| Amounts in CAD 1000 | 2024 | 2023 |
| Salaries | 1 814 | 1 711 |
| Materials and other costs | 902 | 836 |
| R & D Tax credits | -87 | -161 |
| Research and Development costs | 2 629 | 2 386 |
| Less: development capitalized | -508 | -428 |
| Research expensed | 2 121 | 1 958 |
| 2024 Amounts in CAD 1000 | Systems & Equipment | Materials | Spare parts | Other | Total |
| Revenue recognized at a point in time | - | 26 504 | 915 | 380 | 27 799 |
| Revenue recognized over time | 9 367 | - | - | - | 9 367 |
| Revenue from external customers | 9 367 | 26 504 | 915 | 380 | 37 166 |
| Contribution margin | 5 931 | 9 083 | 607 | 380 | 16 001 |
| Contribution margin % | 63.3% | 34.3% | 66.4% | 100.0% | 43.1% |
| Revenue from external customers specified per geographical area: | |||||
| North America | 3 606 | 12 608 | 544 | 238 | 16 997 |
| Europe | 496 | 9 331 | 219 | 142 | 10 188 |
| Asia | 5 265 | 4 564 | 152 | - | 9 981 |
| Total | 9 367 | 26 504 | 915 | 380 | 37 166 |
| Order backlog | 4 781 | 11 921 | - | - | 16 702 |
| 2023 Amounts in CAD 1000 | Systems & Equipment | Materials | Spare parts | Other | Total |
| Revenue recognized at a point in time | - | 25 692 | 1 031 | 489 | 27 212 |
| Revenue recognized over time | 13 677 | - | - | - | 13 677 |
| Revenue from external customers | 13 677 | 25 692 | 1 031 | 489 | 40 888 |
| Contribution margin | 8 572 | 8 493 | 675 | 489 | 18 230 |
| Contribution margin % | 62.7% | 33.1% | 65.5% | 100.0% | 44.6% |
| Revenue from external customers specified per geographical area: | |||||
| North America | 8 914 | 10 118 | 515 | 244 | 19 791 |
| Europe | 2 599 | 11 873 | 515 | 245 | 15 233 |
| Asia | 2 164 | 3 700 | - | - | 5 864 |
| Total | 13 677 | 25 692 | 1 030 | 489 | 40 888 |
| Order backlog | 9 442 | 14 596 | - | - | 24 038 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Canada | 31 884 | 32 639 |
| France | 3 486 | 3 551 |
| China | 17 | 15 |
| South Korea | 3 | 4 |
| USA | 103 | - |
| Total non-current assets | 35 493 | 36 210 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Top 1 customer | 6.7% | 17.3% |
| Top 10 customers | 38.3% | 42.0% |
| Top 20 customers | 55.5% | 57.7% |
| Amounts in CAD 1000 | 2024 | 2023 |
| Grant | 973 | 1 001 |
| Gain/loss disposals | 3 | -9 |
| Other (Litigation payment) | 2 938 | - |
| Other Income | 3 914 | 991 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Salaries | 15 884 | 16 853 |
| Social security contributions | 2 770 | 2 857 |
| Pension costs | 476 | 504 |
| Other benefits | 802 | 641 |
| Share-Based Compensation | 20 | - |
| Capitalized as development, inventories etc. | -3 559 | -3 712 |
| Total employee benefit expenses | 16 392 | 17 143 |
| Average number of full time employees | 201 | 218 |
| 2024 | 2023 | |||
| Average exercise price per share option | Number of options | Average exercise price per share option | Number of options | |
| As at 1 January | - | - | - | - |
| Granted during the year | 4.88 | 2 124 000 | - | - |
| Exercised during the year | - | - | ||
| Forfeited during the year | - | - | - | - |
| As at 31 December | 4.88 | 2 124 000 | - | - |
| Grant Date | End of period | Contractual days remaining | Expiry date | Exercise price | Share options 2024 | Share options 2023 |
| 23 Oct 24 | 31 Dec 24 | 1 026 | 23 Oct 27 | 4.88 | 708 000 | - |
| 23 Oct 24 | 31 Dec 24 | 1 392 | 23 Oct 28 | 4.88 | 708 000 | - |
| 23 Oct 24 | 31 Dec 24 | 1 757 | 23 Oct 29 | 4.88 | 708 000 | - |
| Total | 2 124 000 | - |
| Name | Title | Share options 2024 | Share options 2023 |
| Luc Dionne | CEO | 319 000 | - |
| Espen Schie | CFO | 140 000 | - |
| Other executive management | 560 000 | - | |
| Other key employees | 1 105 000 | - | |
| Total share options | 2 124 000 | - |
| Vesting Year | 2025 | 2026 | 2027 |
| a) Options are granted for no consideration and vest after one, two and three years (service condition). | |||
| Vested options are exerciseable for a period of 24 months years after vesting. | |||
| b) Share price | 4.6 | 4.6 | 4.6 |
| c) Exercise price | 4.88 | 4.88 | 4.88 |
| d) Risk free-rate (3, 4 and 5 year) | 3.53% | 3.53% | 3.53% |
| e) Volatility | 35% | 38% | 39% |
| f) Maturity | 3 | 4 | 5 |
| g) Days (360 per year) | 1 080 | 1 440 | 1 800 |
| h) Date of exercise | 23 Oct 27 | 23 Oct 28 | 23 Oct 29 |
| i) Valuation date | 23 Oct 24 | 23 Oct 24 | 23 Oct 24 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Expense of options issued under employee share option plan | 20 | - |
| Total share options expenses | 20 | - |
| Amounts in CAD 1000 | 2024 | 2023 |
| Share price 31 Dec 2024 | 3.25 | - |
| Intrinsic value (out-of-the money @ 4.88 exercise price) | -1.63 | - |
| Number of subscription rights | 2 124 000 | - |
| Accrual payroll tax | - | - |
| Amounts in CAD 1000 | 2024 | 2023 |
| Maintenance equipment & buildings | 792 | 807 |
| Marketing, travel and representation costs | 1020 | 1 439 |
| Consultants and professional fees | 1348 | 1 071 |
| IT costs | 1291 | 1 217 |
| Bad debts | -513 | 4 033 |
| Manufacturing overhead costs | 3577 | 1 680 |
| Total operating expenses | 7 515 | 10 248 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Statutory audit | 500 | 356 |
| Other assurance services | 28 | 38 |
| Tax advisory | 52 | 20 |
| Other non-audit services | - | 5 |
| Total remuneration to auditor | 581 | 420 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Tax payable on ordinary income | 366 | 303 |
| Adjustment for previous years | - | - |
| Current tax expense | 366 | 303 |
| Deferred tax expense | 486 | 1 163 |
| Total tax expense in the income statement | 851 | 1 467 |
| Reconciliation of effective tax rate | ||
| Profit / (loss) before income tax | -10 299 | -13 543 |
| Tax based on current ordinary tax rate | -2 729 | -3 589 |
| Effect of non-deductible expenses | 524 | 357 |
| Effect of unrecognised tax loss carryforward | 3 026 | 4 725 |
| Effect of changed tax assessments for previous years | 30 | -26 |
| Total tax expense | 851 | 1 467 |
| Effective tax rate | -8.26% | -10.83% |
| Amounts in CAD 1000 | 2024 | Assets | Liabilities | Net assets |
| Property, plant and equipment | 767 | - | 767 | |
| Intangible assets | - | -1 179 | -1 179 | |
| Other items | 113 | - | 113 | |
| Restricted interest - EIFEL | 1 241 | - | 1 241 | |
| Tax loss carryforward | 21 225 | - | 21 225 | |
| Unrecognised tax assets | -22 167 | - | -22 167 | |
| Recognised tax loss carryforward | - | - | - | |
| Deferred tax asset/liability | 1 179 | -1 179 | - | |
| Offsetting of assets and liabilities | - | -1 649 | -1 649 | |
| Net deferred tax asset/liability | 1 179 | -2 828 | -1 649 |
| Amounts in CAD 1000 | 2023 | Assets | Liabilities | Net assets |
| Property, plant and equipment | 236 | - | 236 | |
| Intangible assets | - | -1 207 | -1 207 | |
| Other items | 29 | - | 29 | |
| Tax loss carryforward | 20 192 | - | 20 192 | |
| Unrecognised tax assets | -20 192 | - | -20 192 | |
| Recognised tax loss carryforward | 942 | - | 942 | |
| Deferred tax asset/liability | 1 207 | -1 207 | -0 | |
| Offsetting of assets and liabilities | - | -1 163 | -1 163 | |
| Net deferred tax asset/liability | 1 207 | -2 370 | -1 163 |
| Amounts in CAD 1000 | Canada | ||
| Losses carried forward, Expiry by Year | Federal | Provincial | France |
| 2043 | 7 545 | 8 093 | - |
| 2042 | 17 416 | 21 213 | - |
| 2041 | 11 919 | 11 990 | - |
| 2040 | 3 258 | 3 171 | - |
| 2039 | 4 929 | 5 052 | - |
| 2038 | 3 297 | 3 300 | - |
| 2037 | 4 457 | 4 644 | - |
| 2036 | 2 288 | 2 288 | - |
| 2035 | 1 864 | 1 897 | - |
| 2034 | 1 890 | 3 151 | - |
| 2033 | 115 | 115 | - |
| 2032 | 292 | 291 | - |
| 2031 | 585 | 585 | - |
| 2030 | 260 | 260 | - |
| 2029 | 326 | 328 | - |
| No expiry | - | - | 9 297 |
| 60 441 | 66 377 | 9 297 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Raw materials | 8 104 | 10 336 |
| Work in progress | 493 | 386 |
| Finished goods | 8 664 | 6 886 |
| Total inventories (net after provision for obsolescence) | 17 261 | 17 607 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Balance at 1 january | 4 737 | 4 996 |
| New provisions recognised during the year | 2 156 | 3 055 |
| Provisions reversed | -999 | -3 313 |
| Balance at 31 December | 5 894 | 4 737 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Trade receivables from contracts with customers | 4 823 | 9 930 |
| Loss allowance | -136 | -4 075 |
| Total | 4 687 | 5 855 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Balance at 1 january | -4 075 | -42 |
| Change in expected losses and outstanding receivables | -121 | -4 033 |
| Provisions reversed | 1 078 | - |
| Realized bad debts | 3 044 | - |
| Exchange differences on translation of foreign operations | -61 | - |
| Balance at 31 December | -136 | -4 075 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Indirect Tax Receivable | 735 | 363 |
| Refundable deposit on Raw material | 308 | 489 |
| Grant and Investment tax credit receivable | 273 | 167 |
| Loan to employees | - | 934 |
| Prepaid Expenses | 418 | 585 |
| Total | 1 734 | 2 538 |
| Total trade and other receivables | 6 421 | 8 394 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Total cash at bank | 12 352 | 10 148 |
| Restricted cash | - | - |
| Asset | Period | Asset | Period |
| Building | 25 years | Permanent systems incl. development cost | 10 years |
| Equipment incl. development cost | 5-8 years | Right-of-Use (RoU) assets | 5-8 years |
| Mobile Infrastructure incl. development cost | 25 years |
| 2024 Amounts in CAD 1000 | Vehicles, machinery and equipment | Buildings and land | RoU assets | Total |
| Year ended 31 December 2024 | ||||
| Cost at 1 January 2024 | 27 909 | 13 145 | 3 471 | 44 525 |
| Purchase of PPE, net of grants | 2 114 | 329 | 1 548 | 3 991 |
| Loan discount recognition | -510 | -92 | - | -602 |
| Disposal | -13 | -23 | - | -36 |
| Translation adjustments | 107 | 28 | 86 | 221 |
| Cost at 31 December 2024 | 29 607 | 13 387 | 5 105 | 48 099 |
| Accumulated depreciation at 1 January 2024 | 13 031 | 5 469 | 2 131 | 20 631 |
| Depreciation | 1 673 | 568 | 668 | 2 909 |
| Disposal | -13 | -18 | - | -31 |
| Translation adjustments | 70 | 16 | 58 | 144 |
| Accumulated depreciation at 31 December 2024 | 14 761 | 6 035 | 2 857 | 23 653 |
| Carrying amount at 31 December 2024 | 14 846 | 7 352 | 2 248 | 24 446 |
| 2023 Amounts in CAD 1000 | Vehicles, machinery and equipment | Buildings and land | RoU assets | Total |
| Year ended 31 December 2023 | ||||
| Cost at 1 January 2023 | 21 200 | 12 460 | 3 115 | 36 775 |
| Purchase of PPE, net of grants | 7 041 | 755 | 351 | 8 147 |
| Loan discount recognition | -339 | -83 | - | -422 |
| Disposal | -41 | - | - | -41 |
| Translation adjustments | 48 | 14 | 5 | 67 |
| Cost at 31 December 2023 | 27 909 | 13 145 | 3 471 | 44 525 |
| Accumulated depreciation at 1 January 2023 | 11 106 | 4 904 | 1 525 | 17 535 |
| Depreciation | 1 928 | 559 | 605 | 3 092 |
| Disposal | -31 | - | - | -31 |
| Translation adjustments | 28 | 7 | 1 | 36 |
| Accumulated depreciation at 31 December 2023 | 13 031 | 5 469 | 2 131 | 20 631 |
| Carrying amount at 31 December 2023 | 14 878 | 7 676 | 1 340 | 23 894 |
| 2024 | Technologies | IP and licenses | Development | Total |
| Amounts in CAD 1000 | ||||
| Year ended 31 December 2024 | ||||
| Cost at 1 January 2024 | 10 767 | 5 212 | 2 605 | 18 584 |
| Additions, net of grants | - | 204 | 244 | 448 |
| Loan discount recognition | - | -16 | -26 | -42 |
| Write-off of capitalized license costs | - | -210 | - | -210 |
| Cost at 31 December 2024 | 10 767 | 5 190 | 2 823 | 18 779 |
| Accumulated amortization at | ||||
| 1 January 2024 | 7 538 | 2 785 | 476 | 10 799 |
| Amortization | 718 | 265 | 129 | 1 111 |
| Write-off of capitalized license costs | - | -94 | - | -94 |
| Translation adjustments | - | 1 | - | 1 |
| Accumulated amortzation and | ||||
| impairment at 31 December 2024 | 8 255 | 2 957 | 605 | 11 817 |
| Carrying amount at 31 December 2024 | 2 512 | 2 233 | 2 217 | 6 962 |
| Estimated useful lives | 15 years | 15 years | 10 years |
| 2023 | Technologies | IP and licenses | Development | Total |
| Amounts in CAD 1000 | ||||
| Year ended 31 December 2023 | ||||
| Cost at 1 January 2023 | 10 767 | 4 978 | 2 466 | 18 211 |
| Additions, net of grants | - | 235 | 175 | 410 |
| Loan discount recognition | - | -1 | -36 | -37 |
| Disposal | - | - | - | - |
| Cost at 31 December 2023 | 10 767 | 5 212 | 2 605 | 18 584 |
| Accumulated amortization at | ||||
| 1 January 2023 | 6 820 | 2 507 | 347 | 9 674 |
| Amortization | 718 | 278 | 134 | 1 130 |
| Translation adjustments | - | - | -5 | -5 |
| Accumulated amortzation and | ||||
| impairment at 31 December 2023 | 7 538 | 2 785 | 476 | 10 799 |
| Carrying amount at 31 December 2023 | 3 230 | 2 427 | 2 128 | 7 785 |
| Amounts in CAD 1000 | 2024 | 2023 |
| R&D Tax Credit Receivable | 4 085 | 4 531 |
| Total non-current receivables | 4 085 | 4 531 |
| Amounts in CAD 1000 Credits by Expiry Year | Canada | France |
| 2043 | 237 | - |
| 2042 | 230 | - |
| 2041 | 248 | - |
| 2040 | 245 | - |
| 2039 | 475 | - |
| 2038 | 480 | - |
| 2037 | 465 | - |
| 2036 | 242 | - |
| 2035 | 256 | - |
| 2034 | 288 | - |
| 2033 | 255 | - |
| 2032 | 477 | - |
| 2031 | 77 | - |
| 2030 | 59 | - |
| 2029 | 358 | - |
| No expiry | - | 287 |
| R&D Tax Credit Carryovers | 4 391 | 287 |
| Unrecognized tax credits | 592 | - |
| Amounts in CAD 1000 | 2024 | 2023 |
| Total right-of-use assets | 2 248 | 1 340 |
| Current lease liabilities | 647 | 595 |
| Non-current lease liabilities | 1 637 | 773 |
| Total lease liabilities | 2 284 | 1 369 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Total depreciation charge right-of-use assets | 668 | 605 |
| Interest expense | 80 | 68 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Trade payables | 3 741 | 4 875 |
| Other current liabilities | 5 217 | 2 860 |
| Total | 8 958 | 7 73 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Accrued expenses and other current liabilities | 3 052 | 2 860 |
| Accrued Labor cost / holiday pay | 2 004 | - |
| Accrued Bonus | 161 | - |
| Total | 5 217 | 2 860 |
| 2024 Amounts in CAD 1000 | Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | Over 5 years |
| Lease liabilities | 2 284 | 2 693 | 340 | 307 | 615 | 670 | 761 |
| Trade and other payables | 3 741 | 3 741 | 3 741 | - | - | - | - |
| Borrowings | 31 906 | 39 865 | 455 | 454 | 25 394 | 7 864 | 5 698 |
| 2023 | Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | Over 5 years |
| Amounts in CAD 1000 | |||||||
| Lease liabilities | 1 369 | 1 508 | 343 | 256 | 406 | 498 | 5 |
| Trade and other payables | 4 875 | 4 875 | 4 875 | - | - | - | - |
| Borrowings | 25 064 | 34 245 | 443 | 401 | 739 | 27 432 | 5 230 |
| Amounts in CAD 1000 | External customer rec not due | External customer rec 1-30 days past due | External customer rec 31-60 days past due | External customer rec 61-90 days past due | External customer rec > 90 days past due | Trade accounts receivable |
| 2024 | ||||||
| Outstanding trade receivables | 3 092 | 1 309 | 201 | - | 221 | 4 823 |
| Provision for losses | - | - | - | - | -136 | -136 |
| 2023 | ||||||
| Outstanding trade receivables | 3 179 | 1 556 | 1 069 | 514 | 3 612 | 9 930 |
| Provision for losses | - | - | -264 | -380 | -3 431 | -4 075 |
| Amounts in CAD 1000 | Borrowings | Lease liabilities | Bank loan (ST) | Total financial liabilities | |||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 2023 | |
| Balance at 1 January | 25 064 | 4 651 | 1 369 | 1 620 | - | 1 197 | 26 433 7 468 |
| New loans | 6 873 | 21 159 | - | - | - | - | 6 873 21 159 |
| Capitalized interest on loan | 1 946 | 981 | - | - | - | - | 1 946 981 |
| Cash Flow - repayment | -1 263 | -839 | -661 | -565 | - | -1 197 | -1 925 -2 601 |
| Write-off of license liability (non-cash) | -116 | - | - | - | - | - | -116 - |
| FX variation loss (gain) | - | - | 29 | -38 | - | - | 29 -38 |
| New leases (non-cash) | - | - | 1 548 | 351 | - | - | 1 548 351 |
| Loan discount recognition | -999 | -1 234 | - | - | - | - | -999 -1 234 |
| Accretion of discounted loan | 402 | 345 | - | - | - | - | 402 345 |
| Total debt | 31 907 | 25 064 | 2 284 | 1 369 | - | - | 34 191 26 433 |
| Short-term portion | -420 | -402 | -647 | -595 | - | - | -1 067 -997 |
| Balance long-term portion at 31 December | 31 486 | 24 662 | 1 637 | 773 | - | - | 33 123 25 435 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Loans secured by pledged assets | ||
| Building and land | 1 006 | 1 075 |
| Machinery and equipment | - | - |
| Universality of movable and immovable property, tangible and intangible, current and future | 1 164 | 983 |
| Universality of movable property, tangible and intangible, current and future | 27 561 | 20 981 |
| Total non-current borrowings secured by pledged assets | 29 731 | 23 039 |
| 2024 | 2023 | |
| Amounts in CAD 1000 | ||
| Loan from ultimate parent company, bearing floating interest at Canadian Overnight Repo Rate Average (CORRA-3 months) plus 3.00%, capital and interest payable in April 2026. | 11 228 | 10 582 |
| Loan from ultimate parent company, bearing floating interest at Canadian Overnight Repo Rate Average (CORRA-3 months) plus 3.00%, capital and interest payable in July 2026. | 11 067 | 10 399 |
| Loan from ultimate parent company, bearing floating interest at Canadian Overnight Repo Rate Average (CORRA-3 months) plus 3.00%, capital and interest payable in March 2027. | 5 266 | - |
| Loan, secured by land and a building with a net carrying amount of $4 394 986 as at December 31, 2024, bearing interest at the lender's prime rate plus 0.75% (as at December 31, 2024 – 6.20%; 2023 – 7.95%), payable in monthly capital instalments of $5 750, maturing in July 2039. | 1 006 | 1 075 |
| Pre-authorized amount from Strategic Innovation Fund for a maximum amount of $10 000 000 non-repayable and $10 000 000 non-interest-bearing debt, evaluated at fair val- ue, payable in 14 equal annual instalments beginning in April 2042. | 1 705 | 1 174 |
| Loan from Investissement Quebec, evaluated at fair value, without interest, secured by a first ranking hypothec totaling $5 000 000 and an additional $1 000 000 movable and immovable hypothec on all of the two Canadian subsidiaries' assets, payable in monthly capital instalments of $45 152, maturing in October 2027. | 1 164 | 983 |
| Loan from Canada Economic Development for Quebec Regions, capital of $1 100 000 (2023 – $1 100 000), evaluated at fair value, payable in 60 monthly instalments of $18 333, maturing in December 2027. | 452 | 600 |
| Loan under the ''Programme de developpement economique du Quebec'', capital of $750 000 (2023 – $750 000), evaluated at fair value, without interest, payable in monthly instalments of $12 500, maturing in August 2024. | - | 100 |
| Other loans | 19 | 35 |
| Purchase price balance payable, without interest. | - | 116 |
| Total debt | 31 907 | 25 064 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Interest income | 334 | 364 |
| Currency exchange income | - | 212 |
| Total Finance income | 334 | 575 |
| Leasing interest | 80 | 68 |
| Interest expense | 2 054 | 1 119 |
| Accretion of discounted loan | 402 | 345 |
| Loan discount recognition adjustment | - | -414 |
| Currency exchange expense | 84 | 1 |
| Total finance cost | 2 620 | 1 119 |
| Net finance items | -2 286 | -5 |
| 44 |
| Amounts in CAD 1000 | 2024 | 2023 |
| Share capital | 37 850 | 37 277 |
| Share premium | 459 410 | 457 679 |
| Major shareholders at year-end 2024 | Number of shares | % of total | Country |
| ARENDALS FOSSEKOMPANI ASA | 88 530 456 | 69.46% | NOR |
| ULFOSS INVEST AS | 2 941 975 | 2.31% | NOR |
| HAVFONN AS | 2 913 580 | 2.29% | NOR |
| MUST INVEST AS | 2 821 245 | 2.21% | NOR |
| KVANTIA AS | 2 354 862 | 1.85% | NOR |
| VICTORIA INDIA FUND AS | 1 331 883 | 1.04% | NOR |
| CARUCEL FINANCE AS | 1 073 791 | 0.84% | NOR |
| Other | 25 494 441 | 20.00% | Various |
| Total number of shares | 127 462 233 | 100.00% |
| Amounts in CAD 1000 | 2024 | 2023 |
| Net profit for the year | -11 150 | -15 009 |
| Attributable to non-controlling interests | -114 | -587 |
| Attributable to ordinary shares | -11 036 | -14 422 |
| Basic weighted number of ordinary shares | 127 028 689 | 125 227 346 |
| Diluted weighted number of ordinary shares | 127 028 689 | 125 227 346 |
| Number of shares end of period | 127 462 233 | 125 227 346 |
| Basic earnings per share | -0.09 | -0.12 |
| Diluted earnings per share | -0.09 | -0.12 |
| Entity | Country | Activities | Ownership interest |
| Imphytek Powders S.A.S. | France | Production of powders | 50% |
| Imphytek Powders S.A.S. | |
| Amounts in CAD 1000 | |
| Book value 31.12.2022 | 579 |
| Book value as at 01.01.2023 | 579 |
| Share of profit after tax 2023 | -608 |
| Investment during the period | 29 |
| FX variations | - |
| Book value 31.12.2023 | - |
| Book value as at 01.01.2024 | - |
| Share of profit after tax 2024 | 8 |
| Investment during the period | -8 |
| FX variations | - |
| Book value 31.12.2024 | - |
| Amounts in CAD 1000 | 2024 | 2023 |
| Total revenue | 1 056 | 1 645 |
| Depreciations | - | -1 347 |
| Interest income | - | - |
| Interest expenses | -43 | -51 |
| Tax expenses | -5 | - |
| Profit | 17 | -5 085 |
| Other income and expenses | - | - |
| Comprehensive income | - | - |
| The Groups share of comprehensive income | 50% | 50% |
| Current assets | 241 | 5 339 |
| whereof cash and cash equivalents | 219 | 1 658 |
| Non-current assets | - | 1 |
| Current liabilities | 132 | 8 178 |
| Long-term liabilities | - | 4 397 |
| Equity | 109 | -7 235 |
| Company | Ownership held by the group | Ownership held by the non- controlling interests | Domicile |
| Tekna Holdings Canada Inc. | 100.00% | Canada | |
| Tekna Plasma Systems Inc. | 100.00% | Canada | |
| Tekna Advanced Materials Inc. | 100.00% | Canada | |
| Tekna Plasma Europe S.A.S. | 100.00% | France | |
| Tekna Plasma Systems Suzhou Co. Ltd. | 100.00% | China | |
| Tekna Plasma India Pr. Ltd. | 100.00% | India | |
| Tekna Inc. | 100.00% | USA | |
| Tekna Plasma Korea Co. Ltd. | 100.00% | South Korea |
| Board of Directors compensation 2024 and number of shares owned 31 December 2024 | |||||||||
| Name | Title | Board of Directors remunerated | Remuneration provision | Own Holdings | Related Parties | Number of shares in Tekna Holding ASA | |||
| Dag Teigland 1,2 | Chair | 82 | 39 | - | 728 818 | 728 818 | |||
| Torkil Sigurd Mogstad 2,6 | Member of Board | - | - | - | 52 125 | 52 125 | |||
| Ann-Kari Amundsen Heier 2,7 | Member of Board | - | - | - | 17 000 | 17 000 | |||
| Lars Magnus Eldrup Fagernes 2 | Member of Board | - | - | - | - | - | |||
| Anne-Lise Meyer 3 | Member of Board | 77 | 35 | - | - | - | |||
| Barbara Thierart Perrin 4 | Member of Board | 62 | 28 | - | - | - | |||
| Kristin Skau Åbyholm 5 | Member of Board | 62 | 28 | - | 3 686 745 | 3 686 745 | |||
| Total | 284 | 130 | - | 4 484 688 | 4 484 688 | ||||
| Name | Title | Fixed salary | Paid bonus | Pension | Share- based compensa- tion | Other benefits | Own Holdings | Related Parties | Number of shares in Tekna Holding ASA |
| Luc Dionne | CEO | 333 | 10 | 13 | - | 20 | 338 164 | - | 338 164 |
| Espen Schie | CFO | 297 | 10 | 14 | - | 2 | - | 379 990 | 379 990 |
| Other executive management | 879 | 62 | 79 | - | 20 | 567 436 | - | 567 436 |