Amounts in NOK million | Note | 2025 | 2024 |
| Operating revenues | |||
Revenues from sale of goods | |||
Other operating revenues | |||
| Tota l r even ue s | 6 | ||
| Operating expenses | |||
| Cost of goods sold | 15 | ( | ( |
| Employee benefit expenses | 7 | ( | ( |
| Depreciation and amortisation | 11, 12, 19 | ( | ( |
| Impairment | 11, 12, 19 | ( | |
| Other operating expenses | 19, 21 | ( | ( |
Total operating expenses | ( | ( | |
Operating profit | ( | ( | |
| Finance income and expenses | |||
| Share of results of equity-accounted investments | 13 | ||
| Finance income | 8 | ||
| Finance expenses | 8, 19 | ( | ( |
Net finance income and expenses | ( | ( | |
| Profit before tax | 5 | ( | ( |
| Tax expense | 9 | ||
Profit for the year | ( | ( |
Amounts in NOK million | Note | 2025 | 2024 |
| Other comprehensive income | |||
| Items that may be reclassified to profit or loss: | |||
Exchange gains arising on translation of foreign operations | |||
Total comprehensive income | ( | ( | |
| Profit for the year attributable to: | |||
Owners of the parent | ( | ( | |
Tota l | ( | ( | |
| Total comprehensive income attributable to: | |||
Owners of the parent | ( | ( | |
Tota l | ( | ( | |
| Earnings per share | |||
| Continued operation (basic and diluted) - in NOK | 10 | ( | ( |
Amounts in NOK million | Note | 31.12.2025 | 31.12.20 24 |
| NON-CURRENT ASSETS | |||
| Intangible assets | |||
| Goodwill | 11 | ||
| Software | 11 | ||
| Customer relationships | 11 | ||
| Brand names | 11 | ||
Total intangible assets | |||
| Property, plant, and equipment | |||
| Right-of-use assets | 3,19 | ||
| Leasehold improvements | 12 | ||
| Machinery and fixtures | 12 | ||
Total property, plant, and equipment | |||
| Other non-current assets | |||
| Deferred tax asset | 9 | ||
| Investments in equity-accounted associates | 13 | ||
| Other receivables | 4,14 | ||
Total other non-current assets | |||
Total non-current assets | |||
| CURRENT ASSETS | |||
| Inventories | 15 | ||
Total inventories | |||
| Other current assets | |||
| Trade receivables - regular | 4,14 | ||
| Trade receivable from deferred payment arrangements | 4,14 | ||
| Other current receivables | 4,14,19 | ||
Total other current assets | |||
| Cash and bank deposits | |||
| Cash and bank deposits | 4,16 | ||
Total cash and bank deposits | |||
Total current assets | |||
Tota l a s se t s |
Amounts in NOK million | Note | 31.12.2025 | 31.12.20 24 |
| EQUITY | |||
| Share capital | 17 | ||
| Share premium | 17 | ||
Other equity | ( | ( | |
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
| Deferred tax liabilities | 9 | ||
Provisions and other liabilities | |||
| Interest-bearing loans and borrowings | 4,20 | ||
| Non-current lease liabilities | 19,20,23 | ||
| Other non-current liabilities | 20 | ||
Total non-current liabilities | |||
| Current liabilities | |||
| Short-term loans | 4,16,22,23 | ||
| Trade payables | 4 | ||
| Public duties payable | 4 | ||
| Current income tax | 9 | ||
| Current lease liabilities | 3,19 | ||
| Other current liabilities | 4,6,20,21 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Amounts in NOK million | Note | 2025 | 2024 |
| Cash flows from operating activities | |||
Profit before tax | ( | ( | |
Income taxes paid | ( | ( | |
| Depreciation and amortisation | 11, 12, 19 | ||
Impairment | |||
| Share of post-tax profits from equity accounted investments | 13 | ( | ( |
| Finance items | 8 | ||
Changes in inventories, trade payables, and trade receivables | |||
Currency effects | ( | ||
Other changes in accruals | |||
Net cash flows from operating activities | |||
| Investing activities | |||
| Investments in property, plant, and equipment | 11, 12 | ( | ( |
Dividend from associated company | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
| Proceeds from loans and borrowings | 20, 22 | ||
| Repayment of loans and borrowings | 20, 22 | ( | ( |
| Principal paid on lease liabilities | 19 | ( | ( |
| Interest paid on lease liabilities | 8, 19 | ( | ( |
| Interest paid on loans and overdrafts | 8 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase in cash and bank deposits | |||
| Cash and bank deposits at beginning of year | 16 | ||
| Cash and bank deposits at end of year | 16 |
At 1 January 2024 | ( | |||||
Net income of the year | ( | ( | ||||
Other comprehensive Income | ||||||
Total comprehensive income for the period | ( | ( | ||||
| Long-term incentive programme | 18 | |||||
| Issue of share capital | 17 | |||||
Contributions by and distributions to owners | ||||||
Ending balance 2024 | ( | |||||
At 1 January 2025 | ( | |||||
Net income of the year | ( | ( | ||||
Other comprehensive Income | ||||||
Total comprehensive income for the year | ( | ( | ||||
| Long-term incentive programme | 18 | ( | ( | |||
| Issue of share capital | 17 | |||||
Contributions by and distributions to owners | ( | ( | ||||
Ending balance 2025 | ( |
All figures in local currencies in million | 2025 |
| Currency | |
EUR | +/- 241 |
USD | +/- 148 |
Total | +/- 389 |
| Functional | ||
| 31.12.20 25 | currency | |
All figures in local currencies in million | NOK | SEK |
| Exposed currency | ||
NOK | N/A | (91.2) |
SEK | 5.5 | N/A |
EUR | 0.7 | 15.5 |
USD | (1.1) | 15.9 |
DKK | (1.2) | 1.8 |
GBP | 0.0 | 0.0 |
PLN | (0.7) | - |
| 0-6 | 6-12 | 1-3 | 3-5 | After 5 | |||
Amounts in NOK million | Tot al | months | months | years | years | years | |
| 31 December 2025 | |||||||
Long-term loans 1) | 915 | 29 | 29 | 857 | - | - | |
Other non-current liabilities 1) | 124 | 1 | 1 | 121 | - | - | |
Short-term loans | - | - | - | - | - | - | |
Trade payables | 2 661 | 2 661 | - | - | - | - | |
Public duties payable | 551 | 551 | - | - | - | - | |
Other short-term liabilities 1) | 652 | 572 | 80 | - | - | - | |
Tota l | 4 903 | 3 815 | 111 | 978 | - | - | |
| 1) | Including future interest payments. |
| 0-6 | 6-12 | 1-3 | 3-5 | After 5 | ||
Amounts in NOK million | Tot al | months | months | years | years | years |
| 31 December 2024 | ||||||
Long-term loans 1) | 995 | 33 | 33 | 930 | - | - |
Other non-current liabilities 1) | 278 | 4 | 3 | 271 | - | - |
Short-term loans | - | - | - | - | - | - |
Trade payables | 2 073 | 2 073 | - | - | - | - |
Public duties payable | 490 | 490 | - | - | - | - |
Other short-term liabilities 1) | 491 | 415 | 77 | - | - | - |
Tota l | 4 328 | 3 015 | 113 | 1 200 | - | - |
| Financial | Financial | Financial | ||
| Financial | assets at | liabilities | liabilities at | |
| assets at | amortised | at fair | amortised | |
| Amounts in NOK million | fair value | cost | value | cost |
| 31 December 2025 | ||||
| Assets | ||||
Non-current receivables | - | 8 | - | - |
Trade receivables | - | 176 | - | - |
Trade receivables - deferred payment arrangements | - | 21 | - | - |
Other current receivables | - | 921 | - | - |
Cash and cash equivalents | - | 814 | - | - |
Liabilities | - | - | - | |
Long-term loans | - | - | - | 800 |
Other non-current liabilities | - | - | - | 120 |
Provisions and other liabilities | - | - | 36 | 16 |
Trade payable, public duties payable, and other current liabilities | - | - | - | 3 852 |
Forward currency contracts 1) | - | - | 10 | - |
| Financial | Financial | Financial | ||
| Financial | assets at | liabilities | liabilities at | |
| assets at | amortised | at fair | amortised | |
| Amounts in NOK million | fair value | cost | value | cost |
| 31 December 2024 | ||||
| Assets | ||||
Non-current receivables | - | 9 | - | - |
Trade receivables - regular | - | 153 | - | - |
Trade receivables - deferred payment arrangements | - | 27 | - | - |
Other current financial assets | - | 709 | - | - |
Cash and cash equivalents | - | 726 | - | - |
Liabilities | - | - | - | 800 |
Long-term loans | - | - | - | 263 |
Other non-current liabilities | - | - | 34 | 11 |
Provisions and other liabilities | - | - | - | 3 053 |
Trade payable, public duties payable, and other current liabilities | 2 | - | - | - |
Amounts in NOK million | B2C | B2B | Distribution | Other | IFRS 16 | To t al |
| Operating income | ||||||
Revenues from contract with customers | 11 201 | 1 409 | 2 795 | - | - | 15 405 |
Other operating revenues | 234 | 133 | 2 | 0 | 0 | 370 |
Total operating income | 11 435 | 1 542 | 2 798 | 0 | 0 | 15 775 |
| Operating expenses | ||||||
Cost of goods sold | (9 609) | (1 269) | (2 640) | (1) | - | (13 518) |
Employee benefit expenses | (825) | (87) | (58) | (124) | - | (1 094) |
Depreciation and amortisation | (108) | (16) | (14) | (55) | (215) | (408) |
Impairment | - | - | - | (536) | (3) | (538) |
Other operating expenses | (831) | (78) | (50) | (52) | 239 | (772) |
Total operating expenses | (11 373) | (1 449) | (2 762) | (767) | 21 | (16 330) |
Operating result | 62 | 93 | 35 | (767) | 21 | (556) |
| Financial income and financial expenses | ||||||
Share of profit or loss from associates | - | - | - | 1 | - | 1 |
Financial income | - | - | - | 22 | - | 22 |
Financial expenses | - | - | - | (171) | (22) | (192) |
Net financial items | - | - | - | (148) | (22) | (169) |
Profit or loss before taxes | 62 | 93 | 35 | (914) | (0) | (725) |
| NON-CURRENT OPERATING ASSETS BASED ON GEOGRAPHIC LOCATION – 2025 | ||||||
Amounts in NOK million | Tota l | |||||
Norway | 619 | |||||
Sweden | 2 689 | |||||
Tota l | 3 307 |
Amounts in NOK million | B2C | B2B | Distribution | Other | IFRS 16 | To t al |
| Operating income | ||||||
Revenues from contract with customers | 10 636 | 1 392 | 2 904 | - | - | 14 932 |
Other operating revenues | 241 | 128 | 3 | (0) | (2) | 369 |
Total operating income | 10 877 | 1 519 | 2 907 | (0) | (2) | 15 301 |
| Operating expenses | ||||||
Cost of goods sold | (9 199) | (1 259) | (2 753) | (1) | - | (13 211) |
Employee benefit expenses | (759) | (89) | (62) | (103) | - | (1 013) |
Depreciation and amortisation | (103) | (14) | (10) | (53) | (204) | (384) |
Impairment | - | - | - | - | - | - |
Other operating expenses | (812) | (83) | (56) | (32) | 222 | (760) |
Total operating expenses | (10 873) | (1 445) | (2 881) | (188) | 18 | (15 368) |
Operating result | 4 | 74 | 26 | (188) | 16 | (67) |
| Financial income and financial expenses | ||||||
Share of profit or loss from associates | - | - | - | 1 | - | 1 |
Financial income | - | - | - | 14 | - | 14 |
Financial expenses | - | - | - | (162) | (23) | (185) |
Net financial items | - | - | - | (147) | (23) | (169) |
Profit or loss before taxes | 4 | 74 | 26 | (335) | (7) | (236) |
Amounts in NOK million | Tota l |
Norway | 906 |
Sweden | 2 885 |
Tota l | 3 791 |
| Non-current assets for this purpose consist of intangible assets, leasehold improvements, machinery and fixtures and |
Amounts in NOK million | B2C | B2B | Distribution | Other | To t a l |
Sale to consumers (B2C) | 11 435 | - | - | - | 11 435 |
Sale to corporates (B2B) | - | 1 542 | - | - | 1 542 |
Sale to resellers (Distribution) | - | - | 2 798 | - | 2 798 |
Other | - | - | - | - | - |
Tota l | 11 435 | 1 542 | 2 798 | - | 15 775 |
Amounts in NOK million | B2C | B2B | Distribution | Other | To t a l |
Norway | 3 596 | 1 367 | 2 593 | - | 7 557 |
Sweden | 7 561 | 175 | 205 | - | 7 940 |
Denmark | 279 | - | - | - | 279 |
Tota l | 11 435 | 1 542 | 2 798 | - | 15 775 |
Amounts in NOK million | B2C | B2B | Distribution | Other | To t a l |
Sale of goods | 11 201 | 1 409 | 2 795 | 0 | 15 405 |
Consumer finance | 123 | 2 | 2 | - | 127 |
Commision from insurance | 80 | 1 | - | - | 81 |
Services | 31 | 130 | - | - | 161 |
Other | 0 | - | - | 0 | 0 |
Tota l | 11 435 | 1 542 | 2 798 | 0 | 15 775 |
Amounts in NOK million | B2C | B2B | Distribution | Other | To t a l |
Sale to consumers (B2C) | 10 877 | - | - | - | 10 877 |
Sale to corporates (B2B) | - | 1 519 | - | - | 1 519 |
Sale to resellers (Distribution) | - | - | 2 907 | - | 2 907 |
Other | - | - | - | (2) | (2) |
Tota l | 10 877 | 1 519 | 2 907 | (2) | 15 301 |
| REVENUES BASED ON GEOGRAPHIC LOCATION OF CUSTOMERS 2024 |
Amounts in NOK million | B2C | B2B | Distribution | Other | To t a l |
Norway | 3 214 | 1 353 | 2 734 | (2) | 7 299 |
Sweden | 7 358 | 166 | 173 | - | 7 698 |
Denmark | 305 | - | - | - | 305 |
Tota l | 10 877 | 1 519 | 2 907 | (2) | 15 301 |
Amounts in NOK million | B2C | B2B | Distribution | Other | To t a l |
Sale of goods | 10 636 | 1 392 | 2 904 | - | 14 932 |
Consumer finance | 127 | 0 | - | - | 127 |
Commision from insurance | 74 | 1 | - | - | 76 |
Services | 40 | 126 | 3 | - | 168 |
Other | 0 | - | - | (2) | (2) |
Tota l | 10 877 | 1 519 | 2 907 (2) 15 301 |
Amounts in NOK million | 2025 | 2024 |
Net refund liabilities | 9 | 9 |
Customer loyalty programme | 5 | 6 |
Gift certificates & vouchers | 32 | 27 |
Tota l | 46 | 42 |
Amounts in NOK million | 2025 | 2024 |
Statutory audit | 5 | 5 |
Other assurance services 1) | 2 | 1 |
Other non-assurance services | 0 | 0 |
Tota l | 7 | 6 |
Amounts in NOK million | 2025 | 2024 |
Salaries | 694 | 666 |
Social security expenses | 192 | 179 |
Contribution to pension schemes | 54 | 48 |
Fees for external staff | 82 | 90 |
Share option plan (see note 18) | (1) | 8 |
Bonuses | 22 | 11 |
Other expenses | 50 | 11 |
Tota l | 1 094 | 1 013 |
The number of full-time equivalents that has been employed during the financial year | 1 122 | 1 157 |
2025 | 2024 | |||||||||||||
| Extra- | Value of | Extra- | Value of | |||||||||||
| Bonuses | ordinary | Other | options | Bonuses | ordinary | Other | options | |||||||
Amounts in NOK million | Salary | earned | items | Pension | benefits | granted | Tot a l | Salary | earned | items | Pension | benefits | granted | Tot a l |
Ros-Marie Grusèn, group CEO | 3.00 | 0.89 | - | 0.58 | 0.40 | 4.36 | 9.23 | - | - | - | - | - | - | - |
Thomas Røkke, group CFO | 4.02 | 1.20 | - | 0.69 | 0.47 | 1.21 | 7.60 | 3.87 | 0.58 | - | 0.65 | 0.47 | 2.36 | 7.93 |
Trygve Hillesland, managing director Webhallen / group CCO | 2.44 | 0.25 | - | 0.30 | 0.20 | 0.69 | 3.89 | 2.12 | 0.33 | - | 0.24 | 0.20 | 0.91 | 3.80 |
Markus Solvik, group CSO | 2.52 | 0.75 | - | 0.33 | 0.19 | 0.76 | 4.55 | 2.43 | 0.36 | - | 0.31 | 0.19 | 1.00 | 4.29 |
Kristian Kjernsmo, group COO | 1.65 | 0.74 | - | 0.20 | 0.13 | 0.74 | 3.46 | - | - | - | - | - | - | - |
Morten Johnsen, managing director Komplett Services | 3.10 | 1.26 | - | 0.45 | 0.01 | 0.94 | 5.75 | - | - | - | - | - | - | - |
Kim Andersson, managing director Webhallen | 0.43 | 0.0 1 | - | 0.09 | - | 0.21 | 0.74 | - | - | - | - | - | - | - |
Robin Malmqvist, managing director NetOnNet | 0.64 | 0.01 | 0.26 | 0.12 | - | - | 1.03 | - | - | - | - | - | - | - |
Josefin Dalum, managing director NetOnNet | 2.64 | - | 0.66 | 0.79 | 0.08 | - | 4.17 | 2.52 | 0.37 | - | 0.88 | 0.08 | 0.99 | 4.83 |
Jaan Ivar Semlitsch, group CEO | 3.94 | - | 1.00 | 0.75 | 0.11 | - | 5.81 | 6.76 | - | - | 1.34 | 0.19 | 4.13 | 12.41 |
Andreas Westgaard, group CCO | 3.77 | - | 4.30 | 0.62 | 0.42 | - | 9.11 | 3.95 | 0.59 | - | 0.66 | 0.19 | 2.41 | 7.81 |
Kristin H. Torgersen, group CHRO | 2.42 | - | 0.83 | 0.30 | 0.16 | - | 3.71 | 2.33 | 0.35 | - | 0.29 | 0.16 | 0.96 | 4.08 |
Erlend Stefansson, managing director Komplett Services | 1.82 | - | 2.08 | 0.26 | 0.13 | - | 4.30 | 3.12 | 0.46 | - | 0.47 | 0.19 | 1.29 | 5.53 |
Anders Torell, managing director Webhallen | - | - | - | - | - | - | - | 0.25 | - | 0.05 | 0.01 | - | 0.30 | |
Tota l | 32.39 | 5.12 | 9.13 | 5.49 | 2.31 | 8.89 | 63.33 | 27.34 | 3.04 | - | 4.88 | 1.67 | 14.05 | 50.97 |
| Opening | Average exercise | Ending | Average exercise | Average | ||||
balance | Granted | Forfeited | Exercised | price (A) | balance | price (B) | maturity | |
Ros-Marie Grusén, group CEO (Aug-Dec) | - | 1 000 000 | - | - | - | 1 000 000 | 11.13 | 3.59 |
Jaan Ivar Semlitsch, group CEO (Jan-Jul) | 1 672 279 | (1 672 279) | - | - | - | - | - | |
Thomas Røkke, group CFO | 1 031 988 | 244 620 | - | - | - | 1 276 608 | 12.29 | 3.17 |
Andreas Westgaard, group CCO (Jan-Nov) | 1 101 113 | (880 891) | (220 222) | 9.20 | - | |||
Markus Solvik, group CSO | 478 348 | 153 340 | - | - | - | 631 688 | 12.73 | 3.16 |
Kristian Kjernsmo, group COO (May-Dec) | - | 150 465 | - | - | - | 150 465 | 15.68 | 3.73 |
Kristin H. Torgersen, group CHRO | 775 583 | (775 583) | - | - | - | - | - | |
Morten Johnsen, managing director Komplett Services (Feb-Dec) | - | 189 677 | - | - | - | 189 677 | 15.68 | 3.73 |
Erlend Stefansson, managing director Komplett Services (Jan) | 620 167 | (445 296) | (174 871) | 9.20 | - | - | - | |
Josefin Dalum, managing director NetOnNet (Jan-Aug) | 281 209 | (281 209) | - | - | - | - | - | |
Trygve Hillesland, group CCO | 258 059 | 139 096 | - | - | - | 397 155 | 11.72 | 3.49 |
Kim Andersson, managing director Webhallen (Oct-Dec) | - | 39 211 | - | - | - | 39 211 | 15.68 | 3.73 |
Tota l | 6 218 746 | 1 916 409 | (4 055 258) | (395 093) | - | 3 684 804 | - | - |
Amounts in NOK million | Role | Committee | 2025 | 2024 |
Jaan Ivar Semlitsch, group CEO (2025-2027) | Chair | - | 0.28 | - |
Jo Lunder (2022-2024) | Chair | - | 0.38 | 0.63 |
Jan Ole Stangeland (2023-2027) | Director | Audit and remuneration | 0.57 | 0.57 |
Ingvild Næss (2023-2027) | Director | Audit | 0.45 | 0.45 |
Fabian Bengtsson (2022-2026) | Director | Audit and remuneration | 0.63 | 0.63 |
Susanne Ehnbåge (2023-2026) | Director | Remuneration | 0.46 | 0.48 |
Anders Odden (2019-2027) | Worker director | - | 0.17 | 0.16 |
Emelie Victorin (2024-2027) | Worker director | - | 0.17 | 0.10 |
Anna Fernmo (2021-2024) | Worker director | - | - | 0.07 |
Ingrid Haugen Fougner (2025-2026) | Observator | - | 0.10 | - |
Sverre Kjær (2021-2026) | Chair | Nomination | 0.08 | 0.08 |
Nina C. Hagen (2021-2026) | - | Nomination | 0.04 | 0.04 |
Martin Bengtson (2023-2026) | - | Nomination | 0.04 | 0.04 |
Tota l | 3.38 | 3.23 |
| Number of shares | |
Ros-Marie Grusén, group CEO (Aug-Dec) | 218 000 |
Trygve Hillesland, group CCO | 45 000 |
Jaan Ivar Semlitsch, chair | 180 000 |
Jan Ole Stangeland, director | 76 296 |
Fabian Bengtson, director (SIBA Invest AB) | 55 581 404 |
Tota l | 56 100 700 |
Amounts in NOK million | 2025 | 2024 |
Interest income | 20 | 12 |
Foreign exchange gains | 1 | 2 |
Other finance income | 1 | 0 |
Total financial income | 22 | 14 |
Amounts in NOK million | 2025 | 2024 |
Interest on debts and borrowings | 154 | 120 |
Interest on leases | 22 | 23 |
Foreign exchange losses | 11 | 0 |
Other finance expenses | 6 | 41 |
Total finance expenses | 192 | 185 |
Amounts in NOK million | 2025 | 2024 |
Profit before tax | (725) | (236) |
Non taxable items 1) | 577 | 31 |
Use of tax loss carried forward | 62 | (4) |
Changes in temporary differences | 183 | 66 |
Taxable income | 96 | (144) |
| Income tax expense: | ||
Current income tax | 3 | - |
Correction of previous years current income taxes | 0 | (3) |
Changes in deferred tax | (69) | (41) |
Total income tax expense | (65) | (44) |
Income tax expense Norwegian operations | (32) | (29) |
Income tax expense foreign operations | (33) | (15) |
Total income tax expense | (65) | (44) |
Amounts in NOK million | 2025 | 2024 |
Profit before tax | (725) | (236) |
Income tax based on applicable tax rate (22%) | (159) | (52) |
Effect from foreign currency and different tax rates | 2 | 1 |
Changes in not recognised tax loss carried forward | (35) | 1 |
Effect of income from associated company after tax | 0 | - |
Correction of previous years current income taxes | (1) | (4) |
Effect of double tax on branch | 3 | 3 |
Not deductible expenses | 127 | 7 |
Effect of used not capitalised deferred tax asset | (1) | - |
Income tax expense | (65) | (44) |
Effective tax rate | 9.0% | 18.6% |
Amounts in NOK million | 2025 | 2024 |
Intangible assets | 1 483 | 1 449 |
Property, plant, and equipment | (58) | (58) |
Inventories | (12) | (26) |
Receivables | (6) | (5) |
Provisions | (77) | (32) |
Tax losses carried forward 2) | (626) | (535) |
Total temporary differences and tax positions | 704 | 794 |
Temporary differences and tax positions not included in the basis for deferred tax 2) | 79 | 227 |
Basis for deferred tax | 782 | 1 021 |
Net deferred tax | 154 | 206 |
| Specification in the statement of financial position: | ||
Deferred tax asset | 107 | 270 |
Deferred tax | 261 | 63 |
Net deferred tax | 154 | 206 |
| Tax payable in the statement of financial position: | ||
Current income tax payable | 3 | 0 |
Prepaid tax/prior income tax payable | (1) | 8 |
Net tax payable | 2 | 8 |
Amounts in NOK million | 2025 | 2024 |
| Result allocated to the holders of ordinary shares | ||
Profit for the year | (660) | (192) |
Result allocated to the holders of ordinary shares | (660) | (192) |
| Average number of shares | ||
Shares at the beginning of the period | 175 341 161 | 175 341 161 |
Effect of new shares | - | - |
Average number of shares | 175 341 161 | 175 341 161 |
Earnings per share (basic and diluted) - in NOK | (3.76) | (1.10) |
| Customer | Brand | ||||
Amounts in NOK million | Goodwill | Software | relationships | names | Tot al |
Cost at 31 December 2023 | 2 389 | 878 | 527 | 1 207 | 5 002 |
Additions | - | 102 | - | - | 102 |
Disposals | - | (143) | - | - | (143) |
Foreign currency effects | 15 | 3 | 6 | 19 | 43 |
Cost at 31 December 2024 | 2 404 | 839 | 533 | 1 227 | 5 003 |
Cost at 31 December 2024 | 2 404 | 839 | 533 | 1 227 | 5 003 |
Additions | - | 86 | - | - | 86 |
Disposals | - | (21) | - | - | (21) |
Foreign currency effects | 41 | 17 | 22 | 77 | 157 |
Cost at 31 December 2025 | 2 445 | 921 | 555 | 1 304 | 5 225 |
Acc. amortisation and impairments at 31 December 2023 | (1 051) | (569) | (262) | - | (1 882) |
Amortisation charge | - | (80) | (52) | - | (132) |
Disposals | - | 143 | - | - | 143 |
Impairments | - | - | - | - | - |
Foreign currency effects | 0 | (1) | (2) | - | (3) |
Acc. amortisation and impairments at 31 December 2024 | (1 051) | (506) | (316) | - | (1 874) |
Acc. amortisation and impairments at 31 December 2024 | (1 051) | (506) | (316) | - | (1 874) |
Amortisation charge | - | (89) | (53) | - | (142) |
Disposals | - | 21 | - | - | 21 |
Impairments | (534) | (1) | - | - | (536) |
Foreign currency effects | (4) | (9) | (11) | - | (23) |
Acc. amortisation and impairments at 31 December 2025 | (1 589) | (584) | (381) | - | (2 554) |
Carrying amount at 31 December 2023 | 1 338 | 309 | 265 | 1 207 | 3 120 |
Carrying amount at 31 December 2024 | 1 353 | 333 | 217 | 1 227 | 3 130 |
Carrying amount at 31 December 2025 | 856 | 337 | 174 | 1 304 | 2 671 |
Carrying amount of assets with indefinite life | 856 | - | - | 1 304 | 2 160 |
Amortisation rate | 15–25% | 14–20% |
2025 | 2024 | |
Customer relationships | 5 - 7 years | 5 - 7 years |
Software | 3 - 7 years | 3 - 7 years |
| Customer | Brand | ||||
Amounts in NOK million | Goodwill | Software | relationships | names | Tota l |
| Cash generating units | |||||
Komplett B2C | 153 | 80 | - | - | 233 |
Komplett B2B | 218 | 30 | - | - | 248 |
Itegra | 68 | 60 | - | 5 | 133 |
Webhallen | - | 63 | - | 56 | 119 |
Ironstone | 78 | 12 | 2 | 5 | 98 |
NetOnNet | 339 | 91 | 173 | 1 237 | 1 840 |
Total at 31 December 2024 | 856 | 337 | 174 | 1 304 | 2 671 |
| Customer | Brand | ||||
Amounts in NOK million | Goodwill | Software | relationships | names | Tota l |
| Cash generating units | |||||
Komplett B2C | 164 | 79 | - | - | 243 |
Komplett B2B | 218 | 33 | - | - | 251 |
Itegra | 68 | 69 | - | 5 | 141 |
Webhallen | 86 | 63 | - | 53 | 203 |
Ironstone | 78 | 15 | 5 | 5 | 103 |
NetOnNet | 739 | 74 | 212 | 1 164 | 2 188 |
Total at 31 December 2025 | 1 353 | 333 | 217 | 1 227 | 3 130 |
| Long term | EBIT-margin | Discount rate | |
| Cash generating unit | growth rate in sales | terminal value | (after tax) |
NetOnNet | 2.0% | 3.5% | 10.0% |
Webhallen | 2.0% | 1.7% | 10.0% |
Ironstone | 2.0% | 10.0% | 12.0% |
Komplett B2C | 2.0% | 4.0% | 11.5% |
Komplett B2B | 2.0% | 6.0% | 11.5% |
Itegra | 2.0% | 1.5% | 11.5% |
Amounts in NOK million | Growth in terminal value | EBIT-margin in TV | Discount rate | |||
Changes in assumptions | -0.5 pp | -1.0 pp | - 0.5 pp | - 1.0 pp | + 0.5 p | + 1.0 p |
NetOnNet | (89) | (1 691) | (237) | (473) | (132) | (249) |
Webhallen | (9) | (17) | (74) | (148) | (18) | (35) |
| Leasehold | Machinery and | ||
| Amounts in NOK million | improvements | equipment | To t al |
Cost as at 31 December 2023 | 52 | 431 | 483 |
Additions | 7 | 60 | 67 |
Disposals | (1) | (110) | (111) |
Impairment | - | - | - |
Foreign currency effects | 0 | (3) | (3) |
Cost as at 31 December 2024 | 58 | 378 | 436 |
Cost as at 31 December 2024 | 58 | 378 | 436 |
Additions | 1 | 43 | 44 |
Disposals | - | (6) | (6) |
Impairment | - | - | - |
Foreign currency effects | 1 | 20 | 20 |
Cost as at 31 December 2025 | 60 | 436 | 495 |
Acc. depreciation and impairments as at 31 December 2023 | (35) | (319) | (354) |
Depreciation | (6) | (42) | (48) |
Disposals | 1 | 109 | 110 |
Foreign currency effects | (0) | 4 | 4 |
Acc. depreciation and impairments as at 31 December 2024 | (41) | (248) | (289) |
Acc. preciation and impairments as at 31 December 2024 | (41) | (248) | (289) |
Depreciation | (7) | (45) | (51) |
Disposals | - | 6 | 6 |
Foreign currency effects | (0) | (15) | (15) |
Acc. preciation and impairments as at 31 December 2025 | (48) | (303) | (350) |
Carrying amount as at 31 December 2023 | 16 | 112 | 128 |
Carrying amount as at 31 December 2024 | 17 | 130 | 147 |
Carrying amount as at 31 December 2025 | 12 | 133 | 145 |
Economic life | 3 - 5 years | 3 - 7 years | |
Depreciation rate | 20% | 15 - 25% | |
Depreciation method | Linear | Linear |
Name | Country | Industry | Proportion of ownership |
Fabres Sp. Z.o.o. | Poland | Consulting | 40.0% |
Amounts in NOK million | 2025 | 2024 |
At 1 January | 8 | 12 |
Share of profit after tax | 1 | 1 |
Dividend | (2) | (5) |
At 31 December | 8 | 8 |
Amounts in PLN million | 2025 | 2024 |
Assets | 10 | 11 |
Liabilities | 1 | 1 |
Equity | 9 | 9 |
Revenues | 18 | 19 |
Total operating expenses | (16) | (17) |
Net financial items | (0) | (0) |
Profit of the year | 1 | 2 |
Amounts in NOK million | 2025 | 2024 |
Trade receivables at face value at 31 December | 183 | 160 |
Less: Provision for expected credit loss | (6) | (7) |
Net trade receivables | 176 | 153 |
Receivables written off during the years | 8 | 11 |
Collected on receivables written of in prior periods | (7) | (5) |
Changes in provision during the year | (2) | (3) |
Net write off during the year | (0) | 2 |
At 31 December 2025 | To t al | Current | 0-30d | 30-60d | 60-90d | >90d |
Trade receivables at face value | 183 | 103 | 55 | 6 | 2 | 17 |
Provision for expected credit loss | (6) | - | - | (0) | (0) | (6) |
Net trade receivables | 176 | 103 | 55 | 6 | 2 | 11 |
At 31 December 2024 | Tot a l | Current | 0-30d | 30-60d | 60-90d | >90d |
Trade receivables at face value | 160 | 95 | 33 | 4 | 5 | 22 |
Provision for expected credit loss | (7) | (0) | - | - | - | (6) |
Net trade receivables | 153 | 95 | 33 | 4 | 5 | 16 |
Amounts in NOK million | 2025 | 2024 |
Gross amount receivable at 1 January | 56 | 107 |
Less provision at 1 January | (29) | (28) |
Carrying amount 1 January | 27 | 79 |
Additions during the year | - | 0 |
Down payments | (8) | (52) |
Interest income | 1 | 3 |
Net losses during the year | (1) | (2) |
Change in loss provision | 2 | (1) |
Carrying amount 1) at 31 December | 21 | 27 |
Receivables due during next twelve months | 50 | 49 |
Receivables due after twelve months | - | 7 |
Less provision for losses | (29) | (29) |
Tota l | 21 | 27 |
Amounts in NOK million | 2025 | 2024 |
Public duties receivable (VAT)/Tax | 22 | 39 |
Receivables from suppliers | 523 | 567 |
Prepaid payroll element on option | 1 | 1 |
Other receivables and prepaid expenses | 374 | 102 |
Sum | 921 | 709 |
Amounts in NOK million | 2025 | 2024 |
Rent deposits | 0 | 1 |
Warranty - The Swedish Customs | 4 | 4 |
Pension premium fund | 4 | 4 |
Sum | 8 | 9 |
Amounts in NOK million | 2025 | 2024 |
Inventories carried at cost | 2 321 | 2 088 |
Provision not allocated to specific goods | (25) | (40) |
Booked value | 2 297 | 2 048 |
Amounts in NOK million | 2025 | 2024 |
Write-down of inventories included in cost of cost sold | 6 | 1 |
Amounts in NOK million | 2025 | 2024 |
Cash at hand and on demand bank deposits | 814 | 726 |
Amounts in NOK million | 2025 | 2024 |
Bank deposits bound for payment of tax due | 8 | 5 |
Number of shares | 2025 | 2024 |
Ordinary shares | 175 341 161 | 175 341 161 |
| Number | Nominal | Type of | Share premium | ||
| Date/year | of shares | value NOK | change | Share capital | reserve |
31 December 2019 | 14 451 031 | 2.00 | 29 | 1 075 | |
31 December 2020 | 14 451 031 | 2.00 | 29 | 1 075 | |
May 2021 | 72 255 155 | 0.40 | Split 1) | 29 | 1 075 |
31 December 2021 | 72 255 155 | 0.40 | 29 | 1 075 | |
04 April 2022 | 107 497 579 | 0.40 | 43 | 2 780 | |
16 November 2022 | 134 997 579 | 0.40 | 54 | 3 170 | |
08 December 2022 | 175 297 579 | 0.40 | 70 | 3 741 | |
03 February 2023 | 175 341 161 | 0.40 | 70 | 3 741 |
Shareholder | Holding | % of capital | Type of account | |
1 | Canica Invest AS | 74 376 317 | 42.42 % | Ordinary |
2 | Siba Invest AB | 55 581 404 | 31.70 % | Ordinary |
3 | Sole Active AS | 6 165 112 | 3.52 % | Ordinary |
4 | The Bank Of New York Mellon Sa/Nv | 6 116 715 | 3.49 % | Ordinary |
5 | Verdipapirfondet Alfred Berg Gamba | 5 478 731 | 3.12 % | Nominee |
6 | The Northern Trust Comp, London Br | 4 232 010 | 2.41 % | Nominee |
7 | Verdipapirfondet Holberg Norge | 4 226 644 | 2.41 % | Ordinary |
8 | Verdipapirfondet Storebrand Norge | 2 349 136 | 1.34 % | Ordinary |
9 | Skandinaviska Enskilda Banken AB | 2 306 840 | 1.32 % | Ordinary |
10 | Wenaasgruppen AS | 877 943 | 0.50 % | Nominee |
11 | Verdipapirfondet Storebrand Norge | 581 918 | 0.33 % | Ordinary |
12 | Emis AS | 550 000 | 0.31 % | Ordinary |
13 | Euroclear Bank S.A./N.V. | 505 778 | 0.29 % | Ordinary |
14 | Verdipapirfondet Storebrand Norge | 491 321 | 0.28 % | Nominee |
15 | Cigalep AS | 391 777 | 0.22 % | Ordinary |
16 | Lt Invest AS | 378 646 | 0.22 % | Ordinary |
17 | Storebrand Livsforsikring AS | 353 972 | 0.20 % | Ordinary |
18 | Nordnet Livsforsikring AS | 319 435 | 0.18 % | Ordinary |
19 | Nordea Bank Abp | 308 500 | 0.18 % | Ordinary |
20 | Verdipapirfondet Storebrand Aksje | 295 845 | 0.17 % | Ordinary |
Total top 20 | 165 888 044 | 94.61 % | ||
Other | 9 453 117 | 5.39 % | ||
Total number of shares | 175 341 161 | 100.00 % |
| SHARES HELD BY BOARD DIRECTORS AND CEO AT 31 DECEMBER 2025 | ||
Shareholder | Title | Number of shares |
Ros-Marie Grusén | CEO | 218 000 |
Fabian Bengtsson (SIBA Invest AB) | Director | 55 581 404 |
Jan Ole Stangeland (Stangeland Invest AS) | Director | 76 296 |
Jaan Ivar G. Semlitsch | Chair | 180 000 |
Amounts in NOK million | 2025 | 2024 |
Total IFRS cost | (0.77) | 8.34 |
Total social security provisions | 0.65 | - |
Instrument | Option |
Quantity 31 December 2025 (instruments) | 2 277 374 |
Quantity 31 December 2025 (shares) | 2 277 374 |
Contractual life 1) | 4.00 |
Strike price 1) | 13.60 |
Share price 1) | 13.06 |
Expected lifetime 1) | 3.23 |
Volatility 1) | 0.51 |
Interest rate 1) | 0.04 |
Dividend 1) | - |
FV per instrument 1) | 4.74 |
Activity | Number of instruments | Weighted average strike price |
Outstanding options 1.1 | 7 485 205 | 13.44 |
Granted | 2 277 374 | 13.68 |
Exercised | (395 093) | 11.34 |
Terminated | (4 132 117) | 12.37 |
Outstanding options 31.12 | 5 235 369 | 14.55 |
Vested CB | 836 823 | 24.12 |
Outstanding instruments | Vested instruments | ||||||
| Weighted | Weighted | Vested | Weighted | ||||
| Vesting/ | Strike | Number of | average remaining | average | instruments | average | |
| expiry date | price | instruments | contractual life | strike price | 31.12.20 25 | strike price | |
2025/2029 | 9.20 | 242 694 | 3.36 | 9.20 | 242 694 | 9.20 | |
2026/2029 | 9.48 | 242 697 | 3.36 | 9.48 | - | - | |
2027/2029 | 9.76 | 1 188 012 | 3.36 | 9.76 | - | - | |
2027/2029 | 10.98 | 66 932 | 3.67 | 10.98 | - | - | |
2026/2029 | 11.10 | 150 000 | 3.59 | 11.10 | - | - | |
2027/2029 | 11.10 | 150 000 | 3.59 | 11.10 | - | - | |
2028/2029 | 11.10 | 450 000 | 3.59 | 11.10 | - | - | |
2026/2029 | 11.20 | 50 000 | 3.59 | 11.20 | - | - | |
2027/2029 | 11.20 | 50 000 | 3.59 | 11.20 | - | - | |
2028/2029 | 11.20 | 150 000 | 3.59 | 11.20 | - | - | |
2024/2028 | 14.40 | 145 170 | 2.42 | 14.40 | 145 170 | 14.40 | |
2024/2028 | 14.83 | 145 173 | 2.42 | 14.83 | 145 173 | 14.83 | |
2026/2029 | 15.04 | 255 471 | 3.73 | 15.04 | - | - | |
2026/2028 | 15.28 | 435 519 | 2.42 | 15.28 | - | - | |
2027/2029 | 15.49 | 255 473 | 3.73 | 15.49 | - | ||
2028/2029 | 15.95 | 766 430 | 3.73 | 15.95 | - | - | |
2024/2028 | 17.86 | 62 670 | 2.30 | 17.86 | 62 670 | 17.86 | |
2025/2028 | 18.40 | 62 670 | 2.30 | 18.40 | 62 670 | 18.40 | |
2026/2028 | 18.95 | 188 012 | 2.30 | 18.95 | - | - | |
2022/2026 | 61.80 | 48 535 | 0.48 | 61.80 | 48 535 | 61.80 | |
2023/2026 | 63.65 | 41 193 | 0.48 | 63.65 | 41 193 | 63.65 | |
2024/2026 | 65.56 | 88 718 | 0.48 | 65.56 | 88 718 | 65.56 | |
Tota l | 5 235 369 | 836 823 | |||||
Activity | Number of instruments | Weighted average strike price |
Outstanding options 1.1 | 3 619 588 | 20.12 |
Granted | 4 561 699 | 9.63 |
Exercised | - | - |
Terminated | (696 082) | 23.19 |
Outstanding options 31.12 | 7 485 205 | 13.44 |
Vested CB | 753 904 | 28.97 |
Outstanding instruments | Vested instruments | |||||
| Weighted | Weighted | Vested | Weighted | |||
| Vesting/ | Strike | Number of | average remaining | average | instruments | average |
| expiry date | price | instruments | contractual life | strike price | 31.12.20 24 | strike price |
2025/2029 | 9.20 | 798 205 | 4.36 | 9.20 | - | - |
2026/2029 | 9.48 | 798 211 | 4.36 | 9.48 | - | - |
2027/2029 | 9.76 | 2 898 351 | 4.36 | 9.76 | - | - |
2027/2029 | 10.98 | 66 932 | 4.67 | 10.98 | - | - |
2024/2028 | 12.73 | 83 156 | 4.59 | 12.73 | 83 156 | 12.73 |
2025/2028 | 13.11 | 83 156 | 4.59 | 13.11 | - | - |
2026/2028 | 13.51 | 249 469 | 4.59 | 13.51 | - | - |
2024/2028 | 14.40 | 233 899 | 4.42 | 14.40 | 233 899 | 14.40 |
2025/2028 | 14.83 | 233 903 | 4.42 | 14.83 | - | - |
2026/2028 | 15.28 | 701 710 | 4.42 | 15.28 | - | - |
2024/2028 | 16.07 | 100 000 | 4.11 | 16.07 | 100 000 | 16.07 |
2025/2028 | 16.55 | 100 000 | 4.11 | 16.55 | - | - |
2026/2028 | 17.05 | 300 000 | 4.11 | 17.05 | - | - |
2024/2028 | 17.86 | 125 340 | 4.30 | 17.86 | 125 340 | 17.86 |
2025/2028 | 18.40 | 125 340 | 4.30 | 18.40 | - | - |
2026/2028 | 18.95 | 376 024 | 4.30 | 18.95 | - | - |
2022/2026 | 61.80 | 55 147 | 2.48 | 61.80 | 55 147 | 61.80 |
2023/2026 | 63.65 | 47 805 | 2.48 | 63.65 | 47 805 | 63.65 |
2024/2026 | 65.56 | 108 557 | 2.48 | 65.56 | 108 557 | 65.56 |
Tota l | 7 485 205 | 753 904 |
Amounts in NOK million | Land and buildings | Vehicles | To t al |
At 1 January 2024 | 597 | 3 | 600 |
Additions incl.adjustments to existing contracts | 108 | 1 | 109 |
Amortisation | (204) | (1) | (204) |
Foreign currency effects | 9 | - | 9 |
At 31 December 2024 | 511 | 3 | 514 |
At 1 January 2025 | 511 | 3 | 514 |
Additions incl. adjustments to existing contracts | 168 | 1 | 169 |
Amortisation | (214) | (1) | (215) |
Impairment | (3) | - | (3) |
Foreign currency effects | 26 | - | 9 |
At 31 December 2025 | 490 | 1 | 491 |
Economic life/lease term | 1-9 years | ||
Amortisation method | Straight line | ||
| The group’s leased assets include offices, stores, warehouses and vehicles. | |||
| The group’s right of use assets are categorised and presented in the table above. |
Amounts in NOK million | 31.12.2025 | 3 1.12.20 24 |
| Undiscounted lease payments and year of payment | ||
Less than 1 year | 216 | 212 |
1-2 years | 169 | 161 |
2-3 years | 108 | 97 |
3-4 years | 49 | 63 |
4-5 years | 20 | 41 |
More than 5 years | 12 | 12 |
Total undiscounted lease payments | 574 | 586 |
Amounts in NOK million | 2025 | 2024 |
At 1 January | 518 | 608 |
Additions | 174 | 111 |
Interest expenses | 22 | 23 |
Lease payments | (238) | (230) |
Foreign currency effects | 23 | 6 |
Total lease liabilities at 31 December | 498 | 518 |
| Whereof: | ||
Current lease liabilities | 194 | 186 |
Non-current lease liabilities | 304 | 331 |
Total cash outflows for leases | 238 | 230 |
Amounts in NOK million | 2025 | 2024 |
Expensed lease payments for short-term leases and low value leases | 12 | 12 |
Variable lease payments | 30 | 26 |
Amounts in NOK million | 2025 | 2024 |
Provision for service and guarantee obligations | 46 | 32 |
Accrued employee benefit expenses | 135 | 118 |
Provision for contracts with customers | 83 | 89 |
Tax deferred payment - Sweden | 160 | 150 |
Other short term liabilities | 226 | 99 |
Total other current liabilities | 650 | 487 |
Amounts in NOK million | 2025 | 2024 |
Long-term loans | 800 | 800 |
Lease liabilities | 304 | 331 |
Tax deferred payment - Sweden | 120 | 263 |
Total long term debt | 1 224 | 1 394 |
Amounts in NOK million | 2025 | 2024 |
At 1 January | 32 | 30 |
Utilised during the year | (36) | (28) |
Additions services and guarantee obligations for the year | 45 | 30 |
At 31 December | 40 | 32 |
| Non-current | Other non- | Current | Financial | ||
| loans and | current | loans and | liabilities at | ||
| Amounts in NOK million | borrowings | liabilities | borrowings | fair value | Tot a l |
| At 1 January 2025 | (800) | (263) | - | (34) | (1 097) |
Net cash flow | - | 154 | - | - | 154 |
| Non-cash flows | |||||
Foreign currency effects | - | (11) | - | - | (11) |
Miscellaneous provisions | - | - | - | - | - |
Fair value adjustments | - | - | - | (2) | (2) |
At 31 December 2025 | (800) | (120) | - | (36) | (956) |
| Non-current | Other non- | Current | Financial | ||
| loans and | current | loans and | liabilities at | ||
| Amounts in NOK million | borrowings | liabilities | borrowings | fair value | Tot a l |
| At 1 January 2024 | (800) | - | - | (37) | (837) |
Net cash flow | - | 41 | - | - | 41 |
| Non-cash flows | |||||
| Reclassification from other current | - | (304) | - | - | ( 3 0 4) |
| liabilities | |||||
Miscellaneous provisions | - | - | - | - | - |
Fair value adjustments | - | - | - | 3 | 3 |
At 31 December 2024 | (800) | (263) | - | (34) | (1 097) |
| MORTGAGE-BACKED LIABILITIES | |||||
| Utilised | Utilised | ||||
Amounts in NOK million | Classification | Total facility | Covenants (C) /Pledge (P) | 31.12.2025 | 31.12.20 24 |
| Type | |||||
| Revolving | Long-term | NOK 1 300 million | C - leverage ratio < 3.00 and | 800 | 8 0 0 |
| credit facility | equity ratio > 25% | ||||
| P - receivables, inventory and | |||||
| tangible fixed assets | |||||
Overdraft facility | Short-term | NOK 400 million | C - leverage ratio < 3.00 and | - | - |
| equity ratio > 25% | |||||
| P - receivables, inventory and | |||||
| tangible fixed assets | |||||
Tota l | 800 | 800 |
Amounts in NOK million | 2025 | 2024 |
Guarantees related to leases | 24 | 27 |
Guarantees to the tax collector | 12 | 12 |
Guarantees related to suppliers | 27 | 25 |
Tota l | 63 | 64 |
Total mortgage-backed liabilities and financial guarantees | 863 | 864 |
Amounts in NOK million | 2025 | 2024 | |
Kullerød Eiendom AS¹ | Lease of office and warehouse | 30 | 29 |
F&H Asia Limited¹ | Purchase of products for resale | 16 | 23 |
Resurs Bank & Solid² | Sales of products | 9 | 9 |
Resurs Bank & Solid² | Commision of services sold | 165 | 168 |
Resurs Bank² | Purchase of factoring services | 35 | 39 |
SIBA Fastigheter AB² | Lease of office and warehouse | 26 | 25 |
Tota l | 281 | 294 |
| Parent company |
| Komplett ASA |
Subsidiaries | Country of incorporation | Proportion of ownership |
Komplett Services AS | Norway | 100.0% |
Komplett Services Sweden AB | Sweden | 100.0% |
Komplett Distribusjon AS | Norway | 100.0% |
Komplett Distribution Sweden AB | Sweden | 100.0% |
NetOnNet AB | Sweden | 100.0% |
Webhallen Sverige AB | Sweden | 100.0% |
Ironstone Holding AS | Norway | 7 3.1% |
Ironstone AS 1) | Norway | - |
Ironstone AB 1) | Sweden | - |
| Subsidiaries without activity | ||
Marked Gruppen AS | Norway | 100.0% |