Country of | Ownership and | ||
Subsidiary | incorporation | Place of business | voting rights |
NORBIT GmbH | Austria | Austria | 100% |
NORBIT Brazil | Brazil | Rio de Janeiro | 100% |
NORBIT Canada Inc. | Canada | Vancouver, Canada | 100% |
Ping Digital Signal Processing Inc. | Canada | Victoria, Canada | 100% |
NORBIT Chile s.r.l. | Chile | Santiago, Chile | 100% |
NORBIT China Co., Ltd. | China | Shanghai, China | 100% |
iData Fleet management | Croatia | Grad Zagreb, Croatia | 100% |
NORBIT Czech Republic s.r.o. | Czech Republic | Brno, Czech Republic | 100% |
NORBIT Denmark ApS | Denmark | Copenhagen, Denmark | 100% |
NORBIT Germany GmbH | Germany | Freiburg im Breisgau | 100% |
NORBIT Innomar Holding GmbH | Germany | Rostock, Germany | 100% |
Innomar Technologie GmbH | Germany | Rostock, Germany | 100% |
NORBIT Holding Kft. | Hungary | Budapest, Hungary | 100% |
NORBIT Hungary Kft. | Hungary | Budapest, Hungary | 100% |
NORBIT Iceland ehf. | Iceland | Reykjavík, Iceland | 100% |
NORBIT s.r.l. | Italy | Lanciano, Italy | 100% |
Fenrits AS | Norway | Trondheim, Norway | 100% |
NORBIT Aptomar AS | Norway | Trondheim, Norway | 100% |
NORBIT Kablepartner AS | Norway | Trondheim, Norway | 100% |
NORBIT EMS AS | Norway | Selbu/Røros, Norway | 100% |
NORBIT Connectivity Norway AS | Norway | Trondheim, Norway | 100% |
NORBIT R&D AS | Norway | Trondheim, Norway | 100% |
NORBIT Subsea AS | Norway | Trondheim, Norway | 100% |
NORBIT Poland Sp. z o.o. | Poland | Gdansk/Sopot, Poland | 100% |
NORBIT Singapore Ltd. | Singapore | Singapore | 100% |
iData Slovakia s.r.o. | Slovakia | Bratislava, Slovakia | 100% |
NORBIT Sweden AB | Sweden | Gothenburg, Sweden | 100% |
NORBIT Ltd. | United Kingdom | Aberdeen, UK | 100% |
NORBIT US Ltd. | United States | Santa Barbara/Portland, USA | 100% |
Amounts in NOK million |
Oceans |
Connectivity |
PIR |
Other 1) |
Total |
Revenues |
863.1 |
610.4 |
1 029.0 2) |
- |
2 502.5 |
Inter-segment revenue |
14.8 |
3.0 |
56.6 |
(74.4) |
0.0 |
Total revenues |
877.9 |
613.3 |
1 085.7 |
(74.4) |
2 502.5 |
Raw materials and change in inventories |
246.4 |
223.7 |
659.8 |
(19.9) |
1 110.0 |
Employee benefit expenses |
204.1 |
98.3 |
145.6 |
50.8 |
498.8 |
Other operating expenses |
89.6 |
68.4 |
45.2 |
(21.7) |
181.5 |
EBITDA |
337.8 |
223.0 |
235.0 |
(83.6) |
712.2 |
EBITDA margin |
38% |
36% |
22% |
28% |
|
Depreciation |
24.6 |
21.2 |
22.0 |
5.7 |
73.5 |
Amortisation and impairment |
47.6 |
35.4 |
3.0 |
(2.6) |
83.4 |
EBIT |
265.6 |
166.4 |
210.0 |
(86.7) |
555.4 |
EBIT margin |
30% |
27% |
19% |
22% |
|
Total financial items (not allocated) |
(29.1) |
||||
Profit before tax |
526.3 |
||||
Taxes (not allocated) |
(122.0) |
||||
Profit after tax |
404.3 |
Amounts in NOK million |
Oceans |
Connectivity |
PIR |
Other 1) |
Total |
Revenues |
739.3 |
512.8 |
499.3 |
1 751.4 |
|
Inter-segment revenue |
4.6 |
2.9 |
43.8 |
(51.3) |
0.0 |
Total revenues |
743.9 |
515.7 |
543.1 |
(51.3) |
1 751.4 |
Raw materials and change in inventories |
203.7 |
182.8 |
323.9 |
(5.8) |
704.6 |
Employee benefit expenses |
174.2 |
89.4 |
112.8 |
39.8 |
416.3 |
Other operating expenses |
79.7 |
60.1 |
33.0 |
(16.4) |
156.4 |
EBITDA |
286.2 |
183.3 |
73.4 |
(68.9) |
474.0 |
EBITDA margin |
38% |
36% |
14% |
27% |
|
Depreciation |
20.9 |
15.7 |
18.2 |
4.5 |
59.3 |
Amortisation and impairment |
46.6 |
33.0 |
1.0 |
(7.6) |
73.1 |
EBIT |
218.8 |
134.5 |
54.2 |
(65.8) |
341.7 |
EBIT margin |
29% |
26% |
10% |
20% |
|
Total financial items (not allocated) |
(23.4) |
||||
Profit before tax |
318.3 |
||||
Taxes (not allocated) |
(75.0) |
||||
Profit after tax |
243.3 |
Amounts in NOK million | Oceans | Connectivity | PIR | Inter segment | Total |
Europe, Middle East & Africa (EMEA) | 405.7 | 603.3 | 984.7 | - | 1 993.7 |
Asia-Pacific (APAC) | 222.5 | 5.0 | 44.1 | - | 271.6 |
North America, South America and Central America (Americas) | 234.8 | 2.1 | 0.3 | - | 237.2 |
Total external revenues | 863.1 | 610.4 | 1 029.0 | - | 2 502.5 |
Inter-segment revenue | 14.8 | 3.0 | 56.6 | (74.4) | 0.0 |
Total revenues | 877.9 | 613.3 | 1 085.7 | (74.4) | 2 502.5 |
Amounts in NOK million | Oceans | Connectivity | PIR | Inter segment | Total |
Europe, Middle East & Africa (EMEA) | 400.2 | 508.1 | 471.1 | - | 1 377.4 |
Asia-Pacific (APAC) | 153.9 | 2.0 | 27.5 | - | 183.4 |
North America, South America and Central America (Americas) | 185.2 | 2.6 | 0.8 | - | 188.5 |
Total external revenues | 739.3 | 512.8 | 499.3 | - | 1 751.4 |
Inter-segment revenue | 4.6 | 2.9 | 43.8 | (51.3) | 0.0 |
Total revenues | 743.9 | 515.7 | 543.1 | (51.3) | 1 751.4 |
Amounts in NOK million | 2025 | 2024 |
Salaries | 440.7 | 367.1 |
Pension costs | 20.8 | 17.5 |
Payroll tax | 59.5 | 55.3 |
Capitalised payroll expenses as development asset | (41.8) | (31.6) |
Other payroll expenses | 19.6 | 8.0 |
Total employee benefit expenses | 498.8 | 416.3 |
Average number of FTEs | 617 | 519 |
Amounts in NOK million | 2025 | 2024 |
Outstanding at 1 January | 219 626 | 131 197 |
Granted during the year | 135 676 | 271 102 |
Settled during the year | (198 668) | (182 673) |
Outstanding at 31 December | 156 634 | 219 626 |
Outstanding at |
Outstanding at |
|||
Number of RSUs |
1 January |
Granted |
Settled |
31 December |
Per Jørgen Weisethaunet (Group CEO) |
48 732 |
28 508 |
(38 624) |
38 616 |
Per Kristian Reppe (Group CFO) |
36 956 |
21 480 |
(29 111) |
29 325 |
Peter K. Eriksen (Business Unit Director Oceans) |
56 721 |
33 839 |
(44 970) |
45 590 |
Julie Dahl Benum (CSO & Acting Chief Commercial Officer PIR) |
18 422 |
14 452 |
(14 028) |
18 846 |
Astrid Stevik (Group COO) |
0 |
2 045 |
(681) |
1 364 |
Lino Morgione (Chief Commercial Officer Connectivity) |
0 |
0 |
0 |
0 |
Asbjørn Dahl (former Commercial Director) |
0 |
3 983 |
(1 327) |
2 656 |
Arild Søraunet (former Group CTO) |
26 947 |
14 280 |
(20 990) |
20 237 |
Stein M. Beyer (former Business Unit Director PIR and Group COO) |
31 848 |
17 089 |
(48 937) |
0 |
Total |
219 626 |
135 676 |
(198 668) |
156 634 |
Amounts in NOK thousand |
2025 |
2024 |
Finn Haugan - Chair |
593 |
593 |
Bente Avnung Landsnes - Deputy Chair |
468 |
468 |
Trond Tuvstein - Director |
375 |
325 |
Håkon Kavli - Director |
293 |
0 |
Christina Hallin - Director |
293 |
225 |
Tom Solberg - Deputy Director |
150 |
108 |
Magnus Reitan - Director |
0 |
243 |
Fixed salary paid | Variable pay | ||||||
Pension | Performance- | ||||||
Amounts in NOK million | Salary 1) | benefits | Other benefits | based bonus 2) | Other bonus 3 ) | Total | |
Per Jørgen Weisethaunet | 2025 | 3.6 | 0.1 | 0.0 | 7.6 | 0.0 | 11.4 |
(Group CEO) | 2024 | 3.6 | 0.1 | 0.0 | 4.0 | 0.0 | 7.8 |
Per Kristian Reppe | 2025 | 3.1 | 0.1 | 0.0 | 5.8 | 0.3 | 9.2 |
(Group CFO) | 2024 | 2.7 | 0.1 | 0.0 | 3.0 | 0.5 | 6.3 |
Peter Koldgaard Eriksen | 2025 | 4.4 | 0.1 | 0.0 | 4.3 | 0.1 | 8.8 |
(Business Unit Director Oceans) 4) | 2024 | 4.2 | 0.1 | 0.0 | 4.7 | 0.5 | 9.5 |
Julie Dahl Benum | 2025 | 2.0 | 0.1 | 0.0 | 2.9 | 0.1 | 5.2 |
(CSO & Acting Chief Commercial Officer PIR) | 2024 | 1.8 | 0.1 | 0.0 | 1.2 | 0.0 | 3.2 |
Astrid Stevik | 2025 | 1.6 | 0.1 | 0.0 | 0.2 | 0.1 | 2.0 |
(Group COO) 6) | 2024 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
Lino Morgione | 2025 | 0.4 | 0.1 | 0.0 | 0.0 | 0.1 | 0.6 |
(Chief Commercial Officer Connectivity) 5) | 2024 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Asbjørn Dahl | 2025 | 1.1 | 0.0 | 0.0 | 0.4 | 0.1 | 1.5 |
(Former Commercial Director for PIR and Connectivity) 7) | 2024 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
Arild Søraunet | 2025 | 1.1 | 0.1 | 0.0 | 4.1 | 0.0 | 5.4 |
(Former group CTO) | 2024 | 1.8 | 0.1 | 0.0 | 2.2 | 0.0 | 4.2 |
Stein Martin Beyer | 2025 | 0.0 | 0.0 | 0.0 | 9.2 | 0.0 | 9.2 |
(Former Business Unit Director PIR and group COO) 8) | 2024 | 0.5 | 0.0 | 0.0 | 2.9 | 0.0 | 3.5 |
Shares | Shares not | Total shares | ||
Name | subject to lock-up | subject to lock-up | at year-end | Percentage |
Board of directors | ||||
Finn Haugan (direct and through MIFI AS) | - | 100 498 | 100 498 | 0.16% |
Bente Avnung Landsnes | - | 74 073 | 74 073 | 0.12% |
Trond Tuvstein (through TTU Invest AS) | - | 32 894 | 32 894 | 0.05% |
Håkon Kavli 1) | - | - | - | 0.00% |
Christina Hallin | - | - | - | 0.00% |
Tom Solberg (through Mariteam AS) - Deputy Director | - | 46 052 | 46 052 | 0.07% |
Total shares held by board of directors | - | 253 517 | 253 517 | 0.40% |
Executive management | ||||
Per Jørgen Weisethaunet (through Petors AS) | - | 6 976 944 | 6 976 944 | 10.91% |
Per Kristian Reppe | - | 97 075 | 97 075 | 0.15% |
Peter K. Eriksen (through Danske Bank A/S) | 405 | 870 245 | 870 650 | 1.36% |
Astrid Stevik | - | 3 097 | 3 097 | 0.00% |
Julie Dahl Benum | - | 13 077 | 13 077 | 0.02% |
Lino Morgione | - | 6 725 | 6 725 | 0.01% |
Total shares held by executive management | 405 | 7 967 163 | 7 967 568 | 12.46% |
Amounts in NOK million | 2025 | 2024 |
External services | 89.2 | 86.8 |
Travel expenses | 23.7 | 17.3 |
Freight | 12.3 | 13.8 |
Office supplies | 9.1 | 6.9 |
Marketing | 11.3 | 5.9 |
Guarantee, service and support | 3.7 | 5.9 |
Other operating expenses | 32.2 | 19.8 |
Total operating expenses | 181.5 | 156.4 |
Amounts in NOK million | 2025 | 2024 |
Audit fee financial statments | 1.4 | 1.5 |
Audit fee integrated sustainability report | 1.1 | 0.3 |
Other assurance services | 0.1 | 0.2 |
Auditor's remuneration in other operating expenses | 2.5 | 2.0 |
Amounts in NOK million | 2025 | 2024 |
Financial income | ||
Financial exchange gain (net) | 5.4 | 11.4 |
Interest income | 33.9 | 23.3 |
Other financial income | 1.9 | 3.5 |
Financial income | 41.3 | 38.3 |
Financial expenses | ||
Interest expenses | 67.5 | 59.8 |
Financial exchange loss (net) | 0.0 | 0.0 |
Other financial expenses | 2.7 | 1.7 |
Financial expenses | 70.2 | 61.5 |
Share of profit of associates | (0.1) | (0.2) |
Net financial items | (29.1) | (23.4) |
Amounts in NOK million | 2025 | 2024 |
Current tax | ||
Current tax on profits Norwegian companies | 104.7 | 57.7 |
Current tax on profits foreign companies | 22.9 | 19.1 |
Adjustments for current tax of prior periods | 0.8 | (0.4) |
Total current tax expense | 128.4 | 76.4 |
Deferred income tax | ||
Change in deferred tax | (6.4) | (1.4) |
Total deferred tax expense/(benefit) | (6.4) | (1.4) |
Total income tax expense | 122.0 | 75.0 |
Amounts in NOK million | 2025 | 2024 |
Profit before income tax expense | 526.3 | 318.3 |
Expected tax calculated at Norwegian tax rate of 22% | 115.8 | 70.0 |
Effect of different tax rates abroad | 2.7 | 1.8 |
Non-recognition of deferred tax assets on tax losses in foreign subsidiaries | 2.9 | 2.7 |
Change in not recognised deferred tax assets | 1.3 | (1.3) |
Other items | (0.7) | 1.7 |
Total income tax expense | 122.0 | 75.0 |
Effective tax rate | 23% | 24% |
Amounts in NOK million | 2025 | 2024 |
Deferred tax | 0.0 | 0.0 |
Total | 0.0 | 0.0 |
Amounts in NOK million | 2025 | 2024 |
The balance comprises temporary differences attributable to: | ||
Intangible and fixed assets | (3.1) | (4.7) |
Inventories | (3.7) | (4.3) |
Other assets and liabilities | (4.3) | (3.2) |
Tax losses | (9.6) | (4.1) |
Total | (20.9) | (16.3) |
Total deferred tax assets | (20.9) | (16.3) |
Unrecognised deferred tax assets | 4.1 | 2.8 |
Net deferred tax assets | (16.7) | (13.5) |
Amounts in NOK million | 2025 | 2024 |
| The balance comprises temporary differences attributable to: | ||
Intangible and fixed assets | 25.7 | 29.0 |
Total | 25.7 | 29.0 |
Tax | Intangible and | ||||
Amounts in NOK million | losses | fixed assets | Inventories | Other | Total |
Balance at 1 January 2024 | 0.0 | (12.4) | (2.4) | 1.0 | (13.9) |
(Charged)/credited - to profit or loss | (4.1) | 6.3 | (1.6) | (0.1) | 0.4 |
Balance at 31 December 2024 | (4.1) | (6.1) | (4.1) | 0.9 | (13.5) |
Balance at 1 January 2025 | (4.1) | (6.1) | (4.1) | 0.9 | (13.5) |
(Charged)/credited - to profit or loss | (5.5) | 2.8 | 0.5 | (1.1) | (3.2) |
Translation differences | (0.1) | 0.0 | 0.0 | 0.0 | (0.1) |
At 31 December 2025 | (9.7) | (3.3) | (3.5) | (0.2) | (16.7) |
Tax | Intangible and | ||||
Amounts in NOK million | losses | fixed assets | Inventories | Other | Total |
Balance at 1 January 2024 | 0.0 | 3.1 | 0.0 | 0.0 | 3.1 |
(Charged)/credited - to profit or loss | 0.0 | (1.8) | 0.0 | 0.0 | (1.8) |
Acquisition of subsidiary | 0.0 | 27.4 | 0.0 | 0.0 | 27.4 |
Translation differences | 0.0 | 0.3 | 0.0 | 0.0 | 0.3 |
Balance at 31 December 2024 | 0.0 | 29.0 | 0.0 | 0.0 | 29.0 |
Balance at 1 January 2025 | 0.0 | 29.0 | 0.0 | 0.0 | 29.0 |
(Charged)/credited - to profit or loss | 0.0 | (3.2) | 0.0 | 0.0 | (3.2) |
Acquisition of subsidiary | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Translation differences | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) |
At 31 December 2025 | 0.0 | 25.7 | 0.0 | 0.0 | 25.7 |
Development |
Trademark and |
Total excluding |
||
Amounts in NOK million |
costs |
customer relationships |
goodwill |
Goodwill |
Cost at 1 January 2024 |
515.3 |
88.5 |
603.9 |
111.1 |
Accumulated amortisation |
(272.5) |
(15.7) |
(288.2) |
0.0 |
Accumulated impairment |
(12.3) |
0.0 |
(12.3) |
0.0 |
Translation differences |
(0.9) |
0.7 |
(0.2) |
0.0 |
Net book amount at 1 January 2024 |
229.7 |
73.5 |
303.2 |
111.1 |
Additions from acquisition of companies |
0.0 |
81.7 |
81.7 |
381.3 |
Reclassifications |
9.4 |
(9.4) |
0.0 |
0.0 |
Additions |
104.8 |
0.0 |
104.8 |
0.0 |
Amortisation charge |
(56.6) |
(13.0) |
(69.6) |
0.0 |
Impairment |
(3.4) |
0.0 |
(3.4) |
0.0 |
Translation differences |
(0.4) |
2.7 |
2.3 |
5.0 |
Net book amount at 31 December 2024 |
283.4 |
135.4 |
418.9 |
497.4 |
Cost at 1 January 2025 |
629.5 |
160.8 |
790.4 |
492.4 |
Accumulated amortisation |
(329.1) |
(28.7) |
(357.8) |
0.0 |
Accumulated impairment |
(15.7) |
0.0 |
(15.7) |
0.0 |
Translation differences |
(1.3) |
3.4 |
2.1 |
5.0 |
Net book amount at 1 January 2025 |
283.4 |
135.4 |
418.9 |
497.4 |
Additions from acquisition of companies |
0.0 |
3.0 |
3.0 |
0.0 |
Additions |
138.8 |
0.1 |
139.0 |
0.0 |
Disposals |
0.0 |
0.0 |
0.0 |
(2.3) |
Amortisation charge |
(64.8) |
(18.6) |
(83.4) |
0.0 |
Impairment |
0.0 |
0.0 |
0.0 |
0.0 |
Translation differences |
1.2 |
(2.0) |
(0.8) |
1.6 |
Net book amount at 31 December 2025 |
358.7 |
118.0 |
476.7 |
496.7 |
Useful life |
3-7 years |
10 years |
Machinery, | |||
Land and | fixtures | ||
Amounts in NOK million | properties | and fittings | Total |
Cost at 1 January 2024 | 99.9 | 325.9 | 425.8 |
Accumulated depreciation | (38.0) | (222.4) | (260.4) |
Translation differences | 0.0 | 0.9 | 0.9 |
Net book amount at 1 January 2024 | 61.9 | 104.4 | 166.3 |
Additions from acquisition of companies | 8.2 | 3.8 | 11.9 |
Additions | 2.5 | 37.4 | 39.8 |
Depreciation charge | (5.7) | (31.6) | (37.2) |
Translation differences | 0.2 | (0.1) | 0.1 |
Net book amount at 31 December 2024 | 67.0 | 113.8 | 180.9 |
Cost at 1 January 2025 | 110.5 | 367.0 | 477.5 |
Accumulated depreciation | (43.6) | (254.0) | (297.6) |
Translation differences | 0.2 | 0.8 | 0.9 |
Net book amount at 1 January 2025 | 67.0 | 113.8 | 180.9 |
Additions from acquisition of companies | 0.0 | 0.0 | 0.0 |
Additions | 13.9 | 47.8 | 61.7 |
Depreciation charge | (5.3) | (37.0) | (42.3) |
Translation differences | 0.0 | 0.5 | 0.5 |
Net book amount at 31 December 2025 | 75.7 | 125.1 | 200.8 |
Useful life | 25 years | 3-7 years | |
Depreciation method | Linear | Linear |
Mahinery and | |||
Amounts in NOK million | Buildings | vehicles | Total |
Balance at 31 December 2023 | 22.2 | 32.0 | 54.2 |
Additions | 9.5 | 51.5 | 61.0 |
Depreciation expense | (12.2) | (9.9) | (22.0) |
Balance at 31 December 2024 | 19.5 | 73.6 | 93.1 |
Balance at 31 December 2024 | 19.5 | 73.6 | 93.1 |
Additions | 68.3 | 59.1 | 127.4 |
Depreciation expense | (14.1) | (17.0) | (31.2) |
Balance at 31 December 2025 | 73.7 | 115.7 | 189.4 |
Amounts in NOK million | 2025 | 2024 |
Balance at 1 January | 95.3 | 54.7 |
Additions | 127.4 | 61.0 |
Accrued interest expense | 6.9 | 4.5 |
Lease payments | (35.6) | (24.8) |
Balance at 31 December | 194.1 | 95.3 |
Current lease liabilities | 39.0 | 20.9 |
Non-current lease liabilities | 155.1 | 74.4 |
Total | 194.1 | 95.3 |
Amounts in NOK million | 2025 | 2024 |
Current assets | ||
Raw materials and stores | 612.3 | 334.4 |
Work in progress | 67.1 | 39.6 |
Finished goods | 52.3 | 60.8 |
Book value | 731.7 | 434.7 |
Inventory | 748.5 | 451.4 |
Obsolescence raw materials | (16.3) | (14.6) |
Obsolescence finished goods | (0.5) | (2.1) |
Book value | 731.7 | 434.7 |
Amounts in NOK million | 2025 | 2024 |
Specification of raw materials and consumables used | ||
Purchase of goods | 1 383.2 | 563.4 |
Freight, customs etc. | 23.7 | 7.3 |
Change of inventories | (296.9) | 133.9 |
Total | 1 110.0 | 704.6 |
Amounts in NOK million |
2025 |
2024 |
Financial assets at fair value |
||
Cellula Robotics Ltd |
11.0 |
11.0 |
Other shares |
1.1 |
1.1 |
Total shares in other companies (through OCI) |
12.1 |
12.1 |
Amounts in NOK million |
2025 |
2024 |
Financial assets at amortised cost |
||
Trade receivables |
221.3 |
273.4 |
Cash and cash equivalents |
158.9 |
193.3 |
Total |
380.2 |
466.7 |
Amounts in NOK million |
2025 |
2024 |
Liabilities at amortised cost |
||
Trade payables |
231.4 |
145.9 |
Interest-bearing borrowings |
523.4 |
447.2 |
Lease liabilities |
194.1 |
95.3 |
Other payables |
151.1 |
127.2 |
Total |
1 100.0 |
815.7 |
Amounts in NOK million | 2025 | 2024 |
Current assets | ||
Trade receivables | 229.2 | 279.1 |
Loss allowance | (7.8) | (5.7) |
Total | 221.3 | 273.4 |
Amounts in NOK million | 2025 | 2024 |
Not due | 134.8 | 158.7 |
1-30 days past due date | 34.2 | 65.2 |
31-60 days past due date | 9.6 | 14.1 |
60+ days past due date | 50.6 | 41.1 |
Total | 229.2 | 279.1 |
Amounts in NOK million | 2025 | 2024 |
Bank deposits available on demand | 144.9 | 182.1 |
Bank deposits restricted to tax payments | 14.0 | 11.2 |
Total | 158.9 | 193.3 |
| 2025 | |||
Amounts in NOK million | Current | Non-current | Total |
Overdraft facility | 74.0 | 0.0 | 74.0 |
Term loan | 0.0 | 450.0 | 450.0 |
Capitalised loan fees | 0.0 | (0.6) | (0.6) |
Total interest-bearing borrowings | 74.0 | 449.4 | 523.4 |
| 2024 | |||
Amounts in NOK million | Current | Non-current | Total |
Overdraft facility | 0.0 | 0.0 | 0.0 |
Term loan | 0.0 | 448.2 | 448.2 |
Capitalised loan fees | 0.0 | (1.0) | (1.0) |
Total interest-bearing borrowings | 0.0 | 447.2 | 447.2 |
Amounts in NOK million | 2025 | 2024 |
Long term debt | 449.4 | 447.2 |
Short term debt | 74.0 | 0.0 |
Total secured borrowings | 523.4 | 447.2 |
Amounts in NOK million | 2025 | 2024 |
Current | ||
Receivables | 114.5 | 162.1 |
Inventories | 701.9 | 409.4 |
Total current assets pledged as security | 816.4 | 571.5 |
Non-current | ||
Property, plant and equipment | 158.9 | 141.2 |
Total non-current assets pledged as security | 158.9 | 141.2 |
Total assets pledged as security | 975.4 | 712.6 |
Amounts in NOK million | 2025 | 2024 |
Opening balance | 447.2 | 211.4 |
Cash flow | ||
Proceeds from borrowings | 0.0 | 446.1 |
Repayment of borrowings | 0.0 | (191.6) |
Net change in overdraft | 74.0 | (20.0) |
Non-cash changes | ||
Foreign exchange differences | 1.8 | 0.9 |
Amortisation of loan fees | 0.4 | 0.4 |
Closing balance | 523.4 | 447.2 |
Amounts in NOK million | 2025 | 2024 |
Payroll tax and other statutory liabilities | 84.6 | 38.7 |
Holiday pay accrual | 32.5 | 27.5 |
Prepayments from customers 1) | 84.4 | 54.9 |
Warranty provisions | 4.3 | 6.3 |
Other payables and accruals | 118.5 | 99.7 |
Total | 324.4 | 227.1 |
Less than | Between | Over | Total contractual | Carrying amount | |
Amounts in NOK million | 1 year | 1 year and 5 years | 5 years | cash flows | (assets) / liabilities |
At 31 December 2025 | |||||
Trade payables | 231.4 | 0.0 | 0.0 | 231.4 | 231.4 |
Interest-bearing borrowings | 90.2 | 468.3 | 0.0 | 558.5 | 523.4 |
Lease liabilities | 39.0 | 117.8 | 37.3 | 194.1 | 194.1 |
Other payables | 151.1 | 0.0 | 0.0 | 151.1 | 151.1 |
Total | 511.7 | 586.1 | 37.3 | 1 135.1 | 1 100.0 |
Less than | Between | Over | Total contractual | Carrying amount | |
Amounts in NOK million | 1 year | 1 year and 5 years | 5 years | cash flows | (assets) / liabilities |
At 31 December 2024 | |||||
Trade payables | 145.9 | 0.0 | 0.0 | 145.9 | 145.9 |
Interest-bearing borrowings | 20.5 | 478.8 | 0.0 | 499.3 | 447.2 |
Lease liabilities | 20.9 | 70.7 | 3.8 | 95.3 | 95.3 |
Other payables | 127.2 | 0.0 | 0.0 | 127.2 | 127.2 |
Total | 314.6 | 549.5 | 3.8 | 867.8 | 815.7 |
Impact on pre- |
Impact on pre- |
|
Amounts in NOK million |
tax profit 2025 |
tax profit 2024 |
Interest rates - increase by 100 basis points 1) |
(5.2) |
(4.5) |
Interest rates - decrease by 100 basis points 1) |
5.2 |
4.5 |
Amounts in NOK million |
31.12.2025 |
31.12.2024 |
Receivables |
155.1 |
133.5 |
Payables |
(183.6) |
(93.4) |
Overdraft facility |
87.5 |
20.5 |
Bank deposits |
3.4 |
0.0 |
Net position |
62.3 |
60.6 |
31.12.2025 |
31.12.2024 |
|||
Currency |
NOK |
Currency |
NOK |
|
USD |
(2.7) |
(30.7) |
(1.3) |
(15.2) |
EUR |
8.6 |
101.2 |
6.4 |
75.9 |
GBP |
0.1 |
1.6 |
0.4 |
5.8 |
HUF |
(58.5) |
(1.7) |
(51.5) |
(1.5) |
SEK |
(0.2) |
(0.2) |
(1.5) |
(1.6) |
JPY |
(39.1) |
(4.8) |
(39.1) |
(2.8) |
CAD |
(0.4) |
(3.1) |
0.0 |
0.0 |
Net position |
62.3 |
60.6 |
||
Amounts in NOK million | 2025 | 2024 |
Equity ratios 31 December | ||
Total equity | 1 211.5 | 1 157.3 |
Total assets | 2 622.8 | 2 184.2 |
Equity ratio | 46% | 53% |
NIBD ratios 31 December | ||
Interest bearing borrowings | 523.4 | 447.2 |
Lease liabilities | 194.1 | 95.3 |
Cash and cash equivalents | (158.9) | (193.3) |
NIBD | 558.6 | 349.3 |
Reported EBITDA | 712.2 | 474.0 |
Adjustments for acquisitions and other items | 0.0 | 50.0 |
Adjusted EBIDA | 712.2 | 524.0 |
NIBD to EBITDA ratio | 0.78 | 0.67 |
Number of shares |
2025 |
2024 |
Ordinary shares |
||
Fully paid |
63 948 695 |
63 750 027 |
Total number of shares |
63 948 695 |
63 750 027 |
Share |
||||
premium and |
||||
Number of |
Share |
other paid-in |
||
Amounts in NOK million |
shares |
capital |
capital |
Total |
Balance at 1 January 2024 |
60 017 415 |
6.0 |
367.7 |
373.8 |
Ordinary issue |
3 732 612 |
0.4 |
277.8 |
278.1 |
Balance at 31 December 2024 |
63 750 027 |
6.4 |
645.5 |
651.9 |
Ordinary issue |
198 668 |
0.0 |
15.7 |
15.8 |
Balance at 31 December 2025 |
63 948 695 |
6.4 |
661.2 |
667.7 |
Number of shares |
2025 |
2024 |
Treasury shares |
||
Balance at 1 January |
120 762 |
43 560 |
Purchased |
57 460 |
77 202 |
Sold |
(122 049) |
0.0 |
Balance at 31 December |
56 173 |
120 762 |
Amounts in NOK million |
2025 |
2024 |
Balance at 1 January |
505.5 |
419.7 |
Net profit for the period |
404.3 |
243.3 |
Other comprehensive income |
3.7 |
0.4 |
Treasury shares |
12.7 |
(5.0) |
Dividends |
(382.3) |
(152.9) |
Balance at 31 December |
543.9 |
505.5 |
Total number of shares as per the Articles of Association |
63 948 695 |
Less: Treasury shares |
56 173 |
Outstanding shares |
63 892 522 |
Shareholder |
Shares |
Pecentage |
PETORS AS (100% owned by CEO Per Jørgen Weisethaunet 1) |
6 976 944.0 |
10.9% |
VHF Invest AS |
6 164 495 |
9.6% |
REKAP 2A AS |
6 086 781 |
9.5% |
Folketrygdfondet |
2 873 717 |
4.5% |
AWC AS |
2 397 472 |
3.8% |
J.P. Morgan SE |
2 104 523 |
3.3% |
EIDCO AS |
2 000 000 |
3.1% |
ESMAR AS |
1 412 286 |
2.2% |
The Bank of New York Mellon SA/NV |
1 375 000 |
2.2% |
Verdipapirfondet DNB SMB |
1 330 740 |
2.1% |
UBS Switzerland AG |
983 045 |
1.5% |
Danske Bank A/S 2) |
909 000 |
1.4% |
Deutsche Bank Aktiengesellschaft |
726 272 |
1.1% |
VPF Fondsfinans Utbytte |
700 000 |
1.1% |
State Street Bank and Trust Comp |
589 300 |
0.9% |
J.P. Morgan SE |
520 000 |
0.8% |
Verdipapirfondet KLP Aksjenorge IN |
503 211 |
0.8% |
VPF Fondsfinans Norden |
467 500 |
0.7% |
State Street Bank and Trust Comp |
457 693 |
0.7% |
Songa Capital AS |
446 000 |
0.7% |
Total 20 largest |
39 023 979 |
61.1% |
Other |
24 868 543 |
38.9% |
Total outstanding shares |
63 892 522 |
100.0% |
Amounts in NOK |
2025 |
2024 |
Basic earnings per share |
||
Total basic earnings per share attributable to the ordinary equity |
||
holders of the company |
6.34 |
3.94 |
Diluted earnings per share |
||
Total diluted earnings per share attributable to the ordinary |
||
equity holders of the company |
6.32 |
3.93 |
Amounts in NOK million |
2025 |
2024 |
Profit from continuing operations attributable to the ordinary |
||
equity holders of the company: |
||
Used in calculation basic earnings per share |
404.3 |
243.3 |
Used in calculating diluted earnings per share |
404.3 |
243.3 |
Number |
2025 |
2024 |
Weighted average number outstanding |
63 747 050 |
61 679 531 |
Weighted average number diluted |
63 924 394 |
61 863 157 |
Amounts in million | ISK | NOK |
Considerations shares | 7.0 | 0.6 |
Total | 7.0 | 0.6 |
Trade receivables | 5.6 | 0.4 |
Other receivables | 5.6 | 0.4 |
Cash and cash equivalents | 10.3 | 0.8 |
Trade payables | (1.6) | (0.1) |
Other current liabilites | (12.8) | (1.0) |
Total identifiable net assets | 7.0 | 0.6 |
Goodwill | 0.0 | 0.0 |
Cash and cash equivalents in acquired business | 10.3 | 0.8 |
Total cash outflow from acquisition of business | (3.3) | (0.3) |
Amounts in million |
EUR |
NOK |
Considerations shares |
4.8 |
55.9 |
Cash consideration |
35.4 |
412.9 |
Total |
40.2 |
468.8 |
Recognised amount of identifiable assets and acquired liabilities assumed |
||
Property, plant and equipment |
1.0 |
12.0 |
Customer relations |
4.5 |
53.1 |
Trademark |
2.5 |
28.6 |
Inventories |
0.6 |
6.7 |
Trade receivables |
1.9 |
22.5 |
Other receivables |
0.2 |
1.8 |
Cash and cash equivalents |
0.9 |
10.3 |
Deferred tax liability |
(2.2) |
(26.2) |
Trade payables |
0.0 |
(0.4) |
Tax payable |
(1.6) |
(18.9) |
Other current liabilities |
(0.1) |
(1.7) |
Total identifiable net assets |
7.5 |
87.6 |
Goodwill |
32.7 |
381.3 |
Cash and cash equivalents in acquired business |
0.9 |
10.3 |
Total cash outflow from acquisition of business |
34.5 |
402.6 |
Ownership | Carrying amount | ||||
Amounts in NOK million | 2025 | 2024 | 2025 | 2024 | |
Associated company | Head office | ||||
Kvikna Consulting Ehf. | Reykavik | 0% | 33% | 0.0 | 0.5 |
NOMEK AS | Trondheim | 49% | 0% | 10.9 | 0.0 |
Total | 10.9 | 0.5 | |||
Amounts in NOK million | 2025 | 2024 |
Kvikna Consulting Ehf. | (0.3) | (0.2) |
NOMEK AS | 0.1 | 0.0 |
Share of profit from associates | (0.1) | (0.2) |
Amounts in NOK million | 2025 | 2024 |
Trade receivables | 0.0 | 0.0 |
Trade payables | 0.2 | 0.2 |
Revenues | 0.0 | 0.0 |
Operating expenses | 2.5 | 4.7 |
Term: | Definition: |
Gross profit | Gross profit is revenues less cost for raw materials and change in inventories, as |
reported in the consolidated statement of profit and loss. Gross profit is a key per- | |
formance indicator that the company considers relevant for measuring the prof- | |
itability before its employee benefit expenses, other operating expenses and | |
depreciation and amortisation expenses. | |
Gross margin | Gross margin is defined as gross profit divided by revenues. The gross margin is a |
key performance indicator that the company considers relevant for understanding | |
the profitability of the business and for making comparisons with other companies. | |
EBITDA | Short for earnings before interest, tax, depreciation and amortisation. EBITDA cor- |
responds to operating profit before depreciation and amortisation expenses, as | |
reported in the consolidated statement of profit and loss. EBITDA is a key perfor- | |
mance indicator that the company considers relevant for understanding the gener- | |
ation of profits. | |
EBITDA margin | EBITDA as a percentage of revenues. The EBITDA margin is a key performance |
indicator that the company considers relevant for understanding the profitability of | |
the business and for making comparisons with other companies. | |
EBIT | Short for earnings before interest and tax and corresponds to operating profit in |
the consolidated statement of profit and loss. EBIT is a key performance indicator | |
that the company considers relevant, as it facilitates comparisons of profitability | |
over time independent of corporate tax rates and financing structures. | |
EBIT margin | EBIT as a percentage of revenues. The EBIT margin is a key performance indicator |
that the company considers relevant for understanding the profitability of the busi- | |
ness and for making comparisons with other companies. |
Term: | Definition: |
Equity ratio | Total equity divided by total assets. The equity ratio is a key performance indicator |
that the company considers relevant for assessing its financial leverage. | |
Net interest- | Net interest-bearing borrowings is defined as total interest-bearing borrowings |
bearing | less cash and cash equivalents as reported in the consolidated statement of finan- |
borrowings | cial position. |
NIBD/EBITDA | Net interest-bearing borrowings, including lease liabilities, divided by EBITDA. |
The ratio is a key performance indicator that the company considers relevant for | |
assessing its financial leverage. | |
Net working | Net working capital is defined as the sum of inventories, trade receivables and |
capital | other receivables and prepayments, less the sum of trade payables and other cur- |
rent liabilities, as reported in consolidated statement of financial position. | |
R&D investments | R&D investments is equal to payments for intangible assets, as reported in the |
consolidated statement of cash flows. | |
Average pre-tax | Average pre-tax return on capital employed is defined as EBIT divided by average |
return on capital | capital employed in the financial year. Capital employed is defined as the sum of |
employed | total equity, net interest-bearing borrowings and lease liabilities as reported in the |
consolidated statement of financial position. |
Amounts in NOK million | Note | 2025 | 2024 |
Revenue | 3 | 41.5 | 31.8 |
Employee benefit expenses | 4 | 84.1 | 63.5 |
Depreciation and amortisation expenses | 5 | 1.3 | 1.4 |
Other operating expenses | 6 | 46.0 | 33.0 |
Operating profit | (89.8) | (66.1) | |
Financial income | 7 | 581.1 | 348.6 |
Financial expenses | 7 | 16.3 | 26.9 |
Net financial items | 564.8 | 321.7 | |
Profit before tax | 475.0 | 255.6 | |
Income tax expense | 8 | (104.2) | (57.2) |
Profit for the period | 370.8 | 198.4 | |
Allocated to: | |||
Dividends | 9 | 319.5 | 190.9 |
Transferred to/from other equity | 9 | 51.3 | 7.5 |
Total allocation | 370.8 | 198.4 |
Amounts in NOK million | Note | 31.12.2025 | 31.12.2024 |
ASSETS | |||
Non-current assets | |||
Office equipment | 5 | 8.8 | 3.4 |
Intangible assets | 5 | 1.4 | 1.5 |
Deferred tax asset | 8 | 0.2 | 0.3 |
Investments in associated companies | 10 | 10.9 | 0.0 |
Investments in subsidiaries | 10 | 319.4 | 327.9 |
Loan to group companies | 10 | 283.0 | 266.2 |
Investment in shares | 13 | 12.1 | 12.0 |
Total non-current assets | 635.9 | 611.2 | |
Current assets | |||
Trade receivables | 0.1 | 0.0 | |
Receivables on group companies | 10 | 662.9 | 553.9 |
Other receivables | 20.6 | 19.2 | |
Cash and cash equivalents | 11 | 1.9 | 1.8 |
Total current assets | 685.5 | 574.9 | |
Total assets | 1 321.4 | 1 186.1 |
Amounts in NOK million | Note | 31.12.2025 | 31.12.2024 |
EQUITY | |||
Share capital | 9 | 6.4 | 6.4 |
Share premium | 9 | 629.1 | 629.1 |
Other paid in eqity | 9 | 32.1 | 16.4 |
Other equity | 9 | 125.4 | 252.8 |
Total Equity | 793.0 | 904.7 | |
LIABILITIES | |||
Current liabilities | |||
Trade payables | 6.1 | 2.1 | |
Other payables | 0.0 | 0.0 | |
Interest-bearing borrowings | 12 | 74.0 | 0.0 |
Tax payable | 8 | 104.1 | 56.0 |
Other current liabilities | 344.2 | 223.4 | |
Total current liabilities | 528.4 | 281.5 | |
Non-current liabilities | |||
Other borrowings | 0.0 | 0.0 | |
Interest-bearing borrowings | 12 | 0.0 | 0.0 |
Total non-current liabilities | 0.0 | 0.0 | |
Total liabilities | 528.4 | 281.5 | |
Total equity and liabilities | 1 321.4 | 1 186.1 |
2025 | |||||
Share | Share | Other paid | Other | Total | |
Amounts in NOK million | capital | premium | in capital | equity | equity |
Equity 1 January 2025 | 6.4 | 629.1 | 16.4 | 252.8 | 904.7 |
Profit for the year | 0.0 | 0.0 | 0.0 | 370.8 | 370.8 |
Ordinary share issue | 0.0 | 0.0 | 15.7 | 0.0 | 15.8 |
Repurchase of shares | 0.0 | 0.0 | 0.0 | (9.8) | (9.8) |
Sale of of own shares | 0.0 | 0.0 | 0.0 | 22.5 | 22.5 |
Extraordinary dividend resolved | 0.0 | 0.0 | 0.0 | (191.4) | (191.4) |
Dividends | 0.0 | 0.0 | 0.0 | (319.5) | (319.5) |
Equity 31 December 2025 | 6.4 | 629.1 | 32.1 | 125.4 | 793.0 |
2024 | |||||
Share | Share | Other paid | Other | Total | |
Amounts in NOK million | capital | premium | in capital | equity | equity |
Equity 1 January 2024 | 6.0 | 367.7 | 0.0 | 250.4 | 624.1 |
Profit for the year | 0.0 | 0.0 | 0.0 | 198.4 | 198.4 |
Ordinary share issue | 0.4 | 261.4 | 16.4 | 0.0 | 278.1 |
Repurchase of shares | 0.0 | 0.0 | 0.0 | (5.0) | (5.0) |
Dividends | 0.0 | 0.0 | 0.0 | (190.9) | (190.9) |
Equity 31 December 2024 | 6.4 | 629.1 | 16.4 | 252.8 | 904.7 |