Norconsult Annual Report 2025 | 2 |
Introduction | ||
Board of Directors’ Report | ||
Sustainability statement | |
Financial statements | |
Parent financial statement . . . . . . . . . . . . . . . | |
Additional information | |
7 200 | 10.1 BN NOK | 944 MNOK | ||||
Employees | Income after external project costs | Adj. EBITA | ||||
10 % | 6 % | 9.3 % |
Growth in income after external project costs | Organic growth adjusted for calendar effects | Adj. EBITA margin |
652 MNOK | 2.13 NOK | 73.0 % |
Profit for the year | Earnings per share | Billing ratio |
Norconsult Annual Report 2025 | 4 |
Norconsult Annual Report 2025 | 5 |
Norconsult Annual Report 2025 | 6 |
Norconsult Annual Report 2025 | 7 |
Norconsult Annual Report 2025 | 8 |
Norconsult Annual Report 2025 | 9 |
Norconsult Annual Report 2025 | 10 |
Norconsult Annual Report 2025 | 11 |
Norconsult Annual Report 2025 | 12 |
Norconsult Annual Report 2025 | 14 |
Norconsult Annual Report 2025 | 15 |
Norconsult Annual Report 2025 | 16 |
Norconsult Annual Report 2025 | 17 |
Norconsult Annual Report 2025 | 18 |
Norconsult Annual Report 2025 | 19 |
Dividend proposed | 559 million |
Transferred to retained earnings | 104 million |
Profit for the period | 662 million |
Norconsult Annual Report 2025 | 20 |
Norconsult Annual Report 2025 | 21 |
Norconsult Annual Report 2025 | 22 |
Norconsult Annual Report 2025 | 23 |
Norconsult Annual Report 2025 | 24 |
Norconsult Annual Report 2025 | 25 |
Meetings in 2025 | ||||
Board Member | Board member since | Board meetings | ||
Nils Morten Huseby | 2017 | 11 | 3 | |
Mari Thjømøe | 2017 | 11 | 7 | |
Karl Erik Kjelstad | 2024 | 11 | 7 | |
Lars-Petter Nesvåg | 2021 | 10 | 3 | |
Helge Hesjedal Wiberg | 2023 | 11 | 3 | |
Sandra Annette Angelica Kuru | 2024 | 10 | 3 | |
Maria Hjerppe | 2025 | 6 | ||
Oscar Hove Zimmer | 2025 | 6 |
Norconsult Annual Report 2025 | 26 |
Norconsult Annual Report 2025 | 27 |
Level | Approach | Responsible |
Strategic risk management | Risks and opportunities for the Company, with reference to strategic direction and goals. | The Internal Audit Department facilitates an annual process for strategic risk management with the management of the business areas and Group Executive Management |
Sustainability risk with double materiality assessment, climate risk and nature risk | Assessment of how the company’s actions have an impact on environmental, social and governance matters, and how sustainability matters can affect the company’s financial performance. | CFO and Group Sustainability |
Risks in working environment | Assessment of risk factors for occupational health and safety in the working environment within and outside office premises. | EVP HR |
Risks to human rights and decent working conditions | Assessment of the risk of breaches in own operations and the value chain, with due diligence assessments and in line with the Norwegian Transparency Act. | EVP HR |
IT-risks | Ongoing monitoring and assistance in handling incidents via third parties. Weekly analysis of trends for reported incidents. Periodic (every two weeks) risk and emergency preparedness status with a focus on recent changes. Annual comprehensive risk analysis. | CFO and Group IT |
Risks in assignments | Risk factors in assignment execution, authority requirements, client and business partners, contract standards, work outside office premises etc. | Managed and followed up by the individual assignment manager |
Risks in solutions planned and designed for clients | Risk assessment and documentation concerning matters that may have an impact on safety, health and working environment in connection with future works, i.e. with operation, maintenance, reconstruction and demolition. | Company level: Methodology is controlled and followed up by the discipline/technical networks Assignments: Managed and followed up by the individual assignment manager |
Risks in the client’s project | Some clients set specific requirements for managing project related risks. | Managed and followed up by the individual assignment manager. |
Risk as discipline and methodology | Disciplines, services and deliverables to clients, based on risk management methodology. | Group-level methodology: Internal Audit Department Company-level methodology: Discipline network for Safety and risk management Assignments: Specific products and services, such as RAMS consultancy, ROS analyses in spatial plans, HSE coordinator role etc. |
Norconsult Annual Report 2025 | 28 |
Norconsult Annual Report 2025 | 29 |
ESRS 2 Interests and views of stakeholders . . . . . . . . . . . . . . . . . . . | |
Norconsult Annual Report 2025 | 32 |
Norconsult Annual Report 2025 | 33 |
Disclosure requirement | Data point | Reference Location |
ESRS 2 SBM-1 Strategy and Business Model | 40; Key elements of strategy related to sustainability matters | Annual report, page 7 |
Norconsult Annual Report 2025 | 34 |
Topic | Section | Page reference | |
ESRS 2 General disclosures | |||
BP-1 | General basis for preparation of the sustainability statement | Basis of preparation | p. 32 |
BP-2 | Disclosures in relation to specific circumstances | Basis of preparation | p. 32 |
GOV-1 | The role of the administrative, management and supervisory bodies | Sustainability governance | p. 35 |
GOV-2 | Information provided to, and sustainability matters addressed by the undertaking’s administrative, management and supervisory bodies | Sustainability governance | p. 37 |
GOV-3 | Integration of sustainability-related performance in incentive schemes | Sustainability governance | p. 37 |
GOV-4 | Statement on due diligence | Sustainability governance | p. 38 |
GOV-5 | Risk management and internal controls over sustainability reporting | Sustainability governance | p. 37 |
SBM-1 | Strategy, business model and value chain | Strategy, business model, value chain | p. 39 |
SBM-2 | Interests and views of stakeholders | Stakeholder engagement | p. 42 |
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Impact, risk and opportunity management | |
IRO-1 | Description of processes to identify and assess material impacts, risks and opportunities | Impact, risk and opportunity management | |
IRO-2 | Disclosure requirements in the ESRS covered elsewhere in the undertaking’s sustainability statement | Double materiality assessment methodology | p. 34 |
E1 Climate change | |||
E1, GOV-3 | Integration of sustainability-related performance in incentive schemes | Sustainability governance | p. 37 |
E1-1 | Transition plan for climate change mitigation | Climate change | p. 51 |
E1, SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Climate change | p. 47 |
E1, IRO-1 | Description of the processes to identify and assess material climate-related impacts, risks and opportunities | Double materiality assessment methodology | |
E1-2 | Policies related to climate change mitigation and adaptation | Climate change | p. 50 |
E1-3 | Actions and resources in relation to climate change policies | Climate change | p. 51 |
E1-4 | Targets related to climate change mitigation and adaptation | Climate change | p. 51 |
E1-5 | Energy consumption and mix | Climate change | p. 51 |
E1-6 | Gross Scopes 1, 2, 3 and total GHG emissions | Climate change | p. 52 |
E1-7 | GHG removals and GHG mitigation projects financed through carbon credits | N/a (omitted) | N/a |
E1-8 | Internal carbon pricing | N/a (omitted) | N/a |
E1-9 | Anticipated financial effects from material physical and transition risks and potential climate-related opportunities | N/a (omitted) | N/a |
Topic | Section | Page reference | |
S1 Own workforce | |||
S1, SBM-2 | Interests and views of stakeholders | Stakeholder engagement | p.42 |
S1, SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Own workforce | |
S1-1 | Policies related to own workforce | Own workforce | p. 60 |
S1-2 | Processes for engaging with own workforce and workers’ representatives about impacts | Own workforce | p. 61 |
S1-3 | Processes to remediate negative impacts and channels for own workforce to raise concerns | Own workforce | p. 62 |
S1-4 | Taking action on material impacts on own workforce, and approaches to mitigating material risks and pursuing material opportunities related to own workforce, and effectiveness of those actions | Own workforce | |
S1-5 | Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | Own workforce | |
S1-6 | Characteristics of the undertaking’s employees | Own workforce | p. 64 |
S1-7 | Characteristics of non-employees in the undertaking’s own workforce | Omitted due to phase-in | N/a |
S1-8 | Collective bargaining and social dialogue | N/a (omitted) | N/a |
S1-9 | Diversity metrics | Own workforce | p. 69 |
S1-10 | Adequate wages | Own workforce | p. 66 |
S1-11 | Social protection | Own workforce | p. 66 |
S1-12 | Person with disabilities | Omitted due to phase-in | N/a |
S1-13 | Training and skills development metrics | Omitted due to phase-in | N/a |
S1-14 | Health and safety metrics | Own workforce | p. 67 |
S1-15 | Work-life balance metrics | Omitted due to phase-in | N/a |
S1-16 | Remuneration metrics (pay gap and total remuneration) | Own workforce | p. 70 |
S1-17 | Incidents, complaints and severe human rights impacts | Own workforce | p. 66 |
G1 Business conduct | |||
G1, GOV-1 | The role of the administrative, management and supervisory bodies | Sustainability governance | p. 35 |
G1, IRO-1 | Description of the processes to identify and assess material impacts, risks and opportunities | Double materiality assessment methodology | p. 43 |
G1-1 | Business conduct policies and corporate culture | Business conduct | p. 73 |
G1-2 | Management of relationships with suppliers | N/a (omitted) | N/a |
G1-3 | Prevention and detection of corruption and bribery | Business ethics | p. 75 |
G1-4 | Incidents of corruption and bribery | Business ethics | p. 75 |
G1-5 | Political influence and lobbying activities | N/a (omitted) | N/a |
G1-6 | Payment practices | N/a (omitted) | N/a |
Norconsult Annual Report 2025 | 35 |
Norconsult Annual Report 2025 | 36 |
Norconsult Annual Report 2025 | 37 |
Norconsult Annual Report 2025 | 38 |
Core elements of Due Diligence | Paragraphs or pages in the Sustainability Statement | Does the disclosure relate to people and/or the environment? |
a) Embedding due diligence in governance, strategy and business model | ESRS 2 GOV-2, p. 37 | People and environment |
ESRS 2 GOV-3, p. 37 | ||
ESRS 2 SBM-3, p. 44 | ||
ESRS 2 SBM-3-E1, p. 47 | Environment | |
People | ||
ESRS 2 SBM-3-G1, p. 73 | People and environment | |
b) Engaging with affected stakeholders in all key steps of the due diligence | ESRS 2 GOV-2, p. 37 | People and environment |
ESRS 2 SBM-2, p. 42 | ||
ESRS 2 IRO-1, p. 43 | ||
E1-2, p. 50 | Environment | |
S1-1, p. 60 | People | |
S1-2, p. 61 | ||
G1-1, p. 73 | People and environment | |
c) Identifying and assessing adverse impacts | ESRS 2 SBM-3, p. 44 | People and environment |
ESRS 2 SBM-3-E1, p. 47 | Environment | |
People | ||
ESRS 2 SBM-3-G1, p. 73 | People and environment | |
ESRS 2 IRO-1, p. 43 | ||
d) Taking actions to address those adverse impacts | E1-1, p. 51 | Environment |
E1-3, p. 51 | ||
People | ||
G1-1, p. 73 | People and environment | |
G1-3, p. 75 | ||
e) Tracking effectiveness of these efforts and communicating | E1-4, p. 51 | Environment |
E1-5, p. 51 | ||
E1-6, p. 52 | ||
People | ||
S1-6, p. 64 | ||
S1-9, p. 69 | ||
S1-10, p. 66 | ||
S1-11, p. 66 | ||
S1-14, p. 67 | ||
S1-16, p. 70 | ||
S1-17, p. 66 | ||
G1-4, p. 75 | People and environment |
Norconsult Annual Report 2025 | 39 |
Employees by geographical area (headcount) | ||
Country | 2025 | 2024 |
Norway | 5 031 | 4 503 |
Sweden | 1 693 | 1 563 |
Denmark | 565 | 524 |
Iceland | 87 | 76 |
Poland | 44 | 32 |
Finland | 8 | 7 |
Other* | 14 | 14 |
Total | 7 442 | 6 719 |
Norconsult Annual Report 2025 | 40 |
Norconsult Annual Report 2025 | 41 |
Action area | Approach | Relevant strategic KPIs |
Enable clients to address large and growing sustainability challenges | Partner with ambitious clients to advance sustainable innovation, ensuring material sustainability issues are integrated and supported by expert‑driven measures across assignments. | – LiVEing-score on sustainability – Client satisfaction |
Making a decent profit through sustainable operations | Uphold high standards of integrity, pursue emission‑reduction goals, ensure strong employee engagement, and act responsibly as both an employer and community partner. | – Financial performance – Sick leave – Employee turnover – Employee satisfaction – Climate mitigation |
Competence development and knowledge sharing | Advance sustainable development by applying expertise and sharing knowledge, fostering collaboration across the value chain, and supporting individual and organisational commitment. | – LiVEing-score on sustainability – Employee turnover – Employee satisfaction – Client satisfaction |
Effective sustainability governance and reporting | Ensure clear accountability and governance, provide transparent and credible disclosures, and maintain a robust system for continuous improvement in managing sustainability risks and opportunities. | – N/A |
Norconsult Annual Report 2025 | 42 |
Stakeholders | Communication channels and type of dialogue | Purpose of engagement | Outcome of engagement |
Clients | – Follow-up meetings in assignments – Collaboration meetings with major clients – Client surveys – Tender requests and procurement processes | – Effective communication during assignments and across various platforms to create value and support clients in addressing sustainability challenges. – Client feedback drives the improvement of processes, competencies, and solutions. – Engagement fosters an understanding of the importance of decision-making that balances economic and ESG considerations | – Ensure that we meet client expectations and sustainability goals, and that Norconsult can contribute to stretching sustainability targets |
Employees (current and future) | – The Panorama intranet, providing information, tools and collaboration – The Viva Engage communication platform – Courses and seminars for specialists, assignments, markets, and line managers – Meetings (internal staff meetings, town halls, etc.) – Development reviews – Employee engagement survey, Group (LiVEing) – Recruitment events at educational institutions and brand perception surveys – Regular meetings between CEO, EVP HR and trade union representatives – EWC - European Works Council – Safety committee with management involvement – Employee representative participation in annual top management meeting, EXECOM | – Ensuring the attraction, development, and retention of skilled and dedicated employees to achieve business and client goals. – Promoting dialogue and respect to create a safe and supportive workplace where employees thrive. | – Insights from employees are integrated into strategic processes to inform and shape organisational strategies, policies and goals. – Organisational practices that promote well-being, motivation, development and employee satisfaction at the workplace are continuously improved, based on employee input |
Shareholders in the financial market | – Oslo Børs (the Stock Exchange) information system and Norconsult Investor Relations webpage (www.investor.norconsult.com) – Quarterly results presentations – Capital market-days – Analyst meetings and other communication with the financial community and press | – Communicating strategy and results with shareholders and the financial market to support informed investment decisions. – Gaining insight from shareholders and the financial market to align assignments and operations with external expectations. | – Strategy is adjusted according to insight from the CEO/CFO/ IR functions who interact with shareholders and the financial market |
Suppliers and business partners | – Procurement processes – Norconsult’s Code of Conduct for Business Partners – Surveys and due diligence assessments | – Procurement processes include sustainability and ethics criteria, thereby communicating Norconsult’s statements on these issues. – Engaging in dialogue with suppliers, business partners and others in the value chain as means to advocate for sustainability and business ethics consistent with Norconsult’s Code of Ethics – Feedback from suppliers and business partners provides a foundation for how the Group operates and can generate decent profit in a decent way. – Surveys to gather insights into the risks, practices and conditions affecting workers within the supply chain. | – Fair and decent working conditions in own operations and the value chain |
Society (Local communities, governments, trade associations, membership organisations, etc.) | – Legislation, regulations, guidelines and standards – Membership and involvement in trade organisations, and different membership organisations and trade networks – Dialogue with the public in client projects (like urban development and community planning) – Media and social media | – Collaborating with government bodies, trade organisations, and civil society to align with societal needs and expectations. – Leveraging forums for interaction to share expertise and advance the green transition. – Monitoring and cooperating to understand evolving sustainability, legal, and industry expectations impacting Norconsult, its clients, and employees. | – Value creation and community building, especially related to infrastructure that promotes social conditions and urban development – Norconsult as an employer with a strong local foothold that creates employment opportunities for competence workers and positive ripple effects for local communities and business |
Norconsult Annual Report 2025 | 43 |
Norconsult Annual Report 2025 | 44 |
Norconsult Annual Report 2025 | 45 |
List of material impacts, risks and opportunities | Location in the value chain | Time horizon | |||||||
Own operations | Downstream | Short | Medium | Long | |||||
Subtopic | IRO Title | IRO description | IRO type | ||||||
E1 Climate change | Climate change mitigation | GHG emissions from own operations | Norconsult generates GHG emissions from its own operations, including from office facilities, purchased goods and services, business travel, and commuting. | Actual negative impact | X | X | |||
GHG emissions in client projects | Norconsult can affect GHG emissions through the advice and solutions we provide to our clients | Potential positive impact | X | X | |||||
Energy consumption | Energy efficiency in client projects | Norconsult can contribute to reduced energy consumption through providing energy efficient solutions to our clients | Potential positive impact | X | X | ||||
Demand for energy efficient solutions | Regulatory requirements and client demand for energy-efficient solutions can increase Norconsult’s revenue | Opportunity | X | X | |||||
Climate change mitigation | Demand for low-carbon expertise | Norconsult can enhance its market position and increase revenue through providing low-carbon expertise | Opportunity | X | X | ||||
Climate change adaptation | Demand for resilient infrastructure | The need for resilient infrastructure in client projects is expected to increase the scope, complexity, and technical challenge of our assignments, thereby increasing revenue | Opportunity | X | X | ||||
S1 Own workforce | Working conditions | Workload and work-life balance | Our employees are impacted by excessive workloads, extended working hours, and tight deadlines | Actual negative impact | X | X | |||
Employee value proposition | Norconsult has a strong employee value proposition, ensuring high retention, engagement, and job satisfaction | Actual positive impact | X | X | X | ||||
Employee engagement | With reduced employee engagement, Norconsult runs the risk of weakened competitiveness and high employee turnover, decreasing revenue and increasing costs. | Risk | X | X | X | ||||
Competence development | By failing to develop employee competence and adapt to changing market demand, Norconsult risks weakened competitiveness and reduced revenue | Risk | X | X | X | ||||
Health and safety | Health and safety outside office premises | When working outside office premises on site visits and inspections, employees experience health and safety accidents and other incidents. | Actual negative impact | X | X | ||||
Health and safety in the office environment | Employees are subject to occupational health and safety issues in the office environment, including ergonomic and psychosocial challenges | Actual negative impact | X | X | |||||
Equal treatment | Discrimination and harassment | Discrimination and harassment may occur in our working environment and impact the well-being and job satisfaction of Norconsult’s employees. | Potential negative impact | X | X | X | X | ||
Workforce diversity | Failure to consider workforce diversity may reduce our ability to attract and retain valuable talent, thereby degrading our human capital and market competitiveness | Risk | X | X | X | ||||
G1 Business conduct | Corporate culture | Strong corporate culture | Norconsult has a positive impact on the workforce through fostering integrity, ethical and professional conduct, and responsible business practices | Actual positive impact | X | X | |||
Professional conduct and quality | Failure to uphold professional standards and expectations in assignments, can have societal impacts through compromising project quality, public safety, and community well-being | Potential negative impact | X | X | X | ||||
Professional conduct and compliance | Failure to adhere to legal, regulatory, and contractual requirements can incur sanctions, reputational harm, operational disruption, and loss of competitiveness | Risk | X | X | X | ||||
Whistleblowers | Protection of whistleblowers | By not safeguarding whistleblowers, Norconsult can have negative impact on our employees through enabling unethical behaviour and allowing it to persist | Potential negative impact | X | X | ||||
Corruption and bribery | Corruption and bribery | Norconsult can have a negative impact on society thorough incidents of corruption and bribery | Potential negative impact | X | X | ||||
Conflicts of interest | If conflicts of interest are not sufficiently addressed, this can erode trust and damage the Group’s reputation and financial standing | Risk | X | X | |||||
E1 Climate change . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
EU Taxonomy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
Norconsult Annual Report 2025 | 47 |
Subtopic | IRO Title | IRO type | Location in the value chain | Time Horizon |
Climate change mitigation | GHG emissions from own operations | Actual negative impact | Own operations | Short |
GHG emissions in client projects | Potential positive impact | Downstream | Medium | |
Energy consumption | Energy efficiency in client projects | Potential positive impact | Downstream | Long |
Demand for energy efficient solutions | Opportunity | Downstream | Medium | |
Climate change mitigation | Demand for low-carbon expertise | Opportunity | Downstream | Long |
Climate change adaptation | Demand for resilient infrastructure | Opportunity | Downstream | Long |
Norconsult Annual Report 2025 | 48 |
Scenario | Temperature increase | Description |
Net zero 2050 | 1.5 °C | Rapid transition towards a decarbonised economy |
Delayed transition | 1.7 – 2 °C | Slower progress and moderate transition risks |
Current policies | 2 – 2.5 °C | Continuation of existing policies and increased exposure to physical risks |
Norconsult Annual Report 2025 | 49 |
Likelihood of occurrence based on prevailing scenario | |||||
Type of risk | Name | Description | Net Zero 2050 | Delayed Transition | Current Policies |
Transition risk | Changing demand for services | This change will affect our market and its players, creating a risk of the loss of services the group currently provides, and opportunities to provide services in new professional disciplines. | Likely | Unlikely | Unlikely |
Transition risk | Regulatory changes create demand for new knowledge to win contracts | The advice we provide and the solutions we plan and design must at all times comply with changing policies, technologies, laws, regulations, and standards. To stay compliant and competitive, this requires a dynamic and adaptable management system, and highly skilled employees. | Likely | Likely | Possible |
Physical risk | Changed criteria due to climate change | Physical risk is considered low as the Group do not own or operate assess that are vulnerable to climate change. However, assets that are part of delivered assignments and client projects represent liability risk and can result in compensation claims and reputational damage if we do not advise our clients according to up-to-date requirements and standards. Relevant areas include climate resilience requirements for stormwater or flood management. | Unlikely | Possible | Likely |
Opportunities | Severe weather increases demand for services | More dramatic weather may increase demand for competence and services in climate change adaptation and mitigation. It represents an opportunity to provide more services and increase revenue. | Likely | Likely | Likely |
Opportunities | Low-carbon solutions increase demand for services | There may be demand for additional or new competencies related to low-carbon services, for instance within hydrogen and carbon capture and storage. New emerging low-carbon markets are collaborative in nature and presents opportunities for assignments, partnerships, and increased revenue. | Likely | Possible | Possible |
Opportunities | Renewable energy sources increase demand for services | The ongoing transition away from fossil fuels increase the demand for renewable energy sources and all related knowledge and services, including our expertise in wind-, solar-, and hydropower. It represents an opportunity to provide more services and increase revenue. | Likely | Possible | Possible |
Norconsult Annual Report 2025 | 50 |
Norconsult Annual Report 2025 | 51 |
Energy consumption and mix | |||
Unit | 2025 | 2024 | |
Total energy consumption from fossil sources | MWh | 16 968 | 16 332 |
Share of fossil sources in total energy consumption | % | 86 % | 87 % |
Total energy consumption from nuclear sources | MWh | 5 | 42 |
Share of energy consumption from nuclear sources in total energy consumption | % | 0 % | 0 % |
Fuel consumption from renewable sources | MWh | 0 | 0 |
Consumption of purchased or acquired electricity, heat, steam, and cooling from renewable sources | MWh | 2 366 | 2 037 |
Consumption of self-generated non-fuel renewable energy | MWh | 320 | 301 |
Total energy consumption from renewable sources | MWh | 2 686 | 2 337 |
Share of renewable sources in total energy consumption | % | 14 % | 12 % |
Total energy consumption related to own operations | MWh | 19 659 | 18 711 |
Norconsult Annual Report 2025 | 52 |
Gross scopes 1, 2 and 3 and total GHG emissions | ||||
Retrospective | ||||
Base year 2023 | 2024 | 2025 | % 2025/ 2024 | |
Scope 1 GHG Emissions | ||||
Gross Scope 1 GHG emissions (tCO2eq) | 497 | 579 | 509 | -12 % |
Percentage of Scope 1 GHG emissions from regulated emission trading schemes (%) | 0 % | 0 % | 0 % | |
Scope 2 GHG Emissions | ||||
Gross location-based Scope 2 GHG emissions (tCO2eq) | 885 | 914 | 840 | -8 % |
Gross market-based Scope 2 GHG emissions (tCO2eq) | 5 310 | 4 653 | 5 381 | 16 % |
Significant scope 3 GHG emissions | ||||
Total Gross indirect (Scope 3) GHG emissions (tCO2eq) | 17 354 | 16 877 | 19 007 | 13 % |
1 Purchased goods and services | 11 143 | 11 164 | 12 374 | 11 % |
3 Fuel and energy-related Activities (not included in Scope1 or Scope 2) | 822 | 859 | 804 | -6 % |
4 Upstream transportation and distribution | 140 | 218 | 258 | 18 % |
5 Waste generated in operations | 35 | 22 | 39 | 74 % |
6 Business traveling | 3 550 | 2 701 | 3 502 | 30 % |
7 Employee commuting | 1 352 | 1 391 | 1 498 | 8 % |
8 Upstream leased assets | 311 | 521 | 531 | 2 % |
Total GHG emissions | ||||
Total GHG emissions (location-based) (tCO2eq) | 18 736 | 18 369 | 20 356 | 11 % |
Total GHG emissions (market-based) (tCO2eq) | 23 161 | 22 108 | 24 897 | 13 % |
Climate Accounting Norconsult Group 2025 | Total Group | Norconsult Norge AS | Norconsult Sverige AB | Norconsult Danmark A/S | Norconsult Island ehf | Norconsult Polska Sp.z.o.o. | Other Subsidiaries |
Scope and category (tCO2eq) | |||||||
Scope 1 - Direct emissions | 509 | 80 | 231 | 181 | 3 | 7 | 8 |
Scope 2 - Indirect energy emissions (location- based) | 840 | 574 | 153 | 25 | 0 | 16 | 72 |
Scope 2 - Indirect emissions (market-based) | 5 381 | 4 860 | 84 | 111 | 11 | 18 | 298 |
Scope 3 - Other indirect emissions | 19 007 | 12 315 | 3 515 | 842 | 124 | 150 | 2 061 |
1 Purchased goods and services | 12 374 | 8 295 | 2 083 | 584 | 87 | 88 | 1 237 |
3 Fuel and energy-related Activities (not included in Scope1 or Scope 2) | 804 | 586 | 83 | 69 | 1 | 5 | 60 |
4 Upstream transportation and distribution | 258 | 0 | 258 | 0 | 0 | 0 | 0 |
5 Waste generated in operations | 39 | 24 | 9 | 2 | 0 | 0 | 4 |
6 Business traveling | 3 502 | 2 349 | 466 | 97 | 21 | 19 | 550 |
7 Employee commuting | 1 498 | 671 | 608 | 81 | 6 | 14 | 119 |
8 Upstream leased assets | 531 | 390 | 9 | 10 | 9 | 23 | 90 |
Total GHG emissions (location-based) | 20 356 | 12 968 | 3 899 | 1 049 | 128 | 172 | 2 140 |
Total GHG emissions (market-based) | 24 897 | 17 254 | 3 830 | 1 134 | 138 | 175 | 2 366 |
GHG emission intensity Norconsult Group | ||||
Unit | 2024 | 2025 | %2025/2024 | |
tCO2eq/mNOK | 1.8 | 1.8 | 1 % | |
tCO2eq/mNOK | 2.1 | 2.2 | 3 % |
Norconsult Annual Report 2025 | 53 |
Norconsult Annual Report 2025 | 54 |
Norconsult Annual Report 2025 | 55 |
Scope | Category | Reason for exclusion |
Scope 1 | Refrigerants | As a consulting business, Norconsult will have some unintentional emissions of refrigerants as a result of cooling in the office premises, but these are not considered significant emissions for our core business and are therefore excluded from the calculations. |
Stationary combustion | Stationary combustion is not used in any of the Group's locations. | |
Scope 3 | Capital goods | Corporate finance only considers acquisitions of other companies as capital goods, and thus, this is also the basis for the GHG accounts. All purchased goods are therefore included in category 1. |
Downstream transportation and distribution | Norconsult does not manufacture or sell products. Consequently, emissions from the transport, processing, use, and end-of-life treatment of such products are not relevant. | |
Processing of sold products | ||
Use of sold products | ||
End-of life treatment of sold products | ||
Downstream leased assets | Norconsult does not lease any assets downstream | |
Franchises | There are no franchises in Norconsult | |
Investments | Not relevant to Norconsult as it primarily applies to investors and financial service companies. The only relevant entity, NorCiv Engineering Co Ltd, are excluded as they are considered immaterial and an associated company in our financial statements, and generate immaterial emissions in the reporting period. |
Norconsult Annual Report 2025 | 56 |
CAPEX | 2025 | 2024 |
Additions PPE, Note 11 | 77 | 81 |
Additions IFRS 16, new leases, note 12 | 365 | 274 |
Total | 442 | 355 |
Norconsult Annual Report 2025 | 57 |
Norconsult Annual Report 2025 | 58 |
KPI (1) | Total (2) | Proportion of Taxonomy eligible activities (3) | Taxonomy aligned activities (4) | Proportion of Taxonomy aligned activities (3) | Breakdown by environmental objectives of Taxonomy aligned activities | Proportion of enabling activities (12) | Proportion of transitional activities (13) | Not assessed activities considered non-material (14) | Taxonomy aligned activities in previous financial year (N-1) (15) | Proportion of Taxonomy aligned activities in previous financial year (N-1) (16) | |||||
Climate Change Mitigation (6) | Climate Change Adaptation (7) | Water (8) | Pollution (9) | Circular Economy (10) | Biodiversity (11) | ||||||||||
Text | MNOK | % | MNOK | % | % | % | % | % | % | % | % | % | % | MNOK | % |
Turnover | 11 411 | 5 % | 0 | 0 % | — | — | — | — | — | — | — | — | — | 0 | 0 % |
CapEx | 442 | 77 % | 0 | 0 % | — | — | — | — | — | — | — | — | — | 0 | 0 % |
OpEx | 9 247 | 0 % | 0 | 0 % | — | — | — | — | — | — | — | — | — | 0 | 0 % |
Economic Activities (1) | Code (2) | Taxonomy eligible KPI (Proportion of Taxonomy eligible CapeEx) (3) | Taxonomy aligned KPI (monetary value of CapeEx) (4) | Taxonomy aligned KPI (Proportion of aligned CapeEx) (5) | Environmental objectives of Taxonomy aligned activities | Enabling activity (12) | Transitional activity (13) | Proportion of Taxonomy aligned in Taxonomy eligible (14) | |||||
Climate Change Mitigation (6) | Climate Change Adaptation (7) | Water (8) | Pollution (9) | Circular Economy (10) | Biodiversity (11) | ||||||||
Text | % | MNOK | % | % | % | % | % | % | % | (E) | (T) | % | |
Transport by motorbikes, passenger cars and light commercial vehicles | CCM 6.5 | 0 % | 0 | 0 % | — | — | — | — | — | — | 0 | ||
Acquisition and ownership of buildings | CCA 7.7 | 77 % | 0 | 0 % | — | — | — | — | — | — | 0 | ||
Sum of alignment per objective | — | — | — | — | — | — | |||||||
Total KPI CapeEx | 77 % | 0 | 0 % | — | — | — | — | — | — | % | % | 0 | |
Economic Activities (1) | Code (2) | Taxonomy eligible KPI (Proportion of Taxonomy eligible Turnover) (3) | Taxonomy aligned KPI (monetary value of Turnover) (4) | Taxonomy aligned KPI (Proportion of aligned Turnover)(5) | Environmental objectives of Taxonomy aligned activities | Enabling activity (12) | Transitional activity (13) | Proportion of Taxonomy aligned in Taxonomy eligible (14) | |||||
Climate Change Mitigation (6) | Climate Change Adaptation (7) | Water (8) | Pollution (9) | Circular Economy (10) | Biodiversity (11) | ||||||||
Text | % | MNOK | % | % | % | % | % | % | % | (E) | (T) | % | |
Infrastructure for rail transport | CCM 6.14 | 5 % | 0.0 | 0 % | — | — | — | — | — | — | 0 % | ||
Computer programming, consultancy and related activities contribution to climate adaptation | CCA 8.1 | 0 % | 0.0 | 0 % | — | — | — | — | — | — | 0 % | ||
Engineering activities and related technical consultancy dedicated to adaptation to climate change | CCA 9.1 | 0 % | 0.0 | 0 % | — | — | — | — | — | — | 0 % | ||
Professional services related to energy performance of buildings | CCM 9.3 | 0 % | 0.0 | 0 % | — | — | — | — | — | — | 0 % | ||
Sum of alignment per objective | — | — | — | — | — | — | |||||||
Total KPI Turnover | 5 % | 0 | 0 % | — | — | — | — | — | — | % | % | 0 % | |
Norconsult Annual Report 2025 | 60 |
Subtopic | IRO Title | IRO type | Location in the value chain | Time Horizon |
Working conditions | Workload and work-life balance | Actual negative impact | Own operations | Long |
Employee value proposition | Actual positive impact | Own operations | Medium-Long | |
Employee engagement | Risk | Own operations | Medium-Long | |
Competence development | Risk | Own operations | Medium-Long | |
Health and Safety | Health and safety outside office premises | Actual negative impact | Own operations | Short |
Health and safety in the office environment | Actual negative impact | Own operations | Short | |
Equal treatment | Discrimination and harassment | Potential negative impact | Own operations | Short-Medium-Long |
Workforce diversity | Risk | Own operations | Medium-long |
Norconsult Annual Report 2025 | 61 |
LiVEing | Target | 2025 | 2024 |
Response rate | 100 % | 89 % | 90 % |
Norconsult Annual Report 2025 | 62 |
LiVEing | 2025 |
Knowledge of ethical guidelines and where to find them* | 4.3 |
Knowledge of whistleblowing channel* | 4.2 |
Norconsult Annual Report 2025 | 63 |
IRO Title | IRO type | Location in the value chain | Time Horizon |
Workload and work-life balance | Actual negative impact | Own operations | Long |
Employee value proposition | Actual positive impact | Own operations | Medium-Long |
Employee engagement | Risk | Own operations | Medium-Long |
Competence development | Risk | Own operations | Medium-Long |
Norconsult Annual Report 2025 | 64 |
Norconsult Annual Report 2025 | 65 |
Headcount per country including temporary employees | |||||||
Company | Norway | Sweden | Denmark | Iceland | Poland | Finland | Other* |
Dr. Ing. A. Aas-Jakobsen AS | 154 | ||||||
Geovita AS | 27 | ||||||
Kjeller Vindteknikk Oy | 8 | ||||||
Metier AS | 252 | ||||||
Norconsult Boreteknikk AS | 21 | ||||||
Norconsult Danmark A/S | 421 | ||||||
Norconsult Digital AB | 22 | ||||||
Norconsult Fältgeoteknik AB | 12 | ||||||
Norconsult Ísland ehf. | 26 | ||||||
Norconsult Norge AS | 4 110 | ||||||
Norconsult Polska Sp. Z.o.o | 44 | ||||||
Norconsult Sverige AS | 1 601 | ||||||
Nordic Office of Architecture AS | 195 | ||||||
Nordic Office of Architecture A/S | 144 | ||||||
Nordic Office of Architecture ehf. | 61 | ||||||
NorPower SDN Bhd | 10 | ||||||
PT Norconsult Indonesia Consulting | 4 | ||||||
SQM AS | 8 | ||||||
Technogarden Albatross Prosjektledelse AS | 5 | ||||||
Technogarden AS | 80 | ||||||
Technogarden Engineering Resources AB | 58 | ||||||
Technogarden Human Resources AS | 139 | ||||||
Aas-Jakobsen Trondheim AS | 40 | ||||||
Total | 5 031 | 1 693 | 565 | 87 | 44 | 8 | 14 |
Employee turnover | 2025 | 2024 |
Employee turnover rate | 10.6 % | 10.4 % |
Number of employees who left | 669 | 628 |
Number of employees by gender (headcount) | ||
Gender | 2025 | 2024 |
Male | 4 786 | 4 305 |
Female | 2 589 | 2 290 |
Other | 2 | 1 |
Not reported | 65 | 123 |
Total employees | 7 442 | 6 719 |
Number of employees by country with significant employment (headcount) | ||
Country | 2025 | 2024 |
Norway | 5 031 | 4 503 |
Sweden | 1 693 | 1 563 |
Denmark | 565 | 524 |
Iceland | 87 | 76 |
Number of employees by contract and gender (headcount) | ||||||||||
2025 | 2024 | |||||||||
Female | Male | Other* | Not Disclosed | Total | Female | Male | Other* | Not Disclosed | Total | |
Number of employees | 2 589 | 4 786 | 2 | 65 | 7 442 | 2 290 | 4 305 | 1 | 123 | 6 719 |
Number of permanent | 2 554 | 4 627 | 2 | 56 | 7 239 | 2 238 | 4 135 | 1 | 90 | 6 464 |
Number of temporary | 29 | 148 | 0 | 7 | 184 | 43 | 155 | 0 | 25 | 223 |
Number of non- guaranteed | 6 | 11 | 0 | 2 | 19 | 9 | 15 | 0 | 8 | 32 |
Number of full- time employees | 2 308 | 4 460 | 2 | 58 | 6 828 | 2 031 | 3 993 | 1 | 112 | 6 137 |
Number of part- time employees | 281 | 326 | 0 | 7 | 614 | 259 | 312 | 0 | 11 | 582 |
Norconsult Annual Report 2025 | 66 |
Incidents and complaints | 2025 | 2024 |
Severe human rights incidents connected to workforce | 0 | 0 |
Incidents of discrimination & harassment | 3 | 1 |
Complaints filed through grievance/complaints mechanisms | 10 | 10 |
Total amount paid in fines, penalties and compensation for damages as a result of incidents of discrimination, including harassment and complaints filed | 0 | 0 |
Complaints filed to national contact points | 0 | 0 |
Amount paid in fines, penalties and compensation for damages as a result of violations regarding social and human rights factors | 0 | 0 |
Number of severe human rights issues and incidents connected to own workforce that are cases of non-respect of UN Guiding Principles and OECD guidelines | 0 | 0 |
Norconsult Annual Report 2025 | 67 |
IRO Title | IRO type | Location in the value chain | Time Horizon |
Health and safety outside office premises | Actual negative impact | Own operations | Short |
Health and safety in the office environment | Actual negative impact | Own operations | Short |
Health and safety | 2025 | 2024 |
% workforce covered by H&S management system | 100 % | 100 % |
Number of fatalities | 0 | 0 |
Number of fatalities of other workers working on own sites | 0 | 0 |
Number of incidents | 203 | 155 |
Total recordable incident rate ('TRIR') | 0.81 | 0.76 |
Days lost to work-related injuries, ill-health, accidents and fatalities | 50 | 193 |
Sickness absence | 2025 | 2024 |
Total | 4.0 % | 4.0 % |
Short-term | 2.2 % | 2.2 % |
Long-term | 1.8 % | 1.8 % |
Norconsult Annual Report 2025 | 68 |
IRO Title | IRO type | Location in the value chain | Time Horizon |
Discrimination and harassment | Potential negative impact | Own operations | Short-Medium-Long |
Workforce diversity | Risk | Own operations | Medium-long |
Gender distribution | ||||
Ambition | Current | |||
Female | Male | Female | Male | |
Norway | 40 % | 60 % | 34 % | 66 % |
Sweden | 40 % | 60 % | 40 % | 60 % |
Gender distribution in recruitment | ||||
Applicants | New hires | |||
Female | Male | Female | Male | |
Norway | 38 % | 62 % | 41 % | 59 % |
Sweden | 40 % | 60 % | 45 % | 55 % |
Norconsult Annual Report 2025 | 69 |
Age distribution | ||||
2025 | 2024 | |||
Headcount | % | Headcount | % | |
Under 30 years old | 1 096 | 15 % | 1 147 | 17 % |
Between 30-50 years old | 4 117 | 56 % | 3 796 | 56 % |
Over 50 years old | 2 162 | 29 % | 1 776 | 26 % |
Norconsult Annual Report 2025 | 70 |
Gender pay gap | 2025 | 2024 |
Gender pay gap total | 8 % | 8 % |
Norway | 8 % | 8 % |
Sweden | 9 % | 9 % |
Denmark | 8 % | 8 % |
Iceland | 18 % | 21 % |
Remuneration ratio of the highest paid individual | 4.5 | 4.0 |
Gender pay gap by experience level | ||||
0-5 years | 5-10 years | 10-15 years | >15 years | |
Norway | 0 % | 1 % | 4 % | 6 % |
Sweden | 0 % | 5 % | 0 % | 8 % |
Denmark | 8 % | 4 % | -2 % | 12 % |
Gender pay gap by manager position | ||
Is manager | Not managers | |
Norway | 2 % | 7 % |
Sweden | 4 % | 8 % |
Denmark | 7 % | 9 % |
Norconsult Annual Report 2025 | 71 |
ESRS DR | Data point /metric | Accounting policy |
S1-6 | Data Quality | As of December 31st, 2025, 99 percent of employees have registered gender and birthdate in the HRM System. |
S1-6 | Headcount / FTE | We present the data as headcounts at the end of the reporting period, December 31st, 2025. |
S1-6 | Permanent employee | Permanent employees are employed within one of the subsidiaries in the Group and have working contracts with no fixed end date. |
S1-6 | Temporary employee | Temporary employees are employed within one of the subsidiaries in the Group with a working contract with a fixed end date. |
S1-6 | Non-guaranteed hours employee | Non-guaranteed hours employees are employed by a Group subsidiary on hourly-based contracts. They do not have a fixed employment percentage employment but record hours as they receive tasks. |
S1-6 | Total number of employees | Employee data is based on data in Norconsult’s HRM system Workday. The total number of employees is based on the headcount value per December 31st, 2025. Total number of employees includes permanent, temporary and non-guaranteed hours employees. Contingent workers are not included. |
S1-6 | Number and rate of employee turnover | The number of employees who left Norconsult during the reporting year includes employees who resigned their position at their own request, or due to dismissal, retirement, downsizing or death. The turnover rate is calculated as the total number of employees who left the subsidiary during the reporting year divided on the average of total headcount on January 1st and December 31st. All turnover numbers are based on permanent employees only. Technogarden, Aas-Jakobsen Group and Metier are not included in the calculations. |
S1-6 | Full-time employee | Total number of employees includes permanent, temporary and non-guaranteed hours employees. Contingent workers are not included. |
S1-6 | Part-time employee | A part-time employee is an employee who is registered with less than 100 percent position. All employee types except contingent workers are included. |
S1-11 | Social protection | Social protection refers to whether the employees get medical help or income support in the case of illness, employment injury or disability, giving birth or retiring, no matter if they are covered by the company or the government. We include countries with more than 10 employees in the reporting. |
S1-14 | Health and Safety Management System | Percentage of people in own workforce covered by the health and safety management system |
S1-14 | Total Recordable Incidents | Number of Lost Time Incidents and Medical Treatment Incidents |
S1-14 | Lost Time Incidents Rate (LTIR) | Number of lost time incidents* 1 million / total working hours |
S1-14 | Total Recordable Incidents rate (TRIR) | Total recordable incidents* 1 million / total working hours |
S1-14 | Days Lost | Number of full lost workdays due to injuries and fatalities, including lost days from injuries that occurred in the previous year |
S1-14 | Sick Leave | Sick leave is calculated based on input from the subsidiaries; total number of short-term/long term sick leave, divided by total standard working hours for all permanent employees. Hours for employees on parental leave are deducted from the total number of standard working hours.Technogarden is not included, due to differences in available data. |
S1-17 | Incidents, complaints and severe human rights impacts | Number of complaints raised are based on number of cases reported in the Norconsult Speak Up reporting channel. The channel covers all subsidiaries in the Group. We report the total number of reported cases as well as substantiated cases. Substantiated cases refer to instances where there have been violations of the law or serious breaches of our ethical guidelines that lead to reporting or dismissal. Registered cases are categorised based on content into five different categories: human rights incidents, corruption and bribery, discrimination, harassment and other. |
S1-9 | Women in top management | Top management is defined as Norconsult’s executive management team and includes the Chief Executive Officer (CEO) and all Executive Vice Presidents (EVPs). The calculation is based on number of women divided by total number of individuals. |
S1-9 | Age distribution | Age distribution is based on headcount-numbers. All employee types except contingent workers are included. |
S1-16 | Total remuneration | Total remuneration is calculated based on the ratio between median annual base salary for all employees (excluding the highest paid individual) and annual salary for the highest paid employee in each country. Salaries are converted to full-time salaries for those with part-time positions.Total remuneration ratio for the Group is based on remuneration ratio for each country, weighted with number of employees. |
S1-16 | Gender pay gap | Gender pay gaps are calculated based on average annual base salary for each gender. Salaries are converted to full-time salaries for those with part-time positions. Employees with hourly pay are not included in the calculations. All employee types except contingent workers are included. Gender pay gaps are calculated as (average pay male employees – average pay female employees)/(average pay male employees). We also differentiate for managers/ non-managers and different experience levels. Experience level is based on age as an estimate of experience level. Employees compensated on an hourly basis are not included in the calculations. |
Norconsult Annual Report 2025 | 73 |
Subtopic | IRO Title | IRO type | Location in the value chain | Time Horizon |
Corporate culture | Strong corporate culture | Actual positive impact | Own operations | Medium |
Professional conduct and quality | Potential negative impact | Downstream | Medium-long | |
Professional conduct and compliance | Risk | Own operations | Medium | |
Whistleblowers | Protection of whistleblowers | Potential negative impact | Own operations | Short |
Corruption and bribery | Corruption and bribery | Potential negative impact | Own operations | Short |
Conflicts of interest | Risk | Own operations | Short |
Norconsult Annual Report 2025 | 74 |
Norconsult Annual Report 2025 | 75 |
ESRS DR | Paragraph | Data point / metric | Accounting principle |
All | - | - | All metrics reflect the year-to-date period starting January 1, 2025, to 31 December 2025 |
G1-1 | 10c | Whistleblowing reports | This represents the total number of reports related to business conduct submitted through the whistleblowing channel. It reflects the number of cases reported, not the number of confirmed incidents |
G1-4 | 24a | Number of convictions for violation of anti-corruption and bribery laws | The number of convictions recorded against Norconsult employees during the reporting period. |
G1-4 | 24a | Amount paid in fines for violation of anti-corruption and anti-bribery laws | Amount paid in fines in NOK during the reporting period. |
G1-4 | 36d | Information about public legal cases regarding bribery or corruption | Number of cases recorded |
Norconsult Annual Report 2025 | 76 |
This document has been digitally signed | ||||||||
Sandvika 9 April 2026 | ||||||||
Nils Morten Huseby | Mari Thjømøe | Lars-Petter Nesvåg | Karl Erik Kjelstad | |||||
Chair | Deputy Chair | Board member | Board member | |||||
Helge Hesjedal Wiberg | Sandra Annette Angelica Kuru | Oskar Hove Zimmer | Maria Elisabeth Hjerppe | |||||
Board member | Board member | Board member | Board member | |||||
Egil Olav Hogna | ||||||||
Chief Executive Officer | ||||||||
Norconsult Annual Report 2025 | 77 |
Norconsult Annual Report 2025 | 78 |
Norconsult ASA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Financial statements 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Consolidated statement of income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Consolidated statement of comprehensive income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Consolidated statement of financial position . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Consolidated statement of changes in equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Consolidated statement of cash flows . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
Notes to Norconsult ASA consolidated financial statements . . . . . . . . . . . . . . . . . . . . . . . | |
1.Corporate information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.Material accounting policies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.1 Basis of preparation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.3 Basis of consolidation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.5 Foreign currencies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.6 Current versus non-current classification . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.7 Impairment of non-financial assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.8 Statement of cash flows . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
4.Financial risk management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
5.Business combinations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
7.Segment reporting . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
8.Salaries and personnel costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
10.Intangible assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
11.Property, plant and equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
13.Other operating expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
14.Finance income and expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
16.Earnings per share . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
18.Other current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
19.Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
20.Share capital and shareholder information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
21.Interest-bearing loans and borrowings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
22.Changes in liabilities arising from financing activities . . . . . . . . . . . . . . . . . . . . . . . | |
23.Other non-current debt and accruals . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
24.Other current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
25.Subsidiaries and composition of the group . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
26.Pledges and commitments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
27.Related party transactions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
28.Subsequent events . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
Norconsult Annual Report 2025 | 80 |
(Amounts in NOK million) | Note | 2025 | 2024 |
Operating revenue | 6, 7 | ||
Other income | |||
External project costs | 7 | ||
Operating revenue and other income after external project costs | 6, 7 | ||
Salaries and personnel costs | 7,8,9 | ||
Other operating expenses | 7,12,13 | ||
Depreciation and impairment tangible and ROU assets | 11, 12 | ||
Amortisation and impairment intangible assets | 10 | ||
Total operating expenses | |||
Operating profit (EBIT) | |||
Finance income | 14 | ||
Finance expense | 14 | ||
Net financial items | - | - | |
Profit before tax | |||
Income tax expense | 15 | ||
Profit for the year | |||
Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interest | |||
Earnings per share: | |||
Basic earnings per share in NOK | 16 | ||
Diluted earnings per share in NOK | 16 |
(Amounts in NOK million) | Note | 2025 | 2024 |
Profit for the year | |||
Other comprehensive income that may be reclassified to profit or loss in subsequent years: | |||
Exchange differences on translation of foreign subsidiaries | |||
Total comprehensive profit | |||
Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interest |
Norconsult Annual Report 2025 | 81 |
(Amounts in NOK million) | Note | 31.12.2025 | 31.12.2024 |
ASSETS | |||
Goodwill | 5,10 | ||
Deferred tax assets | 15 | ||
Other intangible assets | 10 | ||
Property plant and equipment | 11 | ||
Right-of-use asset | 12 | ||
Non-current financial assets | 9,17 | ||
Total non-current assets | |||
Trade receivables | 4,6 | ||
Contract assets | 4,6 | ||
Other current assets | 4,18 | ||
Total receivables | |||
Other current financial assets | 4 | ||
Cash and cash equivalents | 4,19 | ||
Total current assets | |||
Total assets |
(Amounts in NOK million) | Note | 31.12.2025 | 31.12.2024 |
EQUITY AND LIABILITIES | |||
Share capital | 20 | ||
Treasury shares | |||
Share premium | |||
Other paid in capital | |||
Retained earnings | |||
Equity attributable to the owners of the parent | |||
Total equity | |||
Pension liabilities | 9 | ||
Deferred tax | 15 | ||
Non-current interest-bearing liabilities | 21,22 | ||
Non-current lease liabilities | 12 | ||
Other non-current debt and accruals | 4,23 | ||
Total non-current liabilities | |||
Current lease liabilities | 12 | ||
Trade payables | 4 | ||
Contract liabilities | 4,21 | ||
Current tax liabilities | 15 | ||
Current interest-bearing liabilities | 4,21 | ||
Other current liabilities | 5,23 | ||
Total current liabilities | |||
Total equity and liabilities |
Norconsult Annual Report 2025 | 82 |
This document has been digitally signed | ||||||||
Sandvika 9 April 2026 | ||||||||
Nils Morten Huseby | Mari Thjømøe | Lars-Petter Nesvåg | Karl Erik Kjelstad | |||||
Chair | Deputy Chair | Board member | Board member | |||||
Helge Hesjedal Wiberg | Sandra Annette Angelica Kuru | Oskar Hove Zimmer | Maria Elisabeth Hjerppe | |||||
Board member | Board member | Board member | Board member | |||||
Egil Olav Hogna | ||||||||
Chief Executive Officer | ||||||||
Norconsult Annual Report 2025 | 83 |
(Amounts in NOK million) | Note | Share capital | Treasury shares | Share premium | Other paid in capital | Foreign currency | Other retained | Equity attributable | Non- controlling | Total equity |
Equity at 1 January 2024 | - | |||||||||
Profit | ||||||||||
Other comprehensive income | ||||||||||
Total comprehensive income | ||||||||||
Capital increase share based payment | ||||||||||
Net change equity shares | 20 | |||||||||
Dividends paid | 20 | - | - | - | ||||||
Other changes | - | - | - | - | ||||||
Equity at 31 December 2024 | ||||||||||
Profit | ||||||||||
Other comprehensive income | ||||||||||
Total comprehensive income | ||||||||||
New share issue | ||||||||||
Capital increase share based payment | ||||||||||
Net change equity shares | 20 | |||||||||
Dividends paid | 20 | - | - | - | - | |||||
Other changes | 5 | |||||||||
Equity at 31 December 2025 |
Norconsult Annual Report 2025 | 84 |
(Amounts in NOK million) | Note | 2025 | 2024 |
Profit before tax | |||
Taxes paid | 15 | - | - |
Depreciation, amortisation and impairment | 10,11 | ||
Depreciation right-of-use asset | 12 | ||
Net interest expense | |||
(Gain)/loss on disposal of property, plant and equipment | |||
Other non-cash profit and loss items | |||
Change in trade receivables and other current receivables | - | ||
Change in contract assets | - | ||
Change in current liabilities | - | ||
Movement in employee benefit obligations and other accruals | - | ||
Net cash flows from operating activities | |||
Proceeds from sale of property, plant and equipment | |||
Purchase of intangible assets | 10 | - | - |
Purchase of property, plant and equipment | 11 | - | - |
Aquisition of subsidiaries, net of cash acquired | 5 | - | - |
Proceeds from sale of bond funds | |||
Change in other non-current assets | - | ||
Dividends received | |||
Interest received | |||
Net cash flows used in investment activities | - | - |
(Amounts in NOK million) | Note | 2025 | 2024 |
Net sale/purchase of treasury shares | |||
Proceeds from borrowings | 5 | ||
Payment of principal portion of lease liabilities | 12 | - | - |
Interest paid on lease liabilities | 12 | - | - |
Interest paid on bank loans | - | ||
Other interest paid | - | - | |
Change in short term receivable for sale and purchase of shares | |||
Dividends paid to equity holders of the parent | - | - | |
Dividends paid to non-controlling interests | - | ||
Net cash flows used in financing activities | - | ||
Net change in cash and cash equivalents | |||
Net foreign exchange difference | - | ||
Cash and cash equivalents at beginning of period | |||
Cash at cash equivalents at end of period | 19 | ||
Here of: | |||
Free cash | |||
Restricted cash |
Norconsult Annual Report 2025 | 85 |
Norconsult Annual Report 2025 | 86 |
Norconsult Annual Report 2025 | 87 |
2025 | 2025 | 2024 | 2024 | |
Age analysis of trade receivables | Gross | Expected credit loss | Gross | Expected credit loss |
Not due | 1 682 | 4 | 1 449 | 3 |
<30 days | 231 | 2 | 188 | 1 |
30-60 days | 26 | 1 | 38 | 3 |
60-90 days | 11 | 2 | 11 | 1 |
>90 days | 84 | 38 | 92 | 42 |
Total | 2 033 | 47 | 1 779 | 49 |
Net trade receivables | 1 987 | 1 730 | ||
Change in expected credit loss | 2025 | 2024 | ||
Opening balance | 49 | 64 | ||
Increase through acquisitions | 0 | 0 | ||
Provision in the year | 37 | 28 | ||
Write-off of uncollectible receivables | -6 | -11 | ||
Reversal of unutilized amounts | -33 | -33 | ||
Translation differences | 0 | 0 | ||
Closing balance | 47 | 49 | ||
Loss on receivables in income statement | 5 | -3 |
2025 | <1 year | 1-5 years | >5 years |
Other non-current debt | 0 | 23 | 41 |
Trade payables | 304 | 4 | 0 |
Other current financial liabilities | 205 | 16 | 0 |
Current interest-bearing liabilities | 240 | 0 | 0 |
Non-current interest-bearing liabilities | 0 | 960 | 93 |
Total | 749 | 1 003 | 134 |
2024 | <1 year | 1-5 years | >5 years |
Other non-current debt | 0 | 44 | 35 |
Trade payables | 219 | 1 | 0 |
Other current financial liabilities | 239 | 14 | 0 |
Total | 458 | 59 | 35 |
Norconsult Annual Report 2025 | 88 |
2025 | |||||
Financial instruments per category | Carrying amount at 31.12.2025 | Amortized cost | Non-financial item | Fair value over P&L - level 1 input | Fair value over P&L - level 3 input |
Non-current financial assets | 78 | 44 | 0 | 34 | |
Trade receivable | 1 987 | 1 987 | |||
Contract assets | 543 | 543 | |||
Other current assets | 236 | 68 | 168 | 0 | |
Other current financial assets | 332 | 332 | |||
Cash and cash equivalents | 1 220 | 1 220 | |||
Total assets | 4 396 | 3 862 | 168 | 366 | 0 |
Other non-current liabilities excluding lease liabilities | 42 | 41 | 1 | ||
Trade payables | 308 | 308 | |||
Contract liabilities | 195 | 195 | |||
Contingent considerations | 23 | 23 | |||
Other current liabilities | 2 381 | 25 | 2 356 | 0 | |
Non-current Interest-bearing liabilities | 1 060 | 1 053 | |||
Current Interest-bearing liabilities | 240 | 240 | |||
Total liabilities | 4 250 | 1 862 | 2 357 | 0 | 23 |
2024 | |||||
Financial instruments per category | Carrying amount at 31.12.2024 | Amortized cost | Non-financial item | Fair value over P&L - level 1 input | Fair value over P&L - level 3 |
Non-current financial assets | 59 | 20 | 13 | 26 | |
Trade receivable | 1 730 | 1 730 | |||
Contract assets | 537 | 537 | |||
Other current assets | 235 | 51 | 183 | 2 | |
Other current financial assets | 414 | 414 | |||
Cash and cash equivalents | 1 198 | 1 198 | |||
Total assets | 4 172 | 3 536 | 196 | 441 | 0 |
Other non-current liabilities excluding lease liabilities | 37 | 37 | 0 | ||
Trade payables | 220 | 220 | |||
Contract liabilities | 229 | 229 | |||
Contingent considerations | 43 | 43 | |||
Other current liabilities | 2 283 | 25 | 2 259 | 0 | |
Non-current Interest-bearing liabilities | 0 | 0 | 0 | 0 | 0 |
Current Interest-bearing liabilities | 0 | 0 | 0 | 0 | 0 |
Total liabilities | 2 812 | 510 | 2 259 | 0 | 43 |
Norconsult Annual Report 2025 | 89 |
Fair value hierarchy | |
The Group measures fair value using the following hierarchy: | |
Level 1 | Quoted (unadjusted) market prices in active markets for identical assets or liabilities |
Level 2 | Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable |
Level 3 | Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable. This usually involves estimating future cash flows and discounting to net present value using a relevant discount factor. |
Norconsult Annual Report 2025 | 90 |
FY2025 | Sigma Civil AB |
Date of acquistion | 03.02.2025 |
Share of ownership | 100 % |
Cash settlement | 31 |
Other adjustments | 1 |
Total consideration | 32 |
Cash in target | 0 |
Net cash paid | 31 |
Assets | |
Intangible assets: Customer contracts and relations | 1 |
Deferred tax asset | 13 |
Current assets | 34 |
Liabilities | |
Current liabilities | -26 |
Total identifiable net assets at fair value | 22 |
Goodwill | 10 |
Total purchase consideration | 32 |
FY2025 | Aas-Jakobsen Group |
Date of acquistion | 06.08.2025 |
Share of ownership | 100 % |
Cash settlement | 1 218 |
Settlement in Norconsult shares | 305 |
Total consideration | 1 523 |
Cash in target | 108 |
Net cash paid | 1 111 |
Assets | |
Property, plant and equipment | 3 |
Right-of-use-asset | 26 |
Intangible assets: Customer contracts and relations | 254 |
Non-current financial assets | 18 |
Deferred tax asset | 0 |
Trade receivables | 69 |
Contract assets | 99 |
Other current assets | 163 |
Liabilities | |
Deferred tax liability | -57 |
Long term lease liability | -15 |
Interest-bearing debt | 0 |
Short term lease liability | -10 |
Other current liabilities | -278 |
Total identifiable net assets at fair value | 270 |
Goodwill | 1 252 |
Total purchase consideration | 1 523 |
Norconsult Annual Report 2025 | 91 |
FY2025 | Metier Group |
Date of acquistion | 17.12.2025 |
Share of ownership | 100 % |
Cash settlement | 475 |
Total consideration | 475 |
Cash in target | 79 |
Net cash paid | 396 |
Assets | |
Property, plant and equipment | 2 |
Right-of-use-asset | 53 |
Intangible assets: Customer contracts, customer relations and trademark | 144 |
Non-current financial assets | 0 |
Deferred tax asset | 0 |
Trade receivables | 91 |
Contract assets | 11 |
Other current assets | 12 |
Liabilities | |
Deferred tax liability | -32 |
Long term lease liability | -44 |
Interest-bearing debt | 0 |
Short term lease liability | -90 |
Other current liabilities | -178 |
Total identifiable net assets at fair value | 49 |
Goodwill | 346 |
Total purchase consideration | 396 |
Norconsult Annual Report 2025 | 92 |
FY2024 | SQM AS | Other acquisitions during the year |
Cash settlement | 31 | 40 |
NPV of option on NCI | 17 | 0 |
Cash in target | 4 | 9 |
Net settlement | 44 | 31 |
Right-of-use-asset | 0 | 3 |
Intangible assets: Customer contracts and relations | 17 | 1 |
Intangible assets: Trademark | 3 | 0 |
Current assets | 3 | 7 |
Deferred tax | -5 | -1 |
Lease liability | 0 | -3 |
Other current liabilities | -5 | -6 |
Net identifiable assets and liabilities | 15 | 2 |
Goodwill | 30 | 30 |
Norconsult Annual Report 2025 | 93 |
2025 | Norway Head Office | Norway Regions | Sweden | Denmark | Renewable Energy | Consulting segments* | Other | Group |
Revenues by business area | ||||||||
Energy & Industry | 611 | 661 | 639 | 78 | 908 | 0 | -47 | 2 850 |
Buildings & Architecture | 1 118 | 1 292 | 662 | 814 | 15 | 0 | -3 | 3 899 |
Infrastructure & Public works | 1 734 | 1 091 | 751 | 0 | 70 | 0 | -36 | 3 610 |
Other businesses | 70 | 13 | 114 | 0 | 2 | 1 040 | -188 | 1 051 |
Sum | 3 533 | 3 057 | 2 166 | 892 | 996 | 1 040 | -274 | 11 411 |
Revenues by geographical market | ||||||||
Norway | 3 321 | 3 053 | 116 | 8 | 839 | 789 | -226 | 7 899 |
Sweden | 16 | 1 | 2 031 | 0 | 22 | 248 | -36 | 2 283 |
Denmark | 1 | 0 | 2 | 880 | 5 | 0 | -7 | 881 |
Europe | 185 | 3 | 13 | 5 | 79 | 3 | -4 | 282 |
Other countries | 10 | 0 | 5 | 0 | 51 | 1 | 0 | 66 |
Sum | 3 533 | 3 057 | 2 166 | 892 | 996 | 1 040 | -274 | 11 411 |
Norconsult Annual Report 2025 | 94 |
2024 | Norway Head Office | Norway Regions | Sweden | Denmark | Renewable Energy | Consulting segments* | Other | Group |
Revenues by business area | ||||||||
Energy & Industry | 604 | 626 | 540 | 52 | 813 | 10 | -24 | 2 622 |
Buildings & Architecture | 945 | 1 300 | 404 | 738 | 17 | 0 | -12 | 3 391 |
Infrastructure & Public works | 1 447 | 894 | 831 | 71 | 80 | 0 | -36 | 3 287 |
Other businesses | 48 | 8 | 38 | 3 | 7 | 1 182 | -167 | 1 119 |
Sum | 3 044 | 2 826 | 1 814 | 864 | 918 | 1 192 | -239 | 10 419 |
Revenues by geographical market | ||||||||
Norway | 2 884 | 2 825 | 107 | 5 | 715 | 788 | -203 | 7 121 |
Sweden | 10 | 0 | 1 687 | 0 | 13 | 387 | -15 | 2 082 |
Denmark | 2 | 0 | 1 | 851 | 18 | 0 | -14 | 857 |
Europe | 146 | 1 | 13 | 8 | 88 | 15 | -6 | 265 |
Other countries | 3 | 0 | 5 | 0 | 85 | 1 | 0 | 94 |
Sum | 3 044 | 2 826 | 1 814 | 864 | 918 | 1 192 | -239 | 10 419 |
31.12.2025 | 31.12.2024 | 01.01.2024 | |
Trade receivables | 1 987 | 1 730 | 1 769 |
Contract assets | 543 | 537 | 536 |
Contract liabilities | 195 | 229 | 196 |
Norconsult Annual Report 2025 | 95 |
2025 | ||||||||
Norway Head Office | Norway Regions | Sweden | Denmark | Renewable Energy | Consulting segments* | Other - corporate cost and eliminations | Total | |
External revenue | 3 517 | 3 037 | 2 059 | 882 | 959 | 951 | 6 | 11 411 |
Internal revenue | 16 | 20 | 107 | 10 | 36 | 90 | -279 | 0 |
Total revenue and other income | 3 533 | 3 057 | 2 166 | 892 | 996 | 1 040 | -274 | 11 411 |
External project costs | 394 | 183 | 336 | 131 | 142 | 346 | -223 | 1 308 |
Operating revenue and other income after external project costs | 3 139 | 2 875 | 1 830 | 761 | 854 | 694 | -51 | 10 103 |
Personnel expenses | 2 262 | 2 087 | 1 384 | 610 | 557 | 564 | 280 | 7 744 |
Other operating expenses | 306 | 375 | 235 | 81 | 140 | 81 | -266 | 950 |
Operating profit before depreciation and amortization (EBITDA) | 572 | 412 | 211 | 71 | 157 | 50 | -65 | 1 408 |
Depreciation and impairment tangible and ROU assets | 199 | 126 | 99 | 31 | 20 | 5 | 17 | 497 |
Operating profit before amortisation (EBITA) | 372 | 286 | 113 | 40 | 136 | 45 | -82 | 911 |
Amortisation and impairment intangible assets | 34 | 1 | 3 | 3 | 1 | 8 | 6 | 55 |
Operating profit (EBIT) | 338 | 286 | 110 | 37 | 136 | 37 | -88 | 856 |
2024 | ||||||||
Norway Head Office | Norway Regions | Sweden | Denmark | Renewable Energy | Consulting segments* | Other - corporate cost and eliminations | Total | |
External revenue | 3 031 | 2 819 | 1 716 | 854 | 886 | 1 105 | 7 | 10 419 |
Internal revenue | 14 | 7 | 98 | 9 | 32 | 86 | -246 | 0 |
Total revenue and other income | 3 044 | 2 826 | 1 814 | 864 | 918 | 1 192 | -239 | 10 419 |
External project costs | 268 | 155 | 265 | 144 | 127 | 453 | -179 | 1 233 |
Operating revenue and other income after external project costs | 2 777 | 2 672 | 1 548 | 720 | 791 | 738 | -60 | 9 186 |
Personnel expenses | 2 050 | 2 056 | 1 212 | 559 | 534 | 609 | 267 | 7 287 |
Other operating expenses | 283 | 356 | 193 | 81 | 121 | 93 | -287 | 840 |
Operating profit before depreciation and amortization (EBITDA) | 444 | 260 | 143 | 80 | 136 | 37 | -40 | 1 060 |
Depreciation and impairment tangible and ROU assets | 187 | 115 | 90 | 31 | 20 | 5 | 17 | 466 |
Operating profit before amortisation (EBITA) | 257 | 144 | 54 | 49 | 116 | 31 | -57 | 594 |
Amortisation and impairment intangible assets | 6 | 1 | 2 | 3 | 1 | 9 | 2 | 24 |
Operating profit (EBIT) | 251 | 143 | 52 | 46 | 116 | 22 | -59 | 570 |
2025 | 2024 | |
Sub consultants | 933 | 911 |
Travel costs | 92 | 81 |
Other external project costs | 283 | 241 |
Total | 1 308 | 1 233 |
Norconsult Annual Report 2025 | 96 |
2025 | 2024 | |
Salaries | 5 987 | 5 620 |
Social security taxes | 970 | 985 |
Pension expenses (note 9) | 525 | 478 |
Other personnel costs | 263 | 204 |
Total | 7 744 | 7 287 |
Full time equivalent employees | 7 051 | 6 315 |
2025 | 2024 | |
Base salary | 28 442 | 27 248 |
Salary paid | 28 570 | 28 235 |
Other benefits | 1 416 | 1 213 |
Variable compensation | 8 134 | 7 803 |
Pensions expenses | 4 252 | 4 028 |
Share based payment | 178 | 1 313 |
Total compensation | 42 550 | 42 594 |
Number of shares | 4 574 346 | 5 471 327 |
Non-vested shares | 60 545 | 39 798 |
Loans | 0 | 13 |
2025 | 2024 | |
Share based payment | 26 | 224 |
Social security taxes | 5 | 83 |
Total expense | 30 | 307 |
Norconsult Annual Report 2025 | 97 |
Licenses and software | 3-10 | years |
Customer relations | 5-10 | years |
Customer contracts | 1-6 | years |
Norconsult Annual Report 2025 | 98 |
2025 | 2025 | 2024 | 2024 | |
Goodwill | Other intangible assets | Goodwill | Other intangible assets | |
Acquisition cost as of 01.01 | 1 079 | 223 | 1 003 | 175 |
Addition from business combinations | 1 608 | 399 | 60 | 22 |
Addition | 0 | 43 | 0 | 33 |
Disposals | 0 | 0 | 0 | -9 |
Translation differences | 5 | 4 | 16 | 2 |
Acquisition cost as of 31.12 | 2 691 | 669 | 1 079 | 223 |
Accumulated amortisation and impairment as of 01.01 | 0 | -113 | 0 | -97 |
Amortisations | 0 | -53 | 0 | -19 |
Impairments | 0 | -2 | 0 | -5 |
Disposal | 0 | 0 | 0 | 9 |
Translation differences | 0 | -3 | 0 | -1 |
Accumulated amortisation and impairment as of 31.12 | 0 | -171 | 0 | -113 |
Closing carrying amount as of 31.12 | 2 691 | 498 | 1 079 | 109 |
By business area | ||||
Norway Head Office | 1 723 | 0 | 471 | 0 |
Norway Regions | 130 | 0 | 130 | 0 |
Renewable Energy | 101 | 0 | 101 | 0 |
Sweden | 75 | 0 | 60 | 0 |
Denmark | 276 | 0 | 275 | 0 |
Consulting Segments | 388 | 0 | 42 | 0 |
Licenses and software acquired | 0 | 213 | 0 | 8 |
Licenses and software internally developed | 0 | 0 | 0 | 71 |
Customer relations and contracts capitalised on acquisition | 0 | 284 | 0 | 31 |
Total | 2 691 | 498 | 1 079 | 109 |
Discount rate before tax in % | 2025 | 2024 |
Norway Head Office | 10.3 % | 10.5 % |
Norway Regions | 10.3 % | 10.5 % |
Renewable Energy | 10.3 % | 10.5 % |
Sweden | 9.2 % | 8.9 % |
Denmark | 9.2 % | 9.0 % |
Consulting Segments | 10.3 % | 10.5 % |
Norconsult Annual Report 2025 | 99 |
Fixtures, fittings, and office equipment | 3-10 years |
2025 | 2024 | |||||
Land, offices and buildings | Machinery, cars, office equipment etc | Total | Land, offices and buildings | Machinery, cars, office equipment etc | Total | |
Acquisition cost as of 31.12 | 6 | 795 | 801 | 6 | 723 | 729 |
Accumulated depreciation as of 31.12 | -5 | -605 | -609 | -4 | -545 | -550 |
Carrying amount as of 31.12 | 1 | 190 | 191 | 2 | 177 | 179 |
Opening carrying amount as of 01.01 | 2 | 176 | 178 | 1 | 157 | 158 |
Addition from business combination | 0 | 5 | 5 | 0 | 1 | 1 |
Addition | 0 | 77 | 77 | 1 | 81 | 81 |
Disposals | 0 | -4 | -4 | 0 | -2 | -2 |
Depreciation | 0 | -67 | -67 | 0 | -62 | -62 |
Translation differences | 0 | 2 | 2 | 0 | 2 | 2 |
Closing carrying amount as of 31.12 | 1 | 190 | 191 | 2 | 177 | 178 |
Depreciation method | Linear | Linear | Linear | Linear | ||
Depreciation period | 0 - 30 years | 3-10 years | 0 - 30 years | 3-10 years |
– Office buildings: | 1 to 17 years |
– IT equipment: | 1 to 6 years |
– Motor vehicles and other equipment: | 1 to 9 years |
Norconsult Annual Report 2025 | 100 |
Right-of-use assets | 2025 | 2024 |
Opening carrying amount as of 01.01 | 1 550 | 1 546 |
New leases | 365 | 274 |
Addition through acquisitions | 78 | 0 |
Changes in existing leases | 40 | 128 |
Depreciation for the year | -431 | -403 |
Translation differences | 11 | 5 |
Closing carrying amount as of 31.12 | 1 613 | 1 550 |
Office property | 1 500 | 1 445 |
Cars, IT equipment and office machines | 113 | 105 |
Total right-of-use assets | 1 613 | 1 550 |
Amounts recognised in profit and loss | 2025 | 2024 |
Depreciation office property | 358 | 334 |
Depreciation cars, office- and IT-equipment | 73 | 69 |
Gains and losses | -2 | 0 |
Interest expense on lease liabilities | 49 | 41 |
Cost of short-term leases | 11 | 11 |
Cost of low-value leases | 2 | 5 |
Total amount recognised in the statement of income | 491 | 460 |
Lease liabilities | 2025 | 2024 |
Non-current | 1 260 | 1 229 |
Current | 417 | 367 |
Total lease liabilities | 1 677 | 1 597 |
Maturity of undiscounted lease commitments | 2025 | 2024 |
Within one year | 464 | 406 |
Between 1 and 5 years | 1 124 | 1 097 |
Over 5 years | 242 | 222 |
Total undiscounted lease liabilities | 1 830 | 1 725 |
Movement in the lease liability: | 2025 | 2024 |
Opening carrying amount as of 01.01 | 1 597 | 1 580 |
Amortisation of debt, cash flow | -465 | -430 |
New leases and revaluation | 406 | 402 |
Increase through acquisition | 78 | 0 |
Interest expense | 49 | 41 |
Translation differences | 12 | 4 |
Closing carrying amount as of 31.12 | 1 677 | 1 597 |
2025 | 2024 | |
Office expenses | 188 | 191 |
IT expenses | 433 | 345 |
Travel expenses | 76 | 72 |
External services | 64 | 75 |
Marketing and advertising expenses | 23 | 18 |
Loss on receivables | 5 | -3 |
Insurance expenses | 62 | 55 |
Other operating expenses | 100 | 88 |
Total | 950 | 840 |
Compensation to auditors (NOK thousand) | 2025 | 2024 |
Statutory audit fees | 6 763 | 6 569 |
Statutory audit fees other than group auditor | 135 | 629 |
Other assurance engagements | 326 | 170 |
CSRD audit fee | 1 021 | 631 |
Tax related services | 153 | 318 |
Other services | 2 054 | 1 309 |
Total | 10 452 | 9 626 |
Norconsult Annual Report 2025 | 101 |
Finance income | 2025 | 2024 |
Share of income from associates | -1 | 6 |
Interest income | 32 | 30 |
Foreign currency gain | 39 | 21 |
Other financial income | 28 | 23 |
Total financial income | 99 | 80 |
Finance expense | 2025 | 2024 |
Interest expenses | -25 | -8 |
Foreign currency loss | -28 | -25 |
Financial expenses lease liabilities | -49 | -41 |
Other financial expenses | -4 | -8 |
Total financial expense | -105 | -83 |
Net financial items | -6 | -3 |
2025 | 2024 | |
Current income tax charge | 200 | 72 |
Taxes from prior years | -4 | -31 |
Change in deferred tax | 1 | 28 |
Income tax expense (income) | 197 | 69 |
2025 | 2024 | |
Profit before tax | 850 | 567 |
Estimated tax on profit (loss) before tax (22%) | 187 | 125 |
Effect of permanent differences | 12 | -47 |
Effect of different tax rates in foreign operations | -1 | -1 |
Adjustment to previous years' taxes | -3 | -12 |
Changes in unrecognised deferred tax asset | 3 | 3 |
Income tax expense (income) | 197 | 69 |
Norconsult Annual Report 2025 | 102 |
2025 | 2024 | |
Goodwill and property plant and equipment | 88 | 112 |
Net deferred gain on sale of property plant and equipment | -56 | -67 |
Right of use assets, net | 14 | 10 |
Net contract assets/receivables | -92 | -92 |
Intangible assets | -85 | -7 |
Receivables | 13 | 8 |
Tax loss carry forward | 21 | 8 |
Other temporary differences | -24 | -20 |
Total deferred tax assets (liabilities) | -122 | -49 |
Deferred tax assets not recognised | -9 | -6 |
Net deferred tax assets (liabilities) in statement of financial position | -132 | -55 |
Deferred tax assets | 10 | 28 |
Deferred tax liabilities | -142 | -83 |
Net deferred tax assets (liabilities) in statement of financial position | -132 | -55 |
2025 | 2024 | |
Opening carrying amount as of 01.01 | -55 | -20 |
Tax expense (income) for the period | -1 | -10 |
Change in deferred tax related to prior years | 0 | -18 |
Deferred tax from acquisition and disposal of subsidiaries | -74 | -6 |
Effect of foreign currency translation | -1 | -2 |
Closing carrying amount as of 31.12 | -132 | -55 |
2025 | 2024 | |
Profit for the period (NOK million) | 651 | 496 |
Weighted average shares outstanding excluding treasury shares | 305 226 497 | 288 908 931 |
Average shares outstanding including dilutive shares | 306 068 982 | 300 210 990 |
Basic earnings per share, in NOK | ||
Diluted earnings per share, in NOK |
2025 | 2024 | |
Shares in associates | 4 | 6 |
Non-current financial investments | 0 | 26 |
Other non-current receivables | 74 | 28 |
Total | 78 | 59 |
Movement in shares in associates | 2025 | 2024 |
Opening carrying amount as of 01.01 | 6 | 3 |
Share of profit | -1 | 6 |
Dividend | 0 | -3 |
Closing carrying amount as of 31.12 | 4 | 6 |
Norconsult Annual Report 2025 | 103 |
2025 | 2024 | |
Prepaid operating expenses | 145 | 114 |
Prepaid corporate taxes | 23 | 69 |
Accrued income | 0 | 0 |
Other current receivables | 68 | 52 |
Total | 236 | 235 |
2025 | 2024 | |
Cash and bank deposits | 1 220 | 1 173 |
Cash restricted for payment of employee taxes | 0 | 23 |
Other restricted cash | 0 | 2 |
Total | 1 220 | 1 198 |
Ordinary shares issued and fully paid | Number of shares | Share capital in NOK |
Ordinary shares of NOK 0.02 each | 317 548 462 | 6 350 969 |
2025 | 2024 | |
Dividends paid to shareholders of Norconsult ASA | 512 | 343 |
Dividends per share | 1.20 |
Norconsult Annual Report 2025 | 104 |
Name | Country | Number of shares | % of shares outstanding |
FOLKETRYGDFONDET | Norge | 10 775 066 | 3.5 % |
J.P. Morgan SE | Luxembourg | 6 347 610 | 2.0 % |
VERDIPAPIRFONDET HOLBERG NORGE | Norge | 6 151 885 | 2.0 % |
VERDIPAPIRFONDET DNB NORGE | Norge | 5 859 493 | 1.9 % |
The Bank of New York Mellon SA/NV | Irland | 5 150 000 | 1.7 % |
State Street Bank and Trust Comp | U.S.A. | 4 005 616 | 1.3 % |
CACEIS Bank | Frankrike | 3 787 146 | 1.2 % |
Nordea Bank Abp | Sverige | 3 780 187 | 1.2 % |
Brown Brothers Harriman & Co. | Japan | 3 589 300 | 1.2 % |
VPF SPAREBANK 1 NORGE VERDI | Norge | 3 413 909 | 1.1 % |
KVERVA FINANS AS | Norge | 3 294 455 | 1.1 % |
Nordnet Bank AB | Sverige | 3 265 829 | 1.1 % |
The Bank of New York Mellon SA/NV | Storbritannia | 3 174 620 | 1.0 % |
JPMorgan Chase Bank N.A. London | Storbritannia | 3 095 027 | 1.0 % |
VPF DNB AM NORSKE AKSJER | Norge | 2 870 394 | 0.9 % |
UBS SECURITIES LLC | U.S.A. | 2 831 000 | 0.9 % |
Skandinaviska Enskilda Banken AB | Sverige | 2 579 704 | 0.8 % |
Société Générale | Frankrike | 2 550 742 | 0.8 % |
VERDIPAPIRFONDET KLP AKSJENORGE IN | Norge | 2 248 798 | 0.7 % |
VERDIPAPIRFONDET DNB NORGE INDEKS | Norge | 2 105 315 | 0.7 % |
Total shares owned by top 20 | 80 876 096 | 26.1 % | |
Total number of shares including treasury shares | 317 548 462 | ||
Total number of shares outstanding excluding treasury shares | 310 300 390 |
Shares held by Board of Directors and Executive Management | 2025 | 2024 | ||
Shares | Non-vested shares | Shares | Non-vested shares | |
Nils Morten Huseby, Chair of the Board | 60 300 | 57 931 | ||
Mari Thjømøe, Deputy Chair of the Board | 41 052 | 31 052 | ||
Karl Erik Kjelstad, Board member | 30 000 | 30 000 | ||
Lars-Petter Nesvåg, Board member | 671 826 | 721 | 671 308 | 462 |
Sandra Annette Angelica Kuru, Board member | 9 742 | 721 | 9 224 | 462 |
Oskar Hove Zimmer, Board member | 5 069 | 721 | ||
Maria Hjerppe, Board member | 13 967 | 721 | ||
Helge Hesjedal Wiberg, Board member | 43 434 | 43 175 | ||
Egil Hogna, CEO | 1 161 612 | 14 679 | 1 150 623 | 9 314 |
Dag Fladby, CFO | 221 058 | 6 169 | 216 507 | 3 932 |
Hege Njå Bjørkmann, EVP Communication & Brand | 149 729 | 3 320 | 146 755 | 1 878 |
Marisa Ruiz Retamar. EVP Human Resources | 70 103 | 2 302 | 68 262 | 1 410 |
Bård Hernes, EVP Norway Head Office and Norconsult Digital | 1 342 030 | 5 778 | 1 337 628 | 3 616 |
Vegard Jacobsen, EVP Norway Regions | 396 398 | 5 256 | 392 499 | 3 424 |
Håkon Bergsodden, EVP Renewable Energy | 59 559 | 4 854 | ||
Kathrine Duun Moen, EVP Technogarden and Metier | 113 993 | 5 158 | 112 312 | 3 477 |
Farah Al-Aieshy, EVP Sweden | 176 861 | 5 820 | 172 371 | 3 602 |
Jess Sørensen, EVP Denmark (constituted) | 7 354 | 4 325 |
Norconsult Annual Report 2025 | 105 |
Interest-bearing loans and borrowings | ||||
Liabilities | Amortised cost | Fair value | Level in the fair value hierarchy | |
Interest-bearing liabilities (excluding lease liabilities) | 1 293 | 1 300 | 2 | |
Carrying amount | Maturities | |||
< 1 year | 1-2 years | > 2 Years | ||
Interest-bearing liabilities | 1 300 | 240 | 240 | 820 |
Interest on interest-bearing liabilities | 9 | 9 | 0 | 0 |
Total liability | 1 309 | 249 | 240 | 820 |
2025 | 1 January 2025 | Cash flows | Increase through acquisition | Foreign exchange movement | New leases and revaluation | Other | 31 December 2025 |
Interest on interest-bearing liabilities | 0 | -14 | 23 | 9 | |||
Current interest-bearing loans and borrowings | 0 | 240 | 240 | ||||
Non-current interest bearing loans and borrowings | 0 | 1 053 | 1 053 | ||||
Lease liabilities (Note 12) | 1 597 | -465 | 78 | 12 | 406 | 49 | 1 677 |
Total liabilities from financing activities | 1 597 | 814 | 78 | 12 | 406 | 72 | 2 979 |
2024 | 1 January 2024 | Cash flows | Increase through acquisition | Foreign exchange movement | New leases and revaluatio | Other | 31 December 2024 |
Lease liabilities (Note 12) | 1 580 | -430 | 0 | 4 | 402 | 41 | 1 597 |
Total liabilities from financing activities | 1 580 | -430 | 4 | 402 | 41 | 1 597 |
2025 | 2024 | |
Contingent consideration for business combinations | 23 | 43 |
Other long term debt | 42 | 37 |
Total | 65 | 79 |
Movement in contingent consideration for business combinations | 2025 | 2024 |
Opening carrying amount as of 01.01 | 43 | 0 |
Increased | 0 | 43 |
Released | -20 | 0 |
Paid | 0 | 0 |
Reclassified to current liabilities | 0 | 0 |
Effect of foreign currency translation | 0 | 0 |
Closing carrying amount as of 31.12 | 23 | 43 |
Expected to be settled within one year | 0 | 0 |
Expected to be settled between one and five years | 23 | 43 |
2025 | 2024 | |
Public duties payable | 1 062 | 1 198 |
Accrued salary | 1 181 | 1 002 |
Accrued expenses | 138 | 84 |
Total | 2 381 | 2 283 |
Norconsult Annual Report 2025 | 106 |
Subsidiaries owned by Norconsult ASA | ||||
Company | Office | Voting and ownership | Voting and ownership | |
Norconsult Norge AS | Sandvika | 100 % | 100 % | |
Shares owned by subsidiaries | ||||
Company | Office | Voting and ownership share 2025 | Voting and ownership share 2024 | Shares owned by |
Norconsult International AS | Sandvika | 100 % | 100 % | Norconsult Norge AS |
Norfin AS | Sandvika | 100 % | 100 % | Norconsult Norge AS |
Technogarden AS | Sandvika | 100 % | 100 % | Norconsult Norge AS |
Norconsult Digital AS | Sandvika | 100 % | 100 % | Norconsult Norge AS |
Nordic Office of Architecture AS | Oslo | 100 % | 100 % | Norconsult Norge AS |
Norconsult Sverige AB | Gøteborg | 100 % | 100 % | Norconsult Norge AS |
Norconsult Danmark A/S | København | 100 % | 100 % | Norconsult Norge AS |
Norconsult Polska Sp. z o.o | Krakow | 100 % | 100 % | Norconsult Norge AS |
Norconsult Island ehf | Reykjavik | 100 % | 100 % | Norconsult Norge AS |
SQM AS | Oslo | 51 % | 51 % | Norconsult Norge AS |
Norconsult Africa (PtY) Ltd | Johannesburg | 100 % | 100 % | Norconsult Norge AS |
Norpower Sdn Bhd | Kuching | 100 % | 100 % | Norconsult Norge AS |
Norconsult New Zealand Ltd. | Auckland | 100 % | 100 % | Norconsult Norge AS |
Kjeller Vindteknikk AB | Stockholm | 100 % | 100 % | Norconsult Norge AS |
Kjeller Vindteknikk OY | Espoo | 100 % | 100 % | Norconsult Norge AS |
Dr. Ing. A. Aas-Jakobsen AS | Oslo | 100 % | 0 % | Norconsult Norge AS |
Team Major AS | Oslo | 100 % | 50 % | Norconsult Norge AS/Dr. Ing. A. Aas- Jakobsen AS |
Aas-Jakobsen Trondheim AS | Trondheim | 100 % | 100 % | Dr. Ing. A. Aas-Jakobsen AS |
Geovita AS | Oslo | 100 % | 100 % | Dr. Ing. A. Aas-Jakobsen AS |
Norconsult Fältgeoteknik AB | Gøteborg | 100 % | 100 % | Norconsult Sverige AB |
Wermlands Infrakonsult AB | Karlstad | 100 % | 100 % | Norconsult Sverige AB |
Sigma Civil AB | Malmö | 100 % | 0 % | Norconsult Sverige AB |
Norconsult Boreteknikk AS | Torp | 100 % | 100 % | Norconsult Fältgeoteknik AB |
Moldskred AS | Ålesund | 100 % | 100 % | Norfin AS |
JAF Arkitektkontor AS | Gjøvik | 100 % | 100 % | Norfin AS |
Concreto AS | Oslo | 100 % | 100 % | Norfin AS |
KHS Arkitekter A/S | Kongens Lyngby | 100 % | 100 % | Norconsult Danmark A/S |
Nordic - Office of Architecture A/S | København | 100 % | 100 % | Norconsult Danmark A/S |
LB Consult A/S | Grenaa | 100 % | 100 % | Norconsult Danmark A/S |
Ingeniørværket ApS | Esbjerg | 100 % | 100 % | Norconsult Danmark A/S |
Norconsult Jord-Miljø A/S | Smørum | 100 % | 100 % | Norconsult Danmark A/S |
Norconsult Jord Teknik A/S | Smørum | 100 % | 100 % | Norconsult Jord-Miljø A/S |
Nordic Office of Architecture A/S | København | 100 % | 100 % | Norconsult Danmark A/S |
Rubow Arkitekter Aarhus A/S | Aarhus | 100 % | 100 % | Norconsult Danmark A/S |
Norconsult Digital AB | Stockholm | 100 % | 100 % | Norconsult Digital AS |
Pure Logic AS | Oslo | 100 % | 100 % | Norconsult Digital AS |
Nordic Office of Architecture ehf | Reykjavik | 100 % | 100 % | Nordic Office of Architecture AS |
Technogarden Albatross Prosjektledelse AS | Sandvika | 100 % | 100 % | Technogarden AS |
Technogarden AB | Gøteborg | 100 % | 100 % | Technogarden AS |
Technogarden Human Resources AS | Sandvika | 100 % | 100 % | Technogarden AS |
Metier AS | Oslo | 100 % | 100 % | Metier Group AS |
Metier Resources AS | Oslo | 100 % | 100 % | Metier AS |
Metier AB | Stockholm | 100 % | 100 % | Metier AS |
Associated companies: | ||||
NorCiv Engineering Co. Ltd | Bangkok | 49.0 % | 24.5 % | Norconsult Norge AS and Dr. Ing. A. Aas- Jakobsen AS |
Team Urbis AS | Oslo | 35.0 % | 22.5 % | Nordic Office of Architecture AS/Dr. Ing. A. Aas-Jakobsen AS |
Avro Design Group EHF | Reykjavik | 30.0 % | 30.0 % | Nordic Office of Architecture AS |
Norconsult Annual Report 2025 | 107 |
2025 | 2024 | |
Guarantee for employee taxes withheld | 322 | 258 |
Contract guarantees | 73 | 78 |
Total | 395 | 336 |
Financial statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Statement of income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Statement of financial position . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Statement of cash flows . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Notes to Norconsult ASA financial statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
1.Corporate information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2.Material accounting policies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
3.Other operating expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
4.Finance income and expense and interest bearing liabilities . . . . . . . . . . . . . . . . . . . . . . . . . | |
6.Share capital and equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
7.Shares in subsidiaries . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
8.Related party transactions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
9.Other current financial assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
10.Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(Amounts in NOK million) | Note | 2025 | 2024 |
Operating revenue and other income | |||
Other operating expenses | 3 | 10 | 8 |
Operating profit (loss) (EBIT) | -10 | -8 | |
Income from subsidiaries and associates | 8 | 654 | 511 |
Finance income | 4 | 100 | 61 |
Finance expense | 4 | -79 | -76 |
Net financial items | 675 | 496 | |
Profit (loss) before tax | 665 | 488 | |
Income tax expense | 5 | 3 | 4 |
Profit (loss) for the period | 662 | 484 | |
Allocation of profit (loss) for the year | |||
Dividends | 6 | 559 | 512 |
Transferred to/from other equity | 6 | 104 | -29 |
Total allocations | 662 | 484 |
Norconsult Annual Report 2025 | 109 |
(Amounts in NOK million) | Note | 2025 | 2024 |
ASSETS | |||
Shares in subsidiaries | 7 | 1 190 | 169 |
Long term receivables on group companies | 8 | 1 454 | 0 |
Total non-current assets | 2 644 | 169 | |
Receivables on group companies | 8 | 986 | 366 |
Other current receivables | 2 | 2 | |
Total receivables | 988 | 368 | |
Other current financial assets | 9 | 287 | 413 |
Cash and cash equivalents | 10 | 921 | 974 |
Total current assets | 2 196 | 1 756 | |
Total assets | 4 839 | 1 924 | |
EQUITY AND LIABILITIES | |||
Share capital | 6 | 6 | |
Treasury shares | 0 | 0 | |
Share premium | 525 | 221 | |
Other paid-in capital | 360 | 264 | |
Retained earnings | 139 | 30 | |
Total equity | 6 | 1 031 | 522 |
Deferred tax | 5 | 12 | 10 |
Non-current interest-bearing liabilities | 4 | 1 053 | 0 |
Total non-current liabilities | 1 065 | 10 | |
Liabilities to group companies | 8 | 1 935 | 880 |
Dividends | 8 | 559 | 512 |
Current tax liabilities | 5 | 0 | 0 |
Current interest-bearing liabilities | 4 | 240 | 0 |
Other current liabilities | 10 | 0 | |
Total current liabilities | 2 744 | 1 393 | |
Total equity and liabilities | 4 839 | 1 924 |
(Amounts in NOK million) | Note | 2025 | 2024 |
Profit (loss) before tax | 665 | 488 | |
Taxes paid | -1 | -1 | |
Income from subsidiaries | 8 | -654 | -511 |
Other non-cash profit and loss items | -21 | -19 | |
Change in current liabilities | 1 | -12 | |
Net cash flows from operating activities | -10 | -56 | |
Ordinary dividends received | 239 | 518 | |
Dividend from subsidiaries related to the group's share program for employees | 0 | 270 | |
Net change in current and non-current interest-bearing receivables to group companies | -1 706 | 0 | |
Proceeds from sale of bond funds | 147 | 0 | |
Net cash flows from investment activities | -1 320 | 788 | |
Net change in receivables and liabilities to group companies | 392 | -201 | |
Purchase/sale of own shares | 0 | 81 | |
Proceeds from borrowings | 4 | 1 293 | 0 |
Interests paid | 14 | 0 | |
Change in short term receivable for sale and purchase of shares | 3 | 3 | |
Payments from subsidiaries related to the group's share program for employees | 86 | 333 | |
Dividends paid to equity holders of the parent | -512 | -343 | |
Net cash flows from financing activities | 1 276 | -127 | |
Net change in cash and cash equivalents | -54 | 605 | |
Cash and cash equivalents at beginning of period | 974 | 369 | |
Cash at cash equivalents at end of period | 10 | 921 | 974 |
Norconsult Annual Report 2025 | 110 |
Compensation to Executive Management and Board of Directors (NOK thousand): | 2025 | 2024 |
Board remuneration | 2 134 | 2 036 |
Number of shares | 875 390 | 1 097 320 |
Number of non-vested shares | 2 884 | 1 386 |
Loans | 0 | 0 |
Compensation to auditors (NOK thousand): | 2025 | 2024 |
Statutory audit fees | 1 208 | 956 |
Other assurance engagements | 62 | 0 |
CSRD audit fee | 1 021 | 631 |
Other fees | 0 | 128 |
Total | 2 290 | 1 716 |
Norconsult Annual Report 2025 | 111 |
2025 | 2024 | |
Interest income from group companies | 41 | 10 |
Other interest income | 22 | 26 |
Other financial income | 38 | 25 |
Finance income | 100 | 61 |
Interest expense to group companies | 35 | 60 |
Other interest expense | 1 | 7 |
Interest expense on interest-bearing liabilities | 23 | 0 |
Other financial expense | 20 | 9 |
Finance expense | 79 | 76 |
Non-current interest-bearing liabilities | 1 053 | 0 |
Current interest-bearing liabilities | 240 | 0 |
Total interest bearing liabilities | 1 293 | 0 |
2025 | 2024 | |
Current income tax charge | 0 | 0 |
Taxes from prior years | 1 | 0 |
Change in deferred tax | 2 | 4 |
Income tax expense (income) | 3 | 4 |
2025 | 2024 | |
Profit (loss) before tax | 665 | 488 |
Estimated tax on profit (loss) before tax (22%) | 146 | 107 |
Effect of permanent differences | -146 | -103 |
Income tax expense (income) | 0 | 4 |
2025 | 2024 | |
Other temporary differences | -12 | -10 |
Net deferred tax assets (liabilities) in balance sheet | -12 | -10 |
Norconsult Annual Report 2025 | 112 |
(Amounts in NOK million) | Share capital | Treasury shares | Share premium | Other paid in capital | Retained earnings | Total |
Equity at 1 January 2024 | 6 | -1 | 221 | 19 | 0 | 245 |
Profit (loss) | 484 | 484 | ||||
Capital increase share based payment | 224 | 224 | ||||
Net change equity shares | 0 | 23 | 58 | 81 | ||
Dividend proposed | -512 | -512 | ||||
Other changes | -1 | -1 | ||||
Equity at 31 December 2024 | 6 | 0 | 221 | 265 | 30 | 522 |
Profit (loss) | 662 | 662 | ||||
New share issue | 0 | 304 | 304 | |||
Capital increase share based payment | 26 | 26 | ||||
Net change equity shares | 0 | 70 | 7 | 77 | ||
Dividend proposed | -559 | -559 | ||||
Equity at 31 December 2025 | 6 | 0 | 525 | 361 | 140 | 1 031 |
Subsidiaries owned by Norconsult ASA | Office | Voting and ownership share 2025 | Voting and ownership share 2024 | 2025 Carrying amount | 2024 Carrying amount |
Norconsult Norge AS | Oslo | 100 % | 100 % | 1 190 | 169 |
2025 | 2024 | |
Long-term receivables from group companies | 1 454 | 0 |
Short-term receivables from group companies | 253 | 3 |
Dividend and group contribution receivable from group companies | 654 | 239 |
Intercompany receivables group bank account | 79 | 125 |
Deposit in the group bank account | 921 | 974 |
Intercompany liabilities group bank account | 1 224 | 880 |
Group contribution to group companies | 700 | 0 |
Dividend and group contribution from group companies | 654 | 511 |
Interest income from group companies | 41 | 10 |
Interest expense to group companies | 35 | 60 |
Norconsult Annual Report 2025 | 113 |
2025 | 2024 | |
Money market funds, carrying amount at fair value | 287 | 413 |
Money market funds, cost price | 233 | 358 |
Money market funds, income recognized in period | 21 | 19 |
2025 | 2024 | |
Cash and bank deposits | 921 | 974 |
Total | 921 | 974 |
Norconsult Annual Report 2025 | 114 |
Statement by the | ||||||
Board of Directors and CEO | ||||||
We confirm that, to the best of our knowledge, the financial statements for the period 1 January to 31 December 2025 have been prepared in accordance with current applicable accounting standards and give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and of the Group. We confirm that the Board of Directors' report provides a true and fair view of the development and performance of the business and the position of the Company and the Group, together with a description of the key risks and uncertainty factors that the company is facing. We confirm that the Board of Directors' report has been prepared in compliance with sustainability reporting standards in accordance with the Norwegian accounting act section 2-6, and with rules established from the EU Taxonomy Regulation, article 8 no. 4. | ||||||
This document has been digitally signed | ||||||||
Sandvika 9 April 2026 | ||||||||
Nils Morten Huseby | Mari Thjømøe | Lars-Petter Nesvåg | Karl Erik Kjelstad | |||||
Chair | Deputy Chair | Board member | Board member | |||||
Helge Hesjedal Wiberg | Sandra Annette Angelica Kuru | Oskar Hove Zimmer | Maria Elisabeth Hjerppe | |||||
Board member | Board member | Board member | Board member | |||||
Egil Olav Hogna | ||||||||
Chief Executive Officer | ||||||||
Norconsult Annual Report 2025 | 115 |
Norconsult Annual Report 2025 | 116 |
Norconsult Annual Report 2025 | 117 |
Norconsult Annual Report 2025 | 118 |
2025 | 2024 | |
Adjusted EBITA and EBITDA | ||
Operating profit (EBIT) | 856 | 570 |
Depreciation and impairment of tangible and ROU assets | 497 | 466 |
Amortisation and impairment of intangible assets | 55 | 24 |
EBITDA | 1 408 | 1 060 |
Depreciation and impairment of tangible and ROU assets | -497 | -466 |
EBITA | 911 | 594 |
Adjusting items to EBITA and EBITDA: | ||
Employee share programs for 2022 and 2023 | 0 | 285 |
Transaction costs related to M&A | 15 | 0 |
ERP costs | 18 | 0 |
Adjusted EBITA | 944 | 879 |
Depreciation and impairment of tangible assets | 497 | 466 |
Adjusted EBITDA | 1 441 | 1 344 |
Adjusted EBITA in % of operating revenue and other income after external projects (Adj EBITA margin) | 9.3 % | 9.6 % |
2025 | 2024 | |
Net interest-bearing debt to Adj. EBITDA | ||
Other current financial assets | -332 | -414 |
Cash and cash equivalents | -1 220 | -1 198 |
Non-current lease liabilities | 1 260 | 1 229 |
Non-current interest-bearing liabilities | 1 053 | 0 |
Current lease liabilities | 417 | 367 |
Current interest-bearing liabilities | 240 | 0 |
Net interest-bearing debt | 1 418 | -15 |
Net interest-bearing debt/LTM adjusted EBITDA | 0.98 | -0.01 |
Net interest-bearing debt excluding IFRS 16 | -259 | -1 612 |
Net interest-bearing debt ex IFRS 16/LTM adjusted EBITDA ex IFRS 16 | -0.27 | -1.79 |
Norconsult Annual Report 2025 | 119 |