INCOME STATEMENT | BALANCE SHEET | |||
2025 | 2024 | 31.12.2025 | 31.12.2024 | |
EUR | 11.72 | 11.62 | 11.84 | 11.80 |
GBP | 13.68 | 13.74 | 13.57 | 14.22 |
USD | 10.39 | 10.75 | 10.08 | 11.35 |
| 31.12.2025 |
31.12.2024 |
|||||
INTEREST- |
||||||
BEARING ASSETS |
||||||
AND LIABILITIES |
FLOATING |
FIXED |
TOTAL |
FLOATING |
FIXED |
TOTAL |
Interest-bearing |
||||||
liabilities |
4 724 |
653 |
5 377 |
4 521 |
725 |
5 246 |
Interest-bearing |
||||||
assets |
-1 082 |
0 |
-1 082 |
-1 127 |
0 |
-1 127 |
Net exposure |
3 642 |
653 |
4 295 |
3 394 |
725 |
4 119 |
PROFIT/(LOSS) AFTER TAX |
||
INTEREST RATE |
2025 |
2024 |
50 basis point downward parallel shift in the yield curve |
17 |
16 |
50 basis point upward parallel shift in the yield curve |
-17 |
-16 |
NOK GAIN/(LOSS) FROM 10% |
||
APPRECIATION ON FOREIGN |
||
CURRENCY EXCHANGE RATES |
||
CURRENCIES AGAINST TO WHICH THE GROUP HAS |
||
SIGNIFICANT EXPOSURE |
31.12.2025 |
31.12.2024 |
EUR |
19 |
12 |
GBP |
4 |
-70 |
USD |
13 |
-31 |
Other |
-5 |
4 |
Total |
31 |
-85 |
NET PROFIT |
NET PROFIT |
|||
COMMODITY CONTRACTS |
FAIR VALUE |
AFTER TAX |
AFTER TAX |
|
WITHIN THE SCOPE OF IFRS 9 |
31.12.2025 |
- INCREASE |
- DECREASE |
|
Energy price |
change 10% |
137 |
55 |
-55 |
Currency |
change 10% |
137 |
-3 |
3 |
Price index |
change 2.5% |
137 |
0 |
0 |
NET PROFIT |
NET PROFIT |
|||
FAIR VALUE |
AFTER TAX |
AFTER TAX |
||
EMBEDDED DERIVATIVES |
31.12.2025 |
- INCREASE |
- DECREASE |
|
Currency |
change 10% |
-94 |
-104 |
104 |
SCHEDULED REPAYMENTS OF |
||||
FINANCIAL DEBT AND |
OTHER |
|||
INTEREST AT 31.12.2025 |
INTEREST |
LOANS |
BONDS |
TOTAL |
Not later than one year |
292 |
942 |
0 |
1 234 |
Later than one year and not |
||||
later than five years |
568 |
2 513 |
1 400 |
4 481 |
Later than five years |
18 |
396 |
0 |
415 |
Total |
878 |
3 851 |
1 400 |
6 129 |
Trade payables |
1 527 |
SCHEDULED REPAYMENTS OF |
||||
FINANCIAL DEBT AND |
OTHER |
|||
INTEREST AT 31.12.2024 |
INTEREST |
LOANS |
BONDS |
TOTAL |
Not later than one year |
322 |
749 |
0 |
1 071 |
Later than one year and not |
||||
later than five years |
810 |
2 501 |
1 400 |
4 711 |
Later than five years |
29 |
529 |
0 |
558 |
Total |
1 161 |
3 779 |
1 400 |
6 340 |
Trade payables |
1 282 |
PUBLICATION |
PACKAGING |
OTHER |
NORSKE SKOG |
||
2025 |
PAPER |
PAPER |
ACTIVITIES |
ELIMINATIONS |
GROUP |
Operating revenue |
8 056 |
1 036 |
827 |
-474 |
9 445 |
Other operating income |
826 |
206 |
4 |
0 |
1 037 |
Total operating income |
8 882 |
1 243 |
832 |
-474 |
10 482 |
Distribution costs |
-886 |
-150 |
0 |
0 |
-1 036 |
Cost of materials |
-5 016 |
-888 |
-705 |
377 |
-6 232 |
Employee benefit expenses |
-1 232 |
-312 |
-75 |
0 |
-1 619 |
Other operating expenses |
-640 |
-201 |
-82 |
97 |
-827 |
EBITDA |
1 107 |
-308 |
-31 |
0 |
769 |
Restructuring expenses |
-5 |
0 |
0 |
0 |
-5 |
Depreciation |
-331 |
-217 |
-9 |
0 |
-557 |
Derivatives and other fair value adjustments |
357 |
0 |
-1 |
0 |
356 |
Operating earnings |
1 129 |
-525 |
-41 |
0 |
563 |
Share of operating revenue from external parties (%) |
100 |
100 |
47 |
100 |
PUBLICATION |
PACKAGING |
OTHER |
NORSKE SKOG |
||
2024 |
PAPER |
PAPER |
ACTIVITIES |
ELIMINATIONS |
GROUP |
Operating revenue |
8 359 |
721 |
802 |
-649 |
9 233 |
Other operating income |
807 |
130 |
4 |
-2 |
939 |
Total operating income |
9 166 |
851 |
806 |
-651 |
10 173 |
Distribution costs |
-904 |
-101 |
0 |
0 |
-1 005 |
Cost of materials |
-5 274 |
-527 |
-671 |
544 |
-5 927 |
Employee benefit expenses |
-1 446 |
-156 |
-101 |
2 |
-1 702 |
Other operating expenses |
-773 |
-61 |
-73 |
104 |
-803 |
EBITDA |
769 |
6 |
-39 |
0 |
736 |
Restructuring expenses |
-12 |
0 |
-4 |
0 |
-16 |
Depreciation |
-354 |
-118 |
-8 |
0 |
-481 |
Impairments |
-121 |
0 |
0 |
0 |
-121 |
Derivatives and other fair value adjustments |
-170 |
0 |
-8 |
0 |
-178 |
Operating earnings |
112 |
-113 |
-59 |
0 |
-60 |
Share of operating revenue from external parties (%) |
100 |
100 |
26 |
0 |
100 |
31.12.2025 |
31.12.2024 |
|
Norway |
1 154 |
1 184 |
Rest of Europe |
9 095 |
8 539 |
Total |
10 249 |
9 723 |
2025 |
2024 |
|
Publication paper |
8 299 |
8 847 |
Packaging paper |
1 132 |
846 |
Other activities |
822 |
775 |
Discontinued operations |
490 |
1 922 |
Eliminations |
-474 |
-651 |
Total |
10 269 |
11 740 |
2025 |
2024 |
|
Publication paper |
836 |
228 |
Packaging paper |
-395 |
75 |
Other activities |
16 |
-76 |
Discontinued operations |
8 |
-28 |
Total cash flow allocated to segments |
466 |
200 |
Net financial items |
-230 |
-216 |
Taxes paid |
-9 |
1 |
Net cash flow from operating activities |
227 |
-15 |
2025 |
2024 |
|
Publication paper |
197 |
430 |
Packaging paper |
764 |
1 082 |
Other activities |
12 |
13 |
Discontinued operation |
9 |
33 |
Total |
982 |
1 558 |
31.12.2025 |
31.12.2024 |
|
Publication paper |
1 289 |
1 301 |
Packaging paper |
80 |
70 |
Other activities |
2 |
20 |
Total |
1 371 |
1 390 |
31.12.2025 |
31.12.2024 |
|
Publication paper |
317 |
402 |
Packaging paper |
83 |
9 |
Other activities |
81 |
63 |
Eliminations |
0 |
0 |
Total |
482 |
474 |
Provision for bad debt |
-54 |
-52 |
2025 |
2024 |
|
Norway |
320 |
440 |
Rest of Europe |
8 551 |
8 209 |
North America |
206 |
217 |
Asia |
273 |
306 |
Africa |
82 |
61 |
South America |
6 |
0 |
Central America |
7 |
0 |
Total |
9 445 |
9 233 |
2025 |
2024 |
|
Public subsidies and grants |
16 |
9 |
Gate fee |
144 |
125 |
Gain on sales of non-current assets |
5 |
3 |
Gain from sale of CO2 allowances |
167 |
222 |
Insurance settlement |
560 |
458 |
Other |
145 |
123 |
Total |
1 037 |
939 |
2025 |
2024 |
|
Fiber |
3 327 |
3 023 |
Chemicals and additives |
968 |
917 |
Energy |
1 302 |
1 489 |
Other production material |
658 |
585 |
Change in inventory |
-23 |
-86 |
Total |
6 232 |
5 927 |
EMPLOYEE BENEFIT EXPENSES |
NOTE |
2025 |
2024 |
Salaries including holiday pay |
1 212 |
1 282 |
|
Social security contributions |
327 |
332 |
|
Pension and other long term employee |
|||
benefits |
27 |
52 |
63 |
Other employee benefit expenses |
28 |
25 |
|
Total |
1 619 |
1 702 |
NUMBER OF EMPLOYEES (FTE) |
2025 |
2024 |
Europe |
1 632 |
1 748 |
- Corporate functions |
20 |
23 |
Total |
1 652 |
1 771 |
2025 |
Fixed |
Variable |
||||||
(in NOK 1 000) |
||||||||
BENEFITS |
CONTRIBUTION |
RELATIVE |
||||||
CORPORATE MANAGEMENT |
ANNUAL |
SALARY |
IN KIND |
TO PENSION |
TOTAL |
PROPORTION |
||
MEMBER |
BASE SALARY |
EARNED 1) |
ETC. 2) |
STI earned 3) |
LTI EARNED 4 |
SCHEMES |
REMUNERATION |
FIXED/VARIABLE |
Geir Drangsland, |
||||||||
CEO |
5 464 |
5 459 |
212 |
500 |
-1 |
1 075 |
7 245 |
92% / 8% |
Tord Steinset Torvund, |
||||||||
CFO |
2 197 |
2 198 |
175 |
250 |
-373 |
289 |
2 539 |
100% / N/A |
Robert A. Wood, |
||||||||
SVP Commercial |
2 548 |
2 569 |
23 |
250 |
-97 |
142 |
2 888 |
94% / 6% |
Einar Blaauw, |
||||||||
SVP General Counsel |
2 554 |
2 555 |
197 |
250 |
-77 |
466 |
3 391 |
94% / 6% |
Even Lund, |
||||||||
SVP Corporate Finance |
2 197 |
2 198 |
155 |
250 |
-373 |
287 |
2 517 |
100% / N/A |
2024 |
Fixed |
Variable |
||||||
(in NOK 1 000) |
||||||||
BENEFITS |
CONTRIBUTION |
RELATIVE |
||||||
CORPORATE MANAGEMENT |
ANNUAL |
SALARY |
IN KIND |
TO PENSION |
TOTAL |
PROPORTION |
||
MEMBER |
BASE SALARY |
EARNED 1) |
ETC. 2) |
STI earned 3) |
LTI EARNED 4 |
SCHEMES |
REMUNERATION |
FIXED/VARIABLE |
Geir Drangsland , CEO |
5 234 |
5 074 |
191 |
- |
206 |
888 |
6 359 |
96% / 4% |
Tord Steinset Torvund , |
||||||||
CFO since 1 March |
2 104 |
1 710 |
137 |
- |
-1 194 |
224 |
876 |
100% / N/A |
Robert A. Wood , 5) |
||||||||
SVP Commercial |
2 440 |
2 495 |
31 |
- |
-424 |
184 |
2 285 |
100% / N/A |
Einar Blaauw , |
||||||||
SVP General Counsel in |
||||||||
CM since 1 January |
2 445 |
2 421 |
179 |
- |
-337 |
440 |
2 704 |
100% / N/A |
Even Lund , VP Corporate |
||||||||
Finance in CM since 1 January |
1 894 |
1 875 |
144 |
- |
-1 194 |
225 |
1 050 |
100% / N/A |
Rune Sollie , CFO until 1 March |
2 325 |
1 331 |
85 |
-605 |
159 |
970 |
100% / N/A |
|
Amund Saxrud , |
||||||||
COO until 20 March |
2 325 |
2 957 |
143 |
- |
-605 |
345 |
2 840 |
100% / N/A |
NOTE |
2025 |
2024 |
|
Maintenance materials and services |
8 |
448 |
429 |
Marketing expenses |
20 |
21 |
|
Variable lease, short term and low value lease expenses |
19 |
27 |
21 |
Administration, insurance, travel expenses etc. |
105 |
105 |
|
Losses from divestments of property, plant and equipment |
3 |
0 |
|
Other expenses |
223 |
227 |
|
Total |
827 |
803 |
|
Specification of losses on trade receivable included in other expenses |
|||
Receivables written off during the period |
-3 |
2 |
|
Change in provision for bad debt |
2 |
0 |
|
Total |
-2 |
2 |
PARENT COMPANY |
SUBSIDIARIES |
|||
(in NOK 1 000, excluding VAT) |
GROUP AUDITORS |
GROUP AUDITORS |
OTHER AUDITORS |
TOTAL |
Audit fee |
2 328 |
3 766 |
373 |
6 467 |
Audit-related assistance 1) |
3 062 |
20 |
0 |
3 081 |
Tax assistance |
0 |
0 |
0 |
0 |
Other fees |
0 |
86 |
0 |
86 |
Total |
5 390 |
3 872 |
373 |
9 634 |
2025 |
2024 |
|
Changes in value – commodity contracts 1) |
326 |
-124 |
Changes in value – embedded derivatives |
32 |
-47 |
Realised gains/(losses) on contracts |
-2 |
-7 |
Total |
356 |
-178 |
FINANCIAL ITEMS |
2025 |
2024 |
Financial income |
||
Interest income |
47 |
84 |
Total |
47 |
84 |
Financial expenses |
||
Interest expense |
-249 |
-212 |
Other financial expenses |
-85 |
-139 |
Total |
-333 |
-351 |
Gains/(losses) on foreign currency |
77 |
-175 |
Financial items |
-209 |
-441 |
TAX EXPENSE |
2025 |
2024 |
Current tax expense |
-11 |
-4 |
Change in deferred tax |
98 |
-91 |
Total |
88 |
-94 |
RECONCILIATION OF THE GROUP TAX EXPENSE |
2025 |
2024 |
Profit/(loss) before income taxes |
354 |
-566 |
Computed tax at nominal tax group rate of 22% |
-78 |
125 |
Differences due to different tax rates |
13 |
3 |
Non taxable income/non deductible expenses |
-12 |
-3 |
Adjustment previous years |
7 |
0 |
Other items |
-1 |
-8 |
Change in deferred tax asset not recognised |
157 |
-211 |
Total tax (expense)/income |
88 |
-94 |
Effective tax rate |
-25% |
-17% |
CURRENT TAX LIABILITY |
31.12.2025 |
31.12.2024 |
Norway |
0 |
0 |
Rest of Europe |
-11 |
-11 |
Total |
-11 |
-11 |
DEFERRED TAX - MOVEMENTS |
2025 |
2024 |
Net deferred tax asset/(liability) 1 January |
-96 |
4 |
Change in deferred tax in the income statement |
98 |
-91 |
Tax on other comprehensive income |
-4 |
1 |
Currency translation differences |
0 |
-10 |
Net deferred tax asset/(liability) 31 December |
-1 |
-96 |
DEFERRED TAX ASSET AND DEFERRED TAX LIABILITY |
31.12.2025 |
31.12.2024 |
Norway |
134 |
111 |
Rest of Europe |
0 |
0 |
Deferred tax assets |
134 |
111 |
Norway |
-44 |
0 |
Rest of Europe |
-91 |
-207 |
Deferred tax liability |
-135 |
-207 |
Net deferred tax assets/(liability) |
-1 |
-96 |
DEFERRED TAX DETAILS |
31.12.2025 |
31.12.2024 |
Fixed assets |
-124 |
-74 |
Pension and other employee obligations |
7 |
10 |
Other non-current items |
54 |
39 |
Currency translation differences and financial instruments |
-12 |
67 |
Current items |
-4 |
-15 |
Financial instruments |
1 |
16 |
Interest carry forward (Interest limitation rules) |
74 |
70 |
Tax losses to carry forward |
472 |
415 |
Tax losses and other deferred tax assets not recognised |
-471 |
-629 |
Tax credits |
1 |
5 |
Net deferred tax assets/(liability) |
-1 |
-96 |
NORWAY |
REST OF EUROPE |
TOTAL |
|
Tax losses to carry forward |
460 |
1 571 |
2 031 |
Temporary differences |
1 057 |
-391 |
666 |
Tax losses and temporary differences not recognised |
-908 |
-1 180 |
-2 088 |
Total tax losses and tax credits to carry forward (recognised) |
609 |
0 |
609 |
Deferred tax asset |
134 |
0 |
134 |
Tax rate |
22% |
23-32% |
NORWAY |
REST OF EUROPE |
TOTAL |
|
Tax losses to carry forward |
869 |
967 |
1 836 |
Temporary differences |
1 492 |
-10 |
1 483 |
Tax losses and temporary differences not recognised |
-1 855 |
-957 |
-2 812 |
Total tax losses and tax credits to carry forward (recognised) |
505 |
0 |
505 |
Deferred tax asset |
111 |
0 |
111 |
Tax rate |
22% |
23-32% |
NOTE |
2025 |
2024 |
|
Profit/(loss) from continuing operations |
442 |
-661 |
|
Profit/(loss) from discontinued operations |
26 |
-37 |
-321 |
Profit/(loss) attributable to owners of the parent |
404 |
-982 |
|
Weighted average number of shares in million |
84.8 |
84.8 |
|
Basic earnings per share (NOK) |
|||
From continuing operations |
5.21 |
-7.79 |
|
From discontinued operations |
26 |
-0.44 |
-3.78 |
Total basic earnings per share |
4.76 |
-11.57 |
|
Diluted earnings/(loss) per share (NOK) |
|||
From continuing operations |
5.21 |
-7.79 |
|
From discontinued operations |
26 |
-0.44 |
-3.78 |
Total diluted earnings per share |
4.76 |
-11.57 |
OTHER INTANGIBLE |
LICENCES AND |
||
INTANGIBLE ASSETS |
ASSETS |
PATENTS |
TOTAL |
Acquisition cost 1 January 2024 |
54 |
97 |
151 |
Additions |
1 |
2 |
3 |
Reclassified to assets held for sale |
-53 |
0 |
-53 |
Reclassified from plant under construction |
0 |
2 |
2 |
Currency translation differences |
1 |
3 |
4 |
Acquisition cost 31 December 2024 |
4 |
104 |
107 |
Accumulated depreciation and impairments 1 January 2024 |
50 |
89 |
139 |
Depreciation |
1 |
4 |
5 |
Reclassified to assets held for sale |
-52 |
0 |
-52 |
Currency translation difference |
1 |
3 |
4 |
Accumulated depreciation and impairments 31 December 2024 |
0 |
96 |
97 |
Carrying value 31 December 2024 |
3 |
8 |
11 |
Acquisition cost 1 January 2025 |
4 |
104 |
107 |
Additions |
0 |
12 |
12 |
Currency translation differences |
-1 |
1 |
0 |
Acquisition cost 31 December 2025 |
3 |
117 |
120 |
Accumulated depreciation and impairments 1 January 2025 |
0 |
96 |
97 |
Depreciation |
0 |
6 |
6 |
Accumulated depreciation and impairments 31 December 2025 |
0 |
103 |
103 |
Carrying value 31 December 2025 |
3 |
14 |
17 |
MACHINERY AND |
LAND AND |
|
EQUIPMENT |
BUILDINGS |
|
Skogn newsprint |
164 |
210 |
Golbey newsprint |
773 |
188 |
Saugbrugs super calendared |
302 |
329 |
Bruck lightweight coated |
85 |
62 |
Bruck containerboard |
1 840 |
572 |
Golbey containerboard |
4 837 |
538 |
Carrying value 31 December 2025 |
8 001 |
1 898 |
MACHINERY |
FIXTURES |
||||||
BIOLOGICAL |
AND |
LAND AND |
AND |
PLANT UNDER |
RIGHT-OF- |
||
PROPERTY, PLANT AND EQUIPMENT |
ASSETS |
EQUIPMENT |
BUILDINGS |
FITTINGS |
CONSTRUCTION |
USE ASSETS |
TOTAL |
Acquisition cost 1 January 2024 |
2 |
25 831 |
7 040 |
568 |
4 085 |
230 |
37 755 |
Additions |
0 |
39 |
106 |
0 |
1 436 |
107 |
1 688 |
Disposals |
0 |
-2 |
0 |
0 |
0 |
-94 |
-96 |
Reclassified to assets held for sale |
-2 |
-4 802 |
-538 |
-21 |
-42 |
-63 |
-5 467 |
Reclassified from plant under construction |
0 |
303 |
149 |
3 |
-456 |
0 |
-2 |
Currency translation differences |
0 |
639 |
185 |
23 |
187 |
8 |
1 042 |
Acquisition cost 31 December 2024 |
0 |
22 008 |
6 942 |
574 |
5 210 |
188 |
34 921 |
Accumulated depreciation and impairments |
|||||||
1 January 2024 |
0 |
22 510 |
5 936 |
521 |
75 |
146 |
29 188 |
Depreciation |
0 |
361 |
92 |
14 |
0 |
45 |
513 |
Impairment |
2 |
205 |
28 |
0 |
37 |
25 |
297 |
Disposals |
0 |
0 |
0 |
0 |
0 |
-92 |
-92 |
Reclassified to assets held for sale |
-2 |
-4 772 |
-514 |
-21 |
-37 |
-30 |
-5 376 |
Currency translation difference |
0 |
500 |
141 |
21 |
0 |
6 |
668 |
Accumulated depreciation and impairments |
|||||||
31 December 2024 |
0 |
18 805 |
5 683 |
536 |
75 |
100 |
25 198 |
Carrying value 31 December 2024 |
0 |
3 203 |
1 259 |
38 |
5 135 |
88 |
9 723 |
Acquisition cost 1 January 2025 |
0 |
22 008 |
6 942 |
574 |
5 210 |
188 |
34 921 |
Additions |
0 |
20 |
2 |
2 |
926 |
83 |
1 033 |
Disposals |
0 |
-3 |
-7 |
0 |
0 |
-21 |
-30 |
Reclassified to assets held for sale |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Reclassified from plant under construction |
0 |
5 200 |
737 |
9 |
-5 946 |
0 |
0 |
Currency translation differences |
0 |
51 |
15 |
2 |
27 |
-1 |
94 |
Acquisition cost 31 December 2025 |
0 |
27 276 |
7 689 |
587 |
217 |
249 |
36 018 |
Accumulated depreciation and impairments |
|||||||
1 January 2025 |
0 |
18 805 |
5 683 |
536 |
75 |
100 |
25 198 |
Depreciation |
0 |
414 |
95 |
12 |
0 |
30 |
551 |
Impairment |
0 |
30 |
0 |
0 |
-30 |
0 |
0 |
Disposals |
0 |
-2 |
-5 |
0 |
0 |
-21 |
-28 |
Reclassified to assets held for sale |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Currency translation difference |
0 |
28 |
18 |
3 |
0 |
-1 |
47 |
Accumulated depreciation and impairments |
|||||||
31 December 2025 |
0 |
19 274 |
5 791 |
550 |
45 |
108 |
25 768 |
Carrying value 31 December 2025 |
0 |
8 001 |
1 898 |
36 |
172 |
141 |
10 249 |
SPECIFICATION OF DEPRECIATION AND IMPAIRMENTS |
NOTE |
2025 |
2024 |
Property, plant and equipment |
551 |
513 |
|
Intangible assets |
6 |
5 |
|
Depreciation from discontinued operations |
26 |
0 |
-37 |
Depreciation from continuing operation |
557 |
481 |
|
Property, plant and equipment |
0 |
297 |
|
Impairments from discontinued operations |
26 |
0 |
-176 |
Impairments from continuing operation |
0 |
121 |
MACHINERY |
||||
AND |
LAND AND |
FIXTURES AND |
||
LEASES |
EQUIPMENT |
BUILDINGS |
FITTINGS |
TOTAL |
Carrying value 1 January 2024 |
43 |
34 |
6 |
84 |
Additions |
101 |
6 |
0 |
107 |
Disposals |
-2 |
0 |
0 |
-2 |
Reclassified to assets held for sale |
-32 |
0 |
0 |
-33 |
Depreciations |
-34 |
-10 |
-1 |
-45 |
Impairments |
-25 |
0 |
0 |
-25 |
Currency translation differences |
1 |
0 |
0 |
2 |
Carrying value 31 December 2024 |
52 |
30 |
5 |
88 |
Additions |
49 |
34 |
1 |
83 |
Depreciations |
-16 |
-12 |
-1 |
-30 |
Carrying value 31 December 2025 |
85 |
52 |
4 |
141 |
LEASE PAYMENTS MATURITY ANALYSIS |
NOTE |
31.12.2025 |
31.12.2024 |
Not later than one year |
38 |
28 |
|
Later than one year and not later than five years |
86 |
55 |
|
Later than five years |
39 |
22 |
|
Total |
163 |
105 |
|
Future finance charges |
17 |
13 |
|
Present value of liabilities |
29 |
146 |
92 |
CASH PAYMENT MADE FROM LEASES |
2025 |
2024 |
Principal payments on recognised lease liabilities |
30 |
32 |
Interest payments on recognised lease liabilities |
6 |
6 |
Payments on leases expensed in the period |
27 |
21 |
Principal, interest and leases expense payments from discontinued operations |
4 |
18 |
Total |
67 |
76 |
VARIABLE LEASE, SHORT TERM AND LOW VALUE LEASE EXPENSES |
NOTE |
2025 |
2024 |
Expense relating to variable lease payments not included in the measurement of lease liabilities |
8 |
5 |
|
Short term leases exemption |
1 |
1 |
|
Low-value leases exemption |
18 |
14 |
|
Total |
11 |
27 |
21 |
SHARE CAPITAL |
||||
THE PARENT COMPANY |
CONSOLIDATED COMPANIES |
CURRENCY |
(IN 1 000) |
OWNERSHIP% |
Norske Skog Bruck GmbH, Bruck, Austria |
EUR |
67 000 |
100% |
|
Norske Skog Golbey SAS, Golbey, France |
EUR |
62 365 |
100% |
|
GV Bois SAS, Golbey, France |
EUR |
100 |
90% |
|
Green Valley Energy SASU, France |
EUR |
2 301 |
64% |
|
Norske Skog Skogn AS, Levanger, Norway |
NOK |
115 230 |
100% |
|
Norske Skog Skogn Eiendom AS, Levanger, Norway |
NOK |
100 |
100% |
|
Norske Skog Saugbrugs AS, Halden, Norway |
NOK |
115 230 |
100% |
|
Saugbrugs Bioenergi AS, Halden, Norway |
NOK |
3 000 |
100% |
|
Nornews AS, Oslo, Norway |
NOK |
300 |
100% |
|
Norske Skog Deutschland GmbH, Augsburg, Germany |
EUR |
520 |
100% |
|
Norske Skog France SARL, Paris, France |
EUR |
135 |
100% |
|
Norske Skog (Österreich) GmbH, Graz, Austria |
EUR |
35 |
100% |
|
Norske Skog (UK) Ltd., London, United Kingdom |
GBP |
100 |
100% |
|
Cebina AS, Oslo, Norway |
NOK |
30 |
100% |
|
Cebico AS, Oslo, Norway |
NOK |
30 |
100% |
SHARE CAPITAL |
CARRYING |
|||
SHARES IN ASSOCIATED COMPANIES AND JOINT VENTURES |
CURRENCY |
(in 1 000) |
OWNERSHIP% |
VALUE (NOK) |
Owned by consolidated companies |
||||
Porsnes Utvikling AS, Halden, Norway |
NOK |
300 |
50% |
7 |
Green Valley Energie, France |
EUR |
300 |
10% |
4 |
NorFibre Logistics SAS, France |
EUR |
500 |
20% |
1 |
SEM, France |
EUR |
879 |
10% |
1 |
Other |
1 |
|||
Total shares in associated companies and joint ventures |
14 |
SHARE CAPITAL |
CARRYING |
||||
OTHER SHARES |
NOTE |
CURRENCY |
(in 1 000) |
OWNERSHIP% |
VALUE (NOK) |
Owned by the parent company |
|||||
Ocean GeoLoop AS, Skogn, Norway |
NOK |
527 |
2% |
2 |
|
3K6 Skoginvest AS, Trondheim, Norway |
NOK |
165 |
2% |
2 |
|
Owned by consolidated companies |
|||||
Exeltium SAS, Paris, France |
EUR |
12 358 |
5% |
99 |
|
Other |
1 |
||||
Total other shares |
23 |
104 |
31.12.2025 |
LEVEL 1 |
LEVEL 2 |
LEVEL 3 |
TOTAL |
Financial assets at fair value through profit or loss |
||||
Trading derivatives |
0 |
0 |
0 |
0 |
Derivatives used for hedging |
0 |
0 |
0 |
0 |
Commodity contracts and embedded derivatives |
0 |
0 |
144 |
144 |
Total |
0 |
0 |
144 |
144 |
Financial liabilities at fair value through profit or loss |
||||
Trading derivatives |
0 |
0 |
0 |
0 |
Derivatives used for hedging |
0 |
-7 |
0 |
-7 |
Commodity contracts and embedded derivatives |
0 |
0 |
-101 |
-101 |
Total |
0 |
-7 |
-101 |
-108 |
31.12.2024 |
LEVEL 1 |
LEVEL 2 |
LEVEL 3 |
TOTAL |
Financial assets at fair value through profit or loss |
||||
Trading derivatives |
0 |
0 |
0 |
0 |
Derivatives used for hedging |
0 |
1 |
0 |
1 |
Commodity contracts and embedded derivatives |
0 |
0 |
9 |
9 |
Total |
0 |
1 |
9 |
10 |
Financial liabilities at fair value through profit or loss |
||||
Trading derivatives |
0 |
-1 |
0 |
-1 |
Derivatives used for hedging |
0 |
-71 |
0 |
-71 |
Commodity contracts and embedded derivatives |
0 |
0 |
-324 |
-324 |
Total |
0 |
-72 |
-324 |
-396 |
2025 |
ASSETS |
LIABILITIES |
Balance 1 January |
9 |
-324 |
Gain and losses recognised in profit or loss |
135 |
222 |
Balance 31 December |
144 |
-101 |
FAIR VALUE OF DERIVATIVES IN LEVEL 3 GIVEN A REASONABLY POSSIBLE |
|||
ALTERNATIVE |
31.12.2025 |
31.12.2024 |
|
Assets |
|||
Commodity contracts |
Energy price -20% |
38 |
0 |
Embedded derivatives |
NOK appreciation 5% |
0 |
0 |
Total |
38 |
0 |
|
Liabilities |
|||
Commodity contracts |
Energy price -20% |
-42 |
-482 |
Embedded derivatives |
NOK appreciation 5% |
-27 |
-57 |
Total |
-70 |
-539 |
FAIR VALUE |
||||||
THROUGH PROFIT |
TOTAL FINANCIAL |
NON-FINANCIAL |
||||
31.12.2025 |
NOTE |
OR LOSS |
AMORTISED COST |
ASSETS |
ASSETS |
TOTAL |
Other non-current assets |
23 |
104 |
67 |
171 |
8 |
179 |
Trade and other receivables |
23 |
0 |
875 |
875 |
633 |
1 508 |
Cash and cash equivalents |
25 |
0 |
1 082 |
1 082 |
0 |
1 082 |
Other current assets |
23 |
144 |
0 |
144 |
7 |
151 |
FAIR VALUE |
||||||
THROUGH PROFIT |
TOTAL FINANCIAL |
NON-FINANCIAL |
||||
31.12.2025 |
NOTE |
OR LOSS |
AMORTISED COST |
LIABILITIES |
LIABILITIES |
TOTAL |
Interest-bearing non-current liabilities |
29 |
0 |
4 403 |
4 403 |
0 |
4 403 |
Interest-bearing current liabilities |
29 |
0 |
974 |
974 |
0 |
974 |
Other non-current liabilities |
30 |
79 |
0 |
79 |
409 |
488 |
Trade and other payables |
30 |
0 |
2 151 |
2 151 |
213 |
2 363 |
Other current liabilities |
30 |
46 |
0 |
46 |
208 |
254 |
FAIR VALUE |
||||||
THROUGH PROFIT |
TOTAL FINANCIAL |
NON-FINANCIAL |
||||
31.12.2024 |
NOTE |
OR LOSS |
AMORTISED COST |
ASSETS |
ASSETS |
TOTAL |
Other non-current assets |
23 |
106 |
61 |
167 |
10 |
177 |
Trade and other receivables |
23 |
0 |
718 |
718 |
535 |
1 253 |
Cash and cash equivalents |
25 |
0 |
1 127 |
1 127 |
0 |
1 127 |
Other current assets |
23 |
10 |
0 |
10 |
19 |
29 |
FAIR VALUE |
||||||
THROUGH PROFIT |
TOTAL FINANCIAL |
NON-FINANCIAL |
||||
31.12.2024 |
NOTE |
OR LOSS |
AMORTISED COST |
LIABILITIES |
LIABILITIES |
TOTAL |
Interest-bearing non-current liabilities |
29 |
0 |
4 475 |
4 475 |
0 |
4 475 |
Interest-bearing current liabilities |
29 |
0 |
771 |
771 |
0 |
771 |
Other non-current liabilities |
30 |
204 |
0 |
204 |
321 |
525 |
Trade and other payables |
30 |
0 |
1 889 |
1 889 |
229 |
2 118 |
Other current liabilities |
30 |
196 |
0 |
196 |
22 |
218 |
31.12.2025 |
CARRYING AMOUNT |
FAIR VALUE |
LEVEL 1 |
LEVEL 2 |
LEVEL 3 |
Derivatives |
0 |
0 |
0 |
0 |
0 |
Commodity contracts |
0 |
0 |
0 |
0 |
0 |
Miscellaneous other non-current assets |
171 |
171 |
0 |
0 |
171 |
Other non-current assets |
171 |
171 |
0 |
0 |
171 |
Trade receivables |
428 |
428 |
0 |
0 |
428 |
VAT receivables |
88 |
88 |
0 |
0 |
88 |
Other receivables |
358 |
358 |
0 |
0 |
358 |
Trade and other receivables |
875 |
875 |
0 |
0 |
875 |
Derivatives |
0 |
0 |
0 |
0 |
0 |
Commodity contracts |
144 |
144 |
0 |
0 |
144 |
Current investments |
0 |
0 |
0 |
0 |
0 |
Other current assets |
144 |
144 |
0 |
0 |
144 |
Cash and cash equivalents |
1 082 |
1 082 |
0 |
101 |
981 |
Interest-bearing non-current liabilities |
4 403 |
4 337 |
0 |
1 316 |
3 021 |
Interest-bearing current liabilities |
974 |
974 |
0 |
0 |
974 |
Total interest-bearing liabilities |
5 377 |
5 310 |
0 |
1 316 |
3 994 |
Derivatives |
79 |
79 |
0 |
0 |
79 |
Commodity contracts |
0 |
0 |
0 |
0 |
0 |
Other non-current liabilities |
79 |
79 |
0 |
0 |
79 |
Trade payables |
1 527 |
1 527 |
0 |
0 |
1 527 |
Other payables |
624 |
624 |
0 |
0 |
624 |
Trade and other payables |
2 151 |
2 151 |
0 |
0 |
2 151 |
Derivatives |
21 |
21 |
0 |
7 |
15 |
Commodity contracts |
7 |
7 |
0 |
0 |
7 |
Financial current liabilities |
17 |
17 |
0 |
0 |
17 |
Other current liabilities |
46 |
46 |
0 |
7 |
39 |
31.12.2024 |
CARRYING AMOUNT |
FAIR VALUE |
LEVEL 1 |
LEVEL 2 |
LEVEL 3 |
Derivatives |
0 |
0 |
0 |
0 |
0 |
Commodity contracts |
0 |
0 |
0 |
0 |
0 |
Miscellaneous other non-current assets |
167 |
167 |
0 |
0 |
167 |
Other non-current assets |
167 |
167 |
0 |
0 |
167 |
Trade receivable |
420 |
420 |
0 |
0 |
420 |
VAT receivables |
126 |
126 |
0 |
0 |
126 |
Other receivables |
172 |
172 |
0 |
0 |
172 |
Trade and other receivables |
718 |
718 |
0 |
0 |
718 |
Derivatives |
1 |
1 |
0 |
0 |
1 |
Commodity contracts |
9 |
9 |
0 |
1 |
8 |
Current investments |
0 |
0 |
0 |
0 |
0 |
Other current assets |
10 |
10 |
0 |
1 |
9 |
Cash and cash equivalents |
1 127 |
1 127 |
0 |
404 |
723 |
Interest-bearing non-current liabilities |
4 475 |
4 457 |
0 |
1 365 |
3 092 |
Interest-bearing current liabilities |
771 |
771 |
0 |
0 |
771 |
Total interest-bearing liabilities |
5 246 |
5 229 |
0 |
1 365 |
3 864 |
Derivatives |
111 |
111 |
0 |
0 |
111 |
Commodity contracts |
93 |
93 |
0 |
0 |
93 |
Other non-current liabilities |
204 |
204 |
0 |
0 |
204 |
Trade payables |
1 282 |
1 282 |
0 |
0 |
1 282 |
Other payables |
607 |
607 |
0 |
0 |
607 |
Trade and other payables |
1 889 |
1 889 |
0 |
0 |
1 889 |
Derivatives |
87 |
87 |
0 |
0 |
87 |
Commodity contracts |
105 |
105 |
0 |
72 |
33 |
Financial current liabilities |
4 |
4 |
0 |
0 |
4 |
Other current liabilities |
196 |
196 |
0 |
72 |
123 |
NOTE |
31.12.2025 |
31.12.2024 |
|
Trade and other receivables |
|||
Trade receivables |
482 |
474 |
|
Provision for bad debt |
-54 |
-52 |
|
VAT receivables |
88 |
126 |
|
Prepaid expenses |
68 |
64 |
|
Other receivables |
924 |
641 |
|
Total |
1 508 |
1 253 |
|
Other current assets |
|||
Derivatives |
0 |
1 |
|
Commodity contracts |
144 |
9 |
|
Other current assets |
7 |
19 |
|
Total |
151 |
29 |
|
Other non-current assets |
|||
Long-term shareholdings |
20 |
104 |
106 |
Pension plan assets |
27 |
8 |
10 |
Other non-current receivables |
67 |
61 |
|
Total |
179 |
177 |
AGEING OF THE GROUP’S CURRENT RECEIVABLES |
31.12.2025 |
31.12.2024 |
Not due |
1 412 |
1 094 |
0 to 3 months |
101 |
166 |
3 to 6 months |
0 |
3 |
Over 6 months |
49 |
44 |
Total 1) |
1 562 |
1 305 |
31.12.2025 |
31.12.2024 |
|
Raw material |
190 |
278 |
Work in progress |
13 |
8 |
Other production materials |
614 |
577 |
Finished goods |
554 |
527 |
Total |
1 371 |
1 390 |
31.12.2025 |
31.12.2024 |
||
Bank and other deposits |
750 |
469 |
|
Restricted cash |
231 |
255 |
|
Money market fund |
101 |
404 |
|
Total |
1 082 |
1 127 |
|
Cash and cash equivalents attributable to |
|||
discontinued operations |
26 |
0 |
50 |
Total |
1 082 |
1 177 |
SALES OF SHARES IN SUBSIDIARIES |
2025 |
2024 |
Proceeds from sale of shares in subsidiaries |
167 |
0 |
Disposal of subsidiary, net of cash disposed |
-84 |
-91 |
Net proceeds from sale of shares in subsidiaries |
83 |
-91 |
DISCONTINUED INCOME STATEMENT |
NOTE |
2025 |
2024 |
Operating revenue |
442 |
1 855 |
|
Other operating income |
1 |
9 |
|
Total operating income |
444 |
1 865 |
|
Distribution costs |
-62 |
-247 |
|
Cost of materials |
-265 |
-1 176 |
|
Employee benefit expenses |
-86 |
-326 |
|
Other operating expenses |
-52 |
-196 |
|
Restructuring expenses |
0 |
-11 |
|
Depreciation |
18 |
0 |
-37 |
Impairments |
18 |
-11 |
-176 |
Total operating expenses |
-476 |
-2 169 |
|
Operating earnings |
-32 |
-305 |
|
Financial income |
0 |
5 |
|
Financial expense |
-5 |
-19 |
|
Gains/(losses) on foreign currency |
-1 |
-2 |
|
Profit/(loss) before income taxes |
-37 |
-321 |
|
Income taxes |
0 |
0 |
|
Profit/(loss) from discontinued operations |
-37 |
-321 |
DISCONTINUED COMPREHENSIVE INCOME | 2025 | 2024 |
Profit/(loss) from discontinued operations | -37 | -321 |
Items that may be reclassified subsequently to profit or loss | ||
Currency translation differences | 4 | 28 |
Reclassified translation differences upon divestment of foreign operations | 0 | -7 |
Tax expense on translation differences | 0 | 0 |
Total | 4 | 21 |
Other comprehensive income discontinued operations | 4 | 21 |
Total comprehensive income discontinued operations | -34 | -300 |
Earnings per share from discontinued operations (NOK) | ||
Basic earnings per share | -0.44 | -3.78 |
Diluted earnings per share | -0.44 | -3.78 |
DISCONTINUED BALANCE SHEET AT THE DATE OF SALE | 01.04.2025 |
Assets | |
Intangible assets | 1 |
Property, plant and equipment | 81 |
Inventories | 246 |
Trade and other receivables | 185 |
Other current assets | 1 |
Cash and cash equivalents | 84 |
Assets held for sale | 598 |
Liabilities | |
Employee benefit obligations | 2 |
Interest-bearing non-current liabilities | 41 |
Other non-current liabilities | 96 |
Trade and other payables | 253 |
Interest-bearing current liabilities | 11 |
Other current liabilities | 26 |
Liabilities relating to assets classified as held for sale | 428 |
Net assets held for sale | 169 |
DETAILS OF THE SALE OF NORSKE SKOG INDUSTRIES AUSTRALIA LTD WITH SUBSIDIARIES | 2025 |
Consideration | 169 |
Carrying amount of net assets sold | 169 |
Gain/loss on sale before incometax | 0 |
DISCONTINUED BALANCE SHEET |
NOTE |
31.12.2025 |
31.12.2024 |
Assets |
|||
Intangible assets |
18 |
0 |
1 |
Property, plant and equipment |
18 |
0 |
91 |
Inventories |
0 |
242 |
|
Trade and other receivables |
0 |
245 |
|
Other current assets |
0 |
1 |
|
Cash and cash equivalents |
25 |
0 |
50 |
Assets held for sale |
0 |
631 |
|
Liabilities |
|||
Employee benefit obligations |
0 |
3 |
|
Interest-bearing non-current liabilities |
0 |
46 |
|
Other non-current liabilities |
0 |
101 |
|
Trade and other payables |
0 |
267 |
|
Interest-bearing current liabilities |
0 |
12 |
|
Other current liabilities |
0 |
33 |
|
Liabilities directly associated with assets held for sale |
0 |
462 |
DISCONTINUED STATEMENT OF CASH FLOW |
2025 |
2024 |
Cash generated from operations |
490 |
1 922 |
Cash used in operations |
-482 |
-1 950 |
Interest payments received |
0 |
5 |
Interest payments made |
-4 |
-14 |
Net cash flow from operating activities 1) |
5 |
-36 |
Purchases of property, plant and equipment and intangible assets |
-9 |
-33 |
Sales of property, plant and equipment and intangible assets |
0 |
0 |
Sales of shares in companies and other financial instruments |
-84 |
-91 |
Net cash flow from investing activities |
-94 |
-124 |
Repayments of loans |
-3 |
-29 |
Change in cashpool payable |
47 |
30 |
Net cash flow from financing activities |
44 |
1 |
Foreign currency effects on cash and cash equivalents |
-5 |
-1 |
Total change in cash and cash equivalents |
-50 |
-160 |
Cash and cash equivalents at start of period |
50 |
210 |
Cash and cash equivalents at end of period |
0 |
50 |
1) Reconciliation of net cash flow from operating activities |
||
Profit/(loss) before income taxes from discontinued operations |
-37 |
-321 |
Change in working capital |
29 |
28 |
Depreciation and impairments |
11 |
213 |
Gain and losses from divestment of business activities and property, plant and equipment |
0 |
46 |
Net financial items without cash effect |
2 |
7 |
Adjustment for other items |
0 |
-9 |
Net cash flow from operating activities |
5 |
-36 |
EMPLOYEE BENEFIT OBLIGATIONS |
2025 |
2024 |
Pension obligations |
248 |
281 |
Other long-term employee benefit obligations |
11 |
15 |
Total employee benefit obligations |
259 |
296 |
BENEFIT IN% OF |
|||||
PENSIONABLE |
YEARS OF |
PENSIONABLE |
EARLY RETIREMENT |
ACTIVE |
|
EARNINGS |
SERVICE |
AGE |
AGE |
MEMBERS |
|
Norske Skog ASA |
65 |
30 |
70 |
62 |
0 |
Norske Skog Saugbrugs AS |
65 |
30 |
70 |
62 |
0 |
Norske Skog Skogn AS |
65 |
30 |
70 |
62 |
0 |
Norske Skog Golbey SAS |
0 |
43 |
64 |
62 |
366 |
ASSUMPTIONS MADE WHEN CALCULATING FUTURE BENEFIT OBLIGATIONS |
2025 |
2024 |
Discount rate |
3.61% |
3.07% |
Expected return on plan assets |
4.00% |
3.03% |
Salary adjustment |
3.75% |
3.25% |
Inflation rate |
3.20% |
2.90% |
Pension adjustment |
2.41% |
2.08% |
PENSION EXPENSE |
2025 |
2024 |
Pension expense, defined benefit plan |
2 |
21 |
Pension expense, defined contribution plan |
39 |
42 |
Pension expense, multiemployer plan |
11 |
14 |
Total pension expense |
53 |
77 |
Net interest expense |
11 |
10 |
SPESIFICATION OF PENSION PLANS IN THE BALANCE SHEET |
2025 |
2024 |
Pension assets in the balance sheet |
8 |
10 |
Pension liabilities in the balance sheet |
-248 |
-281 |
Net pension obligations |
-239 |
-272 |
Net unfunded pension plans |
-238 |
-275 |
Net partly or fully funded pension plans |
7 |
9 |
CHANGES IN PENSION OBLIGATIONS FOR UNFUNDED PENSION PLANS, PROJECTED BENEFIT OBLIGATIONS | ||
INCLUDING NATIONAL INSURANCE CONTRIBUTIONS | 2025 | 2024 |
Balance 1 January | -275 | -255 |
Adjustment to opening balance (due to reclassification) | 0 | -3 |
Current year's service cost | 0 | -4 |
Current year's interest cost | -8 | -10 |
Pensions benefits paid | 29 | 24 |
Remeasurements (loss)/gain OCI | 16 | -14 |
Other changes | 0 | -1 |
Currency translation differences | 0 | -13 |
Balance 31 December | -238 | -275 |
CHANGES IN PENSION OBLIGATIONS FOR PARTLY OR FULLY FUNDED PENSION PLANS, PROJECTED BENEFIT | ||
OBLIGATIONS INCLUDING NATIONAL INSURANCE CONTRIBUTIONS | 2025 | 2024 |
Balance 1 January | -105 | -106 |
Current year's service cost | 0 | -1 |
Current year's interest cost | -5 | -4 |
Past service cost - curtailment/plan amendment | -1 | 0 |
Settlement and (loss)/gain on settlement | 72 | 0 |
Pension benefits paid | 6 | 5 |
Remeasurements (loss)/gain OCI | 8 | 2 |
Other changes | 0 | -2 |
Balance 31 December | -24 | -105 |
CHANGES IN PLAN ASSETS FOR PARTLY OR FULLY FUNDED PENSION PLANS, PLAN ASSETS AT FAIR VALUE | 2025 | 2024 |
Balance 1 January | 114 | 111 |
Return on plan assets (interest income) | 1 | 4 |
Settlement | -72 | 0 |
Employer contribution including payroll tax | 2 | 4 |
Pension benefits paid | -5 | -5 |
Remeasurements (loss)/gain OCI | -5 | 0 |
Other changes | -1 | 0 |
Balance 31 December | 32 | 114 |
Net assets/obligations (-) partly or fully funded pension plans | 7 | 9 |
SPECIFICATION OF REMEASUREMENT GAINS/LOSSES IN OTHER COMPREHENSIVE INCOME (OCI) | 2025 | 2024 |
Actuarial loss/(gain) - change in discount rate | -4 | 0 |
Actuarial loss/(gain) - change in other financial assumptions | 0 | 9 |
Actuarial loss/(gain) - experience obligation | -7 | 0 |
Actuarial loss/(gain) - experience assets | -8 | 4 |
Asset ceiling - asset adjustment | 0 | 1 |
Remeasurements loss/(gain) in OCI | -19 | 14 |
2025 |
2024 |
|||
INVESTMENT PROFILE FOR PENSION FUNDS |
FUNDS |
DISTRIBUTION |
FUNDS |
DISTRIBUTION |
Shares |
5 |
17% |
16 |
14% |
Bonds |
20 |
63% |
77 |
68% |
Properties and real estate |
5 |
14% |
17 |
15% |
Money market |
1 |
2% |
1 |
1% |
Other |
1 |
4% |
3 |
3% |
Total |
32 |
100% |
114 |
100% |
SENSITIVITY |
INCREASE |
DECREASE |
Discount rate - 0.5% |
-1 |
1 |
Future pension - 0.5% |
1 |
-1 |
OTHER EMPLOYEE BENEFIT EXPENSE |
2025 |
2024 |
Net expense/remeasurement |
0 |
-14 |
Net interest expense |
0 |
1 |
CHANGES IN OTHER EMPLOYEE BENEFITS |
2025 |
2024 |
Balance 1 January |
-15 |
-70 |
Adjustments to opening balance due to reclassification |
0 |
-2 |
Current year's service cost |
0 |
-1 |
Current year's interest cost |
0 |
-1 |
Remeasurements (loss)/gain |
0 |
15 |
Payments made |
4 |
4 |
Other changes |
0 |
5 |
Discontinued operations |
0 |
37 |
Currency translation differences |
1 |
-2 |
Balance 31 December |
-11 |
-15 |
OTHER EMPLOYEE BENEFITS IN THE BALANCE SHEET |
2025 |
2024 |
Other non-current employee benefit obligations |
11 |
15 |
Total other employee benefits 31 December |
11 |
15 |
RESTRUCTURING |
ENVIRONMENTAL |
|
PROVISION |
PROVISION |
|
Balance 1 January 2024 |
29 |
169 |
Changes and new provisions |
16 |
7 |
Utilised during the year |
-23 |
0 |
Classified as liabilities relating to assets held for sale |
-8 |
-143 |
Currency translation differences |
-7 |
1 |
Balance 31 December 2024 |
7 |
34 |
Changes and new provisions |
5 |
-1 |
Utilised during the year |
-8 |
0 |
Balance 31 December 2025 |
4 |
33 |
INTEREST-BEARING DEBT |
31.12.2025 |
31.12.2024 |
Bonds |
1 400 |
1 400 |
Debt to financial institutions |
3 851 |
3 752 |
Factoring facilities |
0 |
27 |
Total |
5 251 |
5 179 |
CURRENCY AMOUNT |
NOK |
NOK |
|
INTEREST-BEARING DEBT |
31.12.2025 |
31.12.2025 |
31.12.2024 |
EUR |
245 |
2 897 |
3 214 |
Total interest-bearing debt in foreign currencies |
2 897 |
3 214 |
|
NOK |
2 354 |
1 964 |
|
Total interest-bearing debt |
5 251 |
5 179 |
SCHEDULED REPAYMENTS OF THE GROUP’S FINANCIAL | ||||
DEBT AND INTEREST AT 31.12.2025 | INTEREST | OTHER LOANS 1) | BONDS | TOTAL |
2026 | 292 | 942 | 0 | 1 234 |
2027 | 242 | 713 | 0 | 954 |
2028 | 204 | 1 135 | 0 | 1 338 |
2029 | 97 | 334 | 1 400 | 1 832 |
2030 | 25 | 331 | 0 | 356 |
2031 | 13 | 308 | 0 | 321 |
2032 | 5 | 71 | 0 | 76 |
2033 -> | 1 | 17 | 0 | 18 |
Total | 878 | 3 851 | 1 400 | 6 129 |
SCHEDULED REPAYMENTS OF THE GROUP’S FINANCIAL | ||||
DEBT AND INTEREST AT 31.12.2024 | INTEREST | OTHER LOANS 1) | BONDS | TOTAL |
2025 | 322 | 749 | 0 | 1 071 |
2026 | 279 | 616 | 0 | 895 |
2027 | 242 | 958 | 0 | 1 200 |
2028 | 189 | 638 | 0 | 827 |
2029 | 100 | 289 | 1 400 | 1 789 |
2030 | 22 | 282 | 0 | 304 |
2031 | 7 | 243 | 0 | 250 |
2032 -> | 0 | 4 | 0 | 4 |
Total | 1 161 | 3 779 | 1 400 | 6 340 |
INTEREST-BEARING NON-CURRENT LIABILITIES |
NOTE |
31.12.2025 |
31.12.2024 |
Bond (amortised cost) |
1 380 |
1 376 |
|
Debt to financial institutions |
2 908 |
3 029 |
|
Leasing obligations |
19 |
115 |
70 |
Total |
22 |
4 403 |
4 475 |
INTEREST-BEARING CURRENT LIABILITIES |
NOTE |
31.12.2025 |
31.12.2024 |
Debt to financial institutions and bond (amortised cost) |
943 |
749 |
|
Leasing obligations related to right-of-use assets |
19 |
31 |
22 |
Total |
22 |
974 |
771 |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES |
2025 |
2024 |
Balance 1 January |
5 246 |
5 053 |
New loans raised |
528 |
1 981 |
Repayments |
-501 |
-2 086 |
New leasing debt |
83 |
107 |
Loss early repayment of bond and amortisation of transaction costs debt issuance |
6 |
49 |
Liabilities relating to assets classified as held for sale |
0 |
-58 |
Currency translation differences |
15 |
199 |
Balance 31 December |
5 377 |
5 246 |
Current |
974 |
771 |
Non-current |
4 403 |
4 475 |
2025 |
2024 |
|
Trade and other payables |
||
Trade Payables |
1 527 |
1 282 |
Accrued labour cost and taxes |
307 |
331 |
Accrued expenses |
505 |
485 |
Other interest-free liabilities |
24 |
20 |
Total |
2 363 |
2 118 |
Other current liabilities |
||
Restructuring provision |
4 |
7 |
Accrued financial expenses |
17 |
4 |
Derivatives |
21 |
87 |
Commodity contracts |
7 |
105 |
Other current liabilities |
191 |
15 |
Total |
254 |
218 |
Other non-current liabilities |
||
Derivatives |
79 |
111 |
Commodity contracts |
0 |
93 |
Environmental provision |
33 |
34 |
Deferred recognition of government grants |
375 |
287 |
Total |
488 |
525 |