( | ( |
(NOK 1 000) | Note | 31 Dec 2025 | 31 Dec 2024 |
| ASSETS | |||
| Property, plant and equipment | 7, 9 | ||
| Right-of-use assets | 9, 10 | ||
| Intangible assets | 8, 9 | ||
| Investment in associates | 11 | ||
| Non-current financial assets | 12, 18 | ||
| Other non-current assets | 12 | ||
Total non-current assets | |||
| Inventories | 13 | ||
| Trade receivables | 3, 14, 18 | ||
| Current financial assets | 12 | ||
| Other current assets | 15 | ||
| Cash and short-term deposits | 16 | ||
Total current assets | |||
Total assets |
(NOK 1 000) | Note | 31 Dec 2025 | 31 Dec 2024 |
| 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 | 18, 19, 24 | ||
| Lease liabilities | 10, 24 | ||
| Net employee defined benefit liabilities | 20 | ||
| Deferred tax liabilities | 28 | ||
Other non-current liabilities | |||
Total non-current liabilities | |||
| Trade and other payables | 18 | ||
| Contract liabilities | 3 | ||
| Interest-bearing loans and borrowings | 18, 19, 24, 25 | ||
| Lease liabilities, short term | 10, 24, 25 | ||
| Income tax payable | 28 | ||
| Other current liabilities | 26 | ||
| Provisions | 20 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
(NOK 1 000) | Note | 2025 | 2024 |
| 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 | 10 | ||
| Amortization and impairment of intangible assets | 8 | ||
| Change in fair value of financial investments | 12 | ||
| Share-based payment expense | 22 | ||
| Share of net profit of associates | 11 | ( | |
Movements in pensions | ( | ( | |
| Interest income | 17 | ( | ( |
| Interest expense | 17 | ||
| Working capital adjustments | |||
| Change in trade receivables and contract assets | 14 | ( | |
| Change in inventories | 13 | ( | |
| Change in trade and other payables, contract liabilities | 26 | ( | |
| Change in other accrual | 20, 26 | ||
Net cash flow from operating activities | ( | ( |
(NOK 1 000) | Note | 2025 | 2024 |
| 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 | 11 | ( | ( |
| Interest received | 17 | ||
Loans to associated companies | ( | ||
Loans to other investments | ( | ( | |
Net cash flow used in investing activities | ( | ( | |
| CASH FLOW FROM FINANCING ACTIVITIES | |||
| Proceeds from loans | 24 | ||
Transaction costs on issue of loans | ( | ||
| Repayment of loans | 24 | ( | ( |
| Interest payments | 17 | ( | ( |
| Repayment of principal portion of lease liabilities | 10, 24 | ( | ( |
| Interest on lease liabilities | 10, 24 | ( | ( |
| Proceeds from new equity | 21 | ||
| Transaction costs on issue of equity instruments | 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 | 16 | ||
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 2025 | ( | |||||||
Profit for the period | ( | ( | ( | ( | ||||
Other comprehensive income | ( | ( | ( | ( | ||||
Total comprehensive income | ( | ( | ( | ( | ( | |||
| Share-based payments | 21 | |||||||
Share capital increase in subsidiary | ||||||||
Reclassification | ( | |||||||
As of 31 December 2025 | ||||||||
As of 1 January 2024 | ||||||||
Profit for the period | ( | ( | ( | ( | ||||
Other comprehensive income | ||||||||
Total comprehensive income | ( | ( | ( | ( | ||||
| Share-based payments | 21 | |||||||
Share capital increase | ||||||||
Share capital increase in subsidiary | ||||||||
| Equity portion of convertible debt | 23 | |||||||
Transaction cost | ( | ( | ( | ( | ||||
As of 31 December 2024 | ( |
Company | Home country | Registered office | Ownership | Votes |
Hexagon Technology H2 AS | Norway | Oslo | 100% | 100% |
Hexagon Purus HK Holding AS | Norway | Oslo | 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% |
Hexagon Purus Weeze GmbH | Germany | Weeze | 100% | 100% |
Hexagon Purus Rental Solutions 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 Texas LLC | USA | Texas | 100% | 100% |
Hexagon Purus Systems Canada Ltd | Canada | Vancouver | 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% |
(NOK 1 000) | 2025 | 2024 |
Sale of cylinders and systems | 1 021 237 | 1 773 589 |
Sale of services and funded development | 17 506 | 49 354 |
Contracts with customers at a point in time | 1 038 743 | 1 822 943 |
Sale of cylinders and systems | 77 756 | 20 582 |
Sale of services and funded development | 13 105 | - |
Contracts with customers over time | 90 860 | 20 582 |
Total revenue from contracts with customers | 1 129 603 | 1 843 525 |
| Type of goods or service | ||
Sale of cylinders and systems | 1 098 993 | 1 794 171 |
Sale of services and funded development | 30 610 | 49 354 |
Leasing revenue | 7 055 | 1 059 |
Other income | 7 234 | 31 256 |
Total revenue and income | 1 143 892 | 1 875 839 |
(NOK 1 000) | 2025 | 2024 |
Trade receivable | 313 488 | 351 432 |
Contract liabilities | 136 532 | 159 179 |
2025 | 2024 | |||||||
| Hydrogen | Battery Systems | Hydrogen | Battery Systems | |||||
| Mobility & | & Vehicle | Other and | Mobility & | & Vehicle | Other and | |||
| (NOK 1 000) | Infrastructure | Integration | eliminations | Total | Infrastructure | Integration | eliminations | Total |
Revenues | 1 028 124 | 98 794 | 9 740 | 1 136 658 | 1 780 435 | 68 236 | (4 088) | 1 844 583 |
Other income | 53 | 2 696 | 4 486 | 7 234 | 2 020 | 29 103 | 133 | 31 256 |
Total revenue and income | 1 028 177 | 101 489 | 14 226 | 1 143 892 | 1 782 455 | 97 339 | (3 955) | 1 875 838 |
Cost of materials | 546 186 | 156 007 | 2 243 | 704 436 | 1 011 487 | 73 734 | (3 648) | 1 081 574 |
Other operating cost | 749 859 | 123 122 | 184 675 | 1 057 656 | 782 824 | 162 734 | 197 069 | 1 142 627 |
Total operating expenses before depreciation, amortization and impairment | 1 296 045 | 279 129 | 186 918 | 1 762 091 | 1 794 311 | 236 468 | 193 421 | 2 224 200 |
EBITDA | (267 868) | (177 640) | (172 690) | (618 199) | (11 856) | (139 129) | (197 376) | (348 361) |
Depreciation, amortization and impairment | 221 872 | 294 806 | 22 449 | 539 127 | 389 782 | 44 230 | 128 202 | 562 213 |
EBIT | (489 740) | (472 446) | (195 139) | (1 157 327) | (401 638) | (183 359) | (325 578) | (910 575) |
Segment assets | 2 263 094 | 470 593 | 776 607 | 3 510 293 | 2 692 351 | 933 699 | 1 307 729 | 4 933 780 |
Segment investments in the period | 51 621 | 54 941 | 51 142 | 157 704 | 131 381 | 217 178 | 128 053 | 476 612 |
Segment liabilities | 878 162 | 281 510 | 1 771 173 | 2 930 844 | 910 076 | 451 403 | 1 450 504 | 2 811 984 |
(NOK 1 000) | 2025 | 2024 |
| Geographical regions | ||
Norway | 5 856 | 5 501 |
Europe, excluding Norway | 722 514 | 1 531 015 |
North America | 359 209 | 328 038 |
Asia | 20 368 | 4 560 |
Others | 35 944 | 6 724 |
Total | 1 143 892 | 1 875 839 |
(NOK 1 000) | 2025 | 2024 |
| Geographical regions | ||
Norway | 147 170 | 155 305 |
Europe, excluding Norway | 1 260 597 | 1 381 104 |
North America | 366 915 | 692 024 |
Asia | 263 045 | 216 039 |
Total | 2 037 726 | 2 444 472 |
| Property, plant | Intangible | Property, plant | Intangible | |
| and equipment | assets | and equipment | assets | |
| (NOK 1 000) | 2025 | 2025 | 2024 | 2024 |
| Geographical regions | ||||
Norway | 1 261 | 14 204 | 1 492 | 17 011 |
Europe, excluding Norway | 29 640 | 8 273 | 101 219 | 11 884 |
North America | 60 469 | 40 216 | 215 607 | 45 195 |
Asia | 19 405 | 13 336 | 169 364 | 7 690 |
Total | 110 776 | 76 030 | 487 683 | 81 779 |
(NOK 1 000) | Note | 2025 | 2024 |
Salaries/fees | 532 484 | 633 168 | |
Contractors/hired personnel | 2 055 | 23 067 | |
Board remuneration | 3 117 | 2 724 | |
Share-based payments | 19 780 | 31 363 | |
| Bonuses and incentive programs | 21 | 27 692 | 22 227 |
Pension expense, defined-benefit plans | 136 | 218 | |
Pension expense, defined-contribution plans | 10 831 | 11 281 | |
Other personnel related expenses | 7 470 | 7 077 | |
Social security costs | 37 916 | 31 934 | |
Capitalized personnel costs (development projects) | (8 567) | (10 724) | |
Restructuring costs | 71 541 | - | |
Payroll costs | 704 455 | 752 335 |
2025 | 2024 | |
Canada | 63 | 97 |
China | 49 | 36 |
Norway | 25 | 27 |
Germany | 461 | 518 |
USA | 70 | 72 |
Total, average, number of full-time equivalents | 669 | 749 |
(NOK 1 000) | 2025 | 2024 |
IT and communication cost | 44 431 | 40 541 |
Operating and maintenance for property, plant and machines | 104 319 | 117 811 |
Professional fees | 85 186 | 150 275 |
Indirect costs of sales | 24 042 | 21 532 |
Travel and living | 19 549 | 29 034 |
Other | 75 674 | 31 099 |
Other operating expeses | 353 201 | 390 292 |
| Buildings and | Machinery | Assets | ||
| real estate | and | under | ||
| (NOK 1 000) | properties | equipment | construction | 2025 total |
| Fixed assets | ||||
Opening balance at cost price | 280 799 | 962 430 | 440 683 | 1 683 912 |
Opening balance accumulated depreciation and impairment | (65 271) | (293 527) | (121 337) | (480 135) |
Opening balance book value | 215 528 | 668 903 | 319 346 | 1 203 777 |
Additions | 1 879 | 35 423 | 73 474 | 110 776 |
Transfers from assets under construction | 27 120 | 159 481 | (203 942) | (17 341) |
Depreciations | (9 853) | (124 751) | - | (134 605) |
Impairments | - | (166 506) | (1 328) | (167 834) |
Translation differences | 679 | (26 004) | (17 068) | (42 393) |
Closing balance 31.12.2025 | 235 353 | 546 545 | 170 482 | 952 380 |
Closing balance at cost price | 310 477 | 1 131 330 | 293 147 | 1 734 954 |
Closing balance accumulated depreciations and Impairment | (75 124) | (584 784) | (122 665) | (782 574) |
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 | 2024 total |
| Fixed assets | ||||
Opening balance at cost price | 161 601 | 643 906 | 321 614 | 1 127 120 |
Opening balance accumulated depreciation and impairment | (56 704) | (203 204) | - | (259 909) |
Opening balance book value | 104 897 | 440 701 | 321 614 | 867 212 |
Additions | 33 258 | 211 418 | 243 006 | 487 683 |
Transfers from assets under construction | 83 052 | 63 208 | (146 260) | - |
Depreciations | (8 567) | (84 302) | - | (92 869) |
Impairments | - | (6 021) | (121 337) | (127 358) |
Translation differences | 2 888 | 51 454 | 22 333 | 76 675 |
Disposals | - | (7 556) | (10) | (7 566) |
Closing balance 31.12.2024 | 215 528 | 668 903 | 319 346 | 1 203 777 |
Closing balance at cost price | 280 799 | 962 430 | 440 683 | 1 683 912 |
| Closing balance accumulated depreciations | ||||
and impairment | (65 271) | (293 527) | (121 337) | (480 135) |
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 | 2025 total |
| Intangible assets | |||||
Opening balance at cost price | 330 704 | 21 676 | 188 252 | 586 486 | 1 127 119 |
| Opening balance accumulated amortizations | |||||
and impairment | (77 284) | (12 394) | (131 340) | (226 567) | (447 584) |
Opening balance book value | 253 420 | 9 282 | 56 912 | 359 920 | 679 534 |
Additions | 75 738 | 292 | - | - | 76 030 |
Amortizations | (36 377) | (385) | (19 588) | - | (56 351) |
Translation differences | (5 433) | (1 962) | 803 | 1 465 | (5 127) |
Impairment | (47 397) | - | - | - | (47 397) |
Transfer from asset under construction | 17 341 | - | - | - | 17 341 |
Closing balance 31.12.2025 | 257 292 | 7 229 | 38 127 | 361 385 | 664 032 |
Closing balance at cost price | 418 350 | 20 006 | 189 055 | 587 951 | 1 215 363 |
| Closing balance accumulated amortizations | |||||
and Impairment | (161 058) | (12 778) | (150 928) | (226 566) | (551 331) |
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 | 2024 total |
| Intangible assets | |||||
Opening balance at cost price | 251 248 | 15 143 | 184 810 | 559 941 | 1 011 143 |
| Opening balance accumulated amortizations | |||||
and impairment | (49 898) | (11 117) | (108 456) | - | (169 471) |
Opening balance book value | 201 350 | 4 026 | 76 354 | 559 941 | 841 671 |
Additions | 75 566 | 6 213 | - | - | 81 779 |
Amortizations | (27 385) | (1 277) | (22 052) | - | (50 714) |
Translation differences | 3 890 | 320 | 3 441 | 26 545 | 34 197 |
Impairment | - | - | (832) | (226 567) | (227 399) |
Closing balance 31.12.2024 | 253 420 | 9 282 | 56 912 | 359 920 | 679 534 |
Closing balance at cost price | 330 704 | 21 676 | 188 252 | 586 486 | 1 127 119 |
| Closing balance accumulated amortizations | |||||
and impairment | (77 284) | (12 394) | (131 340) | (226 567) | (447 584) |
Useful life | 5-20 years | 6-17 years | 7-9 years | Indefinite | |
Amortization method | Straight-line Straight-line Straight-line | None |
(NOK 1 000) | 2025 | 2024 |
HMI Europe | 361 385 | 359 920 |
Total goodwill | 361 385 | 359 920 |
| Change in WACC | ||||
(NOK 1 000) | (2.0%) | 0.0% | 2.0% | |
| Percentage point change in | 2.0% | 1 008 575 | 268 288 | (144 323) |
| EBITDA – margin in terminal value | 0.0% | 61 716 | 8 951 1 | (331 051) |
(2.0%) | 225 746 | (250 385) | (517 770) |
Sensitivity in headroom | Change in WACC | |||
(NOK 1 000) | (2.0%) | 0.0% | 2.0% | |
| Percentage point change in revenue | 5.0% | 755 854 | 97 160 | (270 195) |
| in final year | 0.0% | 617 160 | 8 951 1 | (331 051) |
(5.0%) | 478 466 | (79 257) | (391 907) |
(NOK 1 000) | HMI Europe |
Revenue in terminal value year | (0.07%) |
Revenue growth in the year 2025-2029 | (0.91%) |
EBITDA margin in terminal year | (1.24%) |
Change in WACC (PPS) | (0.88%) |
(NOK 1 000) | Carrying amount |
BVI | 325 303 |
| Carrying amount | Impairment | Carrying amount | ||
(NOK 1 000) | Asset category | before impairment | recognized | after impairment |
BVI | Property, plant and equipment | 175 300 | 79 307 | 95 993 |
Right-of-use assets | 150 017 | 67 644 | 82 373 | |
Intangible assets | 103 847 | 47 050 | 56 796 | |
429 164 | 194 001 | 235 162 |
Sensitivity in headroom | Change in WACC | |||
(NOK 1 000) | (2.0%) | 0.0% | 2.0% | |
| Percentage point change in EBITDA | 2.0% | 261 284 | 117 293 | 31 475 |
| – margin terminal value | 0.0% | 94 105 | - 1 | (55 899) |
(2.0%) | (73 073) | (117 293) | (143 273) |
Sensitivity in headroom | Change in WACC | |||
(NOK 1 000) | (2.0%) | 0.0% | 2.0% | |
| Percentage point change in revenue | 5.0% | 132 152 | 26 673 | (36 045) |
| in final year | 0.0% | 94 105 | - 1 | (55 899) |
(5.0%) | 56 058 | (26 673) | (75 753) |
| Land and | Machinery and | Fixtures, fittings, | ||
| (NOK 1 000) | buildings | equipment | vehicles | 2025 total |
Opening balance at cost price | 688 264 | 28 950 | 13 048 | 730 262 |
Opening balance accumulated deprecations | (146 493) | (14 583) | (8 024) | (169 100) |
Opening balance 1 January 2025 | 541 771 | 14 367 | 5 024 | 561 162 |
Additions | 12 404 | 9 711 | 499 | 22 614 |
Modifications | 481 | - | - | 481 |
Depreciations | (57 955) | (4 877) | (2 194) | (65 025) |
Impairment | (67 916) | - | - | (67 916) |
Reclass | 7 425 | (7 697) | 272 | - |
Translation differences | (29 921) | (81) | 2 | (30 001) |
Closing balance 31 December 2025 | 406 289 | 11 424 | 3 602 | 421 315 |
Useful life | 3- 10 years | 2 - 7 years | 2 - 5 years | |
Depreciation method | Linear | Linear | Linear |
| Land and | Machinery and | Fixtures, | ||
| (NOK 1 000) | buildings | equipment | fittings, vehicles | 2024 total |
Opening balance at cost price | 609 982 | 28 434 | 11 575 | 649 992 |
Opening balance accumulated deprecations | (88 812) | (10 873) | (5 541) | (105 227) |
Opening balance 1 January 2024 | 521 170 | 17 561 | 6 034 | 544 765 |
Additions | 65 814 | - | 1 194 | 67 008 |
Disposal | (28 116) | - | - | (28 116) |
Depreciations | (57 681) | (3 709) | (2 483) | (63 874) |
Translation differences | 40 584 | 516 | 278 | 41 378 |
Closing balance 31 December 2024 | 541 771 | 14 367 | 5 024 | 561 162 |
Useful life | 3- 10 years | 2 - 7 years | 2 - 5 years | |
Depreciation method | Linear | Linear | Linear |
(NOK 1 000) | 2025 | 2024 |
| Summary of lease liabilities | ||
Opening balance 1 January | 592 836 | 558 068 |
New lease liabilities recognized | 22 702 | 67 008 |
Derecognition | - | (34 782) |
Modification of existing contracts | 481 | - |
Lease payments | (85 283) | (81 872) |
Interest expense on lease liabilities | 36 654 | 38 851 |
Currency exchange differences | (33 268) | 45 563 |
Lease liabilities 31 December | 534 121 | 592 836 |
| hereof: | ||
Current lease liabilities | 48 848 | 49 994 |
Non-current lease liabilities | 485 274 | 542 842 |
Total lease liabilities 31 December | 534 121 | 592 836 |
(NOK 1 000) | 2025 | 2024 |
| Lease liability cash flow (excl interests) | ||
Less than a month | 3 969 | 3 633 |
1-3 months | 8 637 | 8 838 |
3-12 months | 36 242 | 37 522 |
Less than 1 year | 48 848 | 49 994 |
1-5 years | 209 450 | 194 494 |
More than 5 years | 275 824 | 348 349 |
Total discounted lease liabilities 31 December | 534 121 | 592 836 |
(NOK 1 000) | 2025 | 2024 |
| Lease interest expense cash flow | ||
Less than a month | 2 875 | 3 256 |
1-3 months | 5 684 | 6 448 |
3-12 months | 24 438 | 27 872 |
Less than 1 year | 32 998 | 37 576 |
1-5 years | 97 462 | 115 924 |
More than 5 years | 45 009 | 66 874 |
Total lease interests following periods | 175 469 | 220 374 |
(NOK 1 000) | 2025 | 2024 |
| Undiscounted cash outflow | ||
Less than a month | 6 844 | 6 889 |
1-3 months | 14 321 | 15 286 |
3-12 months | 60 680 | 65 394 |
Less than 1 year | 81 845 | 87 570 |
1-5 years | 306 911 | 310 418 |
More than 5 years | 320 833 | 415 222 |
Total undiscounted lease liabilities 31 December | 709 590 | 813 210 |
(NOK 1 1000) | 2025 | 2024 |
| The following are the amounts recognised in profit or loss | ||
Depreciation and impairment expense of right-of-use assets | 132 940 | 63 874 |
Interest expense on lease liabilities | 36 651 | 38 851 |
Expenses related to short term leases and leases of low value | 36 454 | 33 000 |
Total amount recognised in profit or loss | 206 046 | 135 725 |
| Ownership | Ownership | ||||
| Business | share | share | Accounting | ||
| Country | segment | 31.12.2025 | 31.12.2024 | method | |
| Companies | |||||
Cryoshelter LH2 GmbH | Austria | Other | - | 40.0% | Equity method |
CIMC Hexagon Hydrogen Energy Systems Ltd. | Hong Kong | Other | 49.0% | 49.0% | Equity method |
| CIMC Hexagon Hydrogen | ||||||
| Cryoshelter LH2 GmbH | Energy Systems Ltd. | Total | ||||
(NOK 1000) | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Share of profit after tax | - | (22 599) | (16 336) | (13 123) | (16 336) | (35 722) |
Total profit/loss from investments in associated companies as per 31.12 | - | (22 599) | (16 336) | (13 123) | (16 336) | (35 722) |
| CIMC Hexagon Hydrogen | ||||||
| Cryoshelter LH2 GmbH | Energy Systems | Total | ||||
(NOK 1000) | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Carrying value as at 01.01 | - | 23 062 | 22 969 | 27 082 | 22 969 | 50 144 |
Share capital contribution | - | - | 25 233 | 4 502 | 25 233 | 4 502 |
Share of profit after tax incl. PPA amortizations | - | (22 599) | (16 336) | (13 123) | (16 336) | (35 722) |
Currency translation effects | - | (463) | 2 793 | 4 508 | 2 793 | 4 045 |
Carrying value as per 31.12 | - | - | 34 659 | 22 969 | 34 659 | 22 969 |
(NOK 1 000) | 2025 | 2024 |
Loans (as lender) 1 | - | 15 000 |
Other shares 2 | - | 95 403 |
Other non-current assets 3 | 120 819 | 132 150 |
Total other non-current assets | 120 819 | 242 552 |
(NOK 1 000) | 2025 | 2024 |
Raw materials and consumables | 297 068 | 418 328 |
Work in progress | 170 859 | 139 784 |
Finished goods | 81 473 | 135 949 |
Total inventories | 549 400 | 694 061 |
Provision for obsolete inventory in balance sheet | 86 602 | 27 882 |
Carrying amount of holdings used as pledged assets | - | - |
(NOK 1 000) | 2025 | 2024 |
Trade receivables | 318 000 | 355 399 |
Provisions for loss | (4 511) | (3 967) |
Trade receivables after provision for losses | 313 488 | 351 432 |
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 | |
| 2025 | |||||||
Expected credit loss rate | - | - | 0.1% | 0.5% | 0.5% | 12.2% | |
Gross carrying amount at default | - | 258 803 | 14 311 | 7 671 | 617 | 36 598 | 318 000 |
Expected credit loss | - | - | (12) | (41) | (3) | (4 455) | (4 511) |
Net carrying amount | - | 258 803 | 14 299 | 7 630 | 614 | 32 143 | 313 488 |
| 2024 | |||||||
Expected credit loss rate | - | - | - | 3.2% | 5.2% | 12.2% | |
Carrying amount at default | - | 221 619 | 77 315 | 30 782 | 2 230 | 23 453 | 355 399 |
Expected credit loss | - | - | - | (985) | (115) | (2 867) | (3 967) |
Net carrying amount | - | 221 619 | 77 315 | 29 797 | 2 115 | 20 586 | 351 432 |
(NOK 1 000) | 2025 | 2024 |
Opening balance 1 January | 3 967 | 2 988 |
Provision for losses | 624 | 785 |
Translation differences | (80) | 195 |
Closing balance 31 December | 4 511 | 3 967 |
(NOK 1 000) | 2025 | 2024 |
Prepaid expenses | 32 881 | 78 142 |
Entitlement to VAT and sales tax | 51 122 | 47 998 |
Other | 23 395 | 24 421 |
Total other current assets | 107 398 | 150 561 |
(NOK 1 000) | 2025 | 2024 |
Bank deposits, cash and cash equivalents | 321 804 | 1 027 732 |
Restricted funds included in cash & cash equivalents 1 | 2 196 | 13 606 |
(NOK 1 000) | 2025 | 2024 |
Interest income | 21 940 | 24 282 |
Foreign exchange items | 67 471 | 75 738 |
Other finance income | - | 12 |
Total finance income | 89 411 | 100 032 |
Loss on exchange items | 58 742 | 58 932 |
Cost of interest on loans | 252 970 | 210 129 |
Cost of interest on lease liabilities | 36 651 | 38 851 |
Other finance expense | 103 979 | 57 492 |
Total finance expense | 452 342 | 365 404 |
Net financial items | (362 932) | (265 372) |
(NOK 1 000) | 2025 | 2024 |
| Financial assets at amortized costs | ||
Trade receivables | 313 488 | 351 432 |
Other non-current financial assets | - | 15 000 |
Other current financial assets | 25 000 | - |
| Financial assets at fair value | ||
Norwegian Hydrogen AS | - | 95 403 |
Total | 338 488 | 461 835 |
Total current | 338 488 | 351 432 |
Total non-current | - | 110 403 |
(NOK 1 000) | 2025 | 2024 |
| Financial liabilities at amortized cost | ||
Trade and other payables | 146 892 | 260 153 |
Non-current interest bearing loans and borrowings | 1 818 956 | 1 569 251 |
Current interest bearing loans and borrowings | 1 937 | 3 346 |
| Financial liabilities at fair value | ||
Other current financial liabilities (Contingent liabilities) | - | - |
Total | 1 967 786 | 1 832 750 |
Total current | 148 829 | 263 499 |
Total non-current | 1 818 956 | 1 569 251 |
2025 | 2024 | ||||
(NOK 1 000) | Level | Book value | Fair value | Book value | Fair value |
| Financial assets | |||||
Other non-current financial assets | 3 | - | - | 95 403 | 95 403 |
Other non-current assets | 2 | - | - | 15 000 | 15 000 |
Other current financial assets | 2 | 25 000 | 25 000 | - | - |
Total financial assets | 25 000 | 25 000 | 110 403 | 110 403 | |
Total current | 25 000 | 25 000 | - | - | |
Total non-current | - | - | 110 403 | 110 403 | |
| Financial liabilities | |||||
Interest bearing loans and borrowings | 2 | 1 820 893 | 1 820 893 | 1 572 597 | 1 572 597 |
Other current financial liabilities | 3 | - | - | - | - |
Total financial liabilities | 1 820 893 | 1 820 893 | 1 572 597 | 1 572 597 | |
Total current | 1 937 | 1 937 | 3 346 | 3 346 | |
Total non-current | 1 818 956 | 1 818 956 | 1 569 251 | 1 569 251 |
2025 | 2024 | |
Loan from related party | na | na |
Loan from financial institutions | 1.55% - 1.95% | 1.56% - 2.88% |
Convertible bond | 6% and 10% | 6% and 10% |
Leases | 2.50% - 10.50% | 2.50% - 10.50% |
| Less than | 3–12 | |||||
| (NOK 1 000) | 1 month | 1–3 months | months | 1–5 years | 5 years+ | Total |
Loans from financial institutions | - | 484 | 1 453 | 9 685 | 9 868 | 21 491 |
| Interest on loans from financial | ||||||
institutions | 30 | 60 | 269 | 823 | 628 | 1 810 |
Leases | 3 969 | 8 637 | 36 242 | 209 450 | 275 824 | 534 121 |
Interest on leases | 2 875 | 5 684 | 24 438 | 97 462 | 45 009 | 175 469 |
Convertible bond | - | - | - | 2 703 946 | - | 2 703 946 |
Trade payables | 87 313 | 17 919 | 40 013 | 1 268 | 379 | 146 892 |
Total | 94 188 | 32 784 | 102 415 | 3 022 634 | 331 708 | 3 583 729 |
| Less than | 1–3 | 3–12 | ||||
| (NOK 1 000) | 1 month | months | months | 1–5 years | 5 years+ | Total |
Loans from financial institutions | 279 | 836 | 2 230 | 9 646 | 11 757 | 24 747 |
| Interest on loans from financial | ||||||
institutions | 41 | 122 | 325 | 1 715 | 234 | 2 437 |
Leases | 3 633 | 8 838 | 37 522 | 194 494 | 348 349 | 592 836 |
Interest on leases | 3 256 | 6 448 | 27 872 | 115 924 | 66 874 | 220 374 |
Convertible bond | - | - | - | 2 703 946 | - | 2 703 946 |
Trade payables | 188 617 | 57 850 | 13 686 | - | - | 260 153 |
Total | 195 826 | 74 095 | 81 635 | 3 025 725 | 427 213 | 3 804 494 |
(NOK 1 000) | Movement of NOK against USD | Effect on profit/ loss before tax | Effect on OCI pre tax |
2025 | +10% | (46 235) | (6 594) |
(10%) | 46 235 | 6 594 | |
2024 | +10% | (22 754) | 2 060 |
(10%) | 22 754 | (2 060) |
(NOK 1 000) | Movement of NOK against EUR | Effect on profit/ loss before tax | Effect on OCI pre tax |
2025 | +10% | (72 503) | (287) |
(10%) | 72 503 | 287 | |
2024 | +10% | (53 418) | 4 679 |
(10%) | 53 418 | (4 679) |
(NOK 1 000) | 2025 | 2024 |
Balance 1 January | 69 435 | 65 782 |
Translation differences | 67 | 3 793 |
Provisions for the year | 28 023 | 16 074 |
Provisions used during the year | (34) | (9 444) |
Reversals of provision | (7 782) | (6 770) |
Balance 31 December | 89 708 | 69 435 |
2025 | 2024 | |
Ordinary shares of NOK 0.10 | 428 486 108 | 428 486 108 |
Total number of shares | 428 486 108 | 428 486 108 |
Number of shares | Share capital (NOK 1 000) | Share premium (NOK 1 000) | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Ordinary shares | ||||||
Issued and paid 1 January | 428 486 108 | 276 797 456 | 42 849 | 27 680 | 2 297 019 | 1 342 308 |
Issued new share capital | - | 151 688 652 | - | 15 169 | - | 986 000 |
Transaction cost | - | - | - | - | - | (31 289) |
Issued and paid, end of period | 428 486 108 | 428 486 108 | 42 849 | 42 849 | 2 297 019 | 2 297 019 |
Transferred to share premium | (2 038 019) | - | ||||
Net total | 258 999 | 2 297 019 |
| Number of | ||
shares | Shareholding | |
HEXAGON COMPOSITES ASA | 148 214 226 | 34.6% |
CLEARSTREAM BANKING S.A. | 91 967 511 | 21.5% |
Sumitomo Mitsui Trust Bank (U.S.A) | 58 978 293 | 13.8% |
Worthington Industries Int S.a.r.l | 16 364 607 | 3.8% |
FLAKK COMPOSITES AS | 10 268 728 | 2.4% |
MP PENSJON PK | 9 948 131 | 2.3% |
DNB Markets Aksjehandel/-analyse | 6 919 936 | 1.6% |
The Bank of New York Mellon SA/NV | 6 727 512 | 1.6% |
Deutsche Bank Aktiengesellschaft | 4 529 487 | 1.0% |
Nordnet Bank AB | 4 056 198 | 0.9% |
DANSKE BANK A/S NUF | 3 869 407 | 0.9% |
BNP Paribas | 3 000 000 | 0.7% |
NØDINGEN AS | 2 460 626 | 0.6% |
The Bank of New York Mellon SA/NV | 2 072 500 | 0.5% |
Citibank Europe plc | 1 767 936 | 0.4% |
UBS Switzerland AG | 1 754 387 | 0.4% |
UBS AG LONDON BRANCH | 1 696 867 | 0.4% |
Saxo Bank A/S | 1 440 148 | 0.3% |
REODOR AS | 1 170 833 | 0.3% |
BNP Paribas | 1 163 061 | 0.3% |
Total of 20 largest shareholders | 378 370 394 | 88.3% |
Remainder | 50 115 714 | 11.7% |
Total | 428 486 108 | 100.0% |
| LTIP 2025 - | |||
| LTIP 2023 - | LTIP 2024 - | Issued | |
| Issued 2023 | Issued 2024 | December 2024 | |
Opening balance, number of instruments | 1 585 823 | 1 925 000 | - |
Grants | - | - | - |
Lapsed/cancelled/vested | (282 065) | (295 000) | - |
Closing balance | 1 303 758 | 1 630 000 | - |
Fair value – at grant date (NOK) | 22.57 | 7.74 | |
Vesting period | 3 years | 3 years | |
Expiry | Q1 2026 | Q1 2027 |
| LTIP 2022 - | LTIP 2023 - | LTIP 2024 - | |
| Issued 2022 | Issued 2023 | Issued 2024 | |
Opening balance, number of instruments | 109 284.00 | 960 000 | 4 840 000 |
Grants | - | - | - |
Lapsed/cancelled/vested | (15 612) | (50 000) | - |
Closing balance | 93 672 | 910 000 | 4 840 000 |
Fair value – at grant date (NOK) | 22.04 | 7.42 | 5.89 |
Vesting period | 3 years | 3 years | 3 years |
Expiry | Q1 2026 | Q1 2027 | Q1 2028 |
(NOK 1 000) | Note | 2025 | 2024 |
| Profit/loss for the year flowing to holders of ordinary shares | |||
Profit/loss for the year | (1 501 945) | (1 109 795) | |
| Weighted average number of shares outstanding 31 December | |||
| Ordinary shares issued 01.01 | 22 | 428 486 108 | 276 797 456 |
Own shares | - | - | |
Issued new shares | - | 151 688 652 | |
Outstanding number of shares 31.12 | 428 486 108 | 428 486 108 | |
Weighted average number of shares outstanding 31.12 | 428 486 108 | 302 774 819 | |
Profit/loss per share | (3.51) | (3.67) | |
| Diluted number of shares outstanding 31 December | |||
| Ordinary shares issued 01.01 | 22 | 428 486 108 | 276 797 456 |
Own shares | - | - | |
Issued new shares | - | 151 688 652 | |
| Effect of employee options issued | |||
Outstanding shares 31.12 adjusted for dilution effects | 428 486 108 | 428 486 108 | |
| Weighted average number of shares outstanding 31.12 | |||
adjusted for dilution effects | 428 486 108 | 302 774 819 | |
Diluted profit/loss per share | (3.51) | (3.67) |
(NOK 1 000) | 2025 | 2024 |
Opening balance | 1 572 597 | 598 799 |
Exchange difference | 114 | 1 413 |
Repayment of loans | (3 360) | (5 260) |
Transaction cost and accrued interest | 251 542 | 208 548 |
Proceeds from new loans | - | 769 097 |
Closing balance 31 December | 1 820 893 | 1 572 597 |
| Amount | Amortized | Carrying | ||||
| Principal | Transaction | at initial | Accumulated | transaction | amount | |
| (NOK 1 000) | amount | costs | recognition | interests | costs | 31.12.2025 |
Liability component | 521 648 | (15 057) | 506 591 | 256 816 | 6 891 | 770 298 |
Equity component | 278 352 | (8 034) | 270 318 | - | - | 270 318 |
Total | 800 000 | (23 091) | 776 909 | 256 816 | 6 891 | 1 040 616 |
| Amount | Amortized | Carrying | ||||
| Principal | Transaction | at initial | Accumulated | transaction | amount | |
| (NOK 1 000) | amount | costs | recognition | interests | costs | 31.12.2025 |
Liability component | 790 290 | (21 193) | 769 097 | 252 846 | 6 330 | 1 028 274 |
Equity component | 209 660 | (5 622) | 204 037 | - | - | 204 037 |
Total | 999 950 | (26 815) | 973 134 | 252 846 | 6 330 | 1 232 311 |
| Interest rate | |||||
| (NOK 1 000) | conditions | Currency | Maturity | 2025 | 2024 |
| Secured loans | |||||
Volksbank an der Niers eG | 1.55% | EUR | 30/09/2036 | 6 479 | 7 052 |
Deutsche Bank AG | 1.95% | EUR | 30/03/2037 | 15 012 | 16 280 |
Deutsche Bank AG | 1.79% | EUR | 30/11/2025 | - | 1 417 |
Total non-current liabilities, not including 1 st year’s instalments | 21 491 | 24 748 |
(NOK 1 000) | 2026 | 2027 | 2028 | 2029 | 2030 | Thereafter |
| Repayments structure for non- | 1 937 | 1 937 | 1 937 | 1 937 | 1 937 | 11 805 |
current liabilities (1 st year as current) |
| Financial | Lease | ||
| (NOK 1 000) | liabilities | liabilities | Total |
Liabilities 1 January 2025 | 1 572 597 | 592 836 | 2 165 433 |
| Financing activities with cash settlement: | |||
Repayment of loans and liabilities | (3 360) | - | (3 360) |
Repayment of lease liabilities | (48 629) | (48 629) | |
Proceeds from loans and liabilities | - | - | - |
| Settlement of contingent consideration of business | |||
combination | - | - | - |
| Financing activities without cash settlement | |||
Accrued interest and transaction cost | 251 542 | - | 251 542 |
Equity component bond loan | - | - | - |
Modification of contract | - | 481 | 481 |
New lease liabilities | - | 22 702 | 22 702 |
Disposals of lease liabilities | - | - | - |
Exchange differences | 114 | (33 268) | (33 155) |
Balance 31 December 2025 | 1 820 893 | 534 121 | 2 354 534 |
| Financial | Lease | ||
| (NOK 1 000) | liabilities | liabilities | Total |
Liabilities 1 January 2024 | 641 339 | 558 068 | 1 199 407 |
| Financing activities with cash settlement: | |||
Repayment of loans and liabilities | (5 260) | - | (5 260) |
Repayment of lease liabilities | - | (43 022) | (43 022) |
Proceeds from loans and liabilities | 999 950 | - | 999 950 |
| Settlement of contingent consideration of business | |||
combination | (42 539) | - | -(42 539) |
| Financing activities without cash settlement | |||
Accrued interest and transaction cost | 181 713 | - | 181 713 |
Equity component bond loan | (204 037) | - | (204 037) |
New lease liabilities | - | 67 008 | 67 008 |
Disposals of lease liabilities | - | (34 782) | (34 782) |
Exchange differences | 1 431 | 45 563 | 46 994 |
Balance 31 December 2024 | 1 572 597 | 592 836 | 2 165 433 |
(NOK 1 000) | 2025 | 2024 |
| Secured current interest-bearing liabilities | ||
1 st year’s instalments, non-current interest-bearing liabilities | 1 937 | 3 346 |
Total | 1 937 | 3 346 |
1 st year’s instalments, lease liabilities | 48 848 | 49 994 |
(NOK 1 000) | 2025 | 2024 |
Public duties payable 1 | 39 149 | 18 001 |
Accrued expenses and other current liabilities | 34 354 | 45 041 |
Other current liabilities 2 | 79 776 | 61 569 |
Total | 153 279 | 124 611 |
(NOK 1 000) | 2025 | 2024 |
Sales revenue | 29 141 | 63 074 |
Cost of materials | 36 931 | 468 426 |
Other operating expenses | 2 390 | 54 218 |
(NOK 1 000) | 2025 | 2024 |
Trade receivables | 17 113 | 7 143 |
Trade payables | 1 512 | 23 123 |
| Total | ||||||
| Salaries and | One-year | Employment | Paid pension | Multi-year | remuneration | |
| NOK 1 000 | fees | variable 1 | benefits | premium | variable 2 | 2025 |
| Executive | ||||||
management | 15 573 | 11 561 | 293 | 945 | 15 813 | 44 184 |
Board of directors 3 | 3 076 | - | - | - | - | 3 076 |
Total remuneration | 18 648 | 11 561 | 293 | 945 | 15 813 | 47 260 |
| Total | ||||||
| Salaries and | One-year | Employment | Paid pension | Multi-year | remuneration | |
| NOK 1 000 | fees | variable 1 | benefits | premium | variable 2 | 2024 |
| Executive | ||||||
management | 21 845 | 11 796 | 643 | 1 310 | 17 213 | 52 806 |
Board of directors | 3 599 | - | - | - | - | 3 599 |
Total remuneration | 25 444 | 11 796 | 643 | 1 310 | 17 213 | 56 405 |
2025 | 2024 | |
Jon Erik Engset (Chairman) 1 | 301 973 | 301 973 |
Espen Gundersen 2 | 45 619 | 45 619 |
Rick Rashilla | 117 362 | 117 362 |
Martha Kold Bakkevig | 4 124 | 4 124 |
Liv Fiksdahl | - | - |
Susana Quintana-Plaza | - | - |
Hidetomo Araki | - | - |
2025 | 2024 | |
Morten Holum - President and CEO | 349 630 | 349 630 |
Salman Alam - CFO | 140 711 | 140 711 |
Michael Kleschinski - EVP Light duty, Distribution & Cylinders | 247 052 | 247 025 |
Todd Sloan - EVP Systems | 204 811 | 204 811 |
Anne Lise Hjelseth - EVP People & Culture 1 | na | 84 715 |
Heiko Chudzick - EVP Operations 2 | na | 90 045 |
Frank Häberli - SVP Asia 3 | na | 60 664 |
(NOK 1 000) | 2025 | 2024 |
Statutory audit and auditing-related services | 7 993 | 8 294 |
Other attestation services | - | 160 |
Tax advice | 1 145 | 225 |
Total | 9 138 | 8 679 |
(NOK 1 000) | 2025 | 2024 |
Income tax payable in the income statement | - | - |
Change in deferred tax in income statement | (8 515) | (7 379) |
Adjustments previous years | 1 139 | - |
Foreign exchange translation effects on tax expense | 79 | (1 898) |
Tax expense | (7 297) | (9 277) |
Income tax payable in the balance sheet | - | 346 |
Settled tax not paid | - | (346) |
Total income tax payable in the income statement | - | - |
Nominal tax rates in Norway | 22% | 22% |
Profit before tax | (1 536 594) | (1 211 669) |
Tax based on nominal tax rate in Norway | (338 051) | (266 567) |
Varying foreign tax rates vs. Norwegian tax rate | (48 158) | (25 426) |
Other non-taxable income and non-taxable expenses | 48 478 | 76 079 |
Deferred tax asset not recognized in statement of financial position | 305 037 | 185 437 |
Interest deduction limitation | 23 240 | 17 788 |
Other differences relating to foreign subsidiaries | (2 611) | 356 |
Share of profit/loss from associates | 3 629 | 3 057 |
Tax expense from prior periods | 1 139 | - |
Tax expense in income statement | (7 297) | (9 277) |
Balance sheet | Change in deferred tax in income statement | |||
(NOK 1 000) | 2025 | 2024 | 2025 | 2024 |
| Deferred tax asset | ||||
Loss carried forward | (710 199) | (524 760) | (185 439) | (177 801) |
Property, plant & equipment | 24 581 | 27 406 | (2 825) | 18 395 |
Intangible assets | 5 118 | 5 765 | (647) | 5 753 |
Inventories | (8 365) | (9 423) | 1 058 | (2 994) |
Trade receivables | (129) | (145) | 16 | 17 |
Provisions for liabilities/other current liabilities | (9 597) | (9 879) | 282 | (2 332) |
Interest deduction limitation reserve carry forward | (42 353) | (23 760) | (18 593) | (18 408) |
Other | (2 462) | (14 907) | 12 445 | (11 146) |
Deferred tax asset – gross | (743 407) | (549 703) | (193 703) | (188 515) |
Reduction of tax assets due to uncertainty | 743 407 | 549 703 | 193 703 | 188 515 |
Deferred tax assets – net carrying amount | - | - | - | - |
| Deferred tax liabilities | ||||
Property, plant & equipment | (564) | 602 | (1 166) | (154) |
Intangible assets | 22 624 | 30 628 | (8 004) | (7 424) |
Provisions for liabilities/other current liabilities | 556 | (99) | 655 | 199 |
Deferred tax liabilities – gross | 22 616 | 31 131 | (8 515) | (7 379) |
Net recognized deferred tax liabilities/assets (-) | 22 616 | 31 131 | (8 515) | (7 379) |
| Carrying amounts | ||||
Deferred tax asset | - | - | ||
Deferred tax liabilities | 22 616 | 31 131 | ||
Net recognized deferred tax assets/ deferred tax liabilities | 22 616 | 31 131 |
(NOK 1 000) | 2025 | 2024 |
Norway | (284 318) | (247 929) |
USA | (1 338 588) | (979 572) |
Germany | (1 928 170) | (1 311 270) |
China | (267 105) | (225 069) |
Total | (3 818 181) | (2 763 840) |
(NOK 1 000) | 2025 | 2024 |
Governmental grants reducing R&D personnel cost | 15 435 | 23 902 |
Governmental grants presented as general cost reduction | 10 874 | 14 061 |
Total governmental grants related to income | 26 310 | 37 963 |
Investment grants | 1 028 | 23 732 |
Grant total governmental grants | 27 338 | 61 695 |
(NOK 1 000) | 2025 | 2024 |
First year | 82 243 | 105 333 |
Second year | 2 374 | 31 455 |
Thereafter | - | 5 902 |
Total | 84 617 | 142 690 |
(NOK 1 000) | 2025 | 2024 |
First year | 6 152 | 65 149 |
Second year | - | - |
Thereafter | - | - |
Total | 6 152 | 65 149 |
(NOK 1 000) | 2025 | 2024 |
First year | 81 845 | 87 570 |
Second year | 114 260 | 82 547 |
Thereafter | 513 485 | 643 094 |
Total | 709 590 | 813 210 |