Impact on pre-tax profit | Impact on pre-tax profit | |
Amounts in NOK million | 2024 | 2023 |
Interest rates - increase by 100 basis points 1) | (4.5) | (2.4) |
Interest rates - decrease by 100 basis points 1) | 4.5 | 2.4 |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Receivables | 133.5 | 91.8 |
Payables | (93.4) | (92.6) |
Overdraft facility 1) | 20.5 | (5.8) |
Net position | 60.6 | (6.6) |
31.12.2024 | 31.12.2023 | |||
Currency | NOK | Currency | NOK | |
USD | (1.3) | (15.2) | (4.7) | (48.3) |
EUR | 6.4 | 75.9 | 4.5 | 50.8 |
GBP | 0.4 | 5.8 | (0.2) | (2.8) |
HUF | (51.5) | (1.5) | (24.4) | (0.7) |
SEK | (1.5) | (1.6) | (3.2) | (3.2) |
JPY | (39.1) | (2.8) | (33.5) | (2.4) |
Net position | 60.6 | (6.6) | ||
Carrying | |||||
Between | Total | amount | |||
Less than | 1 year and 5 | Over | contractual | (assets) / | |
Amounts in NOK million | 1 year | years | 5 years | cash flows | 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 |
Carrying | |||||
Between | Total | amount | |||
Less than | 1 year and 5 | Over | contractual | (assets) / | |
Amounts in NOK million | 1 year | years | 5 years | cash flows | liabilities |
| At 31 December 2023 | |||||
Trade payables | 174.5 | 0.0 | 0.0 | 174.5 | 174.5 |
Interest-bearing borrowings | 110.1 | 131.1 | 0.0 | 241.2 | 211.5 |
Lease liabilities | 17.2 | 33.0 | 4.5 | 54.7 | 54.7 |
Other payables | 94.0 | 0.0 | 0.0 | 94.0 | 94.0 |
Total | 395.9 | 164.1 | 4.5 | 564.5 | 534.7 |
| 2024 | |||||
Amounts in NOK million | Oceans | Connectivity | PIR | Group/ eliminations | 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 |
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 | ||||
| 2023 | |||||
Amounts in NOK million | Oceans | Connectivity | PIR | Group/ eliminations | Total |
Revenues | 599.0 | 540.3 | 411.8 | (32.2) | 1 518.9 |
Raw materials and change in inventories | 175.9 | 208.4 | 233.2 | (2.8) | 614.7 |
Employee benefit expenses | 130.8 | 88.2 | 95.0 | 46.2 | 360.3 |
Operating expenses | 81.1 | 58.4 | 31.6 | (18.9) | 152.2 |
EBITDA | 211.1 | 185.3 | 52.0 | (56.6) | 391.8 |
EBITDA margin | 35% | 34% | 13% | 26% | |
Depreciation | 21.1 | 8.8 | 16.1 | 2.7 | 48.6 |
Amortisation and impairment | 24.3 | 37.2 | 1.2 | (3.7) | 59.0 |
EBIT | 165.7 | 139.3 | 34.7 | (55.6) | 284.2 |
EBIT margin | 28% | 26% | 8% | 19% | |
Total financial items (not allocated) | (38.1) | ||||
Profit before tax | 246.0 | ||||
Taxes (not allocated) | (60.8) | ||||
Profit after tax | 185.3 | ||||
Amounts in NOK million | 2024 | 2023 |
Salaries | 367.1 | 308.1 |
Pension costs | 17.5 | 16.0 |
Payroll tax | 55.3 | 45.5 |
Capitalised payroll expenses as development asset | (31.6) | (16.1) |
Other payroll expenses | 8.0 | 6.8 |
Total employee benefit expenses | 416.3 | 360.3 |
Average number of FTEs | 519 | 498 |
Amounts in NOK million | 2024 | 2023 |
External services | 86.8 | 75.9 |
Travel expenses | 17.3 | 15.1 |
Freight | 13.8 | 14.4 |
Office supplies | 6.9 | 8.1 |
Marketing | 5.9 | 6.6 |
Guarantee, service and support | 5.9 | 5.5 |
Other operating expenses | 19.8 | 26.7 |
Total operating expenses | 156.4 | 152.2 |
Amounts in NOK million | 2024 | 2023 |
Audit fee - financial statements | 1.5 | 1.4 |
Audit fee - integrated sustainability report | 0.3 | 0.0 |
Other audit related services | 0.2 | 0.4 |
Auditor's remuneration in other operating expenses | 2.0 | 1.9 |
Amounts in NOK million | 2024 | 2023 |
Financial income | ||
Financial exchange gain (net) | 11.4 | 0.0 |
Interest income | 23.3 | 1.1 |
Other financial income | 3.5 | 2.1 |
Financial income | 38.3 | 3.2 |
Financial expenses | ||
Interest expenses | 59.8 | 29.7 |
Financial exchange loss (net) | 0.0 | 10.6 |
Other financial expenses | 1.7 | 1.0 |
Financial expenses | 61.5 | 41.3 |
Share of profit of associates | (0.2) | 0.0 |
Net financial items | (23.4) | (38.1) |
Amounts in NOK million | 2024 | 2023 |
Current tax | ||
Current tax on profits Norwegian companies | 57.7 | 56.2 |
Current tax on profits foreign companies | 15.4 | 1.0 |
Adjustments for current tax of prior periods | (0.4) | 1.4 |
Total current tax expense | 72.8 | 58.7 |
Deferred income tax | ||
Change in deferred tax | 2.2 | 2.2 |
Total deferred tax expense/(benefit) | 2.2 | 2.2 |
Total income tax expense | 75.0 | 60.8 |
Amounts in NOK million | 2024 | 2023 |
Profit before income tax expense | 318.3 | 246.0 |
Expected tax calculated at Norwegian tax rate of 22% | 70.0 | 54.1 |
Effect of different tax rates abroad | 3.5 | (2.0) |
Change in previously not recognised deferred tax assets | (0.3) | 0.7 |
Other items | 1.7 | 8.0 |
Subtotal | 75.0 | 60.8 |
Effective tax rate | 24% | 25% |
Amounts in NOK million | 2024 | 2023 |
Deferred tax | 0.0 | 0.0 |
Total | 0.0 | 0.0 |
Amounts in NOK million | 2024 | 2023 |
The balance comprises temporary differencs attributable to: | ||
Intangible and fixed assets | (4.7) | (12.2) |
Inventories | (4.3) | (2.6) |
Other assets and liabilities | (3.2) | (3.1) |
Tax losses | (4.1) | 0.0 |
Total | (16.3) | (18.0) |
Total deferred tax assets | (16.3) | (18.0) |
Unrecognised deferred tax assets | 2.8 | 4.1 |
Net deferred tax assets | (13.5) | (13.9) |
Amounts in NOK million | 2024 | 2023 |
The balance comprises temporary differencs attributable to: | ||
Intangible and fixed assets | 29.0 | 3.1 |
Total | 29.0 | 3.1 |
Intangible and | |||||
Amounts in NOK million | Tax losses | fixed assets | Inventories | Other | Total |
Movements | |||||
At 1 January 2023 | 0.0 | (14.2) | (1.9) | 0.6 | (15.6) |
(Charged)/credited - to profit or loss | 0.1 | 2.0 | (0.7) | 0.3 | 1.8 |
Acquisition of subsidiary | (0.1) | 0.0 | 0.0 | 0.1 | (0.0) |
At 31 December 2023 | 0.0 | (12.4) | (2.6) | 1.0 | (13.9) |
At 1 January 2024 | 0.0 | (12.4) | (2.6) | 1.0 | (13.9) |
(Charged)/credited | |||||
- to profit or loss | (4.1) | 7.6 | (1.6) | (1.4) | 0.4 |
At 31 December 2024 | (4.1) | (4.8) | (4.2) | (0.4) | (13.5) |
Intangible and | |||||
Amounts in NOK million | Tax losses | fixed assets | Inventories | Other | Total |
At 1 January 2023 | 0.0 | 3.6 | 0.0 | 0.0 | 3.6 |
(Charged)/credited - to profit or loss | 0.0 | (0.4) | 0.0 | 0.0 | (0.4) |
At 31 December 2023 | 0.0 | 3.1 | 0.0 | 0.0 | 3.1 |
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 |
At 31 December 2024 | 0.0 | 29.0 | 0.0 | 0.0 | 29.0 |
Amounts in NOK | 2024 | 2023 |
Basic earnings per share | ||
Total basic earnings per share attributable to the ordinary equity | ||
holders of the company | 3.94 | 3.11 |
Diluted earnings per share | ||
Total diluted earnings per share attributable to the ordinary equity | ||
holders of the company | 3.93 | 3.10 |
Amounts in NOK million | 2024 | 2023 |
Profit from continuing operations attributable to the ordinary equity | ||
holders of the company: | ||
Used in calculation basic earnings per share | 243.3 | 185.3 |
Used in calculating diluted earnings per share | 243.3 | 185.3 |
Number | 2024 | 2023 |
Weighted average number outstanding | 61 679 531 | 59 564 339 |
Weighted average number diluted | 61 863 157 | 59 684 428 |
Machinery, | |||
Land and | fixtures | ||
Amounts in NOK million | properties | and fittings | Total |
Cost at 1 January 2023 | 97.4 | 280.4 | 377.8 |
Accumulated depreciation | (31.9) | (193.2) | (225.1) |
Translation differences | 0.0 | (0.6) | (0.6) |
Net book amount 1 January 2023 | 65.5 | 86.6 | 152.1 |
Additions from acquisition of companies | 0.0 | 1.6 | 1.6 |
Additions | 2.5 | 43.8 | 46.3 |
Depreciation charge | (6.1) | (29.2) | (35.2) |
Translation differences | 0.0 | 1.5 | 1.5 |
Net book amount 31 December 2023 | 61.9 | 104.4 | 166.3 |
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 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 31 December 2024 | 67.0 | 113.8 | 180.9 |
Useful life | 25 years | 3-7 years | |
Depreciation method | Linear | Linear |
Mahinery and | |||
Amounts in NOK million | Buildings | vehicles | Total |
Balance at 31 December 2022 | 9.3 | 26.2 | 35.5 |
Additions | 22.4 | 9.6 | 32.0 |
Depreciation expense | 9.6 | 3.8 | 13.4 |
Balance at 31 December 2023 | 22.2 | 32.0 | 54.2 |
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 |
Amounts in NOK million | 2024 | 2023 |
Balance at 1 January | 54.7 | 35.9 |
Additions | 61.0 | 32.0 |
Accrued interest expense | 4.5 | 1.7 |
Lease payments | (24.8) | (14.8) |
Balance at 31 December | 95.3 | 54.7 |
Current lease liabilities | 20.9 | 17.2 |
Non-current lease liabilities | 74.4 | 37.5 |
Total | 95.3 | 54.7 |
Development | Trademark and | |||
Amounts in NOK million | costs | customer relationships | Total | Goodwill |
Cost at 1 January 2023 | 455.1 | 46.1 | 501.2 | 84.4 |
Accumulated amortisation | (222.6) | (6.5) | (229.2) | 0.0 |
Accumulated impairment | (12.3) | 0.0 | (12.3) | 0.0 |
Translation differences | (1.0) | 0.0 | (1.0) | 0.0 |
Net book amount at 1 January 2023 | 219.2 | 39.6 | 258.8 | 84.4 |
Additions from acquisition of companies | 0.0 | 42.5 | 42.5 | 26.7 |
Additions | 60.2 | 0.0 | 60.2 | 0.0 |
Amortisation charge | (49.9) | (9.2) | (59.0) | 0.0 |
Translation differences | 0.1 | 0.7 | 0.8 | 0.0 |
Net book amount at 31 December 2023 | 229.7 | 73.5 | 303.2 | 111.1 |
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 |
Useful life | 3-7 years | 10 years |
Amounts in NOK million | 2024 | 2023 |
Current assets | ||
Raw materials and stores | 334.4 | 437.9 |
Work in progress | 39.6 | 13.9 |
Finished goods - at cost | 60.8 | 110.2 |
Book value | 434.7 | 562.0 |
Inventory held at cost | 451.4 | 573.8 |
Obsolescence raw materials | (14.6) | (11.8) |
Obsolescence finished goods | (2.1) | (0.0) |
Book value | 434.7 | 562.0 |
Amounts in NOK million | 2024 | 2023 |
Spesification of raw materials and consumables used | ||
Purchase of goods | 563.4 | 735.6 |
Freight, customs etc. | 7.3 | 14.9 |
Change of inventories | 133.9 | (135.7) |
Total | 704.6 | 614.7 |
Amounts in NOK million | 2024 | 2023 |
Financial assets at fair value | ||
Cellula Robotics Ltd | 11.0 | 0.0 |
Miscellaneous shares | 1.1 | 5.9 |
Total shares in other companies (through OCI) | 12.1 | 5.9 |
Amounts in NOK million | 2024 | 2023 |
Financial assets at amortised cost | ||
Trade receivables | 273.4 | 170.3 |
Cash and cash equivalents | 193.3 | 60.7 |
Total | 466.7 | 231.0 |
Amounts in NOK million | 2024 | 2023 |
Liabilities at amortised cost | ||
Trade payables | 145.9 | 174.5 |
Interest-bearing borrowings | 447.2 | 211.5 |
Lease liabilities | 95.3 | 54.7 |
Other payables | 127.2 | 94.0 |
Total | 815.7 | 534.7 |
Amounts in NOK million | 2024 | 2023 |
Current assets | ||
Trade receivables | 279.1 | 177.1 |
Loss allowance | (5.7) | (6.7) |
Total | 273.4 | 170.3 |
Amounts in NOK million | 2024 | 2023 |
| Not due | 158.7 | 100.4 |
1-30 days past due date | 65.2 | 31.7 |
| 31-60 days past due date | 14.1 | 4.4 |
| 60+ days past due date | 41.1 | 40.5 |
| Total | 279.1 | 177.1 |
Amounts in NOK million | 2024 | 2023 |
Bank deposits payable on demand | 182.1 | 49.6 |
Bank deposits restricted to tax payments | 11.2 | 11.1 |
Total | 193.3 | 60.7 |
| 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 | Current | Non-current | Total |
Overdraft facility | 20.0 | 0.0 | 20.0 |
Term loan | 63.9 | 102.9 | 166.7 |
Other borrowings | 5.0 | 19.7 | 24.7 |
Total interest-bearing borrowings | 88.9 | 122.6 | 211.4 |
Amounts in NOK million | 2024 | 2023 |
Long term debt | 447.2 | 122.6 |
Short term debt | 0.0 | 88.9 |
Total secured borrowings | 447.2 | 211.4 |
Amounts in NOK million | 2024 | 2023 |
Current | ||
Receivables | 162.1 | 111.5 |
Inventories | 409.4 | 537.3 |
Total current assets pledged as security | 571.5 | 648.8 |
Non-current | ||
Property, plant and equipment | 141.2 | 139.5 |
Total non-current assets pledged as security | 141.2 | 139.5 |
Total assets pledged as security | 712.6 | 788.4 |
Amounts in NOK million | 2024 | 2023 |
Payroll tax and other statutory liabilities | 38.7 | 29.1 |
Holiday pay accrual | 27.5 | 18.9 |
Prepayments from customers | 54.9 | 62.8 |
Warranty provisions | 6.3 | 5.7 |
Other payables and accruals | 99.7 | 75.3 |
Total | 227.1 | 191.8 |
Amounts in NOK million | 2024 | 2023 |
Equity ratios 31 December | ||
Total equity | 1 157.3 | 793.4 |
Total assets | 2 185.2 | 1 496.4 |
Equity ratio | 53% | 53% |
Amounts in NOK million | 2024 | 2023 |
NIBD ratios 31 December | ||
Interest bearing borrowings | 447.2 | 211.5 |
Lease liabilities | 95.3 | 54.7 |
Cash and cash equivalents | (193.3) | (60.7) |
NIBD | 349.3 | 205.5 |
EBITDA | 474.0 | 391.8 |
NIBD to EBITDA ratio | 0.74 | 0.52 |
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 1) | ||
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 liabilites | (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 |
Amounts in NOK million | |
Considerations shares | 10.4 |
Cash consideration | 29.1 |
Total | 39.5 |
Recognised amount of identifiable assets and acquired liabilities assumed | |
Property, plant and equipment | 0.1 |
Technology | 4.6 |
Trademark | 3.6 |
Inventories | 3.5 |
Trade receivables | 2.0 |
Other receivables | 0.6 |
Cash and cash equivalents | 2.8 |
Deferred tax liability | (2.2) |
Trade payables | (0.4) |
Other current liabilites | (1.7) |
Total identifiable net assets | 12.9 |
Goodwill | 26.6 |
Cash and cash equivalents in acquired business | 2.8 |
Total cash outflow from acquisition of business | 26.2 |
Amounts in NOK million | |
Considerations shares | 10.4 |
Cash consideration | 8.7 |
Sellers credit | 7.1 |
Total | 26.2 |
Recognised amount of identifiable assets and acquired liabilities assumed | |
Property, plant and equipment | 1.5 |
Technology | 5.5 |
Customer relationships | 12.4 |
Inventories | 6.8 |
Total identifiable net assets | 26.2 |
Cash and cash equivalents in acquired business | 0.0 |
Total cash outflow from acquisition of business | 8.7 |
Amounts in NOK million | |
Considerations shares | 9.0 |
Cash consideration | 3.6 |
Total | 12.6 |
Recognised amount of identifiable assets and acquired liabilities assumed | |
Technology | 4.8 |
Customer relationships | 11.4 |
Inventories | 0.0 |
Trade receivables | 2.0 |
Cash and cash equivalents | 1.3 |
Deferred tax liability | (3.2) |
Interest-bearing borrowings | (1.5) |
Trade payables | (1.1) |
Other current liabilities | (1.2) |
Total identifiable net assets | 12.6 |
Cash and cash equivalents in acquired business | 1.3 |
Total cash outflow from acquisition of business | 2.3 |
Ownership | Carrying amount | ||||
Amounts in NOK million | 2024 | 2023 | 2024 | 2023 | |
Associated company | Head office | ||||
Kvikna Consulting Ehf. | Reykavik | 33% | 33% | 0.5 | 0.7 |
Total | 0.5 | 0.7 | |||
Amounts in NOK million | 2024 | 2023 |
Kvikna Consulting Ehf. | (0.2) | 0.0 |
Share of profit from associates | (0.2) | 0.0 |
Number of shares | 2024 | 2023 |
Ordinary shares | ||
Fully paid | 63 750 027 | 60 017 415 |
Total number of shares | 63 750 027 | 60 017 415 |
Number of | Par | Share | ||
Amounts in NOK million | shares | value | premium | Total |
Balance 1 January 2023 | 58 901 139 | 5.9 | 319.9 | 325.8 |
Ordinary issue | 1 116 276 | 0.1 | 47.8 | 47.9 |
Balance 31 December 2023 | 60 017 415 | 6.0 | 367.7 | 373.8 |
Ordinary issue | 3 732 612 | 0.4 | 277.8 | 278.1 |
Balance 31 December 2024 | 63 750 027 | 6.4 | 645.5 | 651.9 |
Number of shares | 2024 | 2023 |
Treasury shares | ||
Balance at 1 January | 43 560 | 16 832 |
Own shares purchased | 77 202 | 26 728 |
Balance at 31 December | 120 762 | 43 560 |
Amounts in NOK million | 2024 | 2023 |
Balance at 1 January | 419.7 | 273.5 |
Net profit for the period | 243.3 | 185.3 |
Other comprehensive income | 0.4 | 4.0 |
Treasury shares | (5.0) | (1.4) |
Dividends | (152.9) | (41.6) |
Balance at 31 December | 505.5 | 419.7 |
Shareholder | Shares | Pecentage |
Petors AS 1) | 7 091 320 | 11.1% |
VHF Invest AS | 6 164 495 | 9.7% |
Reitan KapitaL AS | 6 086 781 | 9.5% |
Draupnir Invest AS | 3 602 949 | 5.7% |
J.P. Morgan SE | 3 152 089 | 4.9% |
The Bank of New York Mellon SA/NV | 3 104 766 | 4.9% |
AWC AS | 2 397 472 | 3.8% |
Eidco AS | 2 330 628 | 3.7% |
Esmar AS | 2 162 286 | 3.4% |
Verdipapirfondet DNB SMB | 1 112 906 | 1.7% |
Danske Bank A/S 2) | 858 095 | 1.3% |
Sonstad AS | 840 000 | 1.3% |
Deutsche Bank Aktiengesellschaft | 726 272 | 1.1% |
J.P. Morgan SE | 695 392 | 1.1% |
Usegi AS (100% owned by CTO Arild Søraunet) 3) | 671 989 | 1.1% |
J.P. Morgan SE | 650 000 | 1.0% |
UBS Switzerland AG | 589 620 | 0.9% |
Danske Invest Norge Vekst | 534 371 | 0.8% |
State Street Bank and Trust Comp | 500 000 | 0.8% |
Saxo Bank A/S | 475 819 | 0.7% |
Total 20 largest | 43 747 250 | 68.6% |
Other | 20 002 777 | 31.4% |
Total outstanding shares | 63 750 027 | 100.0% |
Amounts in NOK million | 2024 | 2023 |
Trade receivables | 0.0 | 0.0 |
Trade payables | 0.2 | 0.3 |
Revenues | 0.0 | 0.0 |
Operating expenses | 4.7 | 4.3 |
Number of RSUs | 2024 | 2023 |
Outstanding at 1 January | 131 197 | 106 840 |
Granted during the year | 271 102 | 116 664 |
Released during the year | (182 673) | (92 307) |
Total | 219 626 | 131 197 |
Outstanding | Outstanding | |||
Number of RSUs | at 1 January | Granted | Released | at 31 December |
Per Jørgen Weisethaunet (group CEO) | 32 380 | 58 830 | (42 478) | 48 732 |
Per Kristian Reppe (group CFO) | 22 945 | 45 014 | (31 003) | 36 956 |
Arild Søraunet (group CTO) | 18 698 | 32 149 | (23 900) | 26 947 |
Peter K. Eriksen (business unit director Oceans) | 35 435 | 69 090 | (47 804) | 56 721 |
Julie Dahl Benum (director of strategy and ESG) | 0 | 27 632 | (9 210) | 18 422 |
Astrid Stevik (group COO) | 0 | 0 | 0 | 0 |
Asbjørn Dahl (commercial director for PIR and Connectivity) | 0 | 0 | 0 | 0 |
Stein M. Beyer (former business unit director PIR and group COO) | 21 739 | 38 387 | (28 278) | 31 848 |
Total | 131 197 | 271 102 | (182 673) | 219 626 |
Amounts in NOK thousand | 2024 | 2023 |
Finn Haugan - chair | 593 | 545 |
Bente Avnung Landsnes - deputy chair | 468 | 395 |
Trond Tuvstein - director | 325 | 250 |
Magnus Reitan - director | 243 | 195 |
Christina Hallin - director | 225 | 175 |
Tom Solberg - deputy director | 108 | 92 |
Fixed salary paid | Variable pay | ||||||
Pension | Other | Performance- | |||||
Amounts in NOK million | Year | Salary 1) | benefits | benefits | based bonus 2) | Other bonus 3) | Total |
Per Jørgen Weisethaunet | 2024 | 3.6 | 0.1 | 0.0 | 4.0 | 0.0 | 7.8 |
Group CEO | 2023 | 3.3 | 0.1 | 0.0 | 1.6 | 0.0 | 5.0 |
Per Kristian Reppe | 2024 | 2.7 | 0.1 | 0.0 | 3.0 | 0.5 | 6.3 |
Group CFO | 2023 | 2.5 | 0.1 | 0.0 | 1.1 | 0.5 | 4.2 |
Arild Søraunet | 2024 | 1.8 | 0.1 | 0.0 | 2.2 | 0.0 | 4.2 |
Group CTO | 2023 | 1.8 | 0.1 | 0.0 | 0.9 | 0.0 | 2.9 |
Peter Koldgaard Eriksen | 2024 | 4.2 | 0.1 | 0.0 | 4.7 | 0.5 | 9.5 |
Business unit director Oceans 4) | 2023 | 3.9 | 0.1 | 0.0 | 1.4 | 0.6 | 6.0 |
Julie Dahl Benum | 2024 | 1.8 | 0.1 | 0.0 | 1.2 | 0.0 | 3.2 |
Director of strategy and ESG | 2023 | 1.4 | 0.1 | 0.0 | 0.0 | 0.0 | 1.5 |
Astrid Stevik | 2024 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
Group COO 6) | 2023 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Asbjørn Dahl | 2024 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
Commercial director for PIR and Connectivity) 7) | 2023 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Stein Martin Beyer | 2024 | 0.5 | 0.0 | 0.0 | 2.9 | 0.0 | 3.5 |
Former business unit director PIR and group COO 5) | 2023 | 2.1 | 0.1 | 0.1 | 1.1 | 0.0 | 3.4 |
Peter Tschulik | 2024 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Former business unit director Connectivity 8) | 2023 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 1.9 |
Shares | Shares not | Total | ||
subject to | subject to | shares at | ||
Name | lock-up | lock-up | year-end | Percentage |
Board of directors | ||||
Finn Haugan (direct and through MIFI AS) | - | 93 998 | 93 998 | 0.15% |
Bente Avnung Landsnes | - | 74 073 | 74 073 | 0.12% |
Trond Tuvstein | ||||
(through TTU Invest AS) | - | 32 894 | 32 894 | 0.05% |
Håkon Kavli | - | - | - | 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 | - | 247 017 | 247 017 | 0.39% |
Executive management | ||||
Per Jørgen Weisethaunet (direct and through Petors AS) | - 7 100 533 | 7 100 533 | 11.14% | |
Per Kristian Reppe | - | 85 430 | 85 430 | 0.13% |
Peter K. Eriksen (through Danske Bank A/S) | 3 258 | 843 886 | 847 144 | 1.33% |
Astrid Stevik | 2 108 | - | 2 108 | 0.00% |
Arild Søraunet (direct and through Usegi AS) | 442 | 700 956 | 701 398 | 1.10% |
Asbjørn Dahl | 1 150 | 12 212 | 13 362 | 0.02% |
Julie Dahl Benum | 1 150 | 4 605 | 5 755 | 0.01% |
Total shares held by executive management | 8 108 | 8 747 622 | 8 755 730 | 13.73% |
Amounts in NOK million | Note | 2024 | 2023 |
Revenue | 3 | 31.8 | 29.2 |
Employee benefit expenses | 4 | 63.5 | 57.2 |
Depreciation and amortisation expenses | 5 | 1.4 | 1.3 |
Other operating expenses | 6 | 33.0 | 24.2 |
Operating profit | (66.1) | (53.5) | |
Financial income | 7 | 348.6 | 332.0 |
Financial expenses | 7 | 26.9 | 21.8 |
Net financial items | 321.7 | 310.2 | |
Profit before tax | 255.6 | 256.7 | |
Income tax expense | 8 | (57.2) | (54.9) |
Profit for the period | 198.4 | 201.8 | |
Allocated to: | |||
Dividends | 9 | 190.9 | 152.9 |
Transferred to/from other equity | 9 | 7.5 | 48.9 |
Total allocation | 198.4 | 201.8 |
Amounts in NOK million | Note | 31.12.2024 | 31.12.2023 |
ASSETS | |||
Office equipment | 5 | 3.4 | 3.3 |
Intangible assets | 5 | 1.5 | 1.2 |
Deferred tax asset | 8 | 0.3 | 0.2 |
Investments in associated companies | 10 | 0.0 | 0.0 |
Investments in subsidiaries | 10 | 327.9 | 327.5 |
Loan to group companies | 10 | 266.2 | 194.0 |
Investment in shares | 12.0 | 5.8 | |
Total non-current assets | 611.2 | 532.1 | |
Trade receivables | 0.0 | 0.1 | |
Receivables on group companies | 10 | 553.9 | 476.9 |
Other receivables | 19.2 | 3.4 | |
Cash and cash equivalents | 11 | 1.8 | 1.4 |
Total current assets | 574.9 | 481.7 | |
Total assets | 1 186.1 | 1 013.8 |
Amounts in NOK million | Note | 31.12.2024 | 31.12.2023 |
LIABILITIES | |||
Trade payables | 2.1 | 3.3 | |
Interest-bearing borrowings | 12 | 0.0 | 20.0 |
Tax payable | 8 | 56.0 | 56.4 |
Other current liabilities | 223.4 | 190.0 | |
Total current liabilities | 281.5 | 269.7 | |
Other borrowings | 0.0 | 0.0 | |
Interest-bearing borrowings | 12 | 0.0 | 120.0 |
Total non-current liabilities | 0.0 | 120.0 | |
Total liabilities | 281.5 | 389.7 | |
EQUITY | |||
Share capital | 9 | 6.4 | 6.0 |
Share premium | 9 | 629.1 | 367.7 |
Other paid in eqity | 9 | 16.4 | 0.0 |
Other equity | 9 | 252.8 | 250.4 |
Total equity | 904.7 | 624.1 | |
Total equity and liabilities | 1 186.1 | 1 013.8 |