2024 (re- | |||
(NOK million) | Note | 2025 | presented) |
Operating revenues | 6, 7 | ||
Costs of goods and services sold | - | - | |
Personnel expenses | 8 | - | - |
Marketing expenses | - | - | |
Other operating expenses | 11 | - | - |
Gross operating profit (loss) | 6 | ||
Depreciation and amortisation | 17, 18, 19 | - | - |
Impairment loss | 16, 17, 18 | - | - |
Other income | 12 | ||
Other expenses | 12 | - | - |
Operating profit (loss) | - | ||
Share of profit (loss) of joint ventures and associates | 5 | - | - |
Impairment loss on joint ventures and associates (recognised or reversed) | 5 | - | - |
Gains (losses) on disposal of joint ventures and associates | 5 | - | |
Financial income | 13 | ||
Financial expenses | 13 | - | - |
Profit (loss) before taxes | - | ||
Income taxes | 14 | - | - |
Profit (loss) from continuing operations | - | ||
Profit (loss) from discontinued operations | 4, 33 | ||
Profit (loss) | - | ||
Profit (loss) attributable to: | |||
Non-controlling interests | 29 | - | |
Owners of the parent | - | ||
Earnings per share in NOK: | |||
Basic | 15 | - | |
Diluted | 15 | - | |
Earnings per share from continuing operations in NOK: | |||
Basic | 15 | - | |
Diluted | 15 | - |
(NOK million) | Note | 2025 | 2024 |
Profit (loss) | - | ||
Items that will not be reclassified to profit or loss: | |||
Remeasurements of defined benefit pension liabilities | 10 | ||
Change in fair value of equity instruments | - | - | |
Share of other comprehensive income of joint ventures and associates | 5 | - | |
Income tax related to items that will not be reclassified | 14 | - | - |
Items that may be reclassified to profit or loss: | |||
Foreign exchange differences | |||
Accumulated exchange differences reclassified to profit or loss on disposal of foreign | - | - | |
operation | |||
Cash flow hedges and hedges of net investments in foreign operations | - | ||
Share of other comprehensive income of joint ventures and associates | - | ||
Income tax relating to items that may be reclassified | 14 | - | |
Other comprehensive income | - | ||
Total comprehensive income | - | ||
Total comprehensive income attributable to: | |||
Non-controlling interests | - | ||
Owners of the parent | - |
(NOK million) | Note | 2025 | 2024 |
ASSETS | |||
Intangible assets | 16, 17 | ||
Property, plant and equipment | 18 | ||
Right-of-use assets | 19 | ||
Investments in joint ventures and associates | 5 | ||
Deferred tax assets | 14 | ||
Equity instruments | 22, 27 | ||
Other non-current assets | 20 | ||
Non-current assets | |||
Contract assets | 7 | ||
Trade receivables and other current assets | 20, 27 | ||
Cash and cash equivalents | 27 | ||
Assets held for sale | 33 | ||
Current assets | |||
Total assets | |||
EQUITY AND LIABILITIES | |||
Paid-in equity | |||
Other equity | |||
Equity attributable to owners of the parent | 28 | ||
Non-controlling interests | 29 | ||
Equity | |||
Deferred tax liabilities | 14 | ||
Pension liabilities | 10 | ||
Non-current interest-bearing loans and borrowings | 26, 27 | ||
Non-current lease liabilities | 19 | ||
Other non-current liabilities | 24 | ||
Non-current liabilities | |||
Current interest-bearing loans and borrowings | 26, 27 | ||
Income tax payable | |||
Current lease liabilities | 19 | ||
Contract liabilities | 7 | ||
Other current liabilities | 24 | ||
Liabilities held for sale | 33 | ||
Current liabilities | |||
Total equity and liabilities |
2024 (re- | |||
(NOK million) | Note | 2025 | presented) |
CASH FLOW FROM OPERATING ACTIVITIES | |||
Profit (loss) before taxes from continuing operations | - | ||
Profit (loss) before taxes from discontinued operations | |||
Depreciation, amortisation and impairment losses (recognised or reversed) | 5, 17, 18, 19 | ||
Net interest expense (income) | |||
Net effect pension liabilities | - | - | |
Share of loss (profit) of joint ventures and associates | 5 | ||
Interest received | |||
Interest paid | - | - | |
Taxes paid | - | - | |
Non-operating gains and losses | - | ||
Change in working capital and provisions | - | ||
Net cash flow from operating activities | |||
- of which from continuing operations | |||
- of which from discontinued operations | |||
CASH FLOW FROM INVESTING ACTIVITIES | |||
Development and purchase of intangible assets and property, plant | 17, 18 | - | - |
and equipment | |||
Acquisition of subsidiaries, net of cash acquired | 30 | - | - |
Investment in other shares | - | - | |
Proceeds from sale of intangible assets and property, plant and equipment | |||
Proceeds from sale of subsidiaries, net of cash sold | 30 | ||
Sale of other shares | |||
Cash outflows from other investments | - | - | |
Cash inflows from other investments | |||
Proceeds from capital repayment | 30 | ||
Net cash flow from investing activities | |||
- of which from continuing operations | - | ||
- of which from discontinued operations | |||
CASH FLOW FROM FINANCING ACTIVITIES | |||
New interest-bearing loans and borrowings | |||
Repayment of interest-bearing loans and borrowings | - | - | |
Payment of principal portion of lease liabilities | 30 | - | - |
Increase in ownership interests in subsidiaries | 30 | - | - |
Capital increase | |||
Net sale (purchase) of treasury shares | 28 | - | - |
Dividends paid to owners of the parent | - | - | |
Dividends paid to non-controlling interests | 29 | - | |
Net cash flow from financing activities | - | - | |
- of which from continuing operations | - | - | |
- of which from discontinued operations | - | - | |
Effects of exchange rate changes on cash and cash equivalents | |||
Net increase (decrease) in cash and cash equivalents | - | ||
Cash and cash equivalents as at 1 January | |||
Cash and cash equivalents as at 31 December | |||
- of which cash and cash equivalents excluding assets held for sale | |||
- of which cash and cash equivalents in assets held for sale |
Attributable to owners of the parent | |||||||||
Foreign | |||||||||
Other | currency | Hedging | Share- | Non- | |||||
Share | paid-in | Retained | transl. | reserves | holders' | controlling | |||
(NOK million) | Note | capital | equity | earnings | reserve | (Note 28) | equity | interests | Total |
As at 31 December 2023 | - | ||||||||
Profit (loss) for the period (restated) | |||||||||
Other comprehensive income (restated) | - | - | - | - | |||||
Total comprehensive income (restated) | - | ||||||||
Share-based payment | - | ||||||||
Dividends paid to owners of the parent | - | - | - | ||||||
Change in treasury shares | 28 | - | - | - | - | ||||
Business combinations | 4 | ||||||||
Loss of control of subsidiaries | 4 | - | - | ||||||
Changes in ownership of subsidiaries that do not result in a loss of control | 4 | - | - | - | - | ||||
Initial recognition and change in fair value of financial liabilities for obligations to acquire | 4, 23 | - | - | - | |||||
non-controlling interests (restated) | |||||||||
Share of transactions with the owners of joint | 5 | ||||||||
ventures and associates | |||||||||
Total transactions with the owners | - | - | - | - | |||||
As at 31 December 2024 | - | ||||||||
Profit (loss) for the period | - | - | - | - | |||||
Other comprehensive income | - | - | |||||||
Total comprehensive income | - | - | - | - | |||||
Capital increase | 28 | ||||||||
Share-based payment | - | - | - | - | |||||
Dividends paid to owners of the parent | 28 | - | - | - | |||||
Change in treasury shares | 28 | - | - | - | - | ||||
Initial recognition and change in fair value of financial liabilities for obligations to acquire | 4, 23 | - | - | - | |||||
non-controlling interests | |||||||||
Total transactions with the owners | - | - | - | - | - | ||||
As at 31 December 2025 | - |
2025 | 2024 | |
Consideration: | ||
Cash | - | 134 |
Deferred consideration | - | 124 |
Fair value of previously held equity interest | - | 8 |
Total | - | 265 |
Amounts for assets and liabilities | ||
recognised: | ||
Intangible assets | - | 14 |
Property, plant and equipment | - | 11 |
Other non-current assets | - | 4 |
Trade receivables and other current assets | - | 102 |
Cash and cash equivalents | - | 91 |
Deferred tax liabilities | - | - |
Other non-current liabilities | - | -2 |
Current liabilities | - | -178 |
Total identifiable net assets | - | 42 |
Non-controlling interests | - | -1 |
Goodwill | - | 224 |
Total | - | 265 |
controlling interests | ||
Fair value adjustment of previously | -14 | - |
recognised non-controlling interests' put | ||
option | ||
Initial recognition of liabilities for obligations | - | - |
to acquire non-controlling interests | ||
Consideration settled in shares | - | -2,500 |
Other | - | - |
Adjustment to equity | -14 | -2,509 |
-of which adjustment to non-controlling interests | 3 | -123 |
-of which adjustment to equity attributable to owners of the parent | -17 | -2,386 |
2025 | 2024 | |||||||
Joint | Joint | |||||||
Development in net carrying amount | Note | ventures | Associates | Total | Note | ventures | Associates | Total |
As at 1 January | 96 | 326 | 421 | 99 | 37,445 | 37,544 | ||
Additions | 1 | 11 | 13 | 6 | 47 | 53 | ||
Disposals | -206 | -76 | -282 | - | -39,398 | -39,398 | ||
Disposals on sale of businesses | - | - | - | -33 | -418 | -451 | ||
Transition from (to) subsidiaries | - | - | - | 42 | 42 | 85 | ||
Transition from (to) equity instruments | - | - | - | - | -10 | -10 | ||
Transition from (to) receivables | - | - | - | 3 | 23 | 26 | ||
Share of profit (loss) from continuing operations | - | -46 | -46 | -22 | -61 | -83 | ||
Share of profit (loss) from discontinued operations | 33 | 5 | - | 5 | 33 | - | -562 | -562 |
Share of other comprehensive income | - | - | - | - | -58 | -58 |
Gains (losses) from continuing operations | 150 | 52 | 202 | - | -10 | -10 |
Gains (losses) from discontinued operations | - | - | - | - | 5,003 | 5,003 |
Impairment loss (recognised or reversed) from continuing operations | - | -33 | -33 | - | -127 | -127 |
Share of transactions with the owners of joint ventures and associates | - | - | - | - | 4 | 4 |
Foreign exchange differences | 3 | 11 | 14 | 1 | -1,594 | -1,593 |
Reclassified as held for sale | -8 | - | -8 | - | - | - |
As at 31 December | 41 | 244 | 286 | 96 | 326 | 421 |
2025 | 2024 | ||||||
Country of | Interest | Joint | Interest | Joint | |||
incorporation | held | ventures | Associates | held | ventures | Associates | |
Our Interest Holding AB | Sweden | 0.00% | - | - | 50.00% | 50 | - |
Schibsted Tech Polska Sp z.o.o | Poland | 50.00% | 41 | - | 50.00% | 31 | - |
Elton Mobility AS | Norway | 0.00% | - | - | 50.00% | 13 | - |
In-grid AB | Sweden | 9.04% | - | 67 | 9.04% | - | 58 |
Mindler AB | Sweden | 15.47% | - | 27 | 15.47% | - | 44 |
Fixrate AS | Norway | 17.90% | - | 37 | 18.13% | - | 39 |
FundingPartner Group AS | Norway | 17.73% | - | 39 | 18.47% | - | 38 |
Pej AB | Sweden | 21.56% | - | 28 | 20.89% | - | 27 |
SAVR AB | Sweden | 0.00% | - | - | 6.49% | - | 25 |
Hygglo AB | Sweden | 0.00% | - | - | 21.94% | - | 22 |
Insurello AB | Sweden | 34.04% | - | 15 | 34.49% | - | 19 |
Gire AS | Norway | 10.31% | - | 16 | 7.69% | - | 15 |
Tørn AS | Norway | 0.00% | - | - | 23.01% | - | - |
Other | -0 | 16 | 1 | 40 | |||
Carrying amount as at 31 December | 41 | 244 | 96 | 326 |
Our Interest Holding AB | A financial intermediation service for home loans |
Schibsted Tech Polska Sp. z.o.o | Provides technological solutions for Vend |
Elton Mobility AS | Provides an application with multiple operators to charge electric vehicles on-the-go |
In-grid AB | Arranges personalised delivery services for customers in the e-commerce business |
Mindler AB | Operates an online psychologist service |
Fixrate AS | Marketplace helping companies achieve the best conditions for their bank deposits |
FundingPartner Group AS | Provides crowlending to Norwegian start-ups |
Pej AB | Provides digital ordering solutions |
SAVR AB | Arranges investments in funds at competitive terms compared to ordinary banks |
Hygglo AB | Marketplace for rentals between persons |
Insurello AB | Processes insurance claims for consumers focusing on automating accident insurance claims |
Gire AS | Marketplace optimising transportation in the car industry |
Tørn AS | Marketplace helping companies to optimise resource usage |
Other/ | |||||||
Real | Recom | Head- | Elimi- | ||||
Year 2025 | Mobility | Estate | Jobs | -merce | quarters | nations | Total |
Operating revenues | 2,537 | 1,327 | 1,118 | 813 | 546 | -24 | 6,317 |
Costs of goods and services sold | -130 | -45 | -43 | -371 | -6 | - | -595 |
Personnel expenses | -340 | -218 | -103 | -135 | -1,023 | - | -1,819 |
Marketing expenses | -139 | -109 | -23 | -78 | -52 | - | -401 |
Other operating expenses | -142 | -101 | -25 | -22 | -1,109 | 24 | -1,375 |
Allocated operating expenses | -394 | -237 | -280 | -434 | 1,346 | - | - |
Total operating expenses | -1,146 | -711 | -474 | -1,039 | -844 | 24 | -4,190 |
Gross operating profit / loss (-) | 1,391 | 616 | 644 | -226 | -298 | - | 2,127 |
Other disclosures: | |||||||
Capital expenditure | 164 | 105 | 81 | 114 | 34 | - | 498 |
Other/ | |||||||
Real | Recom | Head- | Elimi- | ||||
Year 2024 (represented) | Mobility | Estate | Jobs | -merce | quarters | nations | Total |
Operating revenues | 2,362 | 1,171 | 1,220 | 825 | 1,279 | -472 | 6,385 |
Costs of goods and services sold | -118 | -47 | -78 | -382 | -2 | - | -628 |
Personnel expenses | -318 | -186 | -158 | -160 | -1,384 | 64 | -2,143 |
Marketing expenses | -126 | -90 | -56 | -80 | -145 | 10 | -488 |
Other operating expenses | -126 | -134 | -40 | -45 | -1,546 | 398 | -1,494 |
Allocated operating expenses | -449 | -274 | -341 | -449 | 1,512 | - | - |
Total operating expenses | -1,138 | -732 | -673 | -1,115 | -1,566 | 472 | -4,753 |
Gross operating profit / loss (-) | 1,225 | 439 | 547 | -290 | -288 | - | 1,632 |
Other disclosures: | |||||||
Capital expenditure | 122 | 87 | 72 | 104 | 140 | - | 525 |
2024 | ||
(re- | ||
Operating revenues | 2025 | presented) |
Norway | 3,855 | 3,202 |
Sweden | 1,583 | 2,163 |
Denmark | 539 | 568 |
Finland | 340 | 348 |
Other Europe | 0 | 104 |
Total | 6,317 | 6,385 |
Non-current operating assets | 2025 | 2024 |
Norway | 1,735 | 2,040 |
Sweden | 1,643 | 1,667 |
Denmark | 3,674 | 3,714 |
Finland | 1,334 | 1,366 |
Total | 8,387 | 8,788 |
Other / | Vend | ||||||
Head- | Elimi | Market | |||||
Real | Recom | quarter | - | -places | |||
2025 | Mobility | Estate | Jobs | -merce | s | nations | |
Classifieds revenues | 1,838 | 1,094 | 1,118 | 203 | 96 | - | 4,349 |
Transactional revenues | 428 | 169 | - | 499 | 21 | - | 1,117 |
Advertising revenues | 237 | 57 | - | 110 | 16 | - | 420 |
Other revenues | 33 | 8 | - | 1 | 366 | - 24 | 384 |
Revenues from contracts with customers | 2,536 | 1,327 | 1,118 | 813 | 499 | - 24 | 6,269 |
Revenues from lease contracts, government grants and others | - | - | - | - | 48 | - | 48 |
Operating revenues (Note 6) | 2,536 | 1,327 | 1,118 | 813 | 546 | - 24 | 6,317 |
Other / | Vend | ||||||
Head- | Elimi | Market | |||||
Real | Recom | quarter | - | -places | |||
2024 (represented) | Mobility | Estate | Jobs | -merce | s | nations | |
Classifieds revenues | 1,661 | 971 | 1,209 | 213 | 96 | - | 4,151 |
Transactional revenues | 362 | 117 | - | 404 | 6 | 889 | |
Advertising revenues | 284 | 67 | 3 | 158 | 96 | - 8 | 599 |
Other revenues | 53 | 13 | 4 | 47 | 1,052 | - 463 | 707 |
Revenues from contracts with customers | 2,359 | 1,168 | 1,217 | 822 | 1,251 | - 472 | 6,346 |
Revenues from lease contracts, government grants and others | 3 | 3 | 3 | 3 | 28 | - | 39 |
Operating revenues (Note 6) | 2,362 | 1,171 | 1,220 | 825 | 1,279 | - 472 | 6,385 |
Receivables | |||
from contracts | Contract | ||
with customers | Contract assets | liabilities | |
Balance as at 1 January 2025 | 847 | 103 | 99 |
Net of cash received and revenues recognised during the period | - 300 | 173 | - 11 |
Transfer from contract assets recognised at the beginning of the period to receivables | 103 | - 103 | - |
Impairment losses recognised | - 44 | - | - |
Disposals on sale of businesses | - 54 | - 14 | - 0 |
Reclassified as held for sale | - 102 | - 60 | - 9 |
Balance as at 31 December 2025 | 460 | 102 | 81 |
Receivables | |||
from contracts | Contract | ||
with customers | Contract assets | liabilities | |
Balance as at 1 January 2024 | 1 508 | 145 | 632 |
Net of cash received and revenues recognised during the period | - 111 | 218 | 38 |
Transfer from contract assets recognised at the beginning of the period to receivables | 145 | - 145 | - |
Business combinations | 58 | 3 | - |
Impairment losses recognised | - 37 | - | - |
Disposals on sale of businesses | - 447 | - 74 | - 484 |
Foreign exchange differences | 4 | 3 | 1 |
Reclassified as held for sale | - 272 | - 48 | - 87 |
Balance as at 31 December 2024 | 847 | 103 | 99 |
2024 | ||
(re- | ||
presen | ||
2025 | ted) | |
Salaries and wages | 1,595 | 1,784 |
Social security costs | 269 | 313 |
Share-based payment (Note 9) | 61 | 63 |
Net pension expense (Note 10) | 200 | 236 |
Other personnel expenses | 76 | 90 |
Capitalised salaries, wages and social security | -380 | -342 |
costs | ||
Total | 1,819 | 2,143 |
Number of full-time equivalents | 3,088 | 4,427 |
-of which continuing operations | 1,568 | 1,954 |
-of which discontinued operations | 1,520 | 2,473 |
Share- | Total | ||||||
Salary incl. | Fringe | Variable | based | Pension | Termination | remuneration | |
Holiday pay | benefits 1) | pay 2) | payment 3) | expense | benefits 4) | expensed | |
Christian Printzell Halvorsen, Chief | 5,899 | 207 | 2,568 | 6,642 | 1,184 | 16,500 | |
Executive Officer | |||||||
Per Christian Mørland, Chief Financial | 4,219 | 207 | 1,547 | 5,244 | 477 | 11,694 | |
Officer | |||||||
Robin Suwe, EVP Mobility | 3,653 | 90 | 998 | 4,682 | 662 | 10,084 | |
Kjersti Høklingen, EVP Real Estate | 2,791 | 132 | 803 | 2,339 | 258 | 6,324 |
Eddie Sjølie, EVP Jobs | 2,784 | 131 | 793 | 2,346 | 277 | 6,330 | |
Cathrine Laksfoss, EVP Recommerce | 2,762 | 172 | 782 | 2,343 | 252 | 6,312 | |
Ruben Søgaard, EVP Marketing & | 2,966 | 194 | 837 | 2,399 | 412 | 5,547 | 12,355 |
Sales (until 15.09.2025) 5) | |||||||
Antonia Brandberg Björk, EVP People | 3,058 | 170 | 873 | 1,690 | 661 | 6,452 | |
& Communications | |||||||
Maria Sandgren, CPTO & EVP PTX | 1,914 | 88 | 646 | 1,650 | 872 | 5,170 | |
Core (from 15.05.2025) | |||||||
Sven Størmer Thaulow, EVP | 5,482 | 116 | 852 | 1,749 | 633 | 10,148 | 18,980 |
Foundation (until 15.05.2025) 5) | |||||||
Yale Varty, Chief Commercial Officer | 106 | 10 | - | - | 12 | 128 | |
(from 15.12.2025) 5) |
Share- | Total | ||||||
Salary incl. | Fringe | Variable | based | Pension | Termination | remuneration | |
Holiday pay | benefits 1) | pay 2) | payment 3) | expense | benefits 4) | expensed | |
Christian Printzell Halvorsen, Chief | 4,720 | 259 | 4,228 | 3,873 | 959 | 14,039 | |
Executive Officer (from 07.06.2024), EVP Nordic Marketplaces and Delivery (until 07.06.2024) 6) | |||||||
Kristin Skogen Lund, Chief Executive | 3,881 | 160 | 7,394 | 9,268 | 13,915 | 11,197 | 45,815 |
Officer (until 07.06.2024) 5)7) | |||||||
Per Christian Mørland, Chief Financial | 3,820 | 265 | 3,646 | 6,603 | 469 | 14,802 | |
Officer | |||||||
Sven Størmer Thaulow, EVP | 5,027 | 246 | 3,832 | 3,382 | 671 | 13,159 | |
Foundation | |||||||
Robin Suwe, EVP Mobility (from 07.06.2024) 5) | 1,787 | 52 | 343 | 1,986 | 351 | 4,519 | |
Kjersti Høklingen, EVP Real Estate | 1,542 | 78 | 319 | 562 | 257 | 2,757 | |
(from 07.06.2024) 5) | |||||||
Eddie Sjølie, EVP Jobs (from 07.06.2024) 5) | 1,545 | 118 | 332 | 582 | 288 | 2,864 | |
Cathrine Laksfoss, EVP Recommerce | 1,544 | 142 | 323 | 573 | 257 | 2,838 | |
(from 07.06.2024) 5) | |||||||
Ruben Søgaard, EVP Marketing & | 1,632 | 153 | 351 | 467 | 105 | 2,708 | |
Sales (from 07.06.2024) 5) | |||||||
Antonia Brandberg Björk, EVP People | 339 | 15 | 72 | 0 | 50 | 476 | |
& Communications (from 18.11.2024) 5) | |||||||
Grethe Malkmus, EVP Chief People & | 1,135 | 49 | 463 | 1,107 | 146 | 2,900 | |
Communications Officer (until 07.06.2024) 5) | |||||||
Andrew Kvålseth, EVP Growth and Investments and Chief Investment | 2,370 | 130 | 5,866 | 5,572 | 438 | 5,456 | 19,831 |
Officer (until 30.06.2024) 5) | |||||||
Siv Juvik Tveitnes, EVP News Media | 1,317 | 133 | 693 | 1,916 | 226 | 4,285 | |
(until 07.06.2024) 5) |
Ragnar Kårhus, Interim EVP Chief | 1,642 | 125 | 325 | 419 | 142 | 2,653 |
People & Communications Officer | ||||||
(between 07.06.2024 and 17.11.2024) 5) | ||||||
Hanna Lindqvist, EVP Technology | 871 | 12 | 0 | 185 | 1,068 | |
(between 07.06.2024 and 02.09.2024) 5) |
Plans | Granted | Vesting period | Performance |
period | |||
PSP | 2025 | 01.01.2025- | 01.01.2025- |
31.12.2027 | 31.12.2027 | ||
Launch | 2025 | 01.01.2025- | N/A |
31.12.2026 | |||
CIP | 2025 | 01.01.2026- | N/A |
31.12.2027 | |||
EIP | 2024 | 01.01.2024- | 01.01.2024- |
31.12.2026 | 31.12.2024 | ||
SLTIP | 2024 | 01.01.2024- | N/A |
31.12.2026 | |||
EIP | 2023 | 01.01.2023- | 01.01.2023- |
31.12.2025 | 31.12.2023 | ||
SLTIP | 2023 | 01.01.2023- | N/A |
31.12.2025 | |||
ELTIP | 2022 | 01.01.2022- | 01.01.2022- |
31.12.2024 | 31.12.2024 | ||
SLTIP | 2022 | 01.01.2022- | N/A |
31.12.2024 | |||
Legacy Equity Plan | 2021 | 25.06.2021- | N/A |
30.06.2024 |
2025 | 2024 | |
Number of shares granted, not-vested at | 607,612 | 634,643 |
1 January | ||
Number of shares granted | 312,957 | 489,988 |
Number of shares forfeited | -22,326 | -61,279 |
Number of shares vested during the period | -417,210 | -455,740 |
Number of shares not-vested at 31 | 481,033 | 607,612 |
December | ||
Weighted average share price at vesting | 336 | 312 |
date (NOK per share) | ||
Weighted average fair value at grant date | 331 | 216 |
(NOK per share) |
2025 | 2024 | |
Number of shares granted, not-vested at | 77,294 | 181,533 |
1 January | ||
Number of shares granted | 24,758 | 39,894 |
Number of shares forfeited | -27,757 | -36,533 |
Number of shares vested during the period | -25,310 | -107,600 |
Number of shares not-vested at 31 | 48,985 | 77,294 |
December | ||
Weighted average share price at vesting | 334 | 316 |
date (NOK per share) | ||
Weighted average fair value at grant date | 337 | 304 |
(NOK per share) |
2024 (re- | ||
2025 | presented) | |
Current service cost | 6 | 16 |
Past service cost and gains and losses arising from settlements | - | 5 |
Net interest on the net defined benefit liability (asset) | 17 | 14 |
Remeasurements of the net defined benefit liability | -18 | -25 |
Net pension expense defined benefit plans | 5 | 10 |
Pension expense defined contribution plans | 178 | 172 |
Pension expense multi-employer defined benefit plans accounted for as defined contribution plans | 17 | 54 |
Net pension expense | 200 | 236 |
-of which included in Profit or loss - Personnel expenses and remuneration (Note 8) | 200 | 242 |
-of which included in Profit or loss - Other income (Note 12) | - | 1 |
-of which included in Profit or loss - Other expense (Note 12) (Restructuring cost) | - | 4 |
-of which included in Profit or loss - Financial expenses (Note 13) | 17 | 14 |
-of which included in Other comprehensive income - Remeasurements of defined pension liabilities | -18 | -25 |
2025 | 2024 | |
Present value of funded defined benefit obligations | 165 | 177 |
Fair value of plan assets | 120 | -133 |
Present value of unfunded defined benefit obligations | 396 | 410 |
Net pension liability | 440 | 454 |
2025 | 2024 | |||||
Net | Defined | Net | Defined | |||
pension | benefit | pension | benefit | |||
liability | obligations | Plan assets | liability | obligations | Plan assets | |
As at 1 January | 454 | 587 | 133 | 1,196 | 2,399 | 1,203 |
Current service cost | 6 | 6 | - | 18 | 18 | - |
Past service cost and gains and losses arising from settlements | - | -4 | -4 | 11 | 10 | -1 |
Interest income and expense | 17 | 16 | 2 | 14 | 19 | 5 |
Remeasurements (see below) | -18 | -30 | -13 | -25 | -40 | -16 |
Presented in discontinued operations | 11 | 12 | -1 | 32 | 46 | 14 |
Contributions to the plan | -13 | - | 13 | -48 | - | 48 |
Payments from the plan | -18 | -18 | -0 | -78 | -78 | - |
Business combinations and disposals | -1 | -9 | -9 | -656 | -1,777 | -1,120 |
Social security costs | -4 | -4 | - | -5 | -5 | - |
Reclassified as held for sale | -44 | -150 | -106 | -5 | -5 | - |
As at 31 December | 391 | 405 | 15 | 454 | 587 | 133 |
2025 | 2024 | |
Actuarial gains and losses arising from changes in financial assumptions | -2 | -27 |
Other remeasurements (experience adjustments) | -24 | -13 |
Remeasurements of defined benefit pension obligations | -26 | -40 |
2025 | 2024 | |
Return on plan assets, excluding amounts included in interest | 2 | 38 |
Cost of managing plan assets | -1 | -6 |
Other remeasurements (experience adjustments) | -17 | -102 |
Remeasurements of fair value of plan assets | -16 | -70 |
Quoted in | Quoted in | |||||
active | active | |||||
2025 | markets | Unquoted | 2024 | markets | Unquoted | |
Equities | 20% | 80% | 20% | 15% | 75% | 25% |
Alternative investments | 4% | - | 100% | 4% | - | 100% |
Real estate | 14% | - | 100% | 15% | - | 100% |
Bonds | 18% | 70% | 30% | 13% | 50% | 50% |
Corporate bonds | 12% | - | 100% | 14% | - | 100% |
Bonds - loans and receivables | 32% | - | 100% | 39% | - | 100% |
Money market / other | 1% | 50% | 50% | 0% | - | - |
Total | 100% | 100% |
2025 | 2024 | |
Discount rate | 3.90% | 3.90% |
Future salary increases | 4.00% | 4.00% |
Future increase in the social security base amount | 3.75% | 3.75% |
Future pension increases | 2.80% | 2.40% |
2025 | 2024 | |
Discount rate - increase 0.5 percentage points | -42 | -44 |
Discount rate - decrease 0.5 percentage points | 47 | 49 |
Future salary increases - increase 0.5 percentage points | 13 | 14 |
Future salary increases - decrease 0.5 percentage points | -12 | -12 |
Future increase in social security base amount - increase 0.5 percentage points | -5 | -3 |
Future increase in social security base amount - decrease 0.5 percentage points | 8 | 3 |
Future pension increases - increase 0.5 percentage points | 40 | 41 |
Future pension increases - decrease 0.5 percentage points | -36 | -37 |
2024 | ||
(re- | ||
presen | ||
2025 | ted) | |
Travelling expenses | 69 | 67 |
Rent, maintenance, office expenses and energy | 101 | 102 |
Commissions | 36 | 142 |
Professional fees | 457 | 442 |
IT expenses | 621 | 653 |
Other operating expenses | 91 | 89 |
Total | 1,375 | 1,494 |
2024 | ||
(re- | ||
presen | ||
2025 | ted) | |
Gain on sale of subsidiaries | - | 2 |
Gain on amendments and curtailment of pension plans | - | 1 |
Gain on fair value measurement of contingent | - | 1 |
considerations | ||
Other | - | 5 |
Total other income | - | 9 |
Restructuring costs | -97 | -293 |
Separation costs | -67 | -107 |
Transaction-related costs | -58 | -6 |
Loss on sale of subsidiaries | - | -57 |
Loss on fair value measurement of contingent | -35 | -30 |
considerations | ||
Other | -29 | -13 |
Total other expenses | -285 | -505 |
2024 | ||
(re- | ||
presen | ||
2025 | ted) | |
Interest income | 200 | 287 |
Net foreign exchange gain | 31 | 12 |
Gain from fair value measurement of equity instruments (Note 22) | 59 | 6,151 |
Gain from fair value measurement of total | - | 2 |
return swaps (Note 5) | ||
Other financial income | 2 | 4 |
Total financial income | 291 | 6,457 |
Interest expenses | -230 | -320 |
Loss from fair value measurement of equity instruments (Note 22) | -1,798 | -215 |
Other financial expenses | -8 | -21 |
Total financial expenses | -2,037 | -556 |
2024 | ||
(re- | ||
presen | ||
2025 | ted) | |
Loans and borrowings | -198 | -279 |
Pension liabilities (Note 10) | -14 | -13 |
Lease liabilities (Note 19) | -18 | -23 |
Contingent consideration and financial | - | -6 |
liabilities for obligations to acquire non- controlling interests (Note 23) | ||
Interest expenses | -230 | -320 |
2024 | ||
(re- | ||
presen | ||
2025 | ted) | |
Interest income | 200 | 287 |
Interest expenses | -235 | -329 |
2024 | ||
(re- | ||
presen | ||
2025 | ted) | |
Net foreign exchange gain (loss) currency | 15 | -43 |
derivatives | ||
Net foreign exchange gain (loss) other financial instruments | 16 | 55 |
Net foreign exchange gain (loss) | 31 | 12 |
2025 | 2024 | |
Current income taxes | -191 | -170 |
Deferred income taxes | -92 | - |
Tax (expense) income | -283 | -170 |
-of which recognised in profit or loss | -283 | -163 |
-of which recognised in other comprehensive income | -1 | -7 |
2025 | 2024 | |
Profit (loss) before taxes | -396 | 4,857 |
Tax (expense) income based on weighted | 93 | -1,104 |
average tax rates | ||
Prior period adjustments | 47 | -5 |
Tax effect of share of profit (loss) from joint | -10 | -18 |
ventures and associates | ||
Tax effect of impairment loss on goodwill, joint ventures and associates | -7 | -242 |
Tax effect of other permanent differences | -380 | 1,278 |
Current period unrecognised deferred tax | -26 | -72 |
assets | ||
Tax (expense) income recognised in profit or loss | -283 | -163 |
2025 | 2024 | |
Current items | -12 | 8 |
Pension liabilities | -101 | -101 |
Right-of-use assets | 112 | 173 |
Lease liabilities | -127 | -184 |
Other non-current items | 412 | 354 |
Unused tax losses | -231 | -216 |
Calculated net deferred tax liabilities | 53 | 34 |
(assets) | ||
Unrecognised deferred tax assets | 162 | 140 |
Net deferred tax liabilities (assets) | 215 | 174 |
recognised | ||
-of which deferred tax liabilities | 428 | 426 |
-of which deferred tax assets | -213 | -252 |
2025 | 2024 | |
As at 1 January | 174 | -123 |
Change included in tax expenses from continuing operations | 92 | - |
Change included in tax expenses from discontinued operations | -38 | 35 |
Change from purchase and sale of subsidiaries | - | 162 |
Foreign exchange differences | 2 | 20 |
Net deferred tax liabilities reclassified to assets held for sale | -16 | 81 |
As at 31 December | 215 | 174 |
2024 (re- | ||
Weighted average number of shares | 2025 | presented) |
Weighted average number of shares for basic earnings per share | 215,839,064 | 230,742,560 |
Effects of dilution from share-based payment | 470,602 | 687,460 |
Weighted average number of shares for diluted earnings per share | 216,309,666 | 231,430,020 |
Earnings per share - total | ||
Profit (loss) attributable to owners of the parent for basic earnings per share | -184 | 12,957 |
Profit (loss) attributable to owners of the parent for diluted earnings per share | -184 | 12,957 |
Earnings per share - basic (NOK) | -0.85 | 56.15 |
Earnings per share - diluted (NOK) | -0.85 | 55.99 |
Earnings per share - continuing operations | ||
Profit (loss) attributable to owners of the parent for basic earnings per share | -678 | 4,693 |
Profit (loss) attributable to owners of the parent for diluted earnings per share | -678 | 4,693 |
Earnings per share - basic (NOK) | -3.14 | 20.34 |
Earnings per share - diluted (NOK) | -3.14 | 20.28 |
Goodwill | Trademarks, indefinite | ||||
2025 | 2024 | 2025 | 2024 | ||
Mobility | significant | 3,300 | 985 | ||
Real Estate | significant | 1,022 | 647 | ||
Jobs | not significant | 78 | 0 | ||
Recommerce | not significant | 254 | 82 | ||
Marketplaces - Sweden | significant | 1,135 | 8 | ||
Marketplaces - Denmark | significant | 2,446 | 1,039 | ||
Marketplaces - Finland | significant | 444 | 662 | ||
Marketplaces - Norway | not significant | 549 | 0 | ||
Total marketplaces | 4,654 | 4,574 | 1,714 | 1,709 | |
Delivery | not significant | 55 | 55 | 0 | |
Lendo | not significant | 108 | 105 | 94 | 89 |
3byggetilbud.dk A/S | not significant | 207 | 207 | 44 | 44 |
Prisjakt | not significant | 31 | 4 | ||
MittAnbud | not significant | 25 | 22 | 2 | 2 |
Other | not significant | 2 | 7 | ||
Total | 5,050 | 4,996 | 1,861 | 1,848 | |
- of which reclassified to held for sale | -396 | -366 | -140 | -139 | |
Total after reclassification to held of sale | 4,654 | 4,629 | 1,722 | 1,709 |
Assumptions | Mobility | Real Estate |
Pre-tax discount rate | 10% | 10% |
Revenues CAGR 2025-2028 | 15% | 15% |
EBITDA CAGR 2025-2028 | 20% | 19% |
Cash flow growth after management prognosis | ||
period | ||
2029 | 15% | 14% |
2030 | 15% | 14% |
Sustained growth | 2% | 2% |
Development in net carrying amount in | Trademarks, | Trademarks, | Software and | Customer | ||
2025 | Goodwill | indefinite | definite | licences | relations | Total |
As at 1 January | 4,629 | 1,709 | - | 1,062 | 390 | 7,791 |
Additions | - | 7 | - | 534 | - | 542 |
Disposals on sale of businesses | - | - | - | - | - | - |
Amortisation from continuing operations | - | - | - | -347 | -65 | -412 |
Amortisation from discontinued operations 1) | - | - | - | -5 | - | -5 |
Impairment loss from continuing operations | - | - | - | -41 | - | -41 |
Foreign exchange differences | 80 | 6 | - | 2 | 1 | 88 |
Reclassified as held for sale 2) | -55 | - | - | -86 | - | -141 |
As at 31 December | 4,654 | 1,722 | - | 1,120 | 326 | 7,822 |
-of which accumulated cost | 5,751 | 1,722 | 2 | 2,141 | 668 | 10,283 |
-of which accumulated amortisation and impairment loss | -1,097 | - | -2 | -1,021 | -342 | -2,461 |
Development in net carrying amount in | Goodwill | Trademarks, | Trademarks, | Software and | Customer | Total |
2024 | indefinite | definite | licences | relations | ||
As at 1 January | 6,622 | 2,142 | 1 | 1,848 | 477 | 11,091 |
Additions | - | - | 3 | 677 | - | 680 |
Acquired through business combinations | 224 | 7 | - | 7 | - | 238 |
Disposals | - | - | - | -2 | - | -2 |
Disposals on sale of businesses | -975 | -385 | - | -428 | -17 | -1,805 |
Reclassification | - | - | - | 6 | - | 6 |
Amortisation from continuing operations | - | - | -2 | -386 | -65 | -453 |
Amortisation from discontinued operations | - | - | - | -207 | -9 | -216 |
Impairment loss from continuing operations | -1,078 | - | - | -256 | - | -1,334 |
Foreign exchange differences | 202 | 83 | - | 11 | 21 | 317 |
Reclassified as held for sale | -366 | -139 | -2 | -208 | -16 | -732 |
As at 31 December | 4,629 | 1,709 | - | 1,062 | 390 | 7,791 |
-of which accumulated cost | 5,722 | 1,709 | 2 | 2,695 | 665 | 10,792 |
-of which accumulated amortisation and impairment loss | -1,093 | - | -2 | -1,633 | -274 | -3,001 |
Equipment, | ||||
Buildings and | Plant and | furniture and | ||
Development in net carrying amount in 2025 | land | machinery | similar assets | Total |
As at 1 January | 4 | 4 | 176 | 184 |
Additions | - | 1 | 31 | 31 |
Acquired through business combinations | - | - | - | - |
Disposals | - | - | -25 | -25 |
Disposals on sale of businesses | - | - | -25 | -25 |
Reclassified as held for sale | -3 | -4 | -94 | -101 |
Reclassification | - | - | 13 | 13 |
Depreciation from continuing operations | -1 | -1 | -33 | -35 |
Depreciation from discontinued operations 1) | - | - | -8 | -8 |
Impairment loss from continuing operations | - | - | -1 | -1 |
Foreign exchange differences | - | - | 2 | 2 |
As at 31 December | - | - | 36 | 36 |
-of which accumulated cost | - | 2 | 152 | 155 |
-of which accumulated depreciation and impairment loss | - | -2 | -116 | -118 |
Equipment, | ||||
Buildings and | Plant and | furniture and | ||
Development in net carrying amount in 2024 | land | machinery | similar assets | Total |
As at 1 January | 94 | 109 | 377 | 580 |
Additions | - | 4 | 88 | 92 |
Acquired through business combinations | - | 2 | 9 | 11 |
Disposals on sale of businesses 1) | -85 | -99 | -180 | -364 |
Depreciation from continuing operations | -1 | - | -56 | -57 |
Depreciation from discontinued operations | -5 | -12 | -30 | -47 |
Impairment loss from continuing operations | - | - | -4 | -4 |
Reclassified as held for sale | - | - | -27 | -27 |
As at 31 December | 4 | 4 | 176 | 184 |
-of which accumulated cost | 6 | 29 | 416 | 451 |
-of which accumulated depreciation and impairment loss | -2 | -26 | -239 | -267 |
End of lease | ||
Address | User of the office building | term |
Västra Järnvägsgatan 21, Stockholm | Swedish group companies | 2033 |
Grensen 5-7, Oslo | Finn.no and headquarter functions | 2030 |
Akersgata 55, Oslo | Subleased | 2035 |
2024 (re- | ||
2025 | presented) | |
Expenses related to short-term leases and low value assets | -0 | -1 |
Depreciation of right-of-use assets | -102 | -113 |
Impairment of right-of-use assets | -25 | - |
Interest expense on lease liabilities | -18 | -23 |
Total amount recognised in profit or loss | -145 | -137 |
Equipment, | |||
Buildings and | furniture and | ||
land | similar assets | Total | |
As at 1 January 2024 | 1,937 | 7 | 1,944 |
Additions | 773 | 2 | 774 |
Acquired through business combinations | 3 | - | 3 |
Disposals on sale of businesses | -1,611 | -4 | -1,615 |
Partial or full termination | -5 | - | -5 |
Depreciation from continuing operations | -111 | -2 | -113 |
Depreciation from discontinued operations | -137 | -2 | -139 |
Foreign exchange differences | -4 | - | -4 |
Reclassified as held for sale | -29 | -3 | -32 |
As at 31 December 2024 | 810 | 2 | 812 |
As at 1 January 2025 | 810 | 2 | 812 |
Additions | 74 | 0 | 75 |
Partial or full termination | -1 | - | -1 |
Reclassified as held for sale | -213 | 0 | -213 |
Depreciation from continuing operations | -100 | -2 | -102 |
Depreciation from discontinued operations | -38 | - | -38 |
Impairment from continuing operations | -25 | - | -25 |
Foreign exchange differences | 20 | 0 | 20 |
As at 31 December 2025 | 528 | 1 | 529 |
2025 | 2024 | |
As at 1 January | 861 | 2,237 |
Additions | 77 | 774 |
Acquired through business combinations | - | 3 |
Disposals on sale of businesses | - | -1,824 |
Lease payments | -203 | -351 |
Accretion of interest from continuing operations | 18 | 22 |
Accretion of interest from discontinued | 15 | 33 |
operations | ||
Foreign exchange differences | 19 | -5 |
Reclassified as held for sale | -187 | -28 |
As at 31 December | 600 | 861 |
-of which current | 132 | 150 |
-of which non-current | 469 | 712 |
2025 | 2024 | |
<3 months | 38 | 50 |
3 months to 1 year | 108 | 143 |
1 to 2 years | 119 | 170 |
2 to 5 years | 315 | 397 |
>5 years | 67 | 253 |
Total | 647 | 1,013 |
2025 | 2024 | |
Net cash flow from operating activities | -33 | -68 |
Net cash flow from financing activities | -168 | -295 |
Total | -201 | -363 |
Between one | More than | ||
and five years | five years | Total | |
Extension options expected | - | 300 | 300 |
not to be exercised | |||
Termination options | 11 | 120 | 131 |
expected to be exercised | |||
Total | 11 | 421 | 431 |
Non-current | Current | |||
2025 | 2024 | 2025 | 2024 | |
Trade receivables, net (Note 7 | - | - | 459 | 847 |
and Note 21) | ||||
Prepaid expenses | - | - | 31 | 77 |
Income tax receivables | - | - | 66 | 106 |
Loans to joint ventures and associates | - | 2 | 16 | 10 |
Financial derivatives (Note 27) | - | 4 | - | 2 |
Non-derivative financial | - | 18 | - | - |
assets | ||||
Other receivables | 87 | 1 | 203 | 238 |
Inventories | - | - | - | 4 |
Total | 87 | 26 | 776 | 1,285 |
2025 | 2024 | |
Trade receivables | 503 | 874 |
Contract assets | 102 | 103 |
Less provision for expected credit losses on trade receivables and contract assets | -44 | -27 |
Trade receivables and contract assets | 561 | 950 |
Ageing of trade receivables by due date | 2025 | 2024 |
Not due | 359 | 586 |
Past due 0-45 days | 70 | 208 |
Past due 46-90 days | 14 | 27 |
Past due more than 90 days | 60 | 53 |
Trade receivables | 503 | 874 |
2025 | 2024 | |
Balance as at 1 January | 27 | 49 |
Provision for expected credit losses | 35 | 37 |
Write-off | -12 | -49 |
Disposals on sale of businesses | -7 | -11 |
Foreign exchange differences | 2 | 1 |
Balance as at 31 December | 44 | 27 |
Valuation | Interest | Interest | ||||
method | held | 2025 | held | 2024 | ||
Aurelia Netherlands Topco B.V | FV PL | level 3 | 13.95% | 16,116 | 13.97% | 21,750 |
Tibber AS | FV PL | level 3 | 13.88% | 363 | 14.04% | 363 |
Firi AS | FV PL | level 3 | 6.80% | 70 | 6.96% | 72 |
FJ Labs (III + Archangel I) | FV PL | level 3 | 2.62% | 58 | 2.62% | 47 |
FirstVet AB | FV PL | level 3 | 1.41% | 9 | 1.41% | 18 |
eEducation Albert AB | FV PL | level 1 | 0.00% | - | 13.15% | 9 |
Other | FV PL | level 3 | 3 | 11 | ||
Equity instruments at fair value through profit or loss | FV PL | 16,620 | 22,272 | |||
Homely AS | FV OCI | level 3 | 17.60% | 50 | 17.60% | 54 |
Videocation.no AS | FV OCI | level 3 | 8.97% | - | 8.97% | 21 |
Dintero AS | FV OCI | level 3 | 6.20% | 13 | 6.20% | 13 |
Other | FV OCI | level 3 | - | 7 | ||
Equity instruments at fair value through OCI | FV OCI | 64 | 94 | |||
Total | 16,684 | 22,365 |
Significant | Sensitivity of | ||||
Fair value | unobservable | Value | the input to fair | ||
Valuation technique | (NOK million) | inputs | applied | value | |
Investment in Aurelia Netherlands | Market approach using | 16,116 | EV/EBITDA multiple | 17.44 | -10%/10% |
Topco B.V. (Adevinta) | comparable trading multiples | ||||
EV/ EBITDA-CAPEX | 20.58 | -10%/10% | |||
multiple | |||||
Adjustment for | -15% | -5%/5% | |||
premium/(discount) |
Obligation to acquire non- | ||||
controlling interests | Contingent considerations | |||
Development in net carrying amount 2025 | 2024 | 2025 | 2024 | |
As at 1 January | 65 | 217 | 158 | 116 |
Additions | - | - | - | 124 |
Settlement | -37 | - | -34 | -117 |
Change in fair value recognised in equity | 6 | - | - | - |
Change in fair value recognised in Profit (loss) | - | - | 35 | 28 |
Interest expenses | - | - | - | 6 |
Disposals on sale of businesses | - | -154 | - | - |
Foreign exchange differences | - | 1 | - | 1 |
As at 31 December | 34 | 65 | 159 | 158 |
-of which non-current (Note 24) | 34 | 65 | 93 | 124 |
-of which current (Note 24) | - | - | 66 | 34 |
The maturity profile of the financial liabilities | ||||
Maturity within 1 year | - | - | 66 | 34 |
Maturity between 1 and 2 years | 34 | 65 | 93 | 55 |
Maturity between 2 and 5 years | - | - | - | 69 |
Non-current | Current | |||
2025 | 2024 | 2025 | 2024 | |
Financial liabilities related to non-controlling interests' put options (Note 23) | 34 | 65 | - | - |
Contingent considerations business combinations (Note 23) | 93 | 124 | 66 | 34 |
Liabilities to joint ventures and associates | 7 | 11 | 17 | 22 |
Trade payables | - | - | 90 | 197 |
Public duties payable | - | - | 301 | 411 |
Accrued salaries and other employment benefits | - | - | 282 | 460 |
Accrued expenses | - | - | 184 | 296 |
Provision for restructuring costs | 16 | 14 | 54 | 176 |
Financial derivatives (Note 5, Note 27) | 0 | 35 | 45 | 59 |
Other liabilities | 47 | 25 | 85 | 112 |
Total | 197 | 274 | 1,125 | 1,768 |
2025 | 2024 | |
Non-current interest-bearing loans and | 1,922 | 3,018 |
borrowings | ||
Current interest-bearing loans and borrowings | 322 | - |
Cash and cash equivalents | -2,453 | -5,545 |
Net interest-bearing debt | -210 | -2,527 |
Group equity | 24,536 | 32,504 |
Net gearing (net interest-bearing debt/equity) | -0.01 | -0.08 |
Undrawn long-term bank facilities (Note 26) | 3,553 | 3,539 |
2025 | 2024 | ||||
Currency | Amount | NOK | Amount | NOK | |
Forward contracts, sale | SEK | - | - | 450 | 463 |
Forward contracts, sale | DKK | 275 | 434 | 175 | 277 |
Currency | NOK to | ||||
Currency | payment | receive | |||
Cross currency swap | DKK | 117 | Cibor 3 months + margin | 150 | Nibor 3 months + margin |
Amount | Pay | Receive | |
Interest rate swap | 400 | Nibor 3 months + margin | 3.95% |
Interest rate swap | 250 | Nibor 3 months + margin | 4.85% |
Interest rate swap | 250 | Nibor 3 months + margin | 4.85% |
Carrying amount | Fair value (1) | ||||||
Non-current interest-bearing liabilities | 2025 | 2024 | 2025 | 2024 | Currency | Coupon | |
Bonds | |||||||
ISIN NO0011157323 | (2021-2026) | - | 1,000 | - | 1,004 | NOK | FRN: Nibor 3 months + 78 bps |
ISIN NO0012484486 | (2022-2027) | 525 | 600 | 532 | 608 | NOK | FRN: Nibor 3 months + 120 bps |
ISIN NO0012484494 | (2022-2029) | 400 | 400 | 393 | 385 | NOK | 3.95% |
ISIN NO0012911306 | (2023-2028) | 500 | 500 | 511 | 510 | NOK | FRN: Nibor 3 months + 145 bps |
ISIN NO0012911231 | (2023-2030) | 500 | 500 | 503 | 496 | NOK | 4.85% |
Total bonds | 1,925 | 3,000 | 1,940 | 3,002 | |||
Bank loans | (3) | (7) | (3) | (7) | |||
Other loans | - | 25 | - | 25 | |||
Total non-current interest-bearing liabilities | 1,922 | 3,018 | 1,936 | 3,020 |
Current interest-bearing liabilities | ||||
Bonds, maturity <1 year | 322 | - | 324 | - |
Total current interest-bearing liabilities | 322 | - | 324 | - |
Total interest-bearing liabilities | 2,244 | 3,018 | 2,260 | 3,020 |
Interest-bearing | ||
liabilities | ||
2025 | 2024 | |
NOK | 2,247 | 3,025 |
Total contractual amount | 2,247 | 3,025 |
Interest-bearing | Unutilised | |||
liabilities | credit facilities | |||
2025 | 2024 | 2025 | 2024 | |
Maturity <3 months | - | - | - | - |
Maturity 3 months-1 year | 322 | - | - | - |
Maturity 1-2 years | 525 | 1,000 | - | - |
Maturity 2-5 years | 1,400 | 1,500 | 3,553 | 3,539 |
Maturity >5 years | - | 525 | - | - |
Total contractual amount | 2,247 | 3,025 | 3,553 | 3,539 |
Financial assets | ||||||
and liabilities | Financial | Equity | Financial | |||
at fair value | assets | instruments | liabilities | |||
through profit | at amortised | at fair value | at amortised | |||
31 December 2025 | Note | (loss) | cost | through OCI | cost | Total |
Equity instruments | 22 | 16,620 | - | 64 | - | 16,684 |
Other non-current assets | 20 | - | 87 | - | - | 87 |
Trade receivables and other current assets | 20,21 | - | 680 | - | - | 680 |
Cash and cash equivalents 1) | - | 2,453 | - | - | 2,453 | |
Total assets | 16,620 | 3,220 | 64 | - | 19,904 | |
Non-current interest-bearing loans and borrowings | 26 | - | - | - | 1,922 | 1,922 |
Other non-current liabilities | 24 | 93 | - | - | 27 | 120 |
Current interest-bearing loans and borrowings | 26 | - | - | - | 322 | 322 |
Lease liabilities | 19 | - | - | - | 600 | 600 |
Other current liabilities | 24 | 112 | - | - | 687 | 799 |
Total liabilities | 204 | - | - | 3,558 | 3,763 |
at fair value | at amortised | at fair value | at amortised | |||
through profit | cost | through OCI | cost | |||
(loss) | ||||||
Equity instruments | 22 | 22,272 | - | 94 | - | 22,365 |
Other non-current assets | 20 | 4 | 21 | - | - | 26 |
Trade receivables and other current assets | 20,21 | 2 | 1,097 | - | - | 1,098 |
Cash and cash equivalents 1) | - | 5,545 | - | - | 5,545 | |
Total assets | 22,278 | 6,663 | 94 | - | 29,033 | |
Non-current interest-bearing loans and borrowings | 26 | - | - | - | 3,018 | 3,018 |
Other non-current liabilities | 24 | 160 | - | - | 50 | 210 |
Current interest-bearing loans and borrowings | 26 | - | - | - | - | - |
Lease liabilities | 19 | - | - | - | 861 | 861 |
Other current liabilities | 24 | 93 | - | - | 1,246 | 1,339 |
Total liabilities | 253 | - | - | 5,176 | 5,428 |
Assets | Liabilities | |||
2025 | 2024 | 2025 | 2024 | |
Forward contracts | - | 2 | 1 | 4 |
Interest rate and cross currency swaps | - | - | 44 | 90 |
Total return swaps | - | - | - | - |
Other | - | 4 | - | - |
Total | - | 7 | 46 | 95 |
31 December 2025 | Level 1 | Level 2 | Level 3 | Total |
Equity instruments at fair value through profit or loss (Note 22) | - | - | 16,620 | 16,620 |
Equity instruments at fair value through OCI (Note 22) | - | - | 64 | 64 |
Other financial assets at fair value through profit or loss | - | - | - | - |
Financial liabilities at fair value through profit or loss | - | -45 | -159 | -204 |
Financial liabilities for obligations to acquire non-controlling interests | - | - | -34 | -34 |
recognised in equity (Note 23) | ||||
Total financial assets and liabilites at fair value | - | -45 | 16,491 | 16,446 |
31 December 2024 | Level 1 | Level 2 | Level 3 | Total |
Equity instruments at fair value through profit or loss (Note 22) | 9 | - | 22,262 | 22,272 |
Equity instruments at fair value through OCI (Note 22) | - | - | 94 | 94 |
Other financial assets at fair value through profit or loss | - | 7 | - | 7 |
Financial liabilities at fair value through profit or loss | - | -95 | -158 | -253 |
Financial liabilities for obligations to acquire non-controlling interests | - | - | -65 | -65 |
recognised in equity (Note 23) | ||||
Total financial assets and liabilites at fair value | 9 | -88 | 22,133 | 22,055 |
2025 | 2024 | |
As at 1 January | 22,133 | 427 |
Additions | 2 | -111 |
Disposals | -8 | -8 |
Disposals on sale of businesses | - | 151 |
Capital distribution from investments 1) | -3,883 | - |
Transition from (to) subsidiaries, joint ventures, associates and receivables | - | 15,686 |
Settlements | 71 | 117 |
Changes in fair value recognised in equity | - | - |
Changes in fair value recognised in other comprehensive income | -36 | -24 |
Changes in fair value recognised in profit or loss | -1,787 | 5,895 |
As at 31 December | 16,491 | 22,133 |
Number of A-shares / Vend-shares | Number of B-shares | Total number of shares | |||||||
Shares | Treasury | Issued | Shares | Treasury | Issued | Shares | Treasury | Issued | |
outstanding | shares | outstanding | shares | outstanding | shares | ||||
As at 31 December 2023 | 100,538,332 | 2,423,946 | 102,962,278 | 124,679,046 | 3,291,645 | 127,970,691 | 225,217,378 | 5,715,591 | 230,932,969 |
Redemption of treasury shares | - | -2,423,946 | -2,423,946 | -2,614,457 | -2,614,457 | - | -5,038,403 | -5,038,403 | |
New share issuance | - | - | - | 8,030,279 | 8,030,279 | 8,030,279 | - | 8,030,279 | |
Increase in treasury shares | -1,482,499 | 1,482,499 | - | -1,588,526 | 1,588,526 | - | -3,071,025 | 3,071,025 | - |
Decrease in treasury shares | - | - | - | 293,534 | -293,534 | - | 293,534 | -293,534 | - |
As at 31 December 2024 | 99,055,833 | 1,482,499 | 100,538,332 | 131,414,333 | 1,972,180 | 133,386,513 | 230,470,166 | 3,454,679 | 233,924,845 |
Redemption of treasury shares | - | -3,474,219 | -3,474,219 | - | -3,570,206 | -3,570,206 | - | -7,044,425 | -7,044,425 |
New share issuance | - | - | - | - | - | - | - | - | - |
Increase in treasury shares | -3,187,390 | 3,187,390 | - | -15,839,775 | 15,839,775 | - | -19,027,165 | 19,027,165 | - |
Decrease in treasury shares | - | - | - | 263,102 | -263,102 | - | 263,102 | -263,102 | - |
Collapse dual-class share structure | -95,868,443 | -1,195,670 | -97,064,113 | -115,837,660 | -13,978,647 | -129,816,307 | -211,706,103 | -15,174,317 | -226,880,420 |
and creation of Vend shares | 211,706,103 | 15,174,317 | 226,880,420 | 211,706,103 | 15,174,317 | 226,880,420 | |||
Redemption of treasury Vend shares | -14,874,297 | -14,874,297 | - | -14,874,297 | -14,874,297 | ||||
New Vend share issuance | 6,204,568 | - | 6,204,568 | 6,204,568 | - | 6,204,568 | |||
Increase in treasury Vend shares | -1,683,493 | 1,683,493 | - | -1,683,493 | 1,683,493 | - | |||
Decrease in treasury Vend shares | 21,048 | -21,048 | - | 21,048 | -21,048 | - | |||
As at 31 December 2025 | 216,248,226 | 1,962,465 | 218,210,691 | - | - | - | 216,248,226 | 1,962,465 | 218,210,691 |
2025 | 2024 | |
Cash flow hedges | - | -4 |
Total hedging reserves | - | -4 |
2025 | 2024 | ||||||||
Group | Location | Non- | Profit (loss) | Accumulated | Dividends | Non- | Profit (loss) | Accumulated | Dividends |
controlling | attributable | NCI | paid to | controlling | attributable | NCI (restated) | paid to | ||
interest (%) | to NCI | NCI | interest (%) | to NCI | NCI | ||||
Finn.no group | Oslo, Norway | - | - | - | - | 0 | 36 | - | - |
Helthjem Netthandel AS | Oslo, Norway | 34.00% | -9 | 14 | - | 34.00% | 1 | 17 | - |
Plick AB | Stockholm, Sweden | - | - | - | - | - | -2 | - | - |
Aftonbladet Hierta AB | Stockholm, Sweden | - | - | - | - | - | 1 | - | -6 |
Podme group | Oslo, Norway | - | - | - | - | - | -5 | - | - |
Autovex | Finland | 8.20% | -2 | 2 | 19.00% | -4 | 1 | ||
Other | - | - | - | -4 | 1 | - | |||
Total | -11 | 16 | - | 23 | 19 | -6 |
2025 | 2024 | |
Cash in acquired companies | - | 91 |
Acquisition cost other current assets | - | 102 |
Acquisition cost non-current assets | - | 253 |
Aggregate acquisition cost assets | - | 446 |
Non-controlling interests and liabilities | - | -181 |
assumed | ||
Contingent consideration deferred | - | -124 |
Contingent consideration paid | 34 | 115 |
Deferred consideration paid | - | 40 |
Fair value of previously held equity interest | - | -8 |
Gross purchase price | 34 | 289 |
Cash in acquired companies | - | -91 |
Acquisition of subsidiaries, net of cash | 34 | 198 |
acquired |
2025 | 2024 | |
Cash in sold companies | 73 | 349 |
Carrying amount other current assets | 82 | 803 |
Carrying amount non-current assets | 166 | 4,543 |
Aggregate carrying amount assets | 321 | 5,696 |
Equity and liabilities transferred | -95 | -4,389 |
Gain (loss) | 297 | 3,768 |
Gross sales price | 524 | 5,074 |
Cash in sold companies | -73 | -349 |
Non-cash consideration and non-cash items | -25 | -128 |
in gain (loss) | ||
Proceeds from sale of subsidiaries, net of | 425 | 4,597 |
cash sold |
2025 | 2024 | |
Increase in ownership interest - from | - | - |
settlement of financial liabilities for obligations to acquire non-controlling interests | ||
Increase in ownership interest - from other transactions | -45 | -9 |
Change in ownership interests in subsidiaries | -45 | -9 |
Interest-bearing loans and | Put | Lease liabilities | |
borrowings (Note 26) | obligations | (Note 19) | |
As at 1 January 2025 | 3,018 | 65 | 861 |
Cash flow from financing activities | |||
- Repayment of interest-bearing loans and borrowings | -753 | - | - |
- Payment of principal portion of lease liabilities | - | - | -168 |
- Change in ownership interests in subsidiaries | - | -37 | - |
Non-cash changes | 3 | 6 | 77 |
Business combinations and loss of control | - | - | -15 |
Foreign exchange differences | - | - | 19 |
Reclassified as held for sale | -25 | - | -174 |
As at 31 December 2025 | 2,244 | 34 | 600 |
Interest-bearing loans and | Put | Lease liabilities | |
borrowings (Note 26) | obligations | (Note 19) | |
(restated) | |||
As at 1 January 2024 | 5,652 | 217 | 2,237 |
Cash flow from financing activities | |||
- New interest-bearing loans and borrowings | 750 | - | - |
- Repayment of interest-bearing loans and borrowings | -3,383 | - | - |
- Payment of principal portion of lease liabilities | - | - | -295 |
Non-cash changes | -8 | 776 | |
Business combinations and loss of control | -4 | -154 | -1,823 |
Foreign exchange differences | 3 | 1 | -5 |
Other | 9 | - | - |
Reclassified as held for sale | - | - | -28 |
As at 31 December 2024 | 3,018 | 65 | 861 |
Board remuneration | |||||
Board | Committee | from other Group | Total | ||
Members of the Board and Committees: | remuneration | remuneration | companies | remuneration | |
Karl-Christian Agerup, Chairman of the Board and Member of the Compensation Committee. | 1,459 | 113 | - | 1,571 | |
Rune Bjerke, Deputy Chairman of the Board and Chairman of Audit | 1,095 | 253 | - | 1,348 | |
Committee. | |||||
Philippe Vimard, Board member and Member of the Compensation | 890 | 113 | - | 1,002 | |
Committee.* | |||||
Satu Kiiskinen, Board member and Member of the Audit | 736 | 156 | - | 892 | |
Committee.* | |||||
Dr. Ulrike Handel, Board member and Member of the Audit | 890 | 156 | - | 1,046 | |
Committee.* | |||||
Natalia Gennadievna Zharinova, Board member and Chairman of Compensation Committee from April 2024.* | 890 | 171 | - | 1,061 | |
Rolv Erik Ryssdal, Board member from April 2024. | 685 | - | - | 685 | |
Henning Spjelkavik, Employee representative from April 2024. | 443 | 156 | - | 599 | |
Yevgeniya Nättilä, Employee representative from April 2024.* | 492 | - | - | 492 | |
Kamilla Wehrmann, Employee representative from April 2024. | 443 | 113 | - | 555 | |
Total | 8,019 | 1,230 | - | 9,248 |
Other | Tax | Other non- | |||
Audit | attestation | advisory | audit | ||
services | services | services | services | Total | |
Vend Group | |||||
PwC | 11 | 3 | - | 2 | 16 |
Other auditors | 2 | - | - | - | 2 |
Total | 13 | 3 | - | 2 | 18 |
- of which continuing operations | 9 | 3 | - | 2 | 14 |
- of which discontinued | 4 | - | - | - | 4 |
operations | |||||
Vend | |||||
Marketplaces | |||||
ASA | |||||
PwC | 4 | 2 | - | 2 | 9 |
Other | Tax | Other non- | |||
Audit | attestation | advisory | audit | ||
services | services | services | services | Total | |
Vend Group | |||||
PwC | 12 | 3 | - | 5 | 20 |
Other auditors | 2 | - | - | - | 2 |
Total | 14 | 3 | - | 5 | 22 |
- of which continuing operations | 7 | 3 | - | 5 | 15 |
- of which discontinued | 7 | - | - | - | 7 |
operations | |||||
Vend | |||||
Marketplaces | |||||
ASA | |||||
PwC | 2 | 3 | - | 1 | 5 |
(NOK million) | 2025 | 2024 |
Assets | ||
Intangible assets | 748 | 732 |
Property, plant and equipment | 115 | 27 |
Right-of-use assets | 228 | 32 |
Investments in joint ventures and associates | 8 | - |
Deferred tax assets | 138 | 115 |
Other non-current assets | 8 | 3 |
Contract assets | 108 | 48 |
Trade receivables and other current assets | 498 | 338 |
Cash and cash equivalents | 22 | 19 |
Assets held for sale | 1,873 | 1,314 |
Liabilities | ||
Deferred tax liabilities | 55 | 34 |
Pension liabilities | 52 | 5 |
Non-current interest-bearing loans and borrowings | 25 | - |
Non-current lease liabilities | 163 | 15 |
Other non-current liabilities | 9 | 1 |
Income tax payable | 58 | 10 |
Current lease liabilities | 40 | 13 |
Contract liabilities | 96 | 87 |
Other current liabilities | 532 | 243 |
Liabilities held for sale | 1,029 | 408 |
Net assets directly associated with disposal group | 844 | 906 |
Amounts included in accumulated other comprehensive income: | ||
Foreign currency translation reserve | 76 | 73 |
2024 (re- | ||
(NOK million) | 2025 | presented) |
Operating revenues | 3,503 | 6,178 |
Costs of goods and services sold | - | -72 |
Personnel expenses | -1,432 | -2,686 |
Marketing expenses | -525 | -660 |
Other operating expenses | -1,206 | -2,212 |
Gross operating profit (loss) | 340 | 548 |
Depreciation and amortisation | -51 | -402 |
Other income | - | 5 |
Other expenses | -59 | -56 |
Operating profit (loss) | 230 | 95 |
Share of profit (loss) of joint ventures and associates | 5 | -562 |
Financial income | -50 | -40 |
Financial expenses | 19 | -21 |
Profit (loss) before taxes | 205 | -528 |
Income taxes | -18 | -13 |
Profit (loss) after taxes from discontinued operations | 186 | -541 |
Gain on disposal | 298 | 8,826 |
Profit (loss) from discontinued operations | 484 | 8,286 |
Other comprehensive income from discontinued operations | 28 | -1,729 |
Total comprehensive income from discontinued operations | 512 | 6,557 |
Total comprehensive income from discontinued operations attributable to: | ||
Non-controlling interests | -9 | -6 |
Owners of the parent | 484 | 6,563 |
Earnings per share from discontinued operations in NOK: | ||
Basic | 2.24 | 35.91 |
Diluted | 2.24 | 35.80 |