EUR 1000 | Company Parent | ||
Notes | 2023 | 2022 2023 2022 | |
Revenues | 2,4 | ||
| Operating expenses | |||
Personnel expenses | 23 | ||
Depreciation & amortization | 2,10,11 | ||
Impairment of intangible assets | 2,10 | ||
Marketing expenses | |||
Other operating expenses | 21 | ||
Total operating expenses | |||
Operating income (loss) | |||
Other Income (expense) | 24 | - | - |
Results before income taxes | |||
Income tax (expense) credit | 22 | - | - |
Income (loss) from continuing operations | |||
| | 2,8 | - | - |
| owners | |||
Loss from discontinued operations | 8 | - | - |
Income (loss) for the year | |||
| | |||
Exchange differences on translation of foreign operation | - | - | |
Total other comprehensive income (loss) | - | - | |
Total comprehensive income (loss) | |||
| | |||
Owners of the parent | 2,12 | ||
Non-controlling interests | 2,12 | ||
Total comprehensive income | |||
| Earnings per share attributable to Gaming Innovation Group Inc. | |||
Basic and diluted income per share from continuing operations | |||
Basic and diluted loss per share from discontinuing operations | - | - | |
Basic and diluted income per share attributable to GiG Inc. | |||
Weighted average shares outstanding (1000) | |||
Diluted weighted average shares outstanding (1000) |
EUR 1000 | Company Parent | ||
Notes | 31.12.2023 | 31.12.2022 31.12.2023 31.12.2022 | |
| ASSETS | |||
| Non-current assets | |||
Goodwill | 2,10 | ||
Intangible assets | 2,10 | ||
Property, plant and equipment | 2,11 | ||
Right-of-use assets | 6 | ||
Investment in subsidiaries | 12 | ||
Deferred income tax assets | 19 | ||
Other non-current assets | 16 | ||
Total non-current assets | |||
| Current assets: | |||
Trade and other receivables | 13 | ||
Due from subsidairies | |||
Cash and cash equivalents | 14 | ||
Total current assets | |||
| 8 | ||
TOTAL ASSETS | |||
| Liabilities and Shareholders' Equity | |||
| Shareholders' equity: | |||
Share capital issued | 20 | ||
Share premium | 20 | ||
Accumulated translation income (loss) | - | - | |
| - | - | |
Total equity attibutable to owners of the Company | |||
Non-controlling interests | |||
Total equity | |||
| Liabilities | |||
| Long term liabilities: | |||
Bond payable | 18 | ||
Lease liabilities | 6 | ||
Deferred consideration | 7 | ||
Contingent consideration | 7 | ||
Other long term payables | |||
Long term loans | 9 | ||
Deferred income tax liabilities | 19 | ||
Total long term liabilities | |||
| Current liabilities: | |||
Trade payables and accrued expenses | 17 | ||
Lease liabilities | 6 | ||
Deferred consideration | 7 | ||
Contingent consideration | 7 | ||
Short term loans | 9 | ||
Total current liabilities | |||
| | 8 | ||
| held for distribution to owners | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| Company (EUR 1000) | ||||||||
| Common Stock | Common | Common | Share | Non- | Translation | Retained | Total | |
| Shares issued | Stock Shares | Stock | Premium/ | controlling | reserve | Earnings | Equity | |
| Outstanding | Amount | Adjustment | interest | | ||||
| Balance at 1 January 2022 | - | - | ||||||
| Issue of shares | ||||||||
| Share compensation expense | ||||||||
| Net results from continuing operations | ||||||||
| Net results from discontinuing operations | - | - | ||||||
| Exchange differences on translation | - | - | ||||||
| Balance at 31 December 2022 | - | - | ||||||
| Issue of shares | ||||||||
| Exercise of options and issuance of shares | ||||||||
| for cash | ||||||||
| Share compensation expense | ||||||||
| Net results from continuing operations | ||||||||
| Net results from discontinuing operations | - | - | ||||||
| Exchange differences on translation | - | - | ||||||
| Balance at 31 December 2023 | - | - |
EUR 1000 | Company Parent | ||
Notes | 2023 | 2022 2023 2022 | |
| | |||
Results before income taxes | |||
Loss from discontinued operations | 7 | - | - |
Taxes | - | - | |
Amortization of intangible assets | 10 | ||
Depreciation of property, plant and equipment | 11 | ||
Depreciation on right of use assets | 6 | ||
Share based compensation | |||
Impariment of assets | |||
Change in trade and other receivables | - | - | |
Change in current assets | |||
Change in trade and other payables | 15 | ||
Other changes in assets and payables | |||
Net cash (used in)/generated from operating activities | |||
| | |||
Purchases of intangible assets | 10 | - | - |
Purchases of property, plant and equipment | 11 | - | - |
Acquisition of subsidiaries, net of cash acquired | 7 | - | - |
Net cash used in investing activities | - | - | |
| | |||
Proceeds from loans | 9 | ||
Loan repayment | 9 | - | - |
Proceeds from issuance of shares | 21 | ||
| 18 | ||
Lease liability principal payments | 6 | - | - |
Interest paid on bond | 18 | - | - |
| |||
Translation loss | - | ||
Net movement in cash and cash equilalents | |||
Cash and cash equivalents at beginning of year | 14 | ||
| - | ||
Cash and cash equivalents at end of year | 14 |
| Years | |
Installations and improvements to premises | 3 - 6 |
| 3 | |
| 3 - 6 |
| 2023 | Media | Platform | TOTAL |
| (EUR 1000) | |||
Revenue | 88 621 | 52 007 | 140 980 |
Platform & service provider fees | - | -4 779 | -4 779 |
Personnel expenses | -10 603 | -16 126 | -26 729 |
Marketing costs | -26 777 | -11 045 | -37 822 |
Other operating expenses | -11 739 | -3 644 | -15 232 |
Depreciation & Amortisation | -12 488 | -16 167 | -28 655 |
27 014 | 247 | 13 130 |
| 2022 | Media | Platform | TOTAL | |
| (EUR 1000) | ||||
Revenue | 61 858 | 45 164 | 107 022 | |
Platform & service provider fees | - | -5 082 | -5 082 | |
Personnel expenses | -7 627 | -14 825 | -26 861 | |
Marketing costs | -18 150 | -13 087 | -31 237 | |
Other operating expenses | -7 | 413 | -9 625 | -12 629 |
Depreciation & Amortisation | -7 022 | -13 519 | -20 541 | |
21 440 | -10 975 | 7 328 |
Company | Parent | |||
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
| Financial assets at amortised | ||||
| cost: | ||||
| Trade and other receivables | 18 501 | 22 328 | - | - |
| (Note 13) | ||||
| Amounts due from payment | - | 893 | - | - |
| providers (Note 13) | ||||
Cash at bank and other intermediaries (Note 14) | 15 487 | 15 209 | 321 | 91 |
Exposure |
(EUR 1000) | As at 31 | As at 31 |
| December 2023 | December 2022 | |
Buildings | 2 166 | 7 563 |
Non-current | 3 406 | 6 828 |
Current | 1 420 | 3 163 |
Total |
(EUR 1000) | As at 31 | As at 31 |
| December | December | |
| 2023 | 2022 | |
| Depreciation charge of right-of-use | 2 148 | 2 462 |
| assets | ||
Interest expense (included in other expenses) | 627 | 770 |
| Maturity analysis - contractual | As at 31 | As at 31 |
| December | December | |
| (EUR 1000) | 2023 | 2022 |
Less than one year | - | 948 |
- | 1 004 | |
- |
| Maturity analysis - contractual | As at 31 | As at 31 |
| undiscounted lease payments receivable | December | December |
| (EUR 1000) | 2023 | 2022 |
Less than one year | 607 | 460 |
916 | 634 | |
Total undiscounted lease payments | 1 523 | 1 094 |
-192 | -130 | |
1 331 | 964 |
EUR 1000 | 31 Jan 2023 |
| Consideration | |
Cash transfer | 22 345 |
Future consideration | 21 179 |
Total Purchase Price (Equity value) | 43 524 |
| Asset Valuation | |
Cash and cash equivalents | 2 696 |
Trade and other receivables | 2 426 |
Trade and other payables | -350 |
Domains - fair value | 22 239 |
3 333 | |
Othe intangible assets | 1 860 |
Property, plant and equipment | 185 |
Corporate tax payable | -301 |
Deferred tax liability | -1 268 |
30 820 | |
Goodwill | 12 704 |
Net assets acquired | 43 524 |
EUR 1000 | 21 Dec | 2023 |
| Consideration | ||
Cash transfer | 15 000 | |
Deferred consideration | 20 705 | |
Contingent consideration | 769 | |
Total Purchase Price (Equity value) | 36 474 | |
| Asset Valuation | ||
Cash and cash equivalents | 2 675 | |
Trade and other receivables | 1 761 | |
Trade and other payables | -90 | |
Domains - fair value | 16 109 | |
5 398 | ||
Property, plant and equipment | 5 | |
Right-of-use assets | 199 | |
Financial liability | -191 | |
Corporate tax payable | -226 | |
Deferred tax liability | -960 | |
24 679 | ||
Goodwill | 11 795 | |
Net assets acquired | 36 474 |
EUR 1000 | 2023 | 2022 |
Net revenue | 52 007 | 45 164 |
Personnel expenses | -15 915 | -14 642 |
Depreciation and amortisation | -16 167 | -13 484 |
Impairment losses | - | -35 |
Other operating expenses | -18 408 | -27 345 |
Total operating expenses | -50 489 | -54 111 |
1 518 | -10 343 | |
Net other income/(loss) | -1 990 | -926 |
Loss before tax | -472 | -11 269 |
Tax expense | -208 | -1 319 |
Loss from discontuned operations | -680 | -12 588 |
| attributable to: | ||
Owners of the Company | -673 | -12 588 |
Non-controlling interest | -7 | - |
25 592 | 41 550 | |
-21 056 | -57 237 | |
-6 106 | 20 401 | |
Net in/decrease in cash generated by discontinued operations | -1 571 | 4 714 |
EUR 1000 | 31 Dec 2023 |
| shareholders: | |
Intangible assets | 100 919 |
Property, plant and equipment | 3 070 |
Right-of-use assets | 1 892 |
Trade and other receivables | 17 636 |
Cash at bank and other intermediaries | 7 582 |
Total assets of disposal group held for distribution to shareholders | 131 099 |
| held for distribution to shareholders: | |
Borrowings | 12 904 |
Deferred income tax liabilities | 1 206 |
Lease liabilities | 2 682 |
Trade and other payables | 13 930 |
| Total liabilities of disposal group held for distribution | 30 722 |
| to shareholders |
EUR 1000 | 2023 | 2022 |
Other income | - | 580 |
Expenses | -736 | -3 143 |
Loss from discontinued oerations | -736 | -2 563 |
| Loss from discontinued operations | ||
| attributable to: | ||
Owners of the Company | -736 | -2 563 |
Non-controlling interest | - | - |
-736 | -2 563 | |
Net decrease in cash generated by discontinued operations | -736 | -2 563 |
2023 | Cash generating unit | ||
(EUR 1000) | Media | Platform | Sportnco |
Goodwill | 40 793 | ||
62 240 | |||
432 | |||
- | - |
- | |||
| Company | Installations and | Total | ||
| (EUR 1000) | improvement to premises | equipment | ||
| At 1 January 2022 | ||||
Cost | 4 107 | 1 590 | 5 826 | 11 523 |
Acquisition of subsidiary | - | - | 199 | 199 |
Additions | 92 | 2 | 757 | 851 |
Disposals | - | - | -2 | -2 |
Exchange differences | - | -2 | - | -2 |
As at 31 December 2022 | 4 199 | 1 590 | 6 780 | 12 569 |
Acquisition of subsidiary | 185 | - | 5 | 190 |
Additions | 520 | 130 | 2 788 | 3 439 |
-2 509 | -878 | -7 666 | -11 053 | |
Exchange differences | - | -1 | - | -1 |
At 31 December 2023 | 2 395 | 841 | 1 907 | 5 143 |
| Accumulated depreciation | ||||
As at 1 January 2022 | 3 910 | 1 270 | 4 580 | 9 760 |
Depreciation charge | 288 | 128 | 971 | 1 387 |
As at 31 December 2022 | 4 198 | 1 398 | 5 551 | 11 147 |
Depreciation charge | 273 | 103 | 650 | 1 026 |
-2 330 | -810 | -4 843 | -7 983 | |
As at 31 December 2023 | 2 141 | 691 | 1 359 | 4 190 |
| Net book value | ||||
As at 1 January 2022 | 197 | 320 | 1 246 | 1 763 |
As at 31 December 2022 | - | 192 | 1 229 | 1 421 |
As at 31 December 2023 | 254 | 150 | 548 | 953 |
EUR 1000 | 2023 | 2022 |
65 703 | 65 615 | |
Prior period adjustment | - | -54 152 |
Additions | 4 248 | 54 240 |
Sale of investment | - | - |
Write off | - | - |
69 951 | 65 703 | |
Cost | 69 951 | 65 703 |
Carrying amount |
| Country of | Class of shares | Percentage of ownership | Percentage of ownership | |||
| Subsidiaries | incorporation | held | and voting rights held | and voting rights held by the | ||
| directly by the Company | Parent | |||||
2023 | 2022 | 2023 | 2022 | |||
iGamingCloud NV | Curacao | Ordinary shares | - | - | 100 | 100 |
Innovation Labs Limited | Malta | Ordinary shares | 100 | 100 | 100 | 100 |
MT Secure Trade Limited | Malta | Ordinary shares | 100 | 100 | 100 | 100 |
iGamingcloud Limited | Malta | Ordinary shares | 100 | 100 | 100 | 100 |
iGamingCloud SLU | Spain | Ordinary shares | 100 | 100 | 100 | 100 |
GiG Norway AS | Norway | Ordinary shares | 100 | 100 | 100 | 100 |
Gaming Innovation Group Inc. | USA | Ordinary shares | 100 | 100 | 100 | 100 |
GIG Central Services Limited | Malta | Ordinary shares | - | - | 100 | 100 |
Rebel Penguin ApS | Denmark | Ordinary shares | - | - | 100 | 100 |
iGamingCloud Inc. | United States | Ordinary shares | - | - | 100 | 100 |
SIA GiG Riga | Latvia | Ordinary shares | - | - | 100 | - |
Silvereye International Limited Operations plc | Malta | Ordinary shares | 100 | 100 | 100 | 100 |
BE Marketing Limited | Malta | Ordinary shares | - | - | 100 | 100 |
Sportnco Gaming SAS | France | Ordinary shares | 100 | 100 | 100 | 100 |
Sportnco SAS | France | Ordinary shares | - | - | 100 | 100 |
Tecnalis Solution Providers SLU | Spain | Ordinary shares | - | - | 100 | 100 |
Sportnco Espana SA | Spain | Ordinary shares | - | - | 100 | 100 |
iGamingCloud Inc. | USA | Ordinary shares | - | - | 100 | 100 |
AskGamblers Limited | Malta | Ordinary shares | 100 | - | 100 | - |
AskGamblers doo | Serbia | Ordinary Shares | 100 | - | 100 | - |
KaFe Rocks Limited | Malta | Ordinary shares | 100 | - | 100 | - |
Digital World Limited | Malta | Ordinary shares | - | - | 100 | - |
Time2Play Media Limited | Malta | Ordinary shares | - | - | 69.9 | - |
KaFe Rocks USA LLC | Malta | Ordinary shares | - | - | 100 | - |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
| Non-current: | ||||
Finance lease receivable | 891 | 544 | - | - |
Other receivables | - | 236 | - | - |
| Current: | ||||
Trade receivables - gross | 17 735 | 14 570 | - | - |
Less loss allowance | -1 435 | -675 | - | - |
Net | 16 300 | 13 895 | - | - |
Amounts due from payment providers | - | 893 | - | - |
Amounts due from company undertakings | - | 149 | - | - |
Amounts due from related parties | - | 44 | - | - |
Indirect taxation | 1 273 | 3 862 | - | - |
Finance lease receivable | 440 | 420 | - | - |
Other receivables | 78 | 995 | 10 | - |
Accrued income | 297 | 1 332 | - | - |
Prepayments | 113 | 1 631 | - | - |
Balance sheet | 18 501 | 23 221 | 10 | - |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
Cash and cash equivalents | 15 487 | 15 209 | 321 | 91 |
Restricted cash | - | -1 387 | - | - |
Cash, net of restricted cash | 15 487 | 13 822 | 321 | 91 |
Company | Parent | |||
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
| Non-current: | ||||
Indirect taxation and social security | 1 863 | 2 181 | - | - |
Contingent consideration | - | - | - | - |
Deferred consideration | 28 332 | - | - | - |
30 195 | 2 181 | - | - | |
| Current: | ||||
Trade payables | 6 223 | 6 869 | 750 | 61 |
Jackpot balances | 16 | 983 | - | - |
- | 404 | - | - | |
Other payables | 6 537 | 2 225 | - | - |
Accruals | 2 164 | 4 178 | - | - |
Indirect taxation | 1 916 | 7 890 | - | - |
Contingent consideration | - | 8 942 | - | - |
Deferred consideration | 16 922 | - | - | - |
Deferred income | 558 | - | - | - |
34 336 | 31 491 | 750 | 61 |
Issued | Maturity | date | Seniority | Currency | Nominal amount | Interest rate |
2023 | 18 Dec 2026 | Senior secured | SEK | 350 million | 3 month STIBOR + 7.25% p.a. | |
2023 | 18 Dec 2026 | Senior secured | EUR | 45 million | 3 month EURIBOR + 7.25% p.a. |
Issued | Maturity | date | Seniority | Currency | Nominal amount | Interest rate |
2021 | 11 June 2024 | Senior secured | SEK | 550 million | 3 month STIBOR + 8.5% p.a. |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
Deferred tax asset to be recovered in more than 12 months | 6 | 120 | - | - |
Deferred tax liability to be recovered in more than 12 months | - 3 990 | - 2 118 | - | - |
-3 984 | -1 998 | - | - |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
As at 1 January | -2 118 | -233 | - | - |
Deferred tax liability on temporary differences recognised in | -1 866 | -1 885 | - | - |
As at 31 December | -3 984 | -2 118 | - | - |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
Net operating loss carryforwards from US operations | 8 658 | 9 813 | - | - |
Net valuation allowance on US net operating losses | 8 658 | 9 693 | - | - |
TOTAL | - | 120 | - | - |
| upon employment at the time of exercise. |
| 2,804,600). The following tables summarise information about stock |
| options and warrants outstanding at 31 December 2023 and 2022, |
Name | Shares | Percentage |
SkyCity Entertainment Group Limited | 13 487 500 | 10.46 % |
Myrlid AS | 7 336 253 | 5.69 % |
Optimus Invest Limited | 6 456 998 | 5.01 % |
Nordea Livsförsäkring Sverige AB | 6 005 587 | 4.66 % |
MJ Investments sp | 5 304 733 | 4.11 % |
Betplay Capital sp | 4 832 342 | 3.75 % |
LGT Bank, nom. | 4 721 838 | 3.66 % |
Juroszek Holding sp | 4 235 666 | 3.28 % |
Symmetry Invest A/S | 4 000 000 | 3.10 % |
True Value Limited | 3 199 708 | 2.48 % |
Saxo Bank A/S nom. | 2 628 502 | 2.04 % |
Riskornet AB | 2 607 995 | 2.02 % |
Avanza Pension | 2 550 479 | 1.98 % |
G.F. Invest AS | 2 500 000 | 1.94 % |
Hans Mikael Hansen | 2 389 195 | 1.85 % |
MJ Foundation | 2 096 474 | 1.63 % |
Kvasshøgdi AS | 2 009 437 | 1.56 % |
Skandinaviska Enskilda Banken LUX | 1 386 559 | 1.07 % |
Hervé Schlosser | 1 346 761 | 1.04 % |
Mikael Riese Harstad | 1 342 136 | 1.04 % |
Total shares owned by the 20 largest | 80 438 163 | 62.35 % |
Other | 48 564 998 | 37.65 % |
Total Shares Issued | 129 003 161 | 100.00 % |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
Annual statutory audit | 637 | 410 | - | 20 |
| Tax advisory and compliance | 135 | 63 | - | 3 |
| services | ||||
Other non-audit services | 292 | 41 | - | - |
TOTAL | 1 064 | 514 | - | 23 |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
| Current tax (income)/expense | - | - | ||
| - Current year | 1 400 | 930 | - | - |
| - Prior year | -21 | 192 | ||
| Deferred tax (credit)/expense | 1 866 | - | - | - |
| (Note 19) | 3 245 | 738 | - - |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
16 128 | 19 038 | -2 709 | -1 220 | |
Loss from discontinued operations before tax | -1 416 | -15 196 | - | - |
1 202 | 865 | - | - | |
| countries applicable | ||||
| Tax effect of: | ||||
Income not subject to tax | -502 | - | - | - |
Disallowed expenses | 1 004 | 588 | - | - |
Unrecognised current tax in previous year | -21 | 192 | - | - |
Utilisation of prior year losses | - | 319 | - | - |
Movements in unrecognised deferred tax assets | 980 | 129 | - | - |
Other differences | 582 | 1 355 | - | - |
Tax expense | 3 245 | 738 | - | - |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
Gross wages and salaries | 13 394 | 9 143 | 352 | 255 |
Employee costs capitalized as part of software development | -4 374 | -2 291 | - | - |
352 | 255 | |||
Taxes and costs | 1 576 | 615 | 76 | 111 |
Share options (forfeited)/granted to employees | 7 | 160 | - | - |
10 603 | 7 627 | 428 | 366 |
The Company employed, on average: | 2023 | 2022 |
Managerial | 12 | 9 |
Administrative | 656 | 532 |
668 | 541 |
EUR 1000 | 2023 | 2022 | 2023 | 2022 |
Finance expense - net | -10 033 | -2 490 | -165 | 44 |
Other income (expense) | 718 | 452 | - | - |
-9 315 | -2 038 | -165 | 44 |
2023 | Position | Board fees | Salary | Other | Option Expense | Total |
Petter Nylander | Chairman | 84.4 | - | - | - | 84.4 |
Nicolas Adlercreutz | Board member | 46.0 | - | - | - | 46.0 |
Hezam Yazdi | Board member | 38.9 | - | - | - | 38.9 |
Mikael Riese Harstad | Board member | 41.4 | - | - | - | 41.4 |
Karolina Pelc | Board member from May | 21.0 | - | - | - | 21.0 |
Tomasz Juroszek | Board member from May | 24.9 | - | - | - | 24.9 |
Steve Salmon | Board member from May | 21.8 | - | - | - | 21.8 |
Michael Ahearne | Board member until January | 1.1 | - | - | - | 1.1 |
Kjetil Garstad | Board member until May | 15.9 | - | - | - | 15.9 |
Kathryn Moore Baker | Board member until May | 14.1 | - | - | - | 14.1 |
Richard Brown | CEO until September | - | 300.0 | 227.3 | - | 527.3 |
Jonas Warrer | Group CEO from September | - | 146.8 | 105.1 | 8.9 | 260.8 |
Other members of executive management | - | 1 531.2 | 556.9 | 44.4 | 2 132.6 | |
309.5 | 1 978.0 | 889.3 | 53.3 | 3 230.2 |
2022 | Position | Board fees | Salary | Other | Option Expense | Total |
Petter Nylander | Chairman | 76.5 | - | - | - | 76.5 |
Nicolas Adlercreutz | Board member | 46.0 | - | - | - | 46.0 |
Kjetil Garstad | Board member | 41.0 | - | - | - | 41.0 |
Kathryn Moore Baker | Board member | 37.6 | - | - | - | 37.6 |
Michael Ahearne | Board member from April | 27.0 | - | - | - | 27.0 |
Hezam Yazdi | Board member from May | 22.6 | - | - | - | 22.6 |
Mikael Riese Harstad | Board member from May | 22.1 | - | - | - | 22.1 |
Helge Nielsen | Board member until May | 13.8 | - | - | - | 13.8 |
Henrik Persson Ekdahl | Board member until May | 13.7 | - | - | - | 13.7 |
Richard Brown | CEO | - | 300.0 | 192.0 | 15.3 | 507.3 |
Other members of executive management | - | 1 749.7 | 364.8 | 105.4 | 2 219.9 | |
306.1 | 2 049.7 | 556.8 | 120.7 | 3 033.3 |
| |
| |
| Accounting Act and accounting standards and practices generally accepted in Norway |
| and Sweden Accounting Act and accounting standards and practices generally accepted |
| in Sweden. |
| Basis for Opinion |
| We conducted our audit in accordance with International Standards on Auditing (ISAs). |
| Our responsibilities under those standards are further described in the Auditor’s |