1 | Annual report 2025, Navamedic ASA
Annual report 2025
2 | Annual report 2025, Navamedic ASA
03
Highlights
03
Key figures
04
Message from the CEO
06
Directors’ report
15
Sustainability report
21
Corporate governance
29
Consolidated financial statements
36
Notes to the consolidated financial statements
74
Navamedic ASA - financial statements
80
Navamedic ASA - notes to the financial statements
97
Independent auditor’s report
103
Alternative performance measures
Table of contents
3 | Annual report 2025, Navamedic ASA
Key figures
(in NOK '1000)
2025
Total revenue
565,359
Gross profit *
220,320
Adjusted EBITDA *
47,609
Operating profit before depreciation and amortization (EBITDA) *
43,759
Operating profit (EBIT) *
12,404
Profit before tax continuing operations
-15,657
Net profit / loss (-)
-23,538
Total assets
741,748
Total equity
334,077
Gross margin (%) *
39.0%
Adjusted EBITDA margin (%) *
8.4%
EBITDA margin (%) *
7.7%
Equity ratio (%) *
45.0%
* Alternative performance measures (APMs)
Highlights for 2025
• Increased revenue by 6.4 per cent to NOK 565.4 million (NOK 531.4 million)
• Gross margin of 39.0 per cent compared to 39.3 per cent in 2024
• Adjusted EBITDA of NOK 47.6 million compared to NOK 46.6 million in 2024
• Expanded into addiction treatment by acquiring dne Pharma’s portfolio in July 2025. This strategic acquisition
strengthened Navamedic’s Prescription Drugs (Rx) business area and positioned the company as a leading
provider within addiction care across the Nordics
• Successfully commercialized Flexilev® in OraFID® for advanced treatment of Parkinson’s disease in Sweden,
Denmark and Norway in late 2025, and Finland in January 2026 following regulatory approvals
• Secured over-the-counter approvals for Virono™ in Sweden, Finland and the Netherlands
4 | Annual report 2025, Navamedic ASA
Message from the CEO
Dear Shareholders,
Navamedic strengthened its strategic position in 2025 with the launch of
Flexilev® in the Orafid® dispenser, as well as an expansion into addiction
treatment driven by the acquisition of dne Pharma's product portfolio.
During the year, we continued to focus on our core therapeutic areas:
Parkinson’s disease, obesity, medical nutrition and antibiotics, while
adding addiction treatment to our portfolio. We have managed to grow
the company in 2025 without any large out-licensing milestones, and in a
market for obesity products that has continued to be very competitive.
The decline in Mysimba® sales has resulted in weaker margins overall. We
are however confident that the increased proportion of proprietary
products will enable us to secure stronger margins over time.
In Prescription Drugs, we launched Flexilev® in OraFID® in Scandinavia in December 2025, and in Finland in January
2026 through our partner Orion Corporation. This product offers more precise dosing for Parkinson’s patients and
has received positive early feedback.
Mysimba® remained the cornerstone of our obesity portfolio and our largest individual product in 2025. The obesity
category continued to evolve rapidly, shaped by strong competition and increasing patient expectations. While
Mysimba® faced significant competitive pressure in Norway, it continued to grow in Sweden and Finland. However,
this growth was not sufficient to fully offset the decline in the Norwegian market, resulting in a decline in overall
sales of the product for the year.
In response, we strengthened our integrated approach to obesity care, combining prescription treatments with
nutritional supplements and expanded patient support initiatives. A key activity during the year was our
publication of The Norwegian Obesity Report 2025 and the hosting of a well-attended seminar in Oslo. These efforts
highlighted the need for broader and more accessible treatment options and reinforced Navamedic’s role in
supporting evidence-based obesity management.
Our antibiotics portfolio delivered solid performance in 2025, supported by the implementation of new hospital
tenders secured in late 2024. Throughout the year, we ensured reliable supply of critical antibiotics to hospitals
across the Nordic region, contributing to national efforts to manage antimicrobial resistance.
A key development in 2025 was Navamedic’s expansion into the addiction treatment field. In July, we acquired dne
Pharma’s business, adding a portfolio of established products for opioid addiction and overdose care. This includes
an intranasal naloxone spray for opioid overdose reversal, as well as oral methadone and levomethadone therapies
for opioid dependence.
By integrating dne Pharma’s products and expertise, we have become a key provider of addiction treatments across
the Nordics. The portfolio was rapidly incorporated into our commercial platform, supported by our existing
distribution network and hospital relationships. The addition of these proprietary products also increases the share
of own-label items in our portfolio, strengthening our long-term margin profile and strategic position.
5 | Annual report 2025, Navamedic ASA
Our Consumer Health business area saw modest growth in 2025. We completed the Nordic launch of Eroxon®,
signed a distribution agreement to bring Absolut Torr to Germany, and gained OTC approvals for Virono, our first
proprietary OTC medicine, enabling expansion into Benelux. Collaboration began with Grete Roede to pilot Lettere
Steg, integrating Modifast with tailored coaching, allowing us to test new lifestyle-based weight management
concepts.
Navamedic enters 2026 with a stronger foundation, supported by the integration of new products. Our continued
expansion in Sweden, Finland and Denmark reflects the progress of our Nordic strategy. A well subscribed rights
issue in 2025 partly financed the acquisition of assets from dne Pharma and confirmed investor confidence in our
long-term direction.
Looking ahead, we have a solid pipeline of product launches and market extensions. This includes introducing
selected products into additional European markets through out-licensing and advancing new treatments in
segments with attractive potential.
I would like to thank our shareholders for their continued support and trust. Their commitment enables us to
pursue strategic opportunities and strengthen Navamedic’s position in our key markets. I would also like to thank
our employees for their strong contribution throughout 2025. Their competence, flexibility and collaborative
mindset have been essential in integrating new products, supporting our customers and delivering on our
commitments. This collective capability gives us confidence as we enter 2026.
With a clear strategy, a strengthened portfolio and a highly capable team, Navamedic is well positioned for the next
phase of its development. As we enter 2026, we remain committed to contributing to public health by ensuring
access to reliable, high-quality treatments across our markets.
Sincerely,
Kathrine G. Andreassen
CEO
6 | Annual report 2025, Navamedic ASA
Directors’ report
7 | Annual report 2025, Navamedic ASA
Group performance
Results for 2025
Navamedic delivered revenues of NOK 565.4 million, up from NOK 531.4 million in 2024, representing an increase of
6.4%. The Hospital business area increased sales by 22.9% year-on-year, reaching NOK 138.0 million. This was
primarily driven by strong antibiotic sales following significant tender wins across the Nordics. Revenues in the
Prescription Drugs business area increased to NOK 293.5 million, up 10.5% from 2024, bolstered by the integration
of the Addiction portfolio acquired from dne Pharma in July 2025, which contributed meaningfully to the second
half-year. In the Consumer Health business area, revenues increased to NOK 133.8 million, up 2.3% from 2024.
Adjusted EBITDA increased to NOK 47.6 million, up from NOK 46.6 million in 2024. The adjusted EBITDA in 2025
excludes NOK 3.9 million in transaction costs related to the acquisition of the business from dne Pharma.
The operating result (EBIT) was NOK 12.4 million, compared to NOK 31.8 million in 2024. The change is mainly due
to increased amortization following the acquisition of the business from dne Pharma. Net financials were negative
NOK 28.1 million in 2025, compared to negative NOK 33.4 million last year. The change is mainly due to impairment
of loan to Observe Medical in 2024 and increased financial expenses in 2025 following the acquisition of the
business from dne Pharma. The profit before tax was negative NOK 15.7 million in 2025, compared to negative NOK
1.6 million in 2024, while the profit after tax was negative NOK 23.5 million in 2025, compared to negative NOK 5.5
million last year.
The total comprehensive income was negative NOK 5.3 million in 2025, compared to NOK 2.0 million in 2024.
Cash flow in 2025
The Group had a net cash flow from operating activities in 2025 of NOK 25.6 million, compared to NOK 39.4 million
in 2024. The reduction in 2025 was mainly driven by changes in other current balance sheet items.
Net cash from investing activities was negative NOK 186.7 million in 2025, compared to negative NOK 2.8 million in
2024. The cash flow from investing activities in 2025 includes the acquisition of the business from dne Pharma,
where a consideration of NOK 185 million was paid at the time of completion.
The net cash flow from financing activities was positive NOK 197.0 million in 2025, compared to negative NOK 37.7
million in 2024. The change is mainly driven by the financing of the acquisition of the business from dne Pharma,
with a rights issue completed in October 2025 with gross proceeds of NOK 130 million, and a new loan of NOK 110
million with Nordea.
The cash and cash equivalents were NOK 74.2 million on 31 December 2025, compared to NOK 37.3 million at 31
December 2024.
Financial position as of 31 December 2025
The Group’s consolidated total assets were NOK 741.7 million on 31 December 2025, up from NOK 467.5 million at
year-end 2024. Non-current assets were NOK 469.9 million, up from NOK 267.5 million. The increase in non-current
assets is related to the acquisition of the business from dne Pharma. Current assets were NOK 271.9 million
compared to NOK 200.0 million on 31 December 2024.
8 | Annual report 2025, Navamedic ASA
At year-end, Navamedic had equity of NOK 334.1 million, compared to NOK 216.7 million per 31 December 2024,
representing an equity ratio of 45.0%. Non-current liabilities are NOK 219.9 million per 31 December 2025 compared
to NOK 110.0 million on 31 December 2024. The Group had current liabilities of NOK 187.7 million compared to NOK
140.8 million on 31 December 2024. The increase in liabilities is driven by an increase in interest-bearing
borrowings, a contingent liability related to the acquisition of the business from dne Pharma and trade payables.
As of 31 December 2025, the Group had gross interest-bearing debt of NOK 205.7 million and net interest-bearing
debt of NOK 131.5 million.
Navamedic strategy and outlook
Navamedic’s vision is to solidify its position as a leading Nordic pharmaceutical company in its niches and a proud
contributor to public health. Management and the Board of Directors review the corporate strategy annually,
maintaining a consistent strategic foundation while adapting to evolving market conditions. Over recent years,
particularly following the acquisitions of the antibiotics portfolio (2021), Impolin AB (2022), Sensidose AB (2023),
and the addiction medicine portfolio from dne Pharma (2025), Navamedic has significantly increased its ownership
of proprietary products. This development has added a new strategic dimension to the Company’s focus on
product ownership, out licensing and broader geographic expansion.
Although 2025 delivered moderate top-line growth of 6.4%, it was a year marked by transformative investments in
long-term opportunities. The Board and management remain confident that these investments will translate into
future growth.
Navamedic continues to see scalability in adding new products to its well-established distribution and market
access platform in the Nordic region and the Netherlands. With strong commercial infrastructure built on long
standing relationships with key stakeholders, including wholesalers, pharmacy chains and hospital procurement
bodies, and deep expertise in key therapeutic areas such as obesity, Parkinson’s disease and addiction, enables
Navamedic to efficiently launch new products across core markets. This platform also supports selective
geographic expansion, with new market launches primarily executed through distributors within Europe and
through partners outside Europe. The performance of recent product launches and tender implementations
demonstrates the Company’s ability to integrate new offerings and build market presence across multiple
countries.
The Company continues to strengthen long-term value creation through increased product ownership and in
licensing. By securing new licensing rights and acquiring additional products and brands, Navamedic is expanding
its portfolio for which it owns marketing rights and trademarks. The acquisitions of Sensidose and the dne Pharma
portfolio illustrate this strategic direction, bringing established products under Navamedic’s ownership. Navamedic
also has strong capabilities in identifying and integrating new commercial opportunities, supporting the Company’s
long term strategic ambitions.
Based on the Company’s strategy and the current outlook, the Board expects continued positive development in
2026. The strategic initiatives undertaken in 2025 have created a strong foundation for sustained growth.
9 | Annual report 2024, Navamedic ASA
Risk management
The operational and financial risks faced by Navamedic are largely comparable to those of other pharmaceutical
companies, but with a few notable differences. Unlike many peers, Navamedic has limited exposure to product
development risk and only indirect exposure to manufacturing risk, as production is outsourced to third-party
manufacturers.
The Group is exposed to several categories of financial risk, including market risk (comprising operational,
currency, interest rate, and price risk), credit risk, and liquidity risk. Navamedic actively monitors these exposures
and manages risk through established procedures, continuous evaluation, and operational measures.
Operational and market risk
The Group’s operational risk is primarily linked to future sales volumes and prices for the Company’s products.
Market risk may be influenced by factors such as increased competition, supply disruptions or out-of-stock
situations, price reductions, and competition from existing or newly launched pharmaceutical products within the
Company’s therapeutic areas.
Navamedic relies on third party suppliers for production and distribution. These relationships are governed by
agreements typically lasting from one to eight years. To ensure continuous and reliable access on competitive
terms, the Company maintains close dialogue with key suppliers and works proactively to secure timely contract
renewals.
Some products face competitive pressure from both new entrants and generic alternatives. Navamedic mitigates
this risk by diversifying its product portfolio and expanding its geographic footprint. The Company continuously
evaluates opportunities to strengthen its portfolio and enter new markets.
In 2025 a change in operational risk has emerged as the company has transitioned from direct sales to out-licensing
of Flexilev in OraFID in selected markets.
Financial risk
Financial risk consists primarily of interest rate, currency, credit, and liquidity risks.
In 2025, the relatively weak Norwegian Krone (NOK) negatively affected the Group’s results, particularly the gross
margin. As of 31 December 2025, the Company considered the Group’s liquidity position to be satisfactory.
Interest rate risk is mainly associated with the Group’s liquidity and financing arrangements. Interest rates on bank
deposits and short-term liquidity investments are floating, while interest on external loans is tied to 3-month NIBOR
plus a margin, and Navamedic uses interest rate swap agreements to reduce exposure to fluctuations in NIBOR.
Currency risk arises because a significant share of product purchases is denominated in EUR, GBP, SEK, and USD,
while revenues and operating expenses are mainly in NOK and SEK, with smaller exposures in DKK and EUR. Net
investments in foreign subsidiaries expose the Group to currency risk primarily in SEK. The Company assesses the
need for currency hedging on an ongoing basis and has currently not established dedicated hedging positions
beyond natural hedging and targeted evaluations in major agreements.
Credit risk is considered to be generally low. Navamedic primarily trades with financially solid counterparties,
including pharmacy chains, wholesalers, public health institutions, and hospitals. The Company also has a factoring
10 | Annual report 2025, Navamedic ASA
agreement that further reduces the risk. The main exception relates to a loan issued to Observe Medical ASA, which
carries significant credit risk exposure. Further information is provided in Note 18.
Climate and geopolitical risks
Navamedic conducts ongoing assessments of climate‑related risks across its operations and key parts of the value
chain. The Company currently considers such risks to be limited but will continue monitoring them. A
comprehensive overview of environmental impacts is provided in the Sustainability report.
The Company is also exposed to geopolitical developments that may disrupt global markets. Such disruptions may
affect suppliers or production partners, or lead to increased transportation costs, potentially impacting margins. In
2025, Navamedic experienced some cost increases from suppliers, but corresponding adjustments to sales prices
helped offset these effects to some extent.
Navamedic performs regular supply chain risk assessments in line with the Norwegian Transparency Act
(Åpenhetsloven). The Company’s 2025 Transparency Act report will be published on its website by 30 June 2026.
Organisation
The Group had 40 employees at the end of 2025, out of which 25 were women and 15 men, compared to 42 at the
end of 2024. In accordance with the Norwegian Public Limited Liability Companies Act, the Board has prepared a
Remuneration report concerning pay and other benefits for senior executives, which is partly included in note 16.
The full report will be published on the Company website for approval in the Annual General Meeting 23 April 2026.
Navamedic is committed to maintaining a safe and respectful work environment across its offices in Oslo,
Gothenburg and Stockholm. Each office is centrally situated, features modern facilities, and provides adequate
amenities. Employees at Navamedic are not involved in physically demanding labour, and in 2025, there were no
reported work-related physical injuries. Employee satisfaction is monitored through quarterly surveys with results
in line with industry benchmarks. In 2025, the sick leave was 4.0%
Navamedic ASA holds a directors’ and officers’ liability insurance. The insurance covers financial claims against
board members or CEO that may arise as a result of actions taken by the Board or CEO. The insurance policy is with
a reputable firm, and it applies to Navamedic ASA as well as all of its subsidiaries.
Corporate governance
Navamedic complies with the Norwegian Code of Practice for Corporate Governance (NUES). Further details are
provided in the Company’s corporate governance report, which is included in a separate section of this annual
report.
The share
The Navamedic share has been listed on the Oslo Stock Exchange since 2006 under the ticker NAVA. As of 31
December 2025, the Company had 23,981,378 outstanding shares, each with a nominal value of NOK 0.74 per share,
11 | Annual report 2025, Navamedic ASA
and 1,484 shareholders. In 2025, Navamedic’s share price opened the year at NOK 24.8 and closed at NOK 23.8,
representing a decrease of 4.0%. During the year, the share price fluctuated between a low of NOK 16.8 in April to a
high of NOK 27.9 in August. The company’s market capitalization at year-end was NOK 570 million.
Intercompany services
Internal support and shared services are provided by the parent company, Navamedic ASA, and the subsidiary
Navamedic AB in areas where significant economies of scale and operational synergies can be achieved. The parent
company has entered into a master transfer pricing agreement governing management and business service
charges between Navamedic ASA and its subsidiaries, Navamedic AB and Navamedic AS, and between Navamedic
AB and the branches in Denmark and Finland.
Navamedic ASA holds intellectual property rights to certain products that are resold by the subsidiaries and,
accordingly, earns royalties based on the subsidiaries’ actual sales.
Service fees are charged to the subsidiaries and branches to recover costs related to strategic development,
marketing, logistics and purchasing management, as well as financial and accounting services. In addition,
Navamedic ASA performs activities related to insurance, systems development and operations, and other
operational support functions on behalf of the subsidiaries, which are also recharged in accordance with the
transfer pricing agreement.
Parent company
The operating revenue in Navamedic ASA was NOK 67.3 million in 2025, compared to NOK 52.8 million in 2024. Total
operating expenses increased to NOK 94.6 million in 2025 from NOK 70.5 million in 2024 mainly due to depreciation
and impairment, transaction costs in 2025 and higher personnel costs.
Net financial items amounted to negative NOK 14.8 million in 2025, compared to NOK 1.0 million in 2024, mainly
due to increased interests from new loans following the acquisition of the dne Pharma portfolio. Equity amounted
to NOK 257.8 million compared to NOK 177.2 million in 2024.
The parent company’s result after tax for 2025, after the receipt of group contribution, was negative NOK 42.1
million. The Board proposes that the net result for the year is transferred to retained earnings.
Going concern
The annual financial statements have been prepared on the assumption that the Company is a going concern. The
Board confirms that the basis for the Company as a going concern exists and bases its opinion on the Company and
the Group’s financial position, the agreements that have been signed with both suppliers and customers, expected
cash flows in 2026, and the Company's financial liabilities. Due consideration has also been given to possible
negative future impacts of macro-economic conditions and the world’s geopolitical situation in the assessment of
the going concern assumption.
12 | Annual report 2025, Navamedic ASA
Responsibility Statement
We confirm, to the best of our knowledge, that the consolidated financial statements for 2025 give a true and fair
view of the Company’s assets, liabilities, financial position, and results of operation. Furthermore, that the report
provides a fair overview of the information specified in Section 5-6, fourth paragraph of the Norwegian Securities
Trading Act.
Oslo, 24 March 2026
The Board of Directors and CEO of Navamedic ASA
Morten Jurs
Chairman
Edmée Steenken
Board member
Åsa Kornfeld
Board member
Mads Helmich Pedersen
Board member
Rune Wahl
Board member
Kathrine G. Andreassen
CEO
13 | Annual report 2025, Navamedic ASA
Senior executives and Board of Directors
Senior executives
Kathrine Gamborg Andreassen
CEO
Gamborg Andreassen was appointed CEO of Navamedic in January 2019.
Before assuming her current role, Gamborg Andreassen served as Chair of
the Board at Navamedic ASA from June to December 2018. Prior to joining
Navamedic, she held several senior leadership positions at Weifa ASA from
2012 to 2018, including CEO. Her career also includes leadership roles at
Kemetyl and Orkla. Gamborg Andreassen has previously served on the
board of directors at Observe Medical, Questback and Vistin Pharma.
Gamborg Andreassen holds a master’s degree (MSc) in Business Strategy &
Marketing from the University of Wisconsin at Madison and a BBA from
Handelsakademiet/Oslo Business School.
Nils Ole Krekling
CFO
Krekling joined Navamedic in January 2026 from Kongsberg Gruppen ASA,
where he served as Group Vice President for Corporate Development and
Head of M&A. From 2009 to 2025, he held various roles within finance and
corporate development across the Kongsberg group of companies.
Krekling currently serves on the board of directors at Atello AS and has
previously served on the board of directors at eSmart Systems AS and
Coach Solutions ApS. Krekling holds a master’s degree (MSc) in Finance
from Norwegian School of Economics and the Certificate in Global
Management from INSEAD France.
Board of Directors
Morten Jurs
Chairman of the Board
Jurs has served on the board of Navamedic since June 2025 and assumed
the role of Chairman in January 2026. He was previously CEO of SpinChip
Diagnostics from 2021 to 2025. Before that, he was a Partner at the
investment company Pegasus Industrier. His earlier experience includes
leadership roles as CEO of Stamina Group, CEO and CFO of Pronova
BioPharma ASA, and CFO at Kitron ASA. Jurs currently operates his own
consultancy business. Jurs holds a Master in Business and Finance from
University of Wyoming.
14 | Annual report 2025, Navamedic ASA
Edmée Jeanne Steenken
Board Member
Steenken has served on the board of Navamedic since June 2022.
Steenken has 25 years of experience in the pharmaceutical industry,
working with global brand management and product development. She
has background in R&D and has held global, regional and local
commercial roles across a variety of therapy areas. Currently, she holds
the position of Director Global Portfolio & Innovation at Novonesis.
Steenken holds an MSc in Medical Biology from Universiteit van
Amsterdam.
Åsa Kornfeld
Board Member
Kornfeld has served on the board of Navamedic since June 2023.
Kornfeld has 25 years of experience from the international pharma
industry in pricing and market access, clinical development and health
economics. She built and headed Lundbeck’s corporate pricing & market
access department and has held senior management roles in consulting.
Today she sits on several boards and is a consultant. Kornfeld holds an
MSc. in Pharmaceuticals and healthcare products and a BSc in
Chemistry.
Rune Wahl
Board Member
Wahl has served on the board of Navamedic since June 2024. Wahl has
extensive experience in financial leadership, most recently as CFO of Data
Respons ASA. Prior to this, he held senior finance management positions
at Tandberg Data, ATEA, Orkla, and DNVGL. He brings deep expertise in
financial strategy, corporate governance, financial compliance, M&A, and
business development. Wahl holds an MBA from INSEAD and a Master of
Business Administration from the Norwegian Business School BI.
Mads Helmich Pedersen
Board Member
Pedersen has served on the board of Navamedic since January 2026.
Pedersen is currently Investment Manager at Kistefos. Prior to his current
role at Kistefos, he worked for three years at McKinsey & Company,
focusing on strategy and M&A related topics. Before McKinsey, Pedersen
spent five years as a lawyer at Advokatfirmaet Selmer. Pedersen holds a
Master of Laws from University of Bergen and an LLM from King’s College
London with a specialisation in International Finance and Private Equity.
15 | Annual report 2025, Navamedic ASA
Sustainability report
16 | Annual report 2025, Navamedic ASA
A year of sustainable progress
In 2025, Navamedic continued to advance its commitment to sustainability,
building on the significant achievements of the previous years. Sustainability
remained a core focus at every level of the organisation and was integrated
into key company events and conferences. As the company experienced
ongoing growth and strengthened its foundation for long-term economic and
sustainable value creation, we deepened our understanding of sustainability
challenges and risks across our value chain. This progress has delivered
valuable insights that will inform our strategies and actions in the years ahead.
Navamedic’s sustainability goals are included in the overall KPIs for the group, and
maybe more importantly, broken down into detailed KPIs for all departments.
In this section we will illustrate the highlights of the progress made during 2025 and where
we stand going into 2026.
Navamedic continues to align its sustainability objectives and initiatives with the United Nations Sustainable
Development Goals (SDGs). In 2025, we revisited our SDG assessment to ensure our focus remains on the areas
where our actions can have the greatest impact. This ongoing evaluation has reaffirmed the SDGs most relevant to
our operations and where our contribution will be most significant:
Contribute to safe and timely supplies of medicines by minimizing the risk of shortages through close
collaboration with our partners included in the whole value chain
Contribute to people’s health by focusing on important medical needs, such as obesity, antibiotics and
medical nutrition
Commit to respecting fundamental human and labour rights, both in our own business and
throughout the entire value chain
Support work/life balance for employees as a flexible company
Promote employees competence development
Focus together with suppliers on sustainability initiatives
Focus on packaging material of our products to reduce waste, introduce environmental-friendly
alternatives and improve labelling to sort waste material
Transport products in a more sustainable way to reduce CO
2
emission
Implement a travel policy to support business travel in a more sustainable way
Constantly improve and document our environmental actions through the ISO 14001 certification and
internal Environmental Management System
17 | Annual report 2025, Navamedic ASA
In 2025, global environmental issues such as climate change, biodiversity loss, and resource depletion remained
pressing concerns. Although geopolitical developments created headwinds for sustainability worldwide,
Navamedic continued to advance its environmental commitments with renewed determination.
Environment
In 2025, Navamedic strengthened its sustainability work through close cooperation with value‑chain partners to
identify and implement initiatives that lower its environmental footprint. During the year, Navamedic also carried
out extensive mapping of potential environmental risk areas in its upstream value chain. The findings from this
work will be presented in detail in the updated report prepared under the Norwegian Transparency Act, to be
published on our website on or before June 30th. A summary of the key elements is provided below.
As part of the supply chain sustainability
risk assessment, Navamedic relied on
multiple sources, direct input from
suppliers, traditional research, and AI
supported analysis, to conduct a
comprehensive assessment of all key
suppliers. This process enabled the
company to identify not only
sustainability-related risks, but also
potential risks related to human rights,
corruption, and business ethics. The
graph presents the high-level results of
the assessment.
Navamedic has identified 121 suppliers as key suppliers based on criteria such as size, geography, and industry.
Among these, 83 are categorized as low risk, 34 as medium risk, and 4 as high risk. A “high-risk” categorization does
not necessarily indicate the presence of a confirmed issue; rather, it often reflects the strategic significance of the
supplier or gaps in available information regarding their sustainability practices and compliance with international
standards. Navamedic therefore prioritizes follow-up with high-risk suppliers to better understand the nature of the
risks and determine appropriate actions.
The illustration below also outlines the geographic footprint of Navamedic’s key suppliers, which are largely
concentrated in the Nordics and Western Europe, regions known for strong performance on sustainability
indicators such as labour laws, human rights, and governance transparency. However, residual risks remain,
particularly related to the potential use of subcontractors in higher‑risk countries. This highlights the continued
importance of strengthening supply‑chain visibility and deepening Navamedic’s detailed understanding of supplier
networks.
4
83
34
Risk summary for key suppliers
High risk Low risk Medium risk
18 | Annual report 2025, Navamedic ASA
Navamedic key suppliers’ geographical location
Note: The map shows the concentration of Navamedic’s key suppliers by the shade of blue
CO2 emissions
Reducing its climate footprint continues to be a central part of Navamedic’s sustainability agenda. Building on
initiatives launched in 2023 and 2024, the company has made clear and meaningful progress that has served as a
solid foundation for the work continuing in 2025. As is typical for companies in our sector, most emissions originate
from activities outside our direct operations, especially the transportation and shipping of products and the travel
required to support commercial activities. Throughout 2025, Navamedic also benefitted from more complete data
and improved tools, enabling a more accurate and transparent understanding of its overall emissions profile.
Looking at the development over time, Navamedic’s climate impact has moved in a positive direction. The
company saw a reduction in emissions from one year to the next, reflecting both improved measurement practices
and the effect of targeted climate initiatives. A substantial part of this progress stems from changes made to how
products move through the value chain. By consolidating warehousing locations, increasing shipment efficiency,
and reducing packaging for one of our key products, Navamedic has succeeded in meaningfully lowering emissions
linked to transportation, historically one of the company's most significant climate contributors.
Business travel represents another area where Navamedic has made deliberate changes. The travel policy
introduced in 2023 continues to guide employees toward more environmentally responsible choices. This has
resulted in a clear shift in travel behaviour: employees increasingly opt for lower‑emission alternatives such as
trains and buses, rely more frequently on digital meetings, and choose hotels with a strong environmental profile.
At the same time, the transition to electric vehicles for the company’s car fleet has further reduced emissions linked
to mobility. The combined effect of these actions can be seen in a reduction in the carbon intensity of business
travel across the organisation.
Together, these developments illustrate a broader shift in how Navamedic operates—one defined by more efficient
logistics, more conscious travel decisions, and a stronger focus on reducing environmental impact across the value
chain. As the company moves into 2026, this strengthened foundation enables continued progress toward a more
sustainable and responsible footprint.
19 | Annual report 2025, Navamedic ASA
Social responsibility
As societal expectations continue to evolve, the role of business in supporting communities remains increasingly
important. Companies are placing greater emphasis on corporate social responsibility and stakeholder
engagement to promote inclusion, diversity, equity, and broader social well‑being. Navamedic is fully committed to
this development, strengthening its contribution to public health, acting responsibly as an employer, and fostering
a workplace that attracts and supports talented people. This commitment continues to guide our work in 2026.
A core part of our social responsibility is the commitment to ensuring a stable and reliable supply of pharmaceutical
products in our portfolio. These products play an essential role in public health, and maintaining their availability
remains one of our highest priorities. Through proactive supply‑chain management and strong partnerships, we
work continuously to minimise disruptions and ensure patients can rely on the treatments they need.
Navamedic is not simply a provider of medicinal products; our portfolio reflects our vision of being a proud
contributor to public health. Many of our products address significant societal health challenges—including obesity,
Parkinson’s disease, viral infections, erectile dysfunction, and pain. We complement these offerings with
patient‑support initiatives such as Lighter Together, 6‑in‑1, and MyControl, all designed to assist both patients and
healthcare professionals in improving health outcomes and enhancing quality of life.
In 2025, we expanded our public health impact by acquiring dne Pharma’s addiction treatment portfolio, including
Ventizolve® (a nasal spray for opioid overdose) and oral therapies for opioid dependence. This strategic move
strengthens our position in a critical therapeutic area and increases our share of proprietary products, supporting
our long-term goal of building a portfolio that advances public health and meets emerging challenges.
Our social responsibility also extends deeply to our employees. We recognize that Navamedic’s success is built on
the dedication, competence, and engagement of our people. For this reason, we prioritize creating an inclusive,
supportive, and non‑discriminatory work environment where everyone, regardless of background, gender,
ethnicity, disability, or sexual orientation, feels valued and empowered. In 2025, Navamedic employed 40
colleagues, of whom 25 were women and 15 were men.
To support continuous improvement in our workplace culture, Navamedic introduced a quarterly
employee‑satisfaction survey at the end of 2023. The results have consistently shown a high level of employee
satisfaction, in line with or exceeding benchmark levels, with results indicating a stable or slightly upward trend.
These insights help guide our efforts to create a workplace where people feel motivated, supported, and inspired to
contribute their best.
20 | Annual report 2025, Navamedic ASA
Governance
Governance remains a central pillar of responsible business conduct, with growing emphasis on transparency,
accountability, and ethical leadership. Navamedic is committed to upholding the highest standards of integrity,
ensuring compliance with all applicable laws and regulations, and fostering a culture of ethical behaviour across
our operations.
Our governance framework is built on principles of transparency and responsibility, extending to all stakeholders,
from suppliers and customers to employees and management. The Navamedic Code of Conduct, approved by the
Board of Directors, sets clear expectations for ethical and professional behaviour. It applies to all individuals
representing the company, including employees, management, board members, and contractors. The Code
addresses key areas such as business ethics, anti-corruption, workplace conduct, and environmental responsibility.
Navamedic also adheres to the European Federation of Pharmaceutical Industries and Associations (EFPIA)
Disclosure Code, reinforcing our commitment to transparency in our interactions with patient organisations,
healthcare professionals, and public authorities. We support EFPIA’s advocacy for mandatory registration of
lobbying organisations and ensure transparent reporting of financial support to patient organisations across
Europe.
We maintain a zero-tolerance policy toward corruption and bribery, with clear guidelines on gifts, benefits, and
conflicts of interest. The CEO holds ultimate responsibility for enforcing our ethical standards, which are embedded
in daily operations and decision-making.
Complementing our internal Code of Conduct, the Navamedic Supplier Code outlines our expectations for partners
across critical areas such as human and labour rights, health and safety, environmental sustainability, and anti-
bribery. By requiring our suppliers to commit to these standards, we strengthen our ability to build a responsible
and resilient value chain.
Concluding remarks
In summary, Navamedic continues to demonstrate a clear commitment to contributing to public health, fostering
an inclusive and supportive workplace, and maintaining high standards of governance and ethical conduct. By
preparing for upcoming sustainability reporting requirements, including the CSRD, and carrying out thorough
assessments, the company strengthens its foundation for responsible and resilient growth. These efforts,
supported by transparent leadership, a solid workplace culture, and sustainable business practices, position
Navamedic to navigate emerging challenges and deliver long term value to stakeholders and society.
21 | Annual report 2025, Navamedic ASA
Corporate governance
22 | Annual report 2025, Navamedic ASA
Implementation and reporting on corporate governance
The Board of Navamedic has adopted guidelines for corporate governance in Navamedic ASA and the Group.
The Board has stipulated guidelines for ethics and corporate social responsibility that apply to all companies in the
Navamedic Group. The guidelines clarify the ethical values and standards for corporate social responsibility upon
which the Group's and the employees' work shall be based.
Business
Navamedic's business and purpose are described in article 3 of the articles of association, which reads:
"The Company's business is to develop, produce, market, and sell pharmaceuticals and related products, perform
consultancy services in connection with this, and invest in related activities."
The Company’s goals and main strategies are described on the Company's website. Its vision, goals, and core
values are set out in the Company's guidelines for corporate governance and guidelines for ethics and corporate
social responsibility.
Navamedic also has active risk management to ensure value creation for shareholders and safeguard societal
interests in general.
The Company's vision is that the business, as it is described in the articles of association, shall be run in a
sustainable manner.
Equity and dividends
Capital structure
Navamedic's registered share capital amounts to NOK 17,746,219.72 divided into 23,981,378 shares, each with a
nominal value of NOK 0.74. As of 31 December 2025, equity amounted to NOK 334,077 thousand, which translates
into an equity ratio of 45.0%.
Dividends
Navamedic's dividend policy is established by the Board through the guidelines for corporate governance. Each
year, in connection with the preparation of the annual financial statements, the Board assesses the Company's
need for capital in the coming period. Based on this assessment, the Board issues its recommendation concerning
dividends to the general meeting with the explicit goals of ensuring the Company's strategy is implemented and
providing optimal value creation for the Company's shareholders.
23 | Annual report 2025, Navamedic ASA
Board authorisations
The annual general meeting on 4 June 2025 gave authorisation to the Board to increase the share capital by up to
NOK 2,614,091 to finance further growth. This authorisation replaced the previous authorisation from the annual
general meeting on 4 June 2024.
The second authorisation given at the annual general meeting on 4 June 2025 was the authorisation to the Board to
acquire own shares with a maximum aggregate value of NOK 1,307,045,50. The highest amount that may be paid
per share is NOK 100 and the lowest amount is NOK 1.
The third authorisation given at the annual general meeting on 4 June 2025 was the authorisation to the Board to
increase the share capital in connection with share options and in an investment program by up to NOK
1,307,045,50.
The fourth authorisation given to the Board at the annual general meeting was the granting of the right to approve
dividend payouts based on the 2024 financial numbers. As of the publishing of this report, no dividend has been
approved by the Board.
All authorisations are effective until the annual general meeting in 2026 but in no event later than 30 June 2026.
Equal treatment of shareholders and transactions with close
associates
The Company has one class of share and each share in the Company has one vote. The Company owned none of its
own shares as of 31 December 2025.
Pursuant to the Norwegian Code of Practice for Corporate Governance, companies should have guidelines that
ensure that Board members and senior executives report to the Board if they have, direct or indirect, significant
interests in an agreement entered into by the Company.
In the case of members of the Board of Navamedic, this is explicitly set out in the rules of procedure for the Board.
The Company's guidelines for ethics and corporate social responsibility, which apply to all employees and Board
members in the Group, contain guidelines for handling potential conflicts of interest.
The guidelines also stipulate that Navamedic's employees and the Board members should avoid having ownership
interests or Board positions in other enterprises if these could be deemed likely to weaken the loyalty to
Navamedic. Pursuant to the guidelines, questions concerning Board members' and senior executives's Board
positions in companies that compete with Navamedic or that are business contacts of Navamedic, must always be
clarified with the Board of Navamedic.
Shares and negotiability
Pursuant to the Norwegian Code of Practice for Corporate Governance, the articles of association should not
stipulate any restrictions on ownership.
24 | Annual report 2025, Navamedic ASA
The articles of association contain no restrictions on the negotiability of shares. Navamedic ASA is listed on the Oslo
Stock Exchange. Navamedic also actively strives to increase interest in the Company to attract new investors.
General meetings
Navamedic held its annual general meeting on 4 June 2025.
The notice was sent 14 May 2025 and contained descriptions of the items on the agenda and the Board's proposed
resolutions. The supporting documentation was prepared with the aim of enabling shareholders to arrive at a view
concerning the items on the agenda. The registration deadline was set in accordance with the provision in the
Company's articles of association. The notices described the procedures for taking part in and casting votes at the
general meetings, as well as attendance by proxy.
The proxy forms were designed such that votes could, to the extent possible, be cast concerning each item on the
agenda. In the proxy form a person was also proposed to act as a proxy for the shareholders.
The Chairman of the Board attended the annual general meeting in 2025. The Company's external auditor was also
present at the meeting.
Minutes of general meetings were published and made available under the Company's ticker on Newsweb and on
the Company's website www.navamedic.com shortly after the meeting.
Nomination committee
The nomination committee consists of chairman Bård Brath Ingerø and members Katarina Hammar and Kristian
Huseby. The tasks and responsibilities of the Nomination Committee are defined as part of Navamedic’s corporate
governance regime.
The Board, composition and independence
The Board of Navamedic has four ordinary members in addition to the chairman, all of whom are elected by the
shareholders. The Board members and chairman of the Board are elected in the general meeting. No Board
members are elected for terms of more than two years at a time. None of the Company's Board members have any
special interests that prevent them from acting independently.
The Company's annual report contains information about the Board members' relevant experience and current
position. The Board members have varied experiences from industries such as pharmaceuticals, finance, merger
and acquisitions, industry, and marketing. This experience was gained both in Norwegian and international
companies, both in private and public enterprises.
It is Navamedic's opinion that, as a corporate body, the Board safeguards the best interests of the shareholders as a
group. This is based on the Board's qualifications, capacity and diversity in relation to the business Navamedic
operates.
25 | Annual report 2025, Navamedic ASA
In the opinion of the Board, it is desirable that Board members hold shares in the Company, but there is no formal
policy encouraging such ownership.
No Navamedic senior executives sit on the Company's Board of directors.
The work of the Board of directors
The Board of Directors has the overall responsibility for the management of the Company and for supervising the
day-to-day management and the Company’s operations. The Board shall establish the Company’s strategy and
objectives and ensure appropriate organisation of the business. The Board shall also ensure that the Company’s
assets are managed in a sound and prudent manner and that the Company has satisfactory systems for risk
management and internal control. The Board appoints the CEO
Pursuant to the provisions of Norwegian company law, the Board has stipulated rules of procedure for the Board
that provide detailed rules for the Board's functions, duties, and responsibilities.
The Board has an annual plan for its work that particularly focuses on goals, strategy, and implementation. The
chairman of the Board is responsible for ensuring that the Board's work is executed effectively and correctly in
accordance with the law. For matters in which the chairman of the Board is, or has been, actively involved, another
Board member is nominated to chair the discussion such that the Company is assured an independent process.
A clear division of work between the Board and senior executives has been established. The CEO is responsible for
the Company's operational management.
The Board holds a minimum of six Board meetings a year, one of which is a strategy meeting. Extraordinary Board
meetings are held as required to consider matters that cannot wait until the next ordinary Board meeting.
During 2025, 21 Board meetings were held, and the duties of the Board were also addressed through updates via
phone conferences, with and without the management team present.
The Board has established an audit committee as a sub-committee to the Board. Special rules and procedures have
been set out for this committee. The audit committee consists of three Board members who are independent of the
Company's day-to-day management team.
The Board has also established a remuneration committee as a sub-committee to the Board. The remuneration
committee consists of two Board members, both of whom are independent of the Company’s daily operations.
The Board has the objective of conducting an annual evaluation of its work, working methods, and qualifications. A
similar evaluation is also conducted of the CEO.
Risk management and internal control
The Board ensures that the Company maintains effective internal control and risk management systems tailored to
the scope of its pharmaceutical operations, including its ethical guidelines and corporate social responsibility. The
Audit Committee is specifically responsible for monitoring processes for risk management and internal control.
26 | Annual report 2025, Navamedic ASA
Navamedic has established robust routines to manage industry-specific risks, and the Board will continue to evolve
these frameworks in cooperation with the management as the Company’s operations expand.
As part of its auditing services, the external auditor assesses whether there are any material weaknesses in the
internal control for financial reporting. The auditor takes part in the audit committee meetings as well as Board
meetings in connection with the annual accounts.
The management team emphasizes establishing good control routines in those areas that are of material
importance for financial reporting. The control routines are based on an authorisation structure that defines roles
and responsibilities for each level of management, as well as guidelines for how one should ensure good internal
control, including satisfactory routines related to division of duties.
The Board receives regular financial reports in which the Company's economic and financial status is commented
on. The Company complies with the Oslo Stock Exchange's deadlines for interim reporting. The Company has
chosen not to issue interim reports in accordance with IAS 34, instead it prepares and publishes a presentation for
the 1st and 3rd quarters, in addition to the half-year report and annual report.
Accounting issues, should there be any, are analyzed immediately, and the external auditor is consulted if required.
An overview of relevant questions is presented to the Audit Committee and Board in connection with the
publication of interim presentations and half-year and annual reports.
Remuneration of the Board of directors
The Board's remuneration is decided each year by the shareholders in the general meeting. The Board's
remuneration is independent of the Company's results and Board members do not have stock options in the
Company.
Information about the Board's remuneration for 2025 is included in note 16 to the financial statements. No Board
members have special duties in relation to the Company beyond their Board position and participation in the
various Board committees.
Remuneration of senior executives
The guidelines for the remuneration of senior executives were revised and approved in the 2023 General Meeting in
accordance with the provisions of the Norwegian Public Limited Liability Companies Act.
The remuneration of senior executives is detailed in the separate management compensation report and
considered by the general meeting in accordance with the Public Limited Liability Companies Act.
The Board's statement on executive pay was approved by the general meeting on 4 June 2025.
Procedures and authorisations for determining the remuneration of the corporate management team are governed
by the Company's rules of procedure for the Board.
27 | Annual report 2025, Navamedic ASA
The rules of procedure for the Board and the Board's statement on executive pay stipulate that all schemes that
include the awarding of shares, subscription rights, options, and other forms of remuneration linked to shares or
the development of the share price, must be established by the Company's general meeting.
The determination of the CEO's salary was approved by the Board and information about the remuneration of the
CEO and other senior executives in 2025 can be found in note 16 to the consolidated annual financial statements.
Before determining the pay of the management team, a comparison is made with equivalent positions in
companies outside the Group. Additionally, the separate report for remuneration of senior executives, as required,
can be found on the Company’s web page Navamedic.com.
Information and communication
Navamedic's information and communication policies are presented in the Company's guidelines for corporate
governance. The guidelines are based on the principle of equal treatment of market actors and cover financial
reporting and investor relations.
Navamedic will provide the market with accurate, consistent, and relevant information. Half-year reports and
interim presentations for the Oslo Stock Exchange are published in English only.
According to the Company's guidelines for corporate governance, the Board must ensure that interim presentations
issued by the Company provide a true and complete picture of the Group's financial and business positions, as well
as the extent to which the Company's operational and strategic goals are achieved.
Navamedic's communication with shareholders is based on the principle that all owners should have equal access
to the information. Navamedic arranges public investor presentations in connection with the publication of half-
year reports and interim presentations. In these, the results are reviewed, and the development of the market and
the Company's outlook are commented on. As a minimum, the CEO and CFO take part in the presentations.
Take-overs
The Company's guidelines for corporate governance stipulate that in the event of potential take-overs or
restructuring situations, the Board shall exercise particular care such that the assets and interests of all
shareholders are safeguarded.
The guidelines for corporate governance at Navamedic also stipulate that the Norwegian Code of Practice for
Corporate Governance must be followed, and the Board will follow the more detailed recommendations in this
document if a potential take-over situation arises.
No take-over offers were presented to Navamedic nor its shareholders in 2025.
28 | Annual report 2025, Navamedic ASA
Auditor
The Company’s external auditor is EY. The auditor attends Board meetings in connection with the annual financial
statements and most audit committee meetings. At least one meeting a year is held between the auditor and Board
without the CEO nor other member of the Company’s senior executives present.
The auditor presents an audit plan for the audit committee each year. According to the Company's guidelines for
corporate governance, the auditor shall each year provide the Board with written confirmation that they comply
with the requirements for independence and objectivity. The guidelines also stipulate that services from the auditor
beyond the mandatory audit and closely related advice must only be provided following a decision by the Board or
audit committee.
29 | Annual report 2025, Navamedic ASA
Consolidated financial
statements 2025
30 | Annual report 2025, Navamedic ASA
Consolidated statement of comprehensive income
(in NOK '1000)
Note
2025
2024
Revenues
4
565,359
531,436
Total revenue
565,359
531,436
Cost of materials
11
345,039
322,558
Payroll expenses
16
71,038
70,260
Other operating expenses
15
105,523
92,067
Operating profit before depreciation and amortization (EBITDA)
43,759
46,550
Depreciation
7,9
4,169
4,267
Amortization
8
27,186
10,488
Operating profit (EBIT)
12,404
31,795
Financial income
17
1,098
3,103
Gain at derecognition
17,18
4,693
13,738
Impairment of loans receivable
17,18
-1,279
-25,587
Financial expenses
17
-21,241
-16,833
Net currency gains/(losses)
17
120
-6,282
Net change in fair value of current financial assets
17
-11,451
-1,554
Net financial income and expenses
-28,061
-33,415
Profit before tax
-15,657
-1,620
Income taxes
25
7,881
3,865
Net profit / (loss)
-23,538
-5,485
Other comprehensive income that may be reclassified subsequently to profit or loss:
Currency translation differences
18,229
7,514
Total other comprehensive income
18,229
7,514
Total comprehensive income
-5,310
2,029
Attributable to:
Shareholders in the parent company
-5,310
2,029
Earnings per share basic (NOK)
23
-1.236
-0.314
Earnings per share diluted (NOK)
23
-1.236
-0.314
31 | Annual report 2025, Navamedic ASA
Consolidated statement of financial position
(in NOK '1000)
Note
31.12.2025
31.12.2024
Assets
Non-current assets
Intangible non-current assets
Goodwill
8
207,568
159,051
Deferred tax assets
25
934
934
Other intangible assets
8
250,890
92,561
Total intangible non-current assets
459,392
252,546
Other non-current assets
Property, plant & equipment
7
3,901
4,493
Right of use assets
9
2,289
4,246
Non-current loans receivable
18
4,282
6,196
Total other non-current assets
10,473
14,934
Total non-current assets
469,865
267,480
Current assets
Tax receivables
12,25
11,392
8,720
Inventories
11
116,561
81,888
Trade receivables and other current assets
10
60,476
55,909
Other current financial assets
12
9,298
16,194
Cash and cash equivalents
19
74,157
37,285
Total current assets
271,884
199,996
Total assets
741,748
467,477
32 | Annual report 2025, Navamedic ASA
Consolidated statement of financial position (cont.)
(in NOK '1000)
Note
31.12.2025
31.12.2024
Equity
Paid in equity
Share capital
17,746
13,070
Share premium reserve
314,455
198,238
Total paid in equity
13
332,201
211,308
Retained earnings
Retained earnings
1,876
5,364
Total retained earnings
1,876
5,364
Total equity
334,077
216,673
Liabilities
Non-current liabilities
Contingent consideration
5,12
32,800
0
Non-current interest-bearing borrowings
20
165,000
78,571
Non-current license liabilities
21
14,380
21,360
Non-current lease liabilities
9
11
1,694
Deferred tax liabilities
25
7,753
8,361
Total non-current liabilities
219,945
109,986
Current liabilities
Current interest-bearing borrowings
20
40,688
35,441
Trade account payables
14
90,628
50,267
Current lease liabilities
9
2,524
2,868
Current license liabilities
21
4,750
0
Taxes payable
25
6,032
5,198
Other current liabilities
14
43,103
47,045
Total current liabilities
187,726
140,818
Total liabilities
407,671
250,804
Total equity and liabilities
741,748
467,477
33 | Annual report 2025, Navamedic ASA
Oslo, 24 March 2026
The Board of Directors and CEO of Navamedic ASA
Morten Jurs
Chairman
Edmée Steenken
Board member
Åsa Kornfeld
Board member
Mads Helmich Pedersen
Board member
Rune Wahl
Board member
Kathrine G. Andreassen
CEO
34 | Annual report 2025, Navamedic ASA
Consolidated statement of changes in equity
(in NOK '1000)
Note
Share
capital
Share
premium
reserve
Retained
earnings
Total
Balance as at 1 January 2024
12,842
192,577
-16
205,403
Net profit / loss (-)
-5,485
-5,485
Currency translations differences
7,514
7,514
Capital increase
13
229
5,661
5,890
Share options
3,352
3,352
Balance as at 31 December 2024
13,070
198,238
5,364
216,673
Balance as at 1 January 2025
13,070
198,238
5,364
216,673
Net profit / loss (-)
-23,538
-23,538
Currency translations differences
18,229
18,229
Capital increase
13
4,676
125,526
130,202
Share options
1,761
1,761
Share issuance cost
13
-9,308
-9,308
Balance as at 31 December 2025
17,746
314,455
1,876
334,077
35 | Annual report 2025, Navamedic ASA
Consolidated cash flow statement
(in NOK '1000)
Note
2025
2024
Cash flow from operating activities
Profit before tax
-15,657
-1,620
Taxes paid
-5,140
-3,118
Depreciation, amortization and impairment
7,8,9
31,355
14,755
Impairment of loans receivable
18
1,279
25,587
Financial income/expenses without cash flow effect
25,455
643
Other income/expenses without cash effect
1,761
3,352
Changes in inventory
-34,673
17,479
Changes in trade and other receivables
-4,566
-5,279
Changes in trade and other payables
40,361
-18,033
Changes in other current balance sheet items
-14,589
5,587
Net cash flow from operating activities
25,585
39,354
Cash flow from investing activities
Acquisition of tangible and intangible assets
7,8
-2,381
-3,325
Purchase of business of other companies
-185,000
0
Interest received
733
547
Net cash flow from investing activities
-186,648
-2,778
Cash flow from financing activities
Loans received
210,000
0
Payment of loans
-118,324
-32,534
Interest paid
-12,350
-7,780
Share issues
130,202
5,890
Share issuance cost
-9,308
0
Payment of lease liabilities
-3,222
-3,314
Net cash flow from financing activities
196,997
-37,738
Changes in currency
937
412
Net change in cash
36,872
-751
Cash and cash equivalents start period
37,285
38,036
Cash and cash equivalents end period
19
74,157
37,285
36 | Annual report 2025, Navamedic ASA
Notes to the consolidated
financial statements
37 | Annual report 2025, Navamedic ASA
Note 1 – General information
Navamedic ASA is a Nordic pharma company listed on the Oslo Stock Exchange. The Company is a reliable supplier
of high-quality products, delivered to hospitals and through pharmacies, meeting the specific medical needs of
patients and consumers. Navamedic ASA is a limited liability company.
The product portfolio consists of prescription and non-prescription pharmaceuticals as well as other healthcare
products registered as medical nutrition, medical devices, food supplements or cosmetics.
Navamedic ASA is present in all Nordic countries, the Baltics and Benelux and has sales of specific products in other
European countries like the UK and Greece.
Through its subsidiaries Navamedic AB in Sweden and Navamedic AS in Norway, the Group distributes more than
40 different product brands from over 20 international partners/brand owners and manufacturers in the Europe.
Navamedic’s ambition is to grow by expanding its product portfolio and launching existing products in new
markets.
Navamedic ASA is registered and based in Norway and is listed on the Oslo Stock Exchange. Its head office is in Oslo.
Its visiting address is Henrik Ibsens gate 100, 0255 Oslo, Norway.
Note 2 – Accounting policies
In order to provide users of financial statements with better clarity over important accounting policies and
basis for preparation or judgement, Navamedic has included the necessary information about material
policies and estimates in the respective notes. This section outlines the policies that are not included in the
respective notes.
2.1 Framework for preparation of the financial statements
Navamedic's consolidated financial statements have been prepared in accordance with IFRS® Accounting
Standards as adopted by the EU.
The consolidated financial statements have been prepared on the basis of historical cost, except for shares held at
fair value through profit and loss.
The accounting policies applied, and the presentation of the consolidated financial information are consistent with
the previous annual financial statements for the year that ended 31 December 2024.
The consolidated financial statements have been prepared on the assumption that the Group is a going concern.
New and amended standards adopted by the group
New or amended standards and interpretations issued during the current period, effective from 1 January 2025, are
not expected to have material impact on the entity in the current or future periods.
38 | Annual report 2025, Navamedic ASA
New standards and interpretations not yet adopted
IFRS 18 Presentation and Disclosure in Financial Statements was issued on 9 April 2024. The standard is not
mandatory for the reporting period ending 31 December 2025 and has not been early adopted by Navamedic ASA.
The Group is currently evaluating the potential impact of IFRS 18 on its financial reporting. Other new or amended
accounting standards and interpretations have also been published but are not yet mandatory for the 31 December
2025 reporting period and have not been early adopted by the Group.
IFRS 18 is expected to introduce substantial changes to the presentation and disclosure of the Group’s consolidated
income statement, balance sheet, and accompanying notes. The standard will require more detailed breakdowns
of income and expense categories, including the separate disclosure of foreign exchange gains and losses. This
additional detail will provide enhanced transparency regarding the effect of exchange rate fluctuations on the
Group’s financial performance, which is particularly relevant given Navamedic ASA’s exposure to multiple
currencies through its international operations. Furthermore, IFRS 18 may require a more granular presentation or
disclosure or certain items of income, expense, assets and liabilities. Key performance indicators disclosed under
IFRS 18 may also be subject to tighter definitions and reconciliation requirements to the primary statements. As
Navamedic ASA continues its assessment of IFRS 18, any material impacts, including changes in the presentation of
exchange rate effects, segment information, and management’s analysis of performance, will be communicated in
future financial statements once the standard is effective. IFRS 18 is effective from 01 January 2027.
2.2 Accounting judgements, estimates and assumptions
The preparation of the Group’s consolidated financial statements requires management to make judgements,
estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the
accompanying disclosures. Uncertainty about these assumptions and estimates could result in outcomes that
require a material adjustment to the carrying amount of assets or liabilities affected in future periods.
Other disclosures relating to the Group’s exposure to risks and uncertainties include:
• Financial risk management and capital management (Note 3)
• Goodwill and intangible assets (Note 8)
• Loan to Observe Medical (Note 18)
2.2.1 Judgements
In the process of applying the Group’s accounting policies, management has made the following judgements, which
have the most significant effect on the amounts recognised in the consolidated financial statements:
2.2.1.a) Determining the classification and measurement of loans receivables
The Group has issued two loans to Observe Medical ASA, a principal loan from 2019 which is convertible at certain
conditions and a new loan from 2023. For both loans, the Group has applied the classification methodology in
accordance with IFRS 9 to assess classification and measurement of the loan receivables.
39 | Annual report 2025, Navamedic ASA
The Group has assessed whether the loans should be classified as financial instruments measured at amortised cost
or fair value through profit or loss on the basis of both:
• the entity's business model for managing the financial assets and
• the contractual terms of the financial asset give rise on specified dates to cash flows that are solely
payments of principal and interest on the principal amount outstanding
The Group has evaluated these criteria and concluded to classify the financial instruments at amortised cost.
This assessment has been based on the fact that the group’s goal with its business model is solely to receive
contractual cash flows, and these cash flows consist only of interests and principal.
For the principal loan, the Group has applied judgement in assessing the impact on the conversion opportunity. The
Group recognizes that the conversion opportunity can lead to a violation of SPPI requirements. The floor of the
conversion price, which is equal to the nominal value of the shares in Observe Medical ASA and volume-weighted
average in the conversion price (average share price over the last 10 trading days prior to the conversion date) may
be considered as criteria that point to a breach of the SPPI test as this can result in cash flows that will not only
amount to payment of principal and interests.
Conversion right
The principal loan has a conversion right where the floor of the conversion price is equal to the nominal value of the
shares in Observe Medical ASA and a volume-weighted average in the conversion price (average share price over the
last 10 trading days prior to the conversion date). The conversion option is subject to approval from the BoD of
Observe Medical ASA, which can refuse the conversion to shares and repay the loan instead, which means that no
direct conversion is present at the Group's discretion.
In assessing that the contractual cash flows are only payment of principal and interests, the Group has considered it
essential that the right of conversion functions as a mechanism to force early redemption (early settlement option),
and not as a conversion right that has value in itself. Any added value by converting the loans would, based on the
Group’s judgment, be random due to the conditions of applying the average share price last 10 trading days before
the conversion date. Shares could instead be bought directly in the market.
The conversion right has been assessed to in substance represent a security for which the Group can receive shares
with the same value as the outstanding loan amount if the conditions of the loans are not met by the loan taker.
The conversion right is a security mechanism for the settlement of outstanding debts.
The Group’s assessment is that the conversion right is intended to ensure settlement of interest and principal
amount, either in the form of cash or in the form of shares with an equivalent value, by which the loan is considered
to be satisfy the SPPI criteria in the future.
Therefore, the loan receivables have been classified and measured at amortised cost. Refer to Note 18 for more
details about the loans and the basis for measurement.
2.2.1.b) Impairment losses on loan receivables
In determining the expected credit losses (ECL), the Group makes the following judgments:
40 | Annual report 2025, Navamedic ASA
Significant increase in credit risk (SICR):
• In assessing whether a SICR has occurred for an exposure since initial recognition, the Group considers
both quantitative and qualitative information and analysis. In doing so, the Group makes judgements
about the appropriate indicators used as SICR triggers. The triggers that the Group has determined as
appropriate include movement in probability of default (PD) and other qualitative factors, such as a default
or past due event, or the loan becoming forborne. See Note 18 for further details.
Multiple economic scenarios:
• The Group in its measurement of ECLs makes judgements about the type and number of scenarios in order
to reflect the Group’s exposure to credit risk and the probability for the scenarios to occur. For example,
the Group has determined that 3 scenarios are appropriate; going concern, restructuring and liquidation.
See Note 18 for further disclosures relating to the different scenarios.
Definition of Default:
• Significant judgement exists with regards to assessing when the loan receivables are considered to have
defaulted, and in assessing the parameters of ECL model such as probability of default (PD), loss given
default (LGD) and exposure at default (EAD). See Note 18.
Other judgements in the determination of ECL include the development of the Group’s ECL model, the
choice of inputs, for example which inputs are relevant assessing the exposure, see note 18 for further
details.
2.2.1.c) Fair value
Significant judgement is exercised in the measurement of fair value instruments as level 3 since the valuation of
such instruments is driven by significant unobservable inputs. For example, the fair value of the receivable from a
milestone agreement is determined by estimating expected future revenues (cash flows) and discounting them
using an appropriate discount rate. Because these assumptions are uncertain, this valuation involves significant
estimation uncertainty. See Note 18 for further details regarding the milestone agreement related to the loan to
Observe Medical.
2.2.2 Estimates and assumptions
The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date,
that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within
the next financial year, are described below. The Group based its assumptions and estimates on parameters
available when the consolidated financial statements were prepared. Existing circumstances and assumptions
about future developments, however, may change due to market changes or circumstances arising that are beyond
the control of the Group. Such changes are reflected in the assumptions when they occur.
Impairment of non-financial assets
Impairment exists when the carrying value of an asset or cash generating unit exceeds its recoverable amount,
which is the higher of its fair value less costs of disposal and its value in use. The fair value less costs of disposal
calculation is based on available data from binding sales transactions, conducted at arm’s length, for similar assets
41 | Annual report 2025, Navamedic ASA
or observable market prices less incremental costs of disposing of the asset. The value in use calculation is based
on a DCF model. The cash flows are derived from the forecast for the next five years and do not include
restructuring activities the Group is not yet committed to nor significant future investments that will enhance the
performance of the assets of the CGU being tested. The recoverable amount is sensitive to the discount rate used
for the DCF model as well as the expected future cash-inflows and the growth rate used for extrapolation purposes.
These estimates are most relevant to goodwill and other intangibles with indefinite useful lives recognised by the
Group. The key assumptions used to determine the recoverable amount for the different CGUs, including a
sensitivity analysis, are disclosed and further explained in Note 8.
Provision for expected credit losses of loan receivable
The Group’s ECL calculations are outputs based on a number of underlying assumptions regarding the different
inputs and their interdependencies. Elements of the ECL calculation that involve assumptions and estimate
uncertainty include:
• The weightings assigned to the multiple economic scenarios in order to reflect the exposure to credit risk
• The value of specific economic inputs included in the assessment, such as the financial risk of Observe
Medical and the company’s ability to obtain necessary funding and commercialize their products, and the
effect on PDs, EADs and LGDs. See note 18 for an analysis of the inputs to the ECL model
• In addition to the judgements outlined above with regards to SICR triggers, there is also an assessment of
qualitative criteria to determine if there has been a significant increase or decrease in credit risk. These
factors result in significant estimation uncertainty
The Group will regularly review its model in the context of actual loss experience and adjust when necessary. Refer
to 18 for further details on ECLs.
2.3 Consolidation policies
A subsidiary is a company over which Navamedic ASA (directly or indirectly) has control. Control is attained when
Navamedic is exposed to, or has rights to, variable returns from its engagement in a company in which it has
invested and is able to influence this return by exercising power over the Company. Power means existing rights
that currently provide Navamedic with the ability to steer relevant activities, i.e. the activities that affect, to a
significant degree, the return from the Company that has been invested in. All subsidiaries are owned 100% and
there are no minority interests.
Subsidiaries are consolidated from the date when the Group attains control and consolidation ceases when control
of the subsidiary ceases.
2.4 Translation of foreign currency
Functional currency and presentation currency
The accounts of the individual units in the Group are measured in the currency that is mainly used in the economic
area in which the unit operates (functional currency). The consolidated financial statements are presented in NOK,
which is both the parent company's functional currency and its presentation currency.
42 | Annual report 2025, Navamedic ASA
Transactions and balance sheet items
Transactions in foreign currency are translated to the functional currency using the transaction's exchange rate.
Realized currency gains and losses that arise during the settlement and translation of monetary items in foreign
currency at the exchange rate on the balance sheet date are recognized through profit or loss. Currency gains and
losses are presented (net) as financial income or financial expenses.
Group companies
The income statements and balance sheets of group companies with functional currencies different from the
presentation currency are translated in the following way:
a) balance sheets are translated using the exchange rate on the balance sheet date.
b) income statements are translated using the average exchange rate for the year.
c) translation differences are recognized in other comprehensive income and specified in equity as a
separate item.
Goodwill and excess values upon the acquisition of a foreign unit are treated as assets and liabilities in the acquired
unit and translated at the exchange rate on the balance sheet date. Translation differences that arise are
recognized in other comprehensive income.
Note 3 – Financial risk management and capital management
The Group's operations expose it to various types of financial risk, including, but not limited to market risk
(including currency risk, variable interest risk and price risk), credit risk, and liquidity risk. The Group focuses on
minimizing the potential negative effects unforeseeable movements in the capital markets can have on the Group's
financial results.
The Group's risk management is performed by the management team in accordance with company risk policy
approved by the Board.
Market risk
Operational risk
The Group is exposed to operational risk. The Group believes that such a risk will primarily arise in relation to the
development of future sales of the Company's products, measured in terms of both price and volume. Factors that
can influence market risk include increased competition, instructions to reduce prices from the authorities, and
competition from existing and future pharmaceuticals within the Company's range of therapies.
The Company depends on supply and distribution from suppliers. The Company has supply and distribution
agreements with suppliers in which the term of the agreement varies from three to eight years. The Company is
dependent on renewing these agreements at market prices and on market terms and conditions and is therefore in
continuous dialogue with the suppliers to ensure they are renewed. A hypothetical 10% decline in sales in the
Hospital business area, due to factors such as loss of tenders, supply chain disruptions, or increased competition,
43 | Annual report 2025, Navamedic ASA
would reduce revenue by approximately NOK 14 million. Given the Group’s gross margin of 39%, this would result in
a reduction in gross profit of approximately NOK 5–6 million, with a corresponding decrease in EBITDA and profit
before tax, assuming fixed operating costs remain unchanged.
The Group is exposed to risk related to pandemic outbreaks like Covid-19. However, based on the existing portfolio
of products, the Company is probably less prone to be affected to the same extent as many other companies. The
demand for most of the Company’s products, except for some Consumer Health products, is less likely to be
affected since the end users typically use the products based on needs and cannot easily stop using them. There is a
risk that some products’ production and delivery could be affected in the event of long term shut down.
Navamedic is exposed to risk related to outbreak of war, like the current war in Ukraine and Gaza. Navamedic has
no direct business relation with neither Ukraine, Russia nor Israel, however, if the war has negative effect on prices
of raw material or transportation costs, this will likely have an effect on Navamedic, although it is difficult to assess
to what extent.
Navamedic owns shares in Observe Medical ASA, a company listed on Oslo Euronext Growth trading exchange. As is
the case with any company’s share, the share price and value is subject to fluctuations stemming from one or more
of the following factors: Economic down-turns, share trading and speculation, inability to comply to its financial
and other obligations, liquidity challenges and more. Hence there is a not insignificant risk, as well as upside
potential related to the value of the shares as recorded in the Navamedic accounts.
Currency risk
The Group is exposed to currency risk. A significant proportion of the Group's revenue and expenses are in
currencies other than the functional currency in the individual entities (mostly NOK, SEK, DKK and EUR). Materials
are generally paid for in EUR, SEK, GBP, USD, DKK and NOK. Most of the sales in Navamedic AB take place in Nordic
currencies and EUR. Payroll and operating expenses are generally incurred in the currency of the country in which
the individual company is registered. Over the last two years, the value of NOK vs EUR and SEK has decreased. A
further 5% depreciation of NOK against the Group’s main purchase currencies would be expected to reduce the
gross margin by approximately 1–2 percentage points. This would translate into a reduction in EBITDA and profit
before tax of approximately NOK 8 million. Conversely, a 5% appreciation of NOK would be expected to have a
positive effect of a similar magnitude. The Group does not currently employ formal currency hedging strategies but
relies on natural hedging and evaluates hedging needs in major agreements on a case-by-case basis.
Variable interest rate risk
The interest rate on the Group’s loans is variable. As of 31 December 2025, the Group had gross interest-bearing
debt of approximately NOK 205.7 million. A 100 basis point increase in the NIBOR would, in isolation, increase
annual interest expenses by approximately NOK 2 million, thereby reducing profit before tax by the same amount.
However, the Group has entered into interest rate swap agreements with Nordea to mitigate exposure to
fluctuations in NIBOR. As a result, the actual impact of such an interest rate increase would be lower. This means
that Navamedic does not bear significant risk related to changes in interest rates. Please refer to note 20 for more
details about the loan terms and interest rate hedging.
Credit risk
The Group is exposed to concentrations of credit risk for non-current loans receivable. For trade receivables and
other current receivables the Group is not exposed to significant risk given the short-term nature of these
44 | Annual report 2025, Navamedic ASA
receivables. Routines have been introduced to ensure products are sold to customers with satisfactory
creditworthiness. The Company's customers are largely public enterprises and larger pharmacy chains that
represent a low credit risk. The level of sales directly to consumers is relatively low. See also note 10, which shows
when the Group's receivables fall due.
Capital management
For the purpose of the Group’s capital management, capital includes issued capital, share premium and all other
equity reserves attributable to the equity holders of the parent. The primary objective of the Group’s capital
management is to maximise the shareholder value.
The Group manages its capital structure and makes adjustments in light of changes in economic conditions and the
requirements of the financial covenants. To maintain or adjust the capital structure, the Group may adjust the
dividend payment to shareholders, return capital to shareholders or issue new shares.
The Group has established a revolving credit facility to manage its working capital.
Liquidity risk
The Group’s liquidity risk is considered low to moderate as of 31 December, and the Group’s liquidity situation as of
31 December 2025 is considered to be satisfactory. As of 31 December 2025, the Group had NOK 74 million in cash
and cash equivalents (NOK 37 million as of 31 December 2024). The Group has outstanding loans of NOK 189 million
as well as an outstanding overdraft facility of NOK 17 million as of 31 December 2025. The Group continually
monitors the liquidity risk associated with the due dates for financial liabilities. Expected cash flows from interests
on liabilities to financial institutions are based on an interest rate of 7.2% for all years.
The table below illustrates the maturity structure of liabilities:
Maturity structure of liabilities
2025
Expected cash flows (in NOK '1000) Note Carrying amount Undiscounted amount Year 1 Year 2 Year 3 Year 4 Total License liabilities 21 19,130 20,514 4,750 15,764 0 0 20,514 Liabilities to financial institutions 20 205,688 205,688 40,688 31,429 62,857 70,714 205,688 Interest on liabilities to fin. institutions 20 0 25,752 10,210 8,042 5,837 1,626 25,752 Lease liabilities 9 2,536 2,662 2,650 8 4 0 2,662 Trade account payables 14 90,628 90,628 90,628 0 0 0 90,628 Taxes payable 26 6,032 6,032 6,032 0 0 0 6,032 Other current liabilities 14 43,103 43,103 43,103 0 0 0 43,103 Total 367,117 394,378 198,062 55,241 68,734 72,340 394,378
45 | Annual report 2025, Navamedic ASA
Maturity structure of liabilities
2024 Expected cash flows (in NOK '1000) Note Carrying amount Undiscounted amount Year 1 Year 2 Year 3 Year 4-5 Total License liabilities 21 21,360 21,882 0 17,132 4,750 0 21,882 Liabilities to financial institutions 20 114,012 114,012 35,441 15,714 15,714 47,143 114,012 Interest on liabilities to fin. institutions 20 0 15,993 6,054 4,970 3,885 1,084 15,993 Lease liabilities 9 4,561 4,699 2,985 1,143 571 0 4,699 Trade account payables 14 50,267 50,267 50,267 0 0 0 50,267 Taxes payable 26 5,198 5,198 5,198 0 0 0 5,198 Other current liabilities 14 47,045 47,045 47,045 0 0 0 47,045 Total 242,442 259,096 146,989 38,959 24,921 48,227 259,096
Note 4 – Segment information and revenue from contracts
with customers
Operating segments are identified based on the reporting the management team uses to evaluate performance and
profitability at a strategic level. Navamedic has only one segment. The reporting structure reflects the Company’s
business and product composition. Navemedic’s business consists of pharmaceuticals, medical nutrition and
consumer health products that Navamedic markets, sells and distributes to hospitals, pharmacies and patients,
bought from product suppliers and manufacturers in Europe and other places. Navamedic’s chief operating
decision maker is the CEO.
Navamedic distributes and delivers pharmaceuticals and other products to hospitals and pharmacies, mainly in the
Nordic region, but also in a number of other countries in Europe. Revenues are measured based on the transaction
price specified in a contract with a customer. The Group’s revenues are generated from the sale of goods, and
revenue is recognized at the point in time when control of the goods transfers to the customer, typically when the
Group has delivered the goods to the customer. Revenues from outlicensing of products owned by Navamedic are
recognized when milestones are reached. The Group does not have any single customer that accounts for 10% or
more of its total revenue.
Navamedic classifies its products into three business areas:
• The Prescription drugs (Rx) business area comprises Navamedic’s prescription products and categories,
including obesity, urology, neurology, addiction, and cardiology products such as Mysimba® (prescription
pharmaceutical for treatment of obesity), Elmiron®/Gepan® (products for the treatment of painful bladder
syndrome), Flexilev (microtablets for the treatment of Parkinson’s disease) and cardiology products such
as Imdur® (used to prevent angina pectoris), Nitrolingual (acute relief of angina pectoris), Metadon,
Levopidon and Ventizolve
46 | Annual report 2025, Navamedic ASA
• The Consumer Health business area comprises Navamedic’s over-the-counter products, available to
patients without a prescription in the pharmacies or drugstores, the area includes obesity (Modifast –
products for meal replacement), pain (ThermaCare), intimate health (Absolutt Torr, Eroxon and Cysticina)
and gastro (brands such as Alflorex, SmectaGo and ForlaxGo)
• Hospital products included in tenders such as a broad portfolio of niched medical nutrition products for
rare diseases such as Phenylketonuria, and intravenous antibiotics for hospital use
Operating revenues by major markets
(in NOK '1000) 2025 2024 Norway 194,828 201,650 Sweden 197,870 185,536 Denmark 51,210 38,861 Finland 50,086 36,238 The Netherlands 49,128 34,747 Other countries 22,237 34,404 Total revenue 565,359 531,436
Operating revenues by business areas
(in NOK '1000) 2025 2024 Prescription drugs (Rx) 293,491 265,517 Hospital 138,026 112,336 Consumer health 133,842 130,783 Other – outlicensing 0 22,800 Total revenue 565,359 531,436
Non-current assets by country *
(in NOK '1000) 2024 2024 Sweden 226,510 224,950 Norway 243,354 42,530 Total 469,864 267,480 * Other than financial instruments and deferred tax assets.
Note 5 – Business combinations
The acquisition method is used for acquisitions of business. The consideration is measured at the fair value of the
assets transferred, liabilities assumed, and equity instruments issued. The fair value of all assets or liabilities
47 | Annual report 2025, Navamedic ASA
according to the agreement on contingent consideration is also included in the remuneration. Identifiable assets,
liabilities, and contingent liabilities are recognised at their fair value on the acquisition date. Acquisitions-related
costs linked to business combinations are recognized as expenses when incurred. If the sum of the remuneration,
fair value of earlier assets, and any fair value of minority interests exceeds the fair value of identifiable net assets in
the acquired company, the difference is capitalized as goodwill. For tax purposes, acquired goodwill is recognized
as an intangible asset and is subject to depreciation under the Norwegian declining‑balance method.
Business combinations in 2025
On 15 July 2025, Navamedic ASA completed a business combination related to the business of dne Pharma AS
(Norway), a company focused on addiction treatment pharmaceuticals. The transaction encompassed dne
Pharma’s entire business, including its product portfolio (notably Ventizolve® intranasal naloxone spray,
Levopidon® (levomethadone), and Metadon Dne (methadone) for opioid substitution therapy), as well as key
employees and contracts. This acquisition represents Navamedic’s entry into the addiction treatment market and
expands its prescription drug portfolio. The business combination was conducted as an acquisition of the
operations and net assets of dne Pharma, rather than a purchase of shares.
The total consideration is NOK 225 million, comprising NOK 185 million paid in cash at closing and up to NOK 40
million in contingent consideration (earn-out, payable upon achieving certain sales targets). The contingent
consideration is linked to the achievement of defined sales-based milestones and may amount to a maximum of
NOK 40 million. In accordance with IFRS 13, the fair value of the contingent consideration was determined using a
probability-weighted discounted cash flow model. This model incorporates management’s expectations regarding
future revenue performance of the acquired products, the likelihood of achieving the contractual milestones, and a
discount rate that reflects the time value of money and risk adjustments for uncertainty in the cash flows.
Transaction costs related to the acquisition amounted to NOK 3.9 million and were expensed as incurred in the
2025 consolidated income statement under other operating expenses.
As part of the purchase price allocation (PPA), Navamedic identified and measured the acquired assets and
assumed liabilities at their fair values. The most significant component was intangible assets related to product
rights, which were valued at NOK 178.6 million.
The excess of the consideration transferred over the fair value of the net assets acquired, amounting to NOK 39.2
million, was recognized as goodwill. This goodwill reflects anticipated synergies from integrating the acquired
business into Navamedic’s commercial platform, including operational efficiencies, expanded market access, and
future growth opportunities. It also captures the value of the assembled workforce and other strategic benefits that
do not meet the criteria for separate recognition under IFRS 3.
The acquisition was financed through a combination of a new bank loan and proceeds from a rights issue
completed in October 2025. The cash flow impact of the transaction is summarized below:
NOK ’1000 Total consideration paid 185,000 Contingent consideration 1 (discounted) 17,218 Contingent consideration 2 (discounted) 15,582 Total consideration 217,800 Identifiable net assets acquired 178,557
48 | Annual report 2025, Navamedic ASA
Goodwill 39,243
This acquisition is considered highly significant for Navamedic, both strategically and financially, and is expected to
contribute positively to the Group’s long-term growth and profitability.
Note 6 – Investments in subsidiaries
Office location Ownership share 31.12 Navamedic AS Oslo, Norway 100% Navamedic AB* Gothenburg, Sweden 100% Sensidose AB Stockholm, Sweden 100%
* The subsidiary Navamedic AB has branches in Denmark and Finland.
Note 7 – Property, plant & equipment
(in NOK '1000) Office equipment Medical devices Total Accumulated cost Balance at 1 January 2024 1,381 3,803 5,184 Additions 0 1,933 1,933 Acquisition 0 0 0 Disposals 0 0 0 Currency translation differences 2 61 63 Accumulated cost at 31 December 2024 1,383 5,797 7,180 Balance at 1 January 2025 1,383 5,797 7,180 Additions 55 253 309 Acquisition 0 0 0 Disposals 0 0 0 Currency translation differences 7 375 382 Accumulated cost at 31 December 2025 1,445 6,425 7,871
49 | Annual report 2025, Navamedic ASA
(in NOK '1000) Office equipment Medical devices Total Accumulated depreciation Balance at 1 January 2024 -963 -529 -1,492 Depreciation -304 -870 -1,173 Disposals 0 0 0 Currency translation differences -1 -20 -21 Balance at 31 December 2024 -1,268 -1,419 -2,687 Balance at 1 January 2025 -1,268 -1,419 -2,687 Depreciation -108 -1,031 -1,139 Disposals 0 0 0 Currency translation differences -7 -137 -144 Balance at 31 December 2025 -1 383 -2,587 -3,970 Expected useful economic life 3-5 years 5 years Carrying amounts At 1 January 2024 418 3,274 3,692 At 31 December 2024 115 4,378 4,493 At 31 December 2025 62 3,839 3,901
Note 8 – Goodwill and intangible assets
The Group’s intangible assets consist of the following: Licenses (product rights) and marketing authorisations.
Navamedic holds rights to market and sell specific products in defined geographical areas. Investments related to
such licenses are amortized on a straight-line basis over their expected useful economic life, which typically range
between five to ten years. Navamedic further distributes a number of products through wholesalers on behalf of
rights holders. Investments related to obtaining such marketing authorisations are amortized on a straight-line
basis over their expected useful economic life, which typically range between five to ten years. For products that are
under registration, the amortization of the cost of acquisition commences upon launch and is amortized over the
period of the agreement.
Other intangible assets
Majority of Group’s other intangible assets relate to the patents for the products in the Parkinson treatment area.
The costs are capitalized when they meet the requirements to be considered as the development costs and
amortization commences once the product is ready for market and necessary regulatory approvals are obtained.
50 | Annual report 2025, Navamedic ASA
Additionally, the market authorisations and IP from the acquisition of dne Pharma’s business is also included in
other intangible assets.
(in NOK '1000) Goodwill Licenses Patents IP irights Other ntangible assets Total intangible assets Accumulated cost Balance at 1 January 2024 156,729 81,554 47,377 0 11,956 140,687 Acquisition 0 0 0 0 0 0 Additions 0 1,605 0 0 2,234 3,839 Currency translation differences 2,322 505 761 0 609 1,875 Accumulated cost at 31 December 2024 159,051 83,665 48,137 0 14,799 146,602 Balance at 1 January 2025 159,051 83,665 48,137 0 14,799 146,602 Acquisition 39,243 0 0 178,557 178,557 178,557 Additions 0 2,129 0 0 47 2,177 Currency translation differences 9,274 -3,225 3 045 0 1,042 868 Accumulated cost at 31 December 2025 207,568 82,570 51 182 178,557 15,888 328,197 Accumulated amortization Balance at 1 January 2024 0 -37,018 -2,323 0 -3 919 -43,260 Amortization 0 -4,006 -4,773 0 -1,709 -10,488 Currency translation differences -133 -125 0 -36 -293 Balance at 31 December 2024 0 -41,157 -7,221 0 -5,663 -54,041 Balance at 1 January 2025 0 -41,157 -7,221 0 -5,663 -54,041 Amortization 0 -8,780 -5,131 -11,762 -1,513 -27,186 Currency translation differences 4,909 -493 0 -496 3,920 Balance at 31 December 2025 0 -45,028 -12,845 -11,762 -7,673 -77,307 Expected useful economic life 5-10 years 5-10 years 5-10 years 5-10 years Carrying amounts At 31 December 2024 159,051 42,508 40,917 0 9,136 92,561
51 | Annual report 2025, Navamedic ASA
At 31 December 2025 207,568 37,542 38,337 166,795 8,216 250,890
Test for impairment losses for cash generating units that contain goodwill
Goodwill originates from the purchase of Vitaflo AB, Impolin AB, Sensidose AB and other minor acquisitions,
including Novicus Pharma AS. For the purpose of impairment testing, goodwill has been allocated to the Group's
cash generating units ('CGU'), being the Pharma and healthcare product portfolio, Parkinson treatment and
Addiction portfolio with the following carrying value at 31.12.2025:
▪ Pharma and healthcare: NOK 115 million
▪ Parkinson treatment: NOK 53 million
▪ Addiction portfolio: NOK 39 million
Impairment test – Pharma and healthcare product portfolio
Impairment testing is based on value-in-use calculations, determined by discounting the estimated future cash
flows to be generated by the CGU. The test is based on the book value of the CGUs at 31.12.2025 compared to the
estimated value calculated on the basis of discounted future cash flows. A discount rate pre-tax of 10.5% was used
to discount future cash flows, and cash flows beyond the five-year period are extrapolated using a 2.0% growth
rate. The estimated value of the CGU exceeded the book value at 31.12.2025, therefore resulting in no impairment
of goodwill. In addition to the discounted cash flow estimation, a sensitivity analysis showed that the estimated
value would still not indicate an impairment. Neither reasonably possible negative changes in the growth
assumption, nor reasonably possible negative changes in the EBITDA margin would lead to impairment. Also, a
reasonably possible increase in the discount rate would not give rise to impairment.
Impairment test – Parkinson treatment
Impairment testing is based on value-in-use calculations, determined by discounting the estimated future cash
flows to be generated by the CGU. The test is based on the book value of the CGUs at 31.12.2025 compared to the
estimated value calculated on the basis of discounted future cash flows. A discount rate pre-tax of 10.5% was used
to discount future cash flows, and cash flows beyond the five-year period are extrapolated using a 2.0% growth
rate. The estimated value of the CGU exceeded the book value at 31.12.2025, therefore resulting in no impairment
of goodwill. In addition to the discounted cash flow estimation, a sensitivity analysis showed that the estimated
value would still not indicate an impairment. Neither reasonably possible negative changes in the growth
assumption, nor reasonably possible negative changes in the EBITDA margin would lead to impairment. Also, a
reasonably possible increase in the discount rate would not give rise to impairment.
Management has considered scenarios related to lower revenues and gross margin for the CGU. While the original
impairment test for the CGU has a headroom between recoverable amount and carrying amount of NOK 69.4
million, a 20% reduction in gross margin would reduce this headroom to NOK 4.2 million. Similarly, a 60% reduction
in revenues would reduce the headroom from NOK 69.4 million to NOK 23.5 million.
Impairment test – Addiction portfolio
Impairment testing is based on value-in-use calculations, determined by discounting the estimated future cash
flows to be generated by the CGU. The test is based on the book value of the CGUs at 31.12.2025 compared to the
52 | Annual report 2025, Navamedic ASA
estimated value calculated on the basis of discounted future cash flows. A discount rate pre-tax of 10.5% was used
to discount future cash flows, and cash flows beyond the five-year period are extrapolated using a 2.0% growth
rate. The estimated value of the CGU exceeded the book value at 31.12.2025, therefore resulting in no impairment
of goodwill. In addition to the discounted cash flow estimation, a sensitivity analysis showed that the estimated
value would still not indicate an impairment. Neither reasonably possible negative changes in the growth
assumption, nor reasonably possible negative changes in the EBITDA margin would lead to impairment. Also, a
reasonably possible increase in the discount rate would not give rise to impairment.
Note 9 – Right of use assets and lease liabilities
The Group assesses at contract inception whether a contract is, or contains, a lease. The Group recognizes right-of-
use assets at the commencement date of the lease. Right of use assets are measured at cost, less any accumulated
depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. Right of use assets are
depreciated on a straight-line basis over the shorter of the lease term and the estimated useful lives of the assets.
At the commencement date of the lease, the Group recognizes lease liabilities measured at the present value of
lease payments to be made over the lease term. The lease payments include fixed payments less any lease
incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid
under residual value guarantees. In calculating the present value of lease payments, the Group uses its estimated
incremental borrowing rate at the lease commencement date because the interest rate implicit in the lease is not
readily determinable. After the commencement date, the amount of lease liabilities is increased to reflect the
accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities
is remeasured if there is a modification, a change in the lease term, a change in the lease payments or a change in
the assessment of an option to purchase the underlying asset.
The Group applies the short-term lease recognition exemption to its short-term leases of machinery and equipment
(i.e., those leases that have a lease term of 12 months or less from the commencement date and do not contain a
purchase option). It also applies the lease of low-value assets recognition exemption to leases of office equipment
that are considered to be low value. Lease payments on short-term leases and leases of low-value assets are
recognized as expense on a straight-line basis over the lease term.
53 | Annual report 2025, Navamedic ASA
(in NOK '1000) Land and buildings Motor vehicles Office equipment Total Balance at 1 January 2024 4,400 1,654 6 6,060 Depreciation -2,163 -925 -6 -3,094 Additions 966 300 0 1,266 Currency translation differences 4 10 0 14 Balance at 31 December 2024 3,206 1,039 0 4,246 Depreciation -2,316 -713 0 -3,030 Additions 1,002 0 0 1,002 Currency translation differences 40 31 0 71 Balance at 31 December 2025 1,932 357 0 2,289
Lease liabilities
(in NOK '1000) 2025 2024 Non-current lease liabilities 11 1,694 Current lease liabilities 2,524 2,868 Total lease liabilities 2,536 4,561 Maturity analysis contractual undiscounted cash flows (in NOK '1000) 2025 2024 Less than one year 2,650 2,985 Between one and five years 11 1,714 Total undiscounted lease liabilities at 31 December 2,662 4,699
Changes in lease liabilities (in NOK '1000) 2025 2024 At 1 January 4,561 6,345 Payments -3,222 -3,314 Interest 136 252 Additions and adjustments 1,002 1,267 Currency translation 58 12 At 31 December 2,536 4,561
54 | Annual report 2025, Navamedic ASA
Amounts recognised in profit or loss
(in NOK '1000) 2025 2024 Interest on lease liabilities 136 252 Depreciation right of use assets 3,016 3,094 Other information (in NOK '1000) 2025 2024 Expenses related to short-term leases and leases on assets of low value 965 759
The weighted average lessee’s incremental borrowing rate applied to lease liabilities recognized in the statement of
financial position at the date of initial application is 4.6%. The total outgoing cash flows for leases was NOK 4.3
million in 2025 (NOK 4.3 million in 2024), which consist of calculated interest on leasing liabilities of NOK 0.1
million, payment of principal portion of leasing liabilities of NOK 3.2 million and payment for leasing contracts
not recognised in the financial position of NOK 1 million.
Note 10 – Trade receivables and other current assets
Trade receivables arise from sales of goods or services within the ordinary business cycle. If settlement is expected
within one year or less (or in the ordinary business cycle if this is longer), the receivables are classified as current
assets. If this is not the case, the receivables are classified as non-current receivables.
Trade receivables are measured at the transaction price upon initial recognition. In subsequent measurements,
trade receivables are measured at amortized cost, less provisions for expected credit losses. For trade receivables
and contract assets, the Group applies a simplified approach in calculating expected credit losses (ECLs). Therefore,
the Group does not track changes in credit risk, but instead recognizes a loss allowance based on lifetime ECLs at
each reporting date. The Group has established a provision matrix that is based on its historical credit loss
experience, adjusted for forward-looking factors specific to the debtors and the economic environment.
Trade receivables are non-interest bearing and are generally on terms of 30 days.
The Group has a trade receivable financing agreement with Avida Finans AB.
The Group has not recognized any loss allowance on trade receivables as of the reporting date. This is based on an
assessment that the Group’s customer base primarily consists of large, reputable counterparties with strong credit
ratings and low historical default rates. The company continuously assesses the need for loss provisions as part of
its financial reporting process. This ongoing evaluation ensures that any potential credit losses are recognized in a
timely and appropriate manner. The credit risk is therefore considered to be low.
55 | Annual report 2025, Navamedic ASA
Due date profile trade receivables
(in NOK '1000) 2025 2024 Not due 21,673 31,585 0-3 months 19,197 9,246 > 3 months 2,425 4,762 Total trade receivables 43,296 45,592
Note 11 – Inventories
Inventories are valued at the lower of cost and net realizable value. Costs incurred in bringing each product to its
present location and condition are accounted for on a first-in/first-out basis. Cost of materials is entirely related to
inventory purchases and is recognized through changes in inventory.
(in NOK '1000) 2025 2024 Finished goods 118,778 79,672 Work in progress 1,812 157 Provisions for inventory obsolescence -4,029 2,060 Total inventory 116,561 81,888 Value changes in inventory recognised through profit and loss 3,111 6,710 Cost of goods sold in the year amounts to 345,039 322,558
(in NOK '1000) 2025 2024 Trade receivables 43,296 45,592 Other receivables 1,255 1,650 Prepaid expenses 15,926 8,667 Total trade receivables and other current assets 60,476 55,909 (in NOK '1000) 2025 2024 Gross trade receivables 43,296 45,592 Provision for loss on trade receivables 0 0 Total trade receivables 43,296 45,592 (in NOK '1000) 2025 2024 Provision for loss on trade receivables at 1 January 0 -112 Net change in provision for loss on trade receivables -85 105 Loss on trade receivables 85 8 Total provision for loss on trade receivables at 31 December 0 0
56 | Annual report 2025, Navamedic ASA
Note 12 – Financial assets and liabilities
(in NOK '1000) Carrying amount at 31.12.2025 Fair value at 31.12.2025 Carrying amount at 31.12.2024 Fair value at 31.12.2024 Non-current financial assets Non-current loans receivable 4,282 4,282 6,196 6,196 Total non-current financial assets 4,282 4,282 6,196 6,196 Current financial assets Tax receivables 11,392 11,392 8,720 8,720 Trade and other receivables 60,476 60,476 55,909 55,909 Other current financial assets 9,298 9,298 16,194 16,194 Cash and cash equivalents 74 157 74,157 37,285 37,285 Total current financial assets 155,322 155,322 118,108 118,108 Total financial assets 159,604 159,604 124,304 124,304
Non-current financial liabilities
Contingent consideration 32,800 40,000 0 0 Non-current license liabilities 14,380 14,380 21,360 21,360 Non-current interest-bearing borrowings 165,000 165,000 78,571 78,571 Total non-current financial liabilities 212,181 219,380 99,931 99,931 Current financial liabilities Trade and other payables 90,628 90,628 50,267 50,267 Current interest-bearing borrowings 40,688 40,688 35,441 35,441 Current license liabilities 4,750 4,750 0 0 Other current liabilities 43,103 43,103 47,045 47,045 Total current financial liabilities 179,170 179,170 132,752 132,752 Total financial liabilities 391,350 398,550 232,683 232,683
Fair value hierarchy for financial instruments recognized at fair value
With an exception of other current financial assets that are valued based on level 1 of inputs in accordance with
IFRS 13:81, all the other financial assets are valued based on level 3 inputs. Other current financial assets are
representing the fair value of Navamedic`s investment in Observe medical ASA that is measure at fair value through
profit and loss. As part of the renegotiated loan agreement with Observe Medical ASA in December 2025, the Group
57 | Annual report 2025, Navamedic ASA
obtained rights to two future milestone-based payments, contingent on Observe Medical achieving defined
cumulative sales thresholds for its Sippi® product line. As of 31 December 2025, none of the milestones had been
achieved, and due to the conditional nature of the arrangement and significant uncertainty regarding the likelihood
and timing of realization, the fair value of the milestone rights was assessed to be nil. Accordingly, no asset has
been recognized in the 2025 financial statements. The Group will reassess the valuation and recognition in future
periods based on observable progress toward the defined milestones.
Fair value of financial instruments recognized at amortised cost
Due to their short term nature, the carrying value of current financial assets and liabilities is deemed a reasonable
approximation to the fair value of these financial assets and liabilities. The interest rate on non-current liabilities to
financial institutions is considered not to be significantly different from what the Group could achieve as of 31
December 2025, and as such the carrying amount is considered not to be significantly different from the fair value.
The discount rate applied to the calculation of amortized cost for non-current license liabilities is considered not to
be significantly different from the market cost of capital as of 31 December 2025, and as such the carrying amount is
considered not to be significantly different from the fair value. See note 20 for information regarding non-cash
transactions related to financial liabilities.
Note 13 – Paid in equity and shareholders
(in NOK '1000, number of shares in actual figures) Number of shares Share capital Share premium reserve Total paid in equity As of 1 January 2024 17,352,777 12,841 192,577 205,418 Share capital issues 310,000 229 5,661 5,890 As of 31 December 2024 17,662,777 13,070 198,238 211,308 As of 1 January 2025 17,662,777 13,070 198,238 211,308 Share capital issues 6,318,601 4,676 116,217 120,893 As of 31 December 2025 23,981,378 17,746 314,456 332,201
Each share has a nominal value of NOK 0,74 kr.
58 | Annual report 2025, Navamedic ASA
Largest shareholders as of 31 December 2025
Shareholders Number of shares Share of capital Share of votes Kistefos 7,413,195 30.9% 30.9% Nordea Funds 2,765,498 11.5% 11.5% InfoRLife SA 1,053,775 4.4% 4.4% Topridge Pharma 917,522 3.8% 3.8% Hausta Investor AS 902,190 3.8% 3.8% Soleglad Invest AS / Kathrine Gamborg Andreassen 794,928 3.3% 3.3% Fondita Fund Management 650,000 2.7% 2.7% Tranbergkollen Invest AS / Astrid T Bratvedt 627,000 2.6% 2.6% Leikerane AS / Ole Henrik Eriksen 575,000 2.4% 2.4% Vi Ønsker Styreplass AS 566,061 2.4% 2.4% Ginko AS 500,000 2.1% 2.1% Schroders 450,000 1.9% 1.9% Lars Hjarrand 355,882 1.5% 1.5% Cmdc AS 336,054 1.4% 1.4% Oma Invest AS 250,000 1.0% 1.0% Eivind Bjørntvedt 223,488 0.9% 0.9% Kraeber Verwaltung GmbH 214,850 0.9% 0.9% Christian Ramberg 196,918 0.8% 0.8% Hans Eiendom AS 174,502 0.7% 0.7% Other shareholders 5,014,515 20.9% 20.9% Total 23,981,378 100% 100%
Shares owned by the Board and Senior executives in Navamedic ASA at 31 December 2025
Name Role Number of shares Comment Kathrine Gamborg Andreassen CEO 794,928 Through Soleglad Invest AS Lars Hjarrand CFO 355,882 Resigned from position 28 November 2025 Jostein Davidsen Former Chairman of the Board 67,116 Left the Board 7 January 2026 Rune Wahl Board member 60,000 Morten Jurs Chairman of the Board 30,786 Through Jurs Consulting AS Edmée Steenken Board member 10,000 Åsa Kornfeld Board member 3,979 Mads Helmich Pedersen Board member 0 Board member from 7 January 2026
59 | Annual report 2025, Navamedic ASA
Shares owned by the Board and Senior executives in Navamedic ASA at 31 December 2024
Name Role Number of shares Comment Kathrine Gamborg Andreassen CEO 771,668 Through Soleglad Invest AS Lars Hjarrand CFO 355,882 Rune Wahl Board member 50,000 Edmée Steenken Board member 10,000 Åsa Kornfeld Board member 3,979
Note 14 – Trade accounts payable and other current liabilities
(in NOK '1000) 2025 2024 Total trade accounts payable 90,628 50,267 Accrued VAT and public duties 11,361 14,249 Accrued salaries and holiday pay 16,788 13,000 Accrued expenses and other current liabilities 14,955 19,797 Total other current liabilities 43,103 47 045
Note 15 – Other operating expenses
(in NOK '1000) 2025 2024 Consulting, legal and audit fees 17,081 9,949 Transaction cost 3,850 0 Maintenance of PP&E 2,755 3,363 Travel expenses 2,970 3,312 Insurance 2,120 1,764 IR expenses 1,276 1,199 Marketing 45,056 47,881 Regulatory fees 11,893 12,544 Other expenses 18,521 12,055 Total other operating expenses 105,523 92,067
60 | Annual report 2025, Navamedic ASA
Auditor expense recognised
(in NOK '1000) 2025 2024 Statutory audit 1,758 1,498 Tax consultancy 131 102 Other assurance services 561 117 Total auditor expense recognised 2,450 1,717
*Auditor expense amounts are excluding VAT.
The change in consulting, legal and audit fees is mainly related to temporary personnel, external sales personnel
and costs related to the integration of the dne Pharma portfolio. The change in other expenses is mainly related to
higher royalties due to higher sales in 2025 for certain product groups, as well as increased IT costs.
Note 16 – Payroll expenses
Pension scheme
The Company has entered into a mandatory defined contribution pension scheme for employees in Norway and
Sweden. Under defined contribution plans, the Group pays contributions to public or private organized insurance
plans for pensions on a compulsory, contractual, or voluntary basis. The Group has no further payment obligations
once the contributions have been paid. The plan in Norway complies with the requirements of the Norwegian
Mandatory Occupational Pension Act. The contributions are recognized as payroll expenses as incurred.
(in NOK '1000) 2025 2024 Salaries 49,671 50,413 Employer's National insurance contributions 9,089 8,301 Share options for employees 2,861 3,352 Pension expenses – defined-contribution scheme 5,963 5,599 Other payroll expenses 3,455 2,595 Total payroll expenses 71,038 70,260 Number of FTEs 38 42
61 | Annual report 2025, Navamedic ASA
Remuneration of Board and Senior executives
(in NOK '1000) Kathrine Gamborg Andreassen CEO Lars Hjarrand CFO Total 2025 Kathrine Gamborg Andreassen CEO Lars Hjarrand CFO Total 2024 Salary and holiday pay paid 3,697 2,510 5,822 3,444 2,378 5,822 Variable remuneration paid 619 147 766 2,250 532 2,782 Benefits in kind and other 224 127 351 223 123 346 Option expenses 269 302 571 424 538 962 Pension expenses 291 216 507 138 138 276 Total paid salary and remuneration 5,100 3,302 8,402 6,479 3,709 10,188 Variable remuneration earned in 2025/2024 603 150 753 619 147 766
Senior executives is defined as being chief executive officer (CEO) and chief financial officer (CFO). No loans were
issued and no assets were pledged to the benefit of employees, shareholders or board members in 2025 or 2024.
Further information on Remuneration of Board and Senior executives is provided in the Remuneration report 2025,
available on Navamedic’s website before the Annual General Meeting.
Board fees paid
(in NOK '1000) 2025 2024 Jostein Davidsen 550 250 Rune Wahl 325 0 Edmèe Steenken 260 225 Kjell Erik Nordby 250 0 Åsa Kornfeld 250 225 Annika Maria Kollen 250 225 Terje Bakken 0 520 Narve Reiten 0 275 Total Board fees paid 1,885 1,720
Share-based remuneration
Key management personnel in Navamedic ASA receive parts of their salary as share-based remuneration in the form
of options. The total number of options in the below table are both vested and unvested options.
62 | Annual report 2025, Navamedic ASA
Quantity at 31.12.2025 Quantity at 31.12.2024 Kathrine Gamborg Andreassen, CEO 200,000 200,000 Lars Hjarrand, CFO 200,000 200,000 Total 400,000 400,000
Resignation of CFO
Navamedic ASA’s Chief Financial Officer, Lars Hjarrand, resigned effective 28 November 2025. In connection with his
resignation, a severance agreement was entered into. Under the agreement, he will receive his agreed salary and
other benefits at the time of resignation during the notice period through 31 May 2026, followed by severance pay
equivalent to six months’ salary. Salary during the notice period will be paid monthly from December 2025 through
May 2026. The severance pay is payable in June 2026. He is also entitled to a bonus for 2025 of NOK 150,000 payable
in January 2026. The total compensation package amounts to NOK 3,003,400 and the full amount was recognized
as an expense in December 2025.
Note 17 – Financial income and expenses
Financial income (in NOK '1000) 2025 2024 Interest income 1,098 3,103 Total financial income 1,098 3,103 Gain at derecognition 4,693 13,738 Impairment -1,279 -25,587 Interest expenses -14,555 -10,008 Other financial expenses -6,686 -6,825 Total financial expenses -21,241 -16,833 Currency gains 1,019 497 Currency losses -899 -6,779 Total net currency gain/losses 120 -6,282 Net change in fair value of financial instruments at FVTPL 1) -11,451 -1,554 Net financial income and expenses -28,061 -33,415
1) Net change in fair value of financial instruments at FVTPL (fair value through profit and loss) is related to
shares owned in the listed company Observe Medical ASA
63 | Annual report 2025, Navamedic ASA
Note 18 – Loan to Observe Medical ASA
Navamedic has entered into two loan agreements with Observe Medical ASA as borrower for; i) a convertible loan
(with specific conditions) with an original principal amount of NOK 32 million plus accrued interest, entered into on
27 September 2019 and ii) a loan with an original principal amount of NOK 5 million plus accrued interest (liquidity
loan), entered into on 6 September 2023 secured with collateral in shares in Biim Ultrasound AS (a subsidiary of
Observe Medical ASA). Due to debt conversion and forgiveness of loans, the two loans have outstanding principal
amounts (including interests) of NOK 9 million and 6.8 million respectively.
The loans are classified as financial assets measured at amortized cost based on judgment, by considering the
Group’s business model for managing the financial assets and the contractual terms of the financial assets to give
rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount
outstanding. Refer to note 2.2.1 for more information on this judgmental assessment.
Assessment of increase in credit risk
When assessing the estimated credit loss, the Group has assessed whether a significant increase in credit risk has
occurred and the timing of the facts and circumstances leading to a conclusion that a significant increase in credit
risk has occurred, assessing both quantitative and qualitative information and analysis of Observe Medical ASA.
Assessment as per 31 December 2024
The Group continued to assess the development of Observe Medical’s financial situation into 2024 by making the
same qualitative assessment of whether the loans still were credit impaired. The Group considered whether the
events should result in treating the loans as continued to be defaulted and therefore assessed as stage 3 for ECL
calculations or whether Stage 2 would be appropriate. Such events assessed were:
• Observe Medical completed a Private Placement in June 2024 obtaining cash of NOK 22 million in which
Navamedic did not participate
• In relation to the “subsequent offering” in November 2024 Observe Medical issued a Prospectus and
obtained NOK 0.9 million in cash from new investors. In relation to that process, Navamedic decided to
convert NOK 16.4 million to shares in Observe Medical
• Continued financial difficulties of Observe Medical resulted in renegotiations of both the principal loan and
accrued interests and the liquidity loan and accrued interests in November 2024. Maturity dates were
postponed for both interest and principal payments
• Further delays in commercialization of both Sippi and Biim, and revenues from the Unometer-portfolio had
not materialized significantly during 2024
• Observe Medical reported as per year-end 2024 still significant uncertainty related to the liquidity situation
and the assessment of going concern
• Continued decrease in market capitalization of Observe Medical ASA during 2024
The Group’s assessment concludes that Observe Medical’s financial situation worsened during 2024, the loans
continued to be in default and were still assessed at stage 3.
The renegotiations of the loans in November 2024 resulted in recognition of a modification effect of a net gain of
NOK 693 thousand after assessing the expected cash flows before and after negotiations discounted by the initial
effective interest rate. Due to that the calculated effect was below 10%, the loans were not
derecognized/recognized.
64 | Annual report 2025, Navamedic ASA
The conversion of loan to shares in November 2024 resulted in a reduction of gross carrying amount of NOK 16.4
million.
Assessment as per 31 December 2025
The Group continued to monitor Observe Medical ASA’s financial condition throughout 2025, performing the same
qualitative assessment as in prior years to determine whether the loan remained credit-impaired. The Group
considered whether developments in 2025 warranted maintaining the loan’s classification as credit-impaired
(Stage 3) for expected credit loss (ECL) purposes, or whether an improvement to Stage 2 was justified.
During the year, Observe Medical completed several equity transactions that provided short-term liquidity support,
including a private placement of NOK 36.4 million in July, a NOK 10 million directed share issue in September, and a
subsequent offering of NOK 12 million in October. In addition, a NOK 15 million loan was secured from Innovation
Norway in December. While these measures improved short-term funding capacity, the company’s commercial
activities remained in early-stage development, and key product lines had not yet reached profitability by year-end.
The Group also noted a continued decline in Observe Medical’s market capitalization during the year.
Based on the overall assessment of these developments, the Group concluded that the loan continued to meet the
criteria for classification as credit-impaired. The borrower had not yet demonstrated a sustained ability to meet its
obligations under normal terms or restored a stable financial position. Accordingly, the loan remained in Stage 3,
and expected credit loss (ECL) estimates were updated to reflect current expectations.
The renegotiations of the loans in December 2025 resulted in recognition of a modification effect of a net gain of
NOK 353 thousand after assessing the expected cash flows before and after negotiations discounted by the initial
effective interest rate. Due to that the calculated effect was below 10%, the loans were not
derecognized/recognized
The forgiveness and conversion of loan to shares in 2025 resulted in a reduction of gross carrying amount of NOK
15.6 million.
As part of the renegotiated loan terms agreed in December 2025, the Group is entitled to receive two milestone-
based payments from Observe Medical ASA. These payments consist of fixed amounts of NOK 10 million each when
net sales of SIPPI reaches certain sales levels. The milestone payments are not part of the loan principal and will
only become payable if and when the specified sales targets are met.
As of 31 December 2025, none of the milestone conditions had been fulfilled. Due to the conditional nature of the
payments and the current uncertainty regarding the timing and likelihood of achieving the sales thresholds, the
Group has not recognized any asset related to these milestones in the 2025 financial statements. The Group will
continue to monitor developments and reassess the accounting treatment in future periods if and when there is
sufficient evidence that the conditions for recognition are met.
Measurement of expected credit loss for credit-impaired financial instruments
Based on the fact that Observe Medical have not been able to fulfil their obligations, the Group has assessed that
default have occurred, and the loan receivables continue to be credit-impaired, resulting in that probability of
default have been assessed to be 100 per cent.
65 | Annual report 2025, Navamedic ASA
The estimated credit loss (ECL) is the allowance for the difference between the contractual cash flows that are due
to the Group in accordance with the contract and the cash flows that the entity expects to receive, discounted at
the original effective interest rate. The Group has estimated cash flows by considering all contractual terms of the
financial instrument through the expected life of that financial instrument. The cash flows that are considered
include cash flows from the sale of collateral held or other credit enhancements that are integral to the contractual
terms.
The ECL allowance is estimated based on the weighted average of credit losses with from the different scenarios.
The scenarios represent the Groups assessment of actual scenarios for the borrowers financial difficulties. The
Group has assessed and identified three scenarios considered to be relevant:
• Going concern: All debt is repaid without concessions in the form of debt conversion or write-offs
• Restructuring: The borrower must restructure the capital structure to maintain going concern
• Liquidation: The borrower is liquidated through bankruptcy, orderly liquidation etc.
The credit loss within the restructuring scenario will be dependent on the expected debt level that may be agreed
upon with the stakeholders in a restructuring. The credit loss in the liquidation scenario will be dependent on the
expected realization value of collateral given a sale of assets for example, as part of bankruptcy or orderly
liquidation process.
The Group has assessed a scenario where the principal loan with interests is further partly or fully converted to
shares in order to reduce the risk of credit loss of the loan receivable. The group consider the investment in Observe
Medical to be a financial investment and have no strategic intention of increasing the shareholdings in the
company. The conversion right has been assessed to be a security but the purpose and intention is to have the
loans repaid. Although conversion to share (if conditions are met) may impact and possibly reduce ECL, the
subsequent ownership of the shares post conversion may negatively impact P/L especially in a scenario where the
Group does not intend to hold the shares for a longer period of time.
For exposures in stage 3 where ECL is measured individually, judgement is applied when determining assumptions
for determining the probability and credit loss for the different scenarios. The judgement is mainly related to
determination of probabilities of different scenarios.
Non-current receivables 2024
(in NOK '1000) Stage 1 Stage 2 Stage 3 Total Risk grade based on probability of default Performing Low risk Medium risk High risk Non-performing Credit impaired 38,724 38,724 Total 0 0 38,724 38,724
66 | Annual report 2025, Navamedic ASA
(in NOK '1000) Stage 1 Stage 2 Stage 3 Total Gross carrying amount ECL Gross carrying amount ECL Gross carrying amount ECL Gross carrying amount ECL 1 January 2024 0 0 0 0 50,249 18,090 50,249 18,090 Accrued interests 5,523 0 5,523 0 Debt conversion -16,355 0 -16,355 0 Loan modification -693 0 -693 0 Gain at derecognition 0 -13,738 0 -13,738 Expected credit loss 0 28,177 0 28,177 At 31 December 2024 0 0 0 0 38,724 32,528 38,724 32,528
Non-current receivables 2025
(in NOK '1000) Stage 1 Stage 2 Stage 3 Total Risk grade based on probability of default Performing Low risk Medium risk High risk Non-performing Credit impaired 15,605 15,605 Total 0 0 15,605 15,605 (in NOK '1000) Stage 1 Stage 2 Stage 3 Total Gross carrying amount ECL Gross carrying amount ECL Gross carrying amount ECL Gross carrying amount ECL 1 January 2025 0 0 0 0 38,724 32,528 38,724 32,528 Accrued interests 2,720 0 2,720 0 Forgiveness -20,198 0 -20,198 0 Debt conversion -5,000 0 -5,000 0 Loan modification -353 0 -353 0 Gain at derecognition 0 -4,693 0 -4,693 Expected credit loss 0 -16,224 0 -16,224 At 31 December 2025 0 0 0 0 15,894 11,611 15,894 11,611 (in NOK '1000) 2025 2024 Gross carrying amount 15,894 38,724 Expected Credit Loss (ECL) 11,611 32,528 At 31 December 4,282 6,196
67 | Annual report 2025, Navamedic ASA
Note 19 – Cash
(in NOK '1000) 2025 2024 Bank deposits 72,569 36,081 Restricted cash 1,588 1,204 Total cash and cash equivalents 74,157 37,285
Restricted cash consists of tax deduction and other restricted deposit accounts.
Note 20 – Interest-bearing liabilities to financial institutions
Non-current interest-bearing liabilities to financial institutions 2025 2024 Total non-current interest-bearing liabilities, nominal value (in NOK '1000) 172,857 78,571 Average interest rate, including margin 7.2% 7.9% Average remaining duration 2.95 years 2.78 years
Current interest-bearing liabilities to financial institutions 2025 2024 Current interest-bearing borrowings, nominal value (in NOK '1000) 23,571 15,714 Average interest rate, including margin 7.2% 7.9% Average remaining duration 0.84 years 0.58 years Revolving credit facility, nominal value (in NOK '1000) 17,116 19,726 Average interest rate, including margin 7.9% 8.3%
Navamedic received a secured loan of NOK 110 million from Nordea in April 2023 and an additional secured loan of
NOK 110 million in July 2025. The carrying values of the two loans at 31 December 2025 are NOK 78.6 million and
NOK 110 million respectively. Navamedic has provided the following collaterals:
▪ Pledge in shares of the subsidiaries and inventories
▪ Second priority pledge in factoring receivables
The Nordea loans are subject to the following covenants:
▪ Net interest-bearing debt should not exceed 2.75 x consolidated LTM EBITDA
▪ Capital expenditure should not exceed NOK 13 million on an annual basis.
Both covenants are tested quarterly. The Group has no indication that it will have difficulty complying with these
covenants for the next 12 months. Net interest-bearing debt is defined as interest-bearing debt adjusted for cash.
The loans are to be partly repaid through 8 half-yearly installments of NOK 7.9 million each, starting in April 2024
and July 2026. In addition, Navamedic secured a revolving credit facility of up to NOK 35 million. Capital
68 | Annual report 2025, Navamedic ASA
expenditure means any expenditure or obligation in respect of expenditure, apart from investments in shares or
asset purchases.
As of 31 December 2025, the Group’s interest-bearing borrowings are secured by pledges over certain assets,
including inventory, trade receivables, and operating assets. The pledged assets serve as collateral under the
Group’s loan agreements with financial institutions. The total carrying amount of assets pledged as security
amounts to NOK 117 million, NOK 60 million and NOK 10 million respectively, in accordance with the terms of the
loan facilities.
Changes in total interest-bearing liabilities
(in NOK '1000) Interest bearing loans l2025 Lease iabilities 2025 Total 2025 Interest bearing loans l2024 Lease iabilities 2024 Total 2024 At 1 January 114,012 4,561 118,574 146,546 6,345 152,891 Cash flow 91,676 -3,222 88,454 -32,534 -3,314 -35,848 Interest 0 136 136 0 252 252 Additions and adjustments 0 1,002 1,002 0 1,267 1,267 Currency and other changes 0 58 0 0 12 12 At 31 December 205,688 2,536 208,224 114,012 4,561 118,574
Note 21 – License liabilities
(in NOK '1000) 2025 2024 Total carrying amount non-current license liabilities 14,380 21,360 Total carrying amount current license liabilities 4,750 0 Total carrying amount license liabilities 19,130 21,360 Total undiscounted amount non-current license liabilities 20,514 21,882 Average discount rate amortized cost calculation 6.0% 6.0%
Non-current license liabilities consist of the discounted cash flows from product licensing agreements with long-
term payment plans. Current license liabilities consist of the short-term part (due in less than 1 year) of the
discounted cash flows from product licensing agreements.
69 | Annual report 2025, Navamedic ASA
Expected undiscounted cash flows from license liabilities (in NOK '1000) 2025 2024 Year 1 4,750 0 Year 2 15,764 17,132 Year 3-5 0 4,750 Total expected undiscounted cash flows from license liabilities 20,514 21,882
The discount rate applied to the amortized cost calculations equals the effective interest rate for each agreement.
For interest free agreements the estimated cost of debt that the Group could achieve on loans with similar maturity
and security is applied.
Note 22 – Options
Share options in the parent company (Navamedic ASA) are granted to certain key management personnel. The
exercise price of the share options is equal to the market price of the underlying shares on the date of grant. The
share options consist of 3 tranches, the first vesting after 12 months of grant date, tranche 2 vesting after 24 months
and the last tranche vesting after 36 months. The options must be exercised within 12 months following the vesting
of the last tranche, after which they expire (i.e. they expire 48 months after grant date). Additionally, the options
program includes a 12-month lock-up period on the shares once exercised. The share options are settled as equity.
Total costs related to options
(in NOK '1000) 2025 2024 Total option cost 2,861 3,352 Total social security provision 0 -1 530 Total costs related to options 2,861 1,821 Reconciliation outstanding options Number of instruments Weighted average strike price Outstanding options 1 January 2024 1,785,000 29.98 Exercised -310,000 19.00 Expired -75,000 19.00 Cancelled -133,334 33.00 Total outstanding options 31 December 2024 1,266,666 33.00
70 | Annual report 2025, Navamedic ASA
Outstanding options 1 January 2025 1,266,666 33.00 Terminated -66,666 33.00 Total outstanding options 31 December 2025 1,200,000 32.68 Outstanding options 31 December 2024 Number of options Of which vested Weighted Average remaining contractual life (years) Strike price 33.00 1,266,666 466,662 2.13 Total outstanding options 31 December 2024 1,266,666 466,662 Outstanding options 31 December 2025 Number of options Of which vested Weighted Average remaining contractual life (years) Strike price 32.68 1,200,000 799,988 1.13 Total outstanding options 31 December 2025 1,200,000 799,988
Shares received from exercised options are subject to a lock-up period of 12 months. The lock-up obligations shall
not prevent the option holders from selling an amount of the option shares necessary to finance the exercise price,
as well as the tax payable as a consequence of the exercise of options.
The Group recognizes employer’s social security contributions (SSC) related to share options based on the intrinsic
value method. This means that the provision is adjusted continuously based on the difference between the share
price and the exercise price of the options. As long as the share price remains below the exercise price, no gain
arises for the option holder, and consequently no provision for SSC is recognized. The final SSC expense is
determined at the time of exercise, based on the actual difference between the share price and the exercise price on
that date.
Note 23 – Earnings per share
(in NOK '1000) 2025 2024 Net profit / loss (-) -23,538 -5,485 Weighted average shares issued 19,047,676 17,488,613 Dilutive potential ordinary shares 0 0 Basic earnings per share (in NOK) -1.2358 -0.3136 Diluted earnings per share (in NOK) -1.2358 -0.3136
71 | Annual report 2025, Navamedic ASA
The Annual earnings per share are calculated as the ratio of net profit/(loss) attributable to the ordinary
shareholders and the weighted average number of ordinary shares outstanding. The diluted earnings per share is
the profit attributable to the ordinary shareholders, and the weighted number of shares outstanding, adjusted for
all diluting effects related to share options. For the periods presented there are no dilutive effects on profits or
number of shares.
Note 24 –Transaction with related parties
TopRidge Pharma Limited, which owns 917,522 shares in Navamedic ASA, is also a supplier to Navamedic. The
Group purchased goods from TopRidge worth SEK 80,210 thousand in 2025 and SEK 50,481 thousand in 2024.
InfoRLife SA, which owns 1,053,775 shares in Navamedic ASA, is also a supplier to Navamedic. The Group purchased
goods from InfoRLife worth EUR 4,477 thousand in 2025 and EUR 2,169 thousand in 2024.
See also notes 16 and 22 for information regarding transactions and remuneration to the Board and senior
executives.
Note 25 – Tax expense and deferred tax
Current tax comprises the expected tax payable or receivable on the taxable income or loss for the year and any
adjustment to the tax payable or receivable in respect of previous years. The amount of current tax payable or
receivable is the best estimate of the tax amount expected to be paid or received that reflects uncertainty related to
income taxes, if any. It is measured using tax rates enacted or substantively enacted at the reporting date.
Deferred tax is recognized in respect of temporary differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used for taxation purposes.
Deferred tax is not recognized for:
– temporary differences on the initial recognition of assets or liabilities in a transaction that is not a
business combination and that affects neither accounting nor taxable profit or loss
– temporary differences related to investments in subsidiaries, associates and joint arrangements to
the extent that the Group is able to control the timing of the reversal of the temporary differences
and it is probable that they will not reverse in the foreseeable future; and
– taxable temporary differences arising on the initial recognition of goodwill.
Deferred tax assets are recognized for unused tax losses, unused tax credits and deductible temporary differences
to the extent that convincing evidence exists that future taxable profits will be available against which they can be
used. Future taxable profits are determined based on the reversal of relevant taxable temporary differences. If the
amount of taxable temporary differences is insufficient to recognize a deferred tax asset in full, then future taxable
profits, adjusted for reversals of existing temporary differences, are considered, based on the business plans for
individual subsidiaries in the Group. Deferred tax assets are reviewed at each reporting date and are reduced to the
extent that convincing evidence no longer that the related tax benefit will be realized; such reductions are reversed
when the probability of future taxable profits improves.
72 | Annual report 2025, Navamedic ASA
Unrecognized deferred tax assets are reassessed at each reporting date and recognized to the extent convincing
evidence that future taxable profits will be available against which they can be used. Deferred tax is measured at
the tax rates expected to be applied to temporary differences when they reverse, using tax rates enacted or
substantively enacted at the reporting date, and reflects uncertainty related to income taxes, if any.
The measurement of deferred tax reflects the tax consequences that would follow from the manner in which the
Group expects, at the reporting date, to recover or settle the carrying amount of its assets and liabilities.
Assessment of whether a deferred tax asset is recognizable involves a significant degree of judgment in determining
the likelihood of utilization against future taxable results within the various tax jurisdictions in which the Group
operates.
As of 31.12.2025 the Group has no deferred tax assets recognized for tax losses carry forward. There are, however
tax losses carry forward in Sensidose AB and Navamedic ASA for which no deferred tax assets are recognized since,
as of 31.12.2025, there is no convincing evidence as to what extent these losses can be utilized in the near future.
Tax expense
(in NOK '1000) 2025 2024 Profit before tax continuing operations -15,657 -1,620 Tax expense Tax payable 3,636 4,801 Corrections related to previous years 5,374 118 Change in deferred tax -1,129 -1,054 Total tax expense 7,881 3,865 Effective tax rate -50.3% -238.6%
Reconciliation of effective tax rate
(in NOK '1000) 2025 2024 Profit before tax continuing operations -15,657 -1,620 Tax expense at Norwegian tax rate Tax expense at Norwegian tax rate (22%) -3,445 -356 Permanent differences (22%) 7,249 4,249 Corrections related to previous years 5,374 118 Differences related to different corporate tax rate subsidiaries -1,297 -146 At the effective income tax rate of -50.3% (2024 -238.6%) 7,881 3,865
The effective tax rate in 2025 is higher than the corporate income tax rate in the markets the Group operates (20%-
22%) primarily due to too little tax allocated previous years, non-deductible impairment loss and transaction costs
and expense related to change in fair value of financial investment. The effective tax rate in 2024 is higher primarily
due to non-deductible impairment loss and expense related to change in fair value of financial investment.
73 | Annual report 2025, Navamedic ASA
Deferred tax reconciliation
(in NOK '1000) 2025 2025 2024 2024 Basis for deferred tax asset/liability Deferred tax asset Deferred tax liability Deferred tax asset Deferred tax liability Property, plant & equipment 308 0 20 0 Intangible assets (Sensidose) 0 37,638 0 40,590 Provisions for liabilities 4,727 0 4,227 0 Tax losses carried forward 0 0 0 0 Total temporary differences 5,035 37,638 4,247 40,590 Tax rate 22% 20.6% 22% 20.6% Deferred tax assets/ defererred tax liability 934 7,753 934 8,361
In addition, tax receivables related to prepaid taxes and reclaimable tax (for the tax paid abroad) within Navamedic
AB amounting to NOK 11,392 thousand (NOK 7,600 thousand in 2024) is recognized on the balance sheet.
74 | Annual report 2025, Navamedic ASA
Navamedic ASA - financial
statements 2025
75 | Annual report 2025, Navamedic ASA
Income statement
(in NOK '1000)
Note
2025
2024
Revenues
9
67,348
52 803
Total revenue
67,348
52 803
Payroll expenses
7
41,359
40 171
Depreciation and impairment
3,13
17,077
3 826
Other operating expenses
10
36,152
26 481
Total operating expenses
94,589
-70,478
Operating profit
-27,241
-17 675
Financial income
13
365
2,557
Gain at derecognition
13
4,693
13,738
Impairment of loans receivable
13
-1,279
-25,587
Group contribution
13
22,185
35,487
Financial expenses
13
-29,579
-23,550
Net currency gains /(losses)
13
278
-81
Net change in fair value current financial assets
13
-11,448
-1,554
Net financial income and expenses
-14,785
1,009
Profit before tax
-42,026
-16,666
Income taxes
6
76
-4
Net profit / (loss)
-42,102
-16,661
76 | Annual report 2025, Navamedic ASA
Balance sheet
(in NOK '1000)
Note
31.12.2025
31.12.2024
Assets
Non-current assets
Intangible assets
3,4
185,093
19,581
Goodwill
3,4
37,434
0
Deferred tax asset
6
858
934
Total intangible assets
223,385
20,515
Property, plant & equipment
3
58
96
Total tangible assets
58
96
Investments in group companies
2
415,666
415,666
Non-current loans receivable
13
4,282
6,196
Total financial assets
419,949
421,862
Total non-current assets
643,391
442,473
Current assets
Tax receivables
3,862
3,494
Other short-term receivables from group companies
12
51,994
7,849
Group contribution receivable
1,12
22,185
35,487
Other current financial assets
2
9,298
16,194
Cash and cash equivalents
5
2,918
6,830
Total current assets
90,257
69,854
Total assets
733,648
512,327
77 | Annual report 2025, Navamedic ASA
Balance sheet continued
(in NOK '1000)
Note
31.12.2025
31.12.2024
Equity
Paid in equity
Share capital
1,8
17,746
13,070
Share premium reserve
1
314,455
198,238
Total paid in equity
332,201
211,308
Retained earnings
Retained earnings
1
-74,435
-34,095
Total retained earnings
-74,435
-34,095
Total equity
257,766
177,213
Liabilities
Non-current liabilities
Contingent consideration
4
32,800
0
Liabilities to group companies
12
137,340
100,585
Non-current licensing liabilities
0
4,227
Non-current interest-bearing liabilities
14
165,000
78,571
Total non-current liabilities
335,140
183,384
Current liabilities
Current interest-bearing liabilities
14
40,687
35,441
Trade account payables
15
4,553
2,419
Liabilities to group companies
12
70,286
101,175
Current license liabilities
4,727
0
Other current liabilities
15
20,489
12,697
Total current liabilities
140,743
151,732
Total liabilities
475,883
335,115
Total equity and liabilities
733,648
512,327
78 | Annual report 2025, Navamedic ASA
Oslo, 24 March 2026
The Board of Directors and CEO of Navamedic ASA
Morten Jurs
Chairman
Edmée Steenken
Board member
Åsa Kornfeld
Board member
Mads Helmich Pedersen
Board member
Rune Wahl
Board member
Kathrine G. Andreassen
CEO
79 | Annual report 2025, Navamedic ASA
Statement of cash flows
(in NOK '1000)
Note
2025
2024
Cash flow from operating activities
Profit before tax
-42,026
-16,666
Depreciation, amortization and impairment
3,13
17,077
3,826
Changes in options
1
1,761
3,352
Net financial items and items with no cash effect
14,785
-1,009
Changes in trade receivables
-45
-4
Changes in trade account payables
2,134
-1,890
Changes in other current liabilities and receivables
4,229
7
Net cash flow from operating activities
-2 084
-12 384
Cash flow from investing activities
Acquisition of tangible and intangible assets
3
-2,185
-127
Purchase of business of other companies
3
-185,000
0
Net cash flow from investing activities
-187,185
-127
Cash flow from financing activities
Loans received
272,500
45,955
Share issue
1
120,893
5,890
Interest paid
-12,350
-7,780
Payment of loans
-195,687
-32,534
Net cash flow from financing activities
185,356
11,531
Net change in cash
-3,913
-980
Cash and cash equivalents start period
6,832
7,811
Cash and cash equivalents end period
5
2,918
6,832
80 | Annual report 2025, Navamedic ASA
Navemedic ASA - Notes to
the financial statements
2025
81 | Annual report 2025, Navamedic ASA
Summary of significant accounting policies
The annual financial statements have been prepared in accordance with the Norwegian Accounting Act and good
accounting practice. The financial statements have been prepared on the assumption that the company is a going
concern.
Sales revenue
Revenue is measured at the fair value of the remuneration, net after deductions for discounts, returns, and VAT.
Revenue is recognized through profit or loss when it can be reliably measured, and it is likely that the financial
benefits will flow to the Company. Estimates related to revenue recognition are based on history and assessments
of the type of customer and transaction, as well as the specific circumstances surrounding each transaction.
The Company has an agreement on royalties from its subsidiaries Navamedic AB and Navamedic AS. The Company
holds the rights to various products that are resold by the subsidiary and thereby earns royalties. The royalties are
based on actual sales in Navamedic AB and Navamedic AS. The Company also charges subsidiaries for services
relating to sales management, marketing and regulatory management, as well as financial and accounting
management.
Subsidiaries
In Navamedic ASA’s annual financial statements, subsidiaries are measured at cost less any impairment.
Classification and measurement of balance sheet items
Current assets and current liabilities include balance sheet items that fall due within one year of the balance sheet
date and are associated with the daily business operations. Other items are classified as tangible and intangible
fixed assets or non-current liabilities. Current assets are measured at the lower of acquisition cost and fair value.
Current liabilities are recognized at nominal amount at the time of initial recognition. Fixed assets are measured at
acquisition cost but are written down to fair value if the impairment is not expected to be temporary. Non-current
liabilities are initially recognized at nominal amount.
Non-current loan receivables
Loan receivables are recognised in the balance sheet at nominal value less provisions for potential loss. Provisions
are determined based on an individual assessment. See note 18 in the Group financial statements for details about
the basis for the provision.
Receivables
Trade receivables are recognised in the balance sheet at their nominal amount less provisions for expected losses.
Provisions are determined based on an individual assessment of each receivable.
Other receivables are subject to a corresponding assessment.
Other current financial assets
Short term investments (stocks and shares seen as current assets) are valued at the lower of acquisition cost and
fair value at the balance sheet date. For investments in listed shares, the market value is determined at the last
82 | Annual report 2025, Navamedic ASA
available quoted closing price on the balance sheet date. Change in market value is presented in the income
statement as part of the financial items. Dividends and other distributions are recognized as other financial income.
Currency
Monetary items in foreign currency are measured using the exchange rate at the end of the accounting year.
Pension scheme
The Company has a defined-contribution pension plan. The cost of the plan is recognized through profit or loss
when the liability occurs.
Financial risk management
For further information about financial risk management please refer to note 3 to the consolidated financial
statements.
Share-based remuneration
The Company has the option of awarding share-based remuneration in the form of options to some senior
executives. The total amount that must be recognized as an expense over the qualifying period is calculated on the
basis of the fair value of the awarded options.
Intangible assets
Licenses (product rights) and marketing authorisations
Navamedic holds rights to market and sell specific products in defined geographical areas. Investments related to
such licenses are amortized on a straight-line basis over their expected useful economic life, which typically range
between five to ten years.
Navamedic further distributes a number of products through wholesalers on behalf of rights holders. Investments
related to obtaining such marketing authorisations are amortized on a straight-line basis over their expected useful
economic life, which typically range between five to ten years. For products that are under registration, the
amortization of the cost of acquisition commences upon launch and is amortized over the period of the agreement.
Other intangible assets
Navamedic invests in information technology assets intended to products and marketing. Furthermore,
investments in licenses and marketing authorisations where the products in question have not yet been launched
due to regulatory or other reasons, are classified as other intangible assets until launch.
Contingent liabilities
Contingent liabilities are recognized if it is more than 50% likely that a settlement will be realised. The value of the
settlement is based on a best estimate. Contingent consideration linked to future settlement clauses in the Observe
Medical acquisition is deemed to be an uncertain liability and not a conditional liability. The best estimate of the
settlement amount is updated on each balance sheet date and the change is recognized through profit or loss.
83 | Annual report 2025, Navamedic ASA
Use of estimates
Preparing financial statements in accordance with good accounting practice requires the management team to
produce estimates and assumptions that affect the recorded assets, liabilities, revenue and expenses, as well as
explanatory notes concerning contingent assets and liabilities. The actual results may differ from these estimates
and assumptions.
Tax
The parent company’s tax expense for 2025 is calculated on the basis of 22%. The tax expense in the income
statement covers both the period’s tax payable and the change in deferred tax. Deferred tax is calculated on the
basis of the temporary differences that exist between accounting values and tax values, as well as the tax loss
carried forward at the end of the accounting year. Tax increasing and tax reducing temporary differences that are
reversed or may be reversed in the same period are offset and recorded net. The deferred tax assets are recorded
after taking into account future revenue in the Company.
Cash flow statement
The cash flow statement is prepared using the indirect method. Cash and cash equivalents consist of bank
deposits.
84 | Annual report 2025, Navamedic ASA
Note 1 – Equity
(in NOK '1000)
Share capital
Share
premium
reserve
Retained
earnings
Total
Balance at 31 December 2024
13,070
198,239
-34,095
177,214
Share issues
4,676
125,526
130,202
Options
1,761
1,761
Net profit for the year
-42,101
-42,101
Share issuance cost
-9,308
-9,308
Balance at 31 December 2025
17,746
314,455
-74,435
257,766
Note 2 – Shares in subsidiaries and other companies
Investments in group companies:
Acquired
Ownership/voting
rights
Navamedic AB - Sweden
04.10.2007
100%
Navamedic AS
27.02.2019
100%
Sensidose AB
01.05.2023
100%
Book value
Equity at 31.12.2025
Net profit 2025
Navamedic AS
12,900
144,758
21,630
Navamedic AB
300,222
112,288
4,265
Sensidose AB
102,544
90,285
5,600
Total investments in group companies
415,666
347,331
31,495
Investments in other companies:
Book value
Observe Medical ASA
9,298
Total other current financial assets
9,298
85 | Annual report 2025, Navamedic ASA
Note 3 – Intangible assets and tangible assets
(in NOK '1000)
Goodwill
Licenses
IP rights
Other
intangible
assets
Total
Accumulated cost
Balance at 1 January 2024
0
44,902
0
3,420
48,322
Disposals
Additions
0
1,605
0
0
1,605
Accumulated cost 31 Dec 2024
0
46,508
0
3,420
49,928
Balance at 1 January 2025
0
46,508
0
3,420
49,928
Disposals
Additions
39,243
2,129
178,557
0
219,929
Accumulated cost 31 Dec 2025
39 243
48,637
178,557
3,420
269,857
Accumulated amortisation
Balance at 1 January 2024
0
-24,233
0
-2,575
-26,808
Reclassification
Amortization
-3,057
0
-482
-3,539
Accumulated depreciation 31 Dec 2024
0
-27,290
0
-3,057
-30,347
Balance at 1 January 2025
0
-27,290
0
-3,057
-30,347
Reclassification
Amortization
-1,810
-3,412
-11,762
0
-16,983
Accumulated depreciation 31 Dec 2025
-1,810
-30,701
-11,762
-3,057
-47,330
Expected useful economic life
5-10 years
5-10 years
Carrying amounts
At 31 December 2024
0
19,218
0
362
19,581
At 31 December 2025
37,434
17,936
166,795
362
222,527
86 | Annual report 2025, Navamedic ASA
(in NOK '1000)
Tangible
assets
Total
Accumulated cost
Balance at 1 January 2024
1,275
1,275
Reclassification
Additions
0
0
Accumulated cost 31 Dec 2024
1,275
1,275
Balance at 1 January 2025
1,275
1,275
Reclassification
Additions
55
55
Accumulated cost 31 Dec 2025
1,330
1,330
Accumulated amortisation
Balance at 1 January 2024
-891
-891
Depreciation
-287
-375
Accumulated depreciation 31 Dec 2024
-1,178
-1,266
Balance at 1 January 2025
-1,178
-1,178
Depreciation
-94
-94
Accumulated depreciation 31 Dec 2025
-1,272
-1,272
Expected useful economic life
3 years
3 years
Carrying amounts
At 31 December 2024
96
96
At 31 December 2025
58
58
Note 4 – Business combinations
On 15 July 2025, Navamedic ASA completed a business combination related to the business of dne Pharma AS
(Norway), a company focused on addiction treatment pharmaceuticals. The transaction encompassed dne
Pharma’s entire business, including its product portfolio (notably Ventizolve® intranasal naloxone spray,
Levopidon® (levomethadone), and Metadon Dne (methadone) for opioid substitution therapy), as well as key
employees and contracts. This acquisition represents Navamedic’s entry into the addiction treatment market and
87 | Annual report 2025, Navamedic ASA
expands its prescription drug portfolio. The business combination was conducted as an acquisition of the
operations and net assets of dne Pharma, rather than a purchase of shares.
The total consideration is NOK 225 million, comprising NOK 185 million paid in cash at closing and up to NOK 40
million in contingent consideration (earn-out, payable upon achieving certain sales targets). The contingent
consideration is linked to the achievement of defined sales-based milestones and may amount to a maximum of
NOK 40 million. In accordance with IFRS 13, the fair value of the contingent consideration was determined using a
probability-weighted discounted cash flow model. This model incorporates management’s expectations regarding
future revenue performance of the acquired products, the likelihood of achieving the contractual milestones, and a
discount rate that reflects the time value of money and risk adjustments for uncertainty in the cash flows.
Transaction costs related to the acquisition amounted to NOK 3.9 million and were expensed as incurred in the
2025 consolidated income statement under other operating expenses.
As part of the purchase price allocation (PPA), Navamedic identified and measured the acquired assets and
assumed liabilities at their fair values. The most significant component was intangible assets related to product
rights, which were valued at NOK 178.6 million.
The excess of the consideration transferred over the fair value of the net assets acquired, amounting to NOK 39.2
million, was recognized as goodwill. This goodwill reflects anticipated synergies from integrating the acquired
business into Navamedic’s commercial platform, including operational efficiencies, expanded market access, and
future growth opportunities. It also captures the value of the assembled workforce and other strategic benefits that
do not meet the criteria for separate recognition under IFRS 3.
The acquisition was financed through a combination of a new bank loan and proceeds from a rights issue
completed in October 2025. The cash flow impact of the transaction is summarized below:
NOK ’1000
Total consideration paid
185,000
Contingent consideration 1 (discounted)
17,218
Contingent consideration 2 (discounted)
15,582
Total consideration
217,800
Identifiable net assets acquired
178,557
Goodwill
39,243
This acquisition is considered highly significant for Navamedic, both strategically and financially, and is expected to
contribute positively to the Group’s long-term growth and profitability
Note 5 – Bank deposits, overdrafts etc.
(in NOK '1000)
2025
2024
Bank deposits
2,918
6,830
Total
2,918
6,830
88 | Annual report 2025, Navamedic ASA
Note 6 – Income tax
(in NOK '1000)
2025
2024
Profit before tax
-42,026
-16,666
Total tax expense is divided into
Tax payable
0
0
Corrections related to previous years
0
0
Change in deferred tax
76
-4
Total tax expense
76
-4
Effective tax rate
-0.18%
0.03%
Reconciliation of effective tax rate
Accounting profit before tax from continued operations
-42,026
-16,666
At Norway tax rate (22%)
-9,246
-3,666
Permanent differences (22%)
1,364
3,675
Differences not included in the calculation of deferred tax/deferred tax asset
7,957
-12
At the effective income tax rate of -0.18 (2024: 0.03)%
76
-4
(in NOK '1000)
2025
2024
Calculation of this year's tax base
Net profit before tax
-42,026
-16,666
Permanent differences
6,201
16,703
Changes in temporary differences
-346
-20
Deficit carried forward
0
-17
This year's tax base
-36,170
0
Tax payable, 22%
0
0
89 | Annual report 2025, Navamedic ASA
(in NOK '1000)
2025
2024
Overview of temporary differences
Tangible assets
-825
20
Allowances for liabilities
4,726
4,227
Tax loss carry forward
-36,170
0
Differences not included in the calculation of deferred tax/deferred tax asset
36,170
0
Total temporary differences
3,901
4,247
Capitalised deferred tax asset/liability (22%)
858
934
Deferred tax asset / liability
858
934
The company expects to be able to utilize this tax asset in the future.
Note 7 – Employee benefits
(in NOK '1000)
2025
2024
Salaries
30,296
32,184
Remuneration of board members
2,072
1,906
Employer's NI contributions
4,486
3,935
Pension expenses
2,032
1,804
Other payroll expenses*
2,474
342
Total
41,359
40,171
Number of FTEs
19
18
The company is obliged to have an occupational pension scheme for the company's employees.
The company has established an occupational pension scheme that satisfies the requirements of the law.
The scheme comprises all employees and an annual premium is expensed with NOK 1,832,152.
90 | Annual report 2025, Navamedic ASA
Remuneration of Board and Senior executives
(in NOK '1000)
Kathrine
Gamborg
Andreassen
CEO
Lars
Hjarrand
CFO
Total
2025
Kathrine
Gamborg
Andreassen
CEO
Lars
Hjarrand
CFO
Total 2024
Salary and holiday pay paid
3,697
2,510
5,822
3,444
2,378
5,822
Variable remuneration paid
619
147
766
2,250
532
2,782
Benefits in kind and other
224
127
351
223
123
346
Option expenses
269
302
571
424
538
962
Pension expenses
291
216
507
138
138
276
Total paid salary and
remuneration
5,100
3,302
8,402
6,479
3,709
10,188
Variable remuneration
earned in 2025/2024
603
150
753
619
147
766
Key management personnel in Navamedic ASA receive parts of their salary as share-based remuneration in the form
of options.
Share options held by Senior executives
Quantity at
31.12.2025
Quantity at
31.12.2024
Kathrine Gamborg Andreassen, CEO
200,000
200,000
Lars Hjarrand, CFO
200,000
200,000
Total
400,000
400,000
For more information about remuneration of Board and Senior executives, see note 16 in the consolidated financial
statements.
Resignation of CFO
Navamedic ASA’s Chief Financial Officer, Lars Hjarrand, resigned effective 28 November 2025. In connection with his
resignation, a severance agreement was entered into. Under the agreement, he will receive his agreed salary and
other benefits at the time of resignation during the notice period through 31 May 2026, followed by severance pay
equivalent to six months’ salary. Salary during the notice period will be paid monthly from December 2025 through
May 2026. The severance pay is payable in June 2026. He is also entitled to a bonus for 2025 of NOK 150,000 payable
in January 2026. The total compensation package amounts to NOK 3,003,400 and the full amount was recognized
as an expense in December 2025.
91 | Annual report 2025, Navamedic ASA
Note 8 – Share capital and shareholder information
Share capital
Quantity
Nominal
Book value
A-shares
23,981,378
0.74
17,746,220
Overview of the largest shareholders as of 31.12.2025 and shares owned by the Board of Directors and senior
executives in Navamedic ASA, see note 14 in the consolidated financial statements.
Note 9 – Sales revenue
Geographical distribution:
(in NOK '1000)
2025
2024
Nordic countries
67,348
52,803
Total
67,348
52,803
Note 10 – Other operating expenses
Other operating expenses consist of:
(in NOK '1000)
2025
2024
Rent
2,786
2,543
Other costs of premises, vehicles, office equipment etc
576
554
Consulting and audit (including transaction cost)
10,829
4,383
Travel expenses
1,165
1,041
Insurance
1,732
1,623
IR expenses
1,233
1,034
Regulatory
9,737
9,418
Other expenses
8,094
5,884
Total other operating expenses
36,152
26,481
Audit fees:
(in NOK '1000)
2025
2024
Statutory audit
1,123
735
Assistance other than auditing
517
93
Total
1,640
828
92 | Annual report 2025, Navamedic ASA
Note 11 – Claims and contingent liabilities
Navamedic ASA is not a party to any ongoing legal proceedings or disputes.
Note 12 –Related parties
The following internal transactions and loans between the parent company and subsidiaries occured in the
accounting year (figures in NOK thousands):
Company:
Transaction:
Nature:
2025
2024
Navamedic ASA
Charges from parent to subsidiary
Royalty
18,428
13,031
Navamedic ASA
Charges from parent to subsidiary
Service fee
48,636
39,771
Navamedic ASA
Charges from parent to subsidiary
Interest on loan
238
223
Navamedic AB
Charges from subsidiary to parent
Interest on loan
14,217
12,933
Navamedic AS
Internal loan
Loan from group
company
207,626
201,760
Navamedic AS /
Navamedic AB
Intercompany receivables
Receivables from Group
companies
51,994
7,849
Navamedic AS
Group contribution
Group contribution
22,185
35,487
Note 13 – Financial items
(in NOK '1000)
2025
2024
Interest income
365
2,557
Group contribution
22,185
35,487
Gain at derecognition
4,693
13,738
Total financial income
27,244
51,782
Financial expenses
(in NOK '1000)
2025
2024
Interest expenses
27,914
22,356
Change in fair value of financial assets
11,448
1,554
Impairment of other financial assets
1,279
25,587
Other financial expenses
1,388
1,275
Total financial expenses
42,029
50,772
93 | Annual report 2025, Navamedic ASA
The Group has entered into interest rate swap agreements with Nordea to mitigate exposure to fluctuations in
NIBOR.
Navamedic has entered into two loan agreements with Observe Medical ASA as borrower for; i) a convertible loan
(with specific conditions) with an original principal amount of NOK 32 million plus accrued interest, entered into on
27 September 2019 and ii) a loan with an original principal amount of NOK 5 million plus accrued interest (liquidity
loan), entered into on 6 September 2023 secured with collateral in shares in Biim Ultrasound AS (a subsidiary of
Observe Medical ASA). Due to debt conversion and forgiveness of loans, the two loans have outstanding principal
amounts (including interests) as of 31 December 2025 of NOK 9 million and 6.8 million respectively.
The loans are classified as financial assets measured at amortized cost based on judgment, by considering the
Group’s business model for managing the financial assets and the contractual terms of the financial assets to give
rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount
outstanding.
When assessing the estimated credit loss, the Group has assessed whether a significant increase in credit risk has
occurred and the timing of the facts and circumstances leading to a conclusion that a significant increase in credit
risk has occurred, assessing both quantitative and qualitative information and analysis of Observe Medical ASA.
As part of the renegotiated loan terms agreed in December 2025, the Group is entitled to receive two milestone-
based payments from Observe Medical ASA. These payments are contingent on Observe Medical achieving defined
cumulative sales thresholds for its Sippi® product line. The milestone payments are not part of the loan principal
and will only become payable if and when the specified sales targets are met.
As of 31 December 2025, none of the milestone conditions had been fulfilled. Due to the conditional nature of the
payments and the current uncertainty regarding the timing and likelihood of achieving the sales thresholds, the
Group has not recognized any asset related to these milestones in the 2025 financial statements. The Group will
continue to monitor developments and reassess the accounting treatment in future periods if and when there is
sufficient evidence that the conditions for recognition are met.
Non-current loans receivables
(in NOK '1000)
2025
2024
Loans outstanding
15,894
38,724
Impairment
-11,612
-32,528
Total non-current loans receivable
4,282
6,196
94 | Annual report 2025, Navamedic ASA
Note 14 – Interest-bearing liabilities to financial institutions
Non-current interest-bearing liabilities to financial institutions
2025
2024
Total non-current interest-bearing liabilities, nominal value (in NOK '1000)
165,000
78,571
Average interest rate, including margin
7.2%
7.9%
Average remaining duration
2.95 years
2.78 years
Current interest-bearing liabilities to financial institutions
2025
2024
Current interest-bearing borrowings, nominal value (in NOK '1000)
23,571
15,714
Average interest rate, including margin
7.2%
7.9%
Average remaining duration
0.84 years
0.58 years
Revolving credit facility, nominal value (in NOK '1000)
17,116
19,726
Average interest rate, including margin
7.9%
8.3%
Navamedic received a secured loan of NOK 110 million from Nordea in April 2023 and an additional secured loan of
NOK 110 million in July 2025. The carrying values of the two loans at 31 December 2025 are NOK 78.6 million and
NOK 110 million respectively. Navamedic has provided the following collaterals:
▪ Pledge in shares of the subsidiaries and inventories
▪ Second priority pledge in factoring receivables
The Nordea loan is subject to the following covenants:
▪ Net interest-bearing debt should not exceed 2.75 x consolidated LTM EBITDA
▪ Capital expenditure should not exceed NOK 13 million on an annual basis
Both covenants are tested quarterly. The Group has no indication that it will have difficulty complying with these
covenants for the next 12 months. Net interest-bearing debt is defined as interest-bearing debt adjusted for cash.
The loans are to be partly repaid through 8 half-yearly installments of NOK 7.9 million each, starting in April 2024
and July 2026. In addition, Navamedic secured a revolving credit facility of up to NOK 35 million. Capital
expenditure means any expenditure or obligation in respect of expenditure, apart from investments in shares or
asset purchases.
As of 31 December 2025, the Group’s interest-bearing borrowings are secured by pledges over certain assets,
including inventory, trade receivables, and operating assets. The pledged assets serve as collateral under the
Group’s loan agreements with financial institutions. The total carrying amount of assets pledged as security
amounts to NOK 117 million, NOK 60 million and NOK 10 million respectively, in accordance with the terms of the
loan facilities.
95 | Annual report 2025, Navamedic ASA
Note 15 – Trade accounts payable and other current liabilities
(in NOK '1000)
2025
2024
Total trade accounts payable
4,553
2,419
Accrued VAT and public duties
4,636
3,278
Accrued salaries and holiday pay
9,830
6,562
Accrued expenses and other current liabilities
6,022
2,857
Total other current liabilities
20,489
12,697
Statement from the Board and CEO
The Board and CEO have on this date considered and approved the director’s report and financial statements for
the Navamedic Group and its parent company Navamedic ASA for 2025. The Board has based this statement on the
results of the Group’s operations and on other information that is material in assessing the Group’s position and
was provided to the Board of the parent company. To the best of our knowledge, we confirm:
That the consolidated financial statements for 2025 have been prepared in compliance with the IFRS as established
by the EU, with the requirements for additional disclosures stipulated in the Norwegian Accounting Act.
That the annual financial statements for the parent company for 2025 have been prepared in compliance with the
Accounting Act and with good accounting practice in Norway.
The information in the financial statements provides a true and fair representation of the assets, liabilities, results
and overall financial positions of the Navamedic Group and Navamedic ASA as of 31 December 2025.
That the director’s 2025 report provides a true and fair overview of the performance, operating results and financial
positions of the Group and the Company, as well as the key factors regarding risk and uncertainty currently facing
the Group and the Company.
96 | Annual report 2025, Navamedic ASA
Oslo, 24 March 2026
The Board of Directors and CEO of Navamedic ASA
Morten Jurs
Chairman
Edmée Steenken
Board member
Åsa Kornfeld
Board member
Mads Helmich Pedersen
Board member
Rune Wahl
Board member
Kathrine G. Andreassen
CEO
97 | Annual report 2025, Navamedic ASA
Independent auditor’s
report
98 | Annual report 2025, Navamedic ASA
99 | Annual report 2025, Navamedic ASA
100 | Annual report 2025, Navamedic ASA
101 | Annual report 2025, Navamedic ASA
102 | Annual report 2025, Navamedic ASA
103 | Annual report 2025, Navamedic ASA
Alternative Performance Measures (APMs)
The following alternative performance measures are used in this report:
• Gross profit is equal to operating revenues minus cost of materials.
• Gross margin is gross profit as a percentage of operating revenue.
• EBITDA is gross profit less operating expenses, or earnings before interest, taxes, depreciation and
amortization.
• Adjusted EBITDA is EBITDA adjusted for transaction cost.
• Adjusted EBITDA margin is Adjusted EBITDA as a percentage of operating revenue.
• EBITDA margin is EBITDA as a percentage of operating revenue.
• EBIT is EBITDA less depreciation and amortization, or earnings before interest and taxes.
• Equity ratio is the total equity as a percentage of total assets.
104 | Annual report 2025, Navamedic ASA
•
ESEF Mandatory concepts
Name of reporting entity or other means of identification: Navamedic ASA
Domicile of entity: Norway
Legal form of entity: Public limited liability company
Country of incorporation: Norway
Address of entity's registered office: Henrik Ibsens gate 100, 0255 Oslo
Principal place of business: Norway
Name of parent entity: Navamedic ASA
Name of ultimate parent of group: Navamedic ASA
Navamedic ASA
Henrik Ibsens gate 100
0255 Oslo
Telephone: +47 67 11 25 40
E-mail: firma@navamedic.com
www.navamedic.com
529900LKVQOR2SRUJU712025-01-012025-12-31529900LKVQOR2SRUJU712024-01-012024-12-31529900LKVQOR2SRUJU712025-12-31529900LKVQOR2SRUJU712024-12-31529900LKVQOR2SRUJU712023-12-31ifrs-full:IssuedCapitalMember529900LKVQOR2SRUJU712024-01-012024-12-31ifrs-full:IssuedCapitalMember529900LKVQOR2SRUJU712024-12-31ifrs-full:IssuedCapitalMember529900LKVQOR2SRUJU712023-12-31ifrs-full:SharePremiumMember529900LKVQOR2SRUJU712024-01-012024-12-31ifrs-full:SharePremiumMember529900LKVQOR2SRUJU712024-12-31ifrs-full:SharePremiumMember529900LKVQOR2SRUJU712023-12-31ifrs-full:RetainedEarningsMember529900LKVQOR2SRUJU712024-01-012024-12-31ifrs-full:RetainedEarningsMember529900LKVQOR2SRUJU712024-12-31ifrs-full:RetainedEarningsMember529900LKVQOR2SRUJU712023-12-31529900LKVQOR2SRUJU712025-01-012025-12-31ifrs-full:IssuedCapitalMember529900LKVQOR2SRUJU712025-12-31ifrs-full:IssuedCapitalMember529900LKVQOR2SRUJU712025-01-012025-12-31ifrs-full:SharePremiumMember529900LKVQOR2SRUJU712025-12-31ifrs-full:SharePremiumMember529900LKVQOR2SRUJU712025-01-012025-12-31ifrs-full:RetainedEarningsMember529900LKVQOR2SRUJU712025-12-31ifrs-full:RetainedEarningsMemberiso4217:NOKiso4217:NOKxbrli:shares