For the period 1 January - 31 December | Note | 2024 | 2023 |
| Amounts in NOK 1,000 | |||
Revenues | 5 | ||
Gain on sale of property, plant and equipment | |||
Total operating income | |||
Cost of sales | - | - | |
Salaries and other personnel expenses | 7, 19 | - | - |
Other operating expenses | 6, 19 | - | - |
Loss on sale of property, plant and equipment | - | - | |
Total operating expenses | - | - | |
Operating profit / loss (-) before depreciation and impairment losses | |||
Depreciation and amortisation | 10, 11 | - | - |
Impairment of property, plant and equipment and intangible assets | 10, 11 | - | - |
Total depreciation and impairment losses | - | - | |
Operating profit / loss (-) | |||
Share of profit / (loss-) in associates | 12 | - | - |
Interest income | |||
Other finance income | |||
Finance income | 8 | ||
Interest expenses | - | - | |
Other finance expenses | - | - | |
Finance expenses | 8 | - | - |
Net finance income / expense (-) | - | - | |
Profit / (-loss) before tax | |||
Tax income / expense (-) | 9 | - | - |
Profit / (loss-) for the year | |||
| Allocated to: | |||
Shareholders of the parent | |||
Non-controlling interests | |||
Profit / (loss-) for the year | |||
Basic and diluted earnings per share (NOK) | 17 |
For the period 1 January - 31 December | Note | 2024 | 2023 |
| Amounts in NOK 1,000 | |||
Profit/Loss for the period | |||
| Other comprehensive income | |||
| Items that will not be reclassified to profit or loss | |||
Actuarial gains/(losses) on pension plans | 19 | - | - |
Other comprehensive income for the period | - | ||
Income tax on other comprehensive income | - | - | |
Total items that will not be reclassified to profit or loss | - | - | |
| Items that may be reclassified subsequently to profit or loss | |||
| Foreign exchange translation effects: | |||
- Foreign currency translation differences from foreign operations | |||
| Fair value effects related to financial instruments: | |||
- Financial assets at fair value over OCI | |||
Other comprehensive income from associates | |||
Income tax on other comprehensive income | 9 | - | - |
Total items that are or may be reclassified subsequently to profit or loss | |||
Other comprehensive result for the period, net of income tax | |||
Total comprehensive income for the period | |||
| Allocated to: | |||
Shareholders of the parent | |||
Non-controlling interest | |||
Total comprehensive income / loss for the period |
Note | 31.12.2024 | 31.12.2023 | |
| Amounts in NOK 1,000 | |||
| ASSETS | |||
| Non-current assets | |||
Development costs | |||
Publishing rights | |||
Customer relationships, technology, patents, other | |||
Goodwill | |||
Intangible assets | 11 | ||
Deferred tax assets | 9 | ||
Windfarms | |||
Ships | |||
Other fixed assets | |||
Property, plant and equipment | 10 | ||
Investments in associates | 12 | ||
Investments in other shares | 13 | ||
Bonds and other receivables | 13 | ||
Pension funds | 19 | ||
Financial fixed assets | |||
Total non-current assets | |||
| Current assets | |||
Inventories | 14 | ||
Trade receivables and contract assets | 15 | ||
Other receivables and shares | 15 | ||
Restricted cash | 16 | ||
Other cash and bank deposits | 16 | ||
Total current assets | |||
Total assets |
Note | 31.12.2024 | 31.12.2023 | |
| Amounts in NOK 1,000 | |||
| EQUITY AND LIABILITIES | |||
| Equity | |||
Share capital | |||
Additional paid in capital | |||
Total paid in capital | |||
Retained earnings | |||
Share of equity attributable to shareholders of the parent | |||
Non-controlling interests | |||
Total equity | |||
| Liabilities | |||
Employee benefits | 19 | ||
Deferred tax liabilities | 9 | ||
Interest bearing loans and borrowings | 18 | ||
Other non-current liabilities | 20 | ||
Total non-current liabilities | |||
Current tax | 9 | ||
Investment in associates | 12 | ||
Interest bearing loans and borrowings | 18 | ||
Other accruals and deferred income | 20 | ||
Trade and other payables | 21 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Share | Share | Translation | Fair value | Retained | Non-controlling | Total | ||
| capital | premium | reserve | reserve | earnings | Total | interests | equity | |
| Amounts in NOK 1,000 | ||||||||
Balance at 1 January 2023 | - | - | ||||||
Total comprehensive income for the period | ||||||||
Effect from transactions with non-controlling interests *) | ||||||||
Dividends to shareholders in parent company | - | - | - | |||||
Dividends to non-controlling interests in subsidiaries | - | - | ||||||
Balance at 31 December 2023 | - | |||||||
Balance at 1 January 2024 | - | |||||||
Total comprehensive income for the period | ||||||||
Dividends to shareholders in parent company | - | - | - | |||||
Dividends to non-controlling interests in subsidiaries | - | - | ||||||
Balance at 31 December 2024 |
Note | 2024 | 2023 | |
| Amounts in NOK 1,000 | |||
| Cash flow from operating activities | |||
Net result after tax | |||
| Adjustments for: | |||
Depreciation / amortisation / impairment | 10,11 | ||
Impairment of financial investments / net change in fair value of financial assets | 8 | ||
Pension costs | 7 | - | |
Net unrealized foreign exchange gain (-) / loss | 8 | - | - |
Interest income and dividends | 8 | - | - |
Interest expenses | 8 | ||
Share of result in associates | 12 | ||
Net gain (-) / loss on sale of property, plant and equipment | 10 | - | - |
Net gain (-) / loss on sale of investments | 8,13 | - | - |
Tax income (-) / expense | 9 | ||
Cash generated before changes in working capital and provisions | |||
Increase (-) / decrease in trade and other receivables | - | ||
Increase / decrease (-) in current liabilities | |||
Cash generated from operations | |||
Interest paid | - | - | |
Tax paid | 9 | - | - |
Net cash from operating activities | |||
| Cash flow from investing activities | |||
Proceeds from sale of property, plant and equipment | 10 | ||
Proceeds from sale of investments | 13 | ||
Interest received | |||
Dividends received | |||
Acquisitions of property, plant and equipment | 10,11 | - | - |
Acquisitions of other investments | 13 | - | - |
Net cash from investing activities | - | - | |
| Cash flow from financing activities | |||
Net proceed from issue of share capital in subsidiary | |||
Increase in borrowings | 18 | ||
Repayment of borrowings | 18 | - | - |
Dividends paid | - | - | |
Net cash from financing activities | - | - | |
Net increase in cash and cash equivalents | - | ||
Cash and cash equivalents at 1 January | |||
Effect of exchange rate fluctuations on cash held | |||
Cash and cash equivalents at 31 December | 16 |
Renewable Energy 1) | Wind Service 2) | Cruise 3) | ||||
Fully consolidated companies | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Amounts in NOK 1,000 | ||||||
Operating income - External | 2,659,380 | 2,981,085 | 6,453,800 | 5,108,838 | 3,649,895 | 3,314,505 |
Operating income - Internal | 0 | 12,951 | 29,712 | 27,034 | 0 | 0 |
Operating cost | -1,075,667 | -1,072,848 | -4,931,480 | -3,808,871 | -3,148,417 | -2,831,830 |
Depreciation | -369,436 | -316,482 | -478,713 | -497,880 | -180,894 | -147,659 |
Impairment | -10,296 | -11,974 | 0 | 0 | 0 | 0 |
Operating profit/loss | 1,203,981 | 1,592,732 | 1,073,319 | 829,121 | 320,583 | 335,017 |
Interest income | 54,177 | 77,305 | 88,989 | 42,419 | 29,077 | 10,598 |
Interest expenses | -347,786 | -323,389 | -104,588 | -135,715 | -115,711 | -102,340 |
Tax income / expense (-) | -305,294 | -411,289 | -131,957 | -52,301 | 6,846 | 6,042 |
Profit / (loss) for the year | 538,045 | 770,052 | 920,022 | 675,597 | 228,512 | 205,239 |
Total assets | 10,041,345 | 9,103,933 | 8,554,359 | 7,746,078 | 1,509,785 | 1,394,613 |
Total liabilities | 7,705,134 | 7,145,736 | 2,747,689 | 3,111,650 | 2,954,385 | 2,922,404 |
Total equity | 2,336,211 | 1,958,198 | 5,806,669 | 4,634,428 | -1,444,600 | -1,527,791 |
Capital expenditures | 353,883 | 285,775 | 776,762 | 459,243 | 216,870 | 125,653 |
Other investments 4) | Eliminations | Group, total | ||||
Fully consolidated companies | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Amounts in NOK 1,000 | ||||||
Operating income - External | 1,232,357 | 1,156,232 | 0 | -918 | 13,995,431 | 12,559,743 |
Operating income - Internal | 63,962 | 51,473 | -93,674 | -91,458 | 0 | 0 |
Operating cost | -1,396,009 | -1,381,557 | 93,385 | 92,408 | -10,458,188 | -9,002,698 |
Depreciation | -107,836 | -107,985 | 0 | 0 | -1,136,880 | -1,070,006 |
Impairment | -65,717 | -33,000 | 0 | 0 | -76,013 | -44,974 |
Operating profit/loss | -273,243 | -314,837 | -289 | 32 | 2,324,351 | 2,442,065 |
Interest income | 360,963 | 288,023 | -171,995 | -154,514 | 361,211 | 263,832 |
Interest expenses | -243,834 | -185,166 | 172,026 | 154,476 | -639,893 | -592,134 |
Tax income / expense (-) | -15,003 | -240 | 0 | 0 | -445,408 | -457,788 |
Profit / (loss) for the year | -39,463 | 578,370 | 0 | -650,000 | 1,647,116 | 1,579,258 |
Total assets | 13,004,029 | 12,962,642 | -7,846,864 | -7,702,502 | 25,262,654 | 23,504,764 |
Total liabilities | 4,838,715 | 4,457,431 | -2,184,658 | -2,040,296 | 16,061,266 | 15,596,925 |
Total equity | 8,165,314 | 8,505,211 | -5,662,206 | -5,662,206 | 9,201,388 | 7,907,840 |
Capital expenditures | 2,284 | 3,093 | 0 | 0 | 1,349,799 | 873,763 |
Renewable Energy 1) | Wind Service 2) | Other Investments 4) | Group of companies total | |||||
Associates * | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Amounts in NOK 1,000 | ||||||||
Operating income | 0 | 0 | 5,749 | 3,958 | 62,243 | 77,589 | 67,992 | 81,547 |
Operating costs | -1,071 | -4,305 | -4,483 | -3,727 | -57,551 | -74,388 | -63,105 | -82,420 |
Depreciation / Impairment | -8,506 | -3,995 | 0 | 0 | -1,283 | -3,834 | -9,789 | -7,830 |
Operating result | -9,578 | -8,301 | 1,266 | 231 | 3,409 | -634 | -4,903 | -8,703 |
Share of profit in associates | -23,400 | -20,069 | 984 | 2,399 | 2,091 | -2,693 | -20,326 | -20,363 |
Share of equity | 360,928 | 256,451 | 1,191 | 193 | 26,569 | 27,199 | 388,689 | 283,843 |
Europe | Asia | Americas | ||||
Fully consolidated companies | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Amounts in NOK 1,000 | ||||||
Operating income | 9,946,376 | 10,517,375 | 2,246,377 | 1,487,103 | 1,797,265 | 541,984 |
Capital expenditure | 1,500,540 | 945,735 | 212 | 391 | 3,315 | 0 |
Africa | Other regions | Group of companies total | ||||
Fully consolidated companies | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Amounts in NOK 1,000 | ||||||
Operating income | 658 | 527 | 4,756 | 12,752 | 13,995,431 | 12,559,742 |
Capital expenditure | 0 | 0 | 0 | 0 | 1,504,067 | 946,126 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Sales of electricity | 1,053,628 | 1,668,247 |
Sales of other goods | 128,430 | 124,180 |
Service revenue | 9,537,380 | 8,209,638 |
Other operating revenue | 88,543 | 69,359 |
Total revenue from goods and services | 10,807,981 | 10,071,423 |
Lease revenue | 1,673,363 | 1,170,544 |
Green Certificate revenue | 1,038,883 | 977,772 |
Government grants | 7,354 | 8,046 |
Other operating revenue | 466,908 | 241,123 |
Other operating revenue | 3,186,509 | 2,397,485 |
Other operating income | 941 | 90,834 |
Total operating income | 13,995,431 | 12,559,743 |
Note | 2024 | 2023 | |
| Amounts in NOK 1,000 | |||
Accounts receivables | 15 | 1,164,038 | 1,840,450 |
Contract assets | 15 | 324,525 | 348,180 |
Contract liabilities | 20 | 1,916,913 | 1,544,022 |
2025 | 2026 | 2027 | |
| Amounts in NOK 1,000 | |||
Order backlog per year (NOK million) | 4,840 | 873 | 776 |
31 December 2024 | 31 December 2023 | |
| Amounts in NOK 1,000 | ||
Costs to fulfill contracts | 53,345 | 271,687 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Administrative expenses 1) | 760,763 | 599,294 |
Other operating expenses 2) | 6,163,050 | 4,959,342 |
Total | 6,923,813 | 5,558,636 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Statutory audit | 32,689 | 33,848 |
Other attestation services | 538 | 300 |
Tax services | 1,806 | 4,091 |
Other non-audit services | 2,531 | 891 |
Total (VAT exclusive) | 37,563 | 39,130 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
| Research and development expenditures included in "Other | 60,944 | 79,079 |
| operating expenses" |
Salaries etc. | Note | 2024 | 2023 |
| Amounts in NOK 1,000 | |||
Salaries | 2,299,931 | 1,998,462 | |
Social security cost | 117,027 | 230,901 | |
Pension costs | 19 | 101,405 | 142,335 |
Other | 41,720 | 49,596 | |
Total | 2,560,083 | 2,421,294 | |
Loan to employees in the Group of companies | 502 | 536 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Fred. Olsen, Chairman of the Board | 1,670 | 1,643 |
Nick Emery 1) | 538 | 511 |
Carol Bell 1) | 530 | 491 |
Heidi Skaaret | 440 | 0 |
Gaute Gjelsten | 440 | 0 |
Jannicke Hilland | 440 | 443 |
Bente Hagem | 0 | 473 |
Andreas Mellbye | 0 | 465 |
Total compensations | 4,058 | 4,025 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Christian Fr. Michelet | 240 | 225 |
Synne Homble | 200 | 190 |
Jørgen G. Heje | 200 | 190 |
Andreas Mellbye | 200 | 0 |
Ole Kristian Aabø-Evensen | 200 | 190 |
Gaute Gjelsten | 0 | 190 |
Total compensations | 1,040 | 985 |
Salaries etc. | 2024 | 2023 |
| Amounts in NOK 1,000 | ||
Interest income on bonds | 15,372 | 15,409 |
Interest income on receivables | 35,240 | 22,910 |
Interest income on bank deposits | 310,598 | 225,513 |
Interest income | 361,211 | 263,832 |
Dividend income on financial assets | 273 | 9 |
Net gain on disposal of financial assets recognised directly in profit or loss | 1,420 | 109 |
Foreign exchange gain | 490,780 | 510,658 |
Net change in fair value of financial assets at fair value through profit or loss | 29,701 | 134 |
Various finance income | 21,579 | 9,577 |
Total other finance income | 543,752 | 520,487 |
| Interest expenses on financial liabilities measured at amortised | -639,893 | -592,134 |
| cost | ||
Interest expense | -639,893 | -592,134 |
Foreign exchange loss | -334,959 | -332,652 |
Net loss on disposal of financial assets recognised directly in profit or loss | -11 | -2 |
Net change in fair value of financial assets at fair value through profit or loss | 0 | -152,780 |
Impairment of financial assets | -39,641 | -20,009 |
Various finance expenses | -101,807 | -71,398 |
Total other finance expenses | -476,418 | -576,842 |
Net finance expenses recognised in profit or loss | -211,348 | -384,656 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
| Profit/loss (-) before tax: | ||
Norway | 749,257 | 614,046 |
Other countries | 1,343,267 | 1,423,000 |
Total | 2,092,524 | 2,037,046 |
| Taxes paid (-) / received: | ||
Norway | -39,540 | -90,505 |
Other countries | -379,126 | -345,412 |
Total paid taxes | -418,666 | -435,917 |
| 1) Current tax expense (-) / income: | ||
Norway | -46,909 | -47,120 |
Other countries | -395,860 | -445,443 |
Total current tax expenses | -442,769 | -492,563 |
| 2) Deferred tax expense (-) / income: | ||
Norway | -17,352 | -13,688 |
Other countries | 14,713 | 48,463 |
Total deferred tax expenses | -2,639 | 34,775 |
Total income tax expenses 1) + 2) | -445,409 | -457,788 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Income/(-)loss before tax | 2,092,524 | 2,037,046 |
Norwegian statutory tax rate | 22% | 22% |
Income tax using the Company's domestic tax rate | -460,355 | -448,150 |
| Increase (-reduction) in income taxes from: | ||
Effect of tax rates other than statutory tax rate in Norway | -141,804 | -11,683 |
Effects on change in tax rates | 389 | -26,512 |
Share of profit of equity-accounted investees | 0 | 0 |
Effects on tax incentives / tonnage tax | 209,710 | 100,616 |
Impairment on tangible and intangible assets | 0 | 0 |
Prior period adjustments | -13,910 | 1,303 |
Change in recognised deductible temporary differences | -21,399 | -21,337 |
Change in unrecognized deferred tax assets | -34,175 | -29,570 |
Impairment on tangible and intangible assets | 727 | 0 |
Non-deductible and non-taxable expenses/income | -75,820 | -24,744 |
Currency effects 1) | 81,315 | 6,192 |
Income/expenses recognised directly in equity | 9,914 | -3,904 |
Tax expenses % | 21% | 22% |
Tax expenses | -445,408 | -457,788 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Current tax payable Norway | 28,403 | 41,697 |
Current tax payable other countries | 120,888 | 82,356 |
Current tax payable | 149,291 | 124,053 |
| Assets | Liabilities | Assets | Liabilities | |
| 2024 | 2024 | 2023 | 2023 | |
| Amounts in NOK 1,000 | ||||
Property, plant and equipment | 2,632 | -643,500 | 4,363 | -599,041 |
Intangible assets | 1,448 | -464 | 1,638 | -26,215 |
Gain and loss accounts | 5,552 | -4,934 | 499 | -10,036 |
Loans and borrowings | 220 | -65,307 | 207 | -59,083 |
Shares and bonds | 0 | -7,811 | 0 | -2,376 |
Other | 4,916 | -30,297 | 20,280 | -81,919 |
Tax loss carryforwards | 246,828 | -8,958 | 304,428 | -3,262 |
Subtotal | 261,597 | -761,270 | 331,414 | -781,931 |
Set off of tax | -35,008 | 35,008 | -143,660 | 143,660 |
Net tax assets / (-) liabilities | 226,589 | -726,262 | 187,754 | -638,271 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Deductible temporary differences | 46,860 | 163,634 |
Tax losses | 406,609 | 428,886 |
Total | 453,469 | 592,520 |
Windfarms | 24 years |
Ships | 10 to 42 years |
Wind installation vessels | 20 years |
Plant and Buildings | 5 to 50 years |
Machinery and Equipment | 3 to 10 years |
Cars | 7 years |
IT Equipment | 5 years |
Furniture and fixtures | 5 to10 years |
| Other | ||||
Windfarms | Vessels | fixed assets | Total | |
| Amounts in NOK 1,000 | ||||
| Costs | ||||
Balance at 1 January 2023 | 9,920,196 | 8,709,918 | 1,411,395 | 20,041,509 |
Acquisitions | 195,784 | 489,835 | 101,625 | 787,244 |
Right to use asset (leasing IFRS 16) | 38,470 | 0 | 34,553 | 73,023 |
Disposals | -7,930 | -32,284 | -31,735 | -71,949 |
Other | 6,537 | 0 | -655 | 5,882 |
Reclassifications | -111 | 0 | 0 | -111 |
Currency translation | 814,495 | 673,311 | 61,983 | 1,549,789 |
Balance at 31 December 2023 | 10,967,441 | 9,840,780 | 1,577,166 | 22,385,387 |
Balance at 1 January 2024 | 10,967,441 | 9,840,780 | 1,577,166 | 22,385,387 |
Acquisitions | 268,819 | 869,690 | 137,011 | 1,275,521 |
Right to use asset (leasing IFRS 16) | 128,702 | 0 | 30,304 | 159,006 |
Disposals | -8,459 | -261,624 | -85,176 | -355,258 |
Other | -21,725 | 0 | 0 | -21,725 |
Reclassifications | 68,211 | -8,698 | 3,540 | 63,053 |
Currency translation | 827,309 | 645,348 | 65,640 | 1,538,297 |
Balance at 31 December 2024 | 12,230,299 | 11,085,495 | 1,728,486 | 25,044,280 |
| Depreciation and impairment losses | ||||
Balance at 1 January 2023 | -4,881,149 | -4,176,192 | -632,993 | -9,690,335 |
Depreciation | -301,269 | -551,752 | -137,217 | -990,238 |
Impairments | 0 | 0 | 0 | 0 |
Disposals | 2,674 | 32,284 | 19,688 | 54,646 |
Reclassifications | 0 | 0 | 44 | 44 |
Other | 0 | 0 | 57 | 57 |
Currency translation | -409,916 | -337,075 | -18,715 | -765,706 |
Balance at 31 December 2023 | -5,589,660 | -5,032,735 | -769,136 | -11,391,532 |
Balance at 1 January 2024 | -5,589,660 | -5,032,735 | -769,136 | -11,391,532 |
Depreciation | -352,526 | -551,090 | -155,413 | -1,059,030 |
Impairments | 0 | 0 | 0 | 0 |
Disposals | 0 | 261,446 | 73,823 | 335,269 |
Reclassifications | 0 | -1,604 | 6,763 | 5,158 |
Other | 0 | 0 | 170 | 170 |
Currency translation | -495,416 | -387,364 | -35,393 | -918,173 |
Balance at 31 December 2024 | -6,437,602 | -5,711,348 | -879,187 | -13,028,136 |
| Carrying amounts | ||||
At 1 January 2023 | 5,039,047 | 4,533,726 | 778,402 | 10,351,175 |
At 31 December 2023 | 5,377,781 | 4,808,045 | 808,030 | 10,993,855 |
At 1 January 2024 | 5,377,781 | 4,808,045 | 808,030 | 10,993,855 |
At 31 December 2024 | 5,792,696 | 5,374,148 | 849,299 | 12,016,143 |
| Customer | |||||
| relationships, | |||||
| Development | Publishing | technology, | |||
| costs | rights 1) | Goodwill | patents, other | Total | |
| Amounts in NOK 1,000 | |||||
| Cost | |||||
Balance at 1 January 2023 | 504,430 | 162,000 | 543,418 | 553,624 | 1,763,472 |
Acquisitions 2) | 84,564 | 0 | 1,306 | 77,851 | 163,721 |
Reclassifications | -2 | 0 | -4,301 | -35,409 | -39,712 |
Currency translation | 45,464 | 0 | 7,516 | 1,000 | 53,980 |
Balance at 31 December 2023 | 634,457 | 162,000 | 547,939 | 597,066 | 1,941,462 |
| Cost | |||||
Balance at 1 January 2024 | 634,457 | 162,000 | 547,939 | 597,066 | 1,941,462 |
Acquisitions 2) | 74,466 | 0 | 63,532 | 51,910 | 189,908 |
Disposals | -6,271 | 0 | 0 | -241 | -6,512 |
Reclassifications | -68,211 | 0 | 0 | -11,573 | -79,784 |
Currency translation | 59,420 | 0 | 10,124 | 3,315 | 72,859 |
Balance at 31 December 2024 | 693,860 | 162,000 | 621,595 | 640,477 | 2,117,933 |
| Depreciation and impairment losses | |||||
Balance at 1 January 2023 | -90,643 | 0 | -110,835 | -433,819 | -635,297 |
Depreciation | -13,321 | 0 | 0 | -66,418 | -79,739 |
Impairments | -11,974 | 0 | -33,000 | 0 | -44,974 |
Reclassifications | 0 | 0 | 4,300 | 35,516 | 39,816 |
Currency translation | -7,774 | 0 | 3,141 | 6,307 | 1,674 |
Balance at 31 December 2023 | -123,712 | 0 | -136,394 | -458,414 | -718,520 |
Balance at 1 January 2024 | -123,712 | 0 | -136,394 | -458,414 | -718,520 |
Depreciation | -11,923 | 0 | 0 | -65,926 | -77,849 |
Impairments | -10,297 | 0 | -16,349 | -49,367 | -76,013 |
Disposals | 6,271 | 0 | 0 | 181 | 6,452 |
Reclassifications | 0 | 0 | 0 | 11,573 | 11,573 |
Currency translation | -12,416 | 0 | -3,365 | 5,794 | -9,987 |
Balance at 31 December 2024 | -152,077 | 0 | -156,108 | -556,159 | -864,344 |
| Carrying amounts | |||||
At 1 January 2023 | 413,787 | 162,000 | 432,583 | 119,805 | 1,128,175 |
At 31 December 2023 | 510,745 | 162,000 | 411,545 | 138,652 | 1,222,942 |
At 1 January 2024 | 510,745 | 162,000 | 411,545 | 138,652 | 1,222,942 |
At 31 December 2024 | 541,783 | 162,000 | 465,487 | 84,318 | 1,253,589 |
2024 | 2023 | |
| Amounts in NOK million | ||
Renewable Energy | -10 | -12 |
Other Investments | -66 | -33 |
Total Impairment | -76 | -45 |
| Codling | Muir | Other | ||
Holding Ltd 1) | Mhor Ltd | associates 2) | Total | |
| Amounts in NOK 1,000 | ||||
Business office | Ireland | Scotland | ||
Bonheur Group's ownership per 31.12.2023 | 50.00% | 50.00% | ||
Bonheur Group's percentage of votes 31.12.2023 | 50.00% | 50.00% | ||
Bonheur Group's ownership per 31.12.2024 | 50.00% | 50.00% | ||
Bonheur Group's percentage of votes 31.12.2024 | 50.00% | 50.00% | ||
Share of equity per 31.12.2023 | -28,671 | 285,122 | 27,392 | 283,843 |
Adjustment opening balance | 0 | 0 | 0 | 0 |
Profit from the company accounts | -23,377 | -23 | 3,074 | -20,326 |
Net profit included in Bonheur Group of companies | -23,377 | -23 | 3,074 | -20,326 |
Share issue / Capital increase | 0 | 92,462 | 0 | 92,462 |
Acquisition / disposal | 0 | 0 | 0 | 0 |
Currency translation differences | 297 | 28,478 | 1,497 | 30,271 |
Other | 6,641 | 0 | -4,202 | 2,439 |
Share of equity per 31.12.2024 | -45,110 | 406,039 | 27,761 | 388,689 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Profit for the year | -46,754 | -42,332 |
Total assets | 1,446,285 | 1,120,834 |
Total liabilities | 1,536,505 | 1,178,176 |
Total equity | -90,220 | -57,342 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Profit for the year | -45 | 2,194 |
Total assets | 870,872 | 618,025 |
Total liabilities | 58,795 | 47,781 |
Total equity | 812,077 | 570,244 |
| Fair value as per | Fair value as per | |
| 31.12.24 | 31.12.23 | |
| Amounts in NOK 1,000 | ||
Total short-term liquid share portfolio | 66,114 | 94,826 |
Total long-term liquid share portfolio | 111,067 | 117,883 |
Total liquid share portfolio | 177,181 | 212,710 |
| Fair value as per | Fair value as per | |
| 31.12.24 | 31.12.23 | |
| Amounts in NOK 1,000 | ||
Bonds and securities (specification below) | 219,618 | 244,160 |
Loans granted to associates | 706,980 | 539,982 |
Financial instruments | 261,226 | 226,785 |
Other interest-bearing loans | 4,002 | 4,149 |
Other non-interest-bearing receivables | 117,913 | 76,304 |
Total Bonds and other receivables (long-term assets) | 1,309,739 | 1,091,381 |
| Average | ||||
| interest rate | Fair value as per | Fair value as per | ||
Long-term assets: | Cost price | 2024 | 31.12.24 | 31.12.23 |
| Amounts in NOK 1,000 | ||||
Utility companies | 25,000 | 5,5% | 25,069 | 20,968 |
Real Estate companies | 22,004 | 5,9% | 22,125 | 35,587 |
Industrial companies | 85,421 | 6,4% | 87,947 | 109,788 |
Financial and investment companies | 83,200 | 7,8% | 84,478 | 77,817 |
Total | 215,625 | 6,8% | 219,618 | 244,160 |
Inventory | Note | 2024 | 2023 |
| Amounts in NOK 1,000 | |||
Inventories and consumable spare parts | 253,526 | 171,145 | |
Bunkers | 27,784 | 61,412 | |
Articles of consumption onboard | 41,357 | 44,791 | |
Work in Progress | 5 | 53,345 | 271,687 |
Total | 376,011 | 549,035 |
Note | 2024 | 2023 | |
| Amounts in NOK 1,000 | |||
Other trade receivables | 2,439,047 | 3,004,508 | |
Contract assets | 5, 22 | 324,525 | 348,180 |
Total trade receivables and contract assets | 2,763,573 | 3,352,688 | |
Short-term liquid share portfolio | 13 | 66,114 | 94,826 |
Total other receivables | 66,114 | 94,826 | |
Total trade receivables and other receivables | 2,829,687 | 3,447,514 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Cash related to payroll tax withholdings | 30,897 | 31,504 |
Other restricted cash 1) | 570,030 | 638,540 |
Total restricted cash | 600,926 | 670,044 |
Unrestricted cash 2) | 5,981,664 | 4,790,156 |
Total cash & cash equivalents | 6,582,590 | 5,460,200 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Net result for the year (Majority share) | 1,140,593 | 1,037,794 |
Average number of outstanding shares during the year 1) | 42,531,893 | 42,531,893 |
Basic and diluted earnings per share | 26.8 | 24.4 |
Amounts in NOK 1,000 | 2024 | 2023 |
Issued ordinary shares at 1 January | 42,531,893 | 42,531,893 |
Weighted average number of ordinary shares at 31 December | 42,531,893 | 42,531,893 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
| Non-current interest-bearing liabilities | ||
Secured bank loans | 3,573,827 | 4,148,784 |
Unsecured loans | 2,387,694 | 1,989,973 |
Lease liability, IFRS 16 | 555,178 | 464,358 |
Other loans | 946,476 | 1,114,327 |
Total | 7,463,174 | 7,717,441 |
| Current interest-bearing liabilities | ||
Current portion of secured bank loans | 959,176 | 920,408 |
Current portion of unsecured loans | 699,104 | 799,280 |
Current portion of lease liability, IFRS 16 | 94,913 | 89,513 |
Other loans | 760,960 | 553,638 |
Total | 2,514,154 | 2,362,839 |
Bond issue ticker, terms | Issued | Maturity | 2024 | 2023 |
| Amounts in NOK 1,000 | ||||
BON09 3 month NIBOR + 2.50% | 4-Sep-19 | 4-Sep-24 | 799,280 | |
BON10 ESG 3 month NIBOR + 2.75% | 22-Sep-20 | 22-Sep-25 | 699,104 | 697,909 |
BONHR01 ESG 3 month NIBOR + 2.90% | 13-Jul-21 | 13-Jul-26 | 698,145 | 696,909 |
BONHR02 ESG 3 month NIBOR + 3.00% | 15-Sep-23 | 15-Sep-28 | 748,122 | 595,155 |
BONHR03 ESG 3 month NIBOR + 2.35% | 9-Oct-24 | 9-Oct-29 | 941,426 | |
Total | 3,086,798 | 2,789,253 |
| 31.12.2024 | 31.12.2023 | ||||
| Nominal | Year of | Carrying | Carrying | ||
| Currency | interest rate | maturity | amount | amount | |
| Amounts in NOK 1,000 | |||||
| Renewable Energy: | |||||
Secured bank loan 1) | GBP 75% fixed 3.17%, 25% SONIA | 2032 | 3,084,625 | 3,286,262 | |
| + 1,40% | |||||
Secured bank loan 2) | GBP | 75% fixed 3,55%, 25% | 2036 | 681,392 | 650,006 |
| SONIA+ 1.80% | |||||
Shareholder loan 3) | GBP | SONIA + 6.0% | 2036 | 902,169 | 870,576 |
Lease liability, IFRS 16 | GBP | 455,615 | 332,796 | ||
Other | GBP | 50,050 | 47,277 | ||
5,173,851 | 5,186,917 | ||||
| Wind Service: | |||||
Secured green bank loan 4) | EUR | 3 month EURIBOR + 3.10% | 2026 | 363,483 | 439,965 |
Secured green bank loan 5) | EUR | 3 month EURIBOR + 2.05% | 2025 | 252,376 | 318,481 |
Secured bank loan 6) | EUR | Fixed 3,33% | 2027 | 46,326 | 60,209 |
Secured bank loan 6) | EUR | Fixed 3,33% | 2028 | 54,763 | 68,246 |
Secured bank loan 6) | EUR | 3 month EURIBOR + 2.65% | 2024 | 0 | 3,747 |
Shareholder loan 7) | EUR | Fixed 5,00% | 2028 | 31,847 | 37,937 |
Lease liability, IFRS 16 | EUR | 47,138 | 46,707 | ||
Other 8) | DKK/EUR | 529,921 | 469,790 | ||
1,325,853 | 1,445,082 |
| 31.12.2024 | 31.12.2023 | ||||
| Nominal | Year of | Carrying | Carrying | ||
| Currency | interest rate | maturity | amount | amount | |
| Amounts in NOK 1,000 | |||||
| Cruise: | |||||
Sellers credit 9) | GBP | Fixed 2.50% | 2025 | 105,862 | 288,795 |
Lease liability, IFRS 16 | GBP | 867 | |||
105,862 | 289,662 | ||||
| Other: | |||||
| Unsecured Bonheur ASA | NOK | NIBOR / 2.75% / 2.90% / | 2025/ -26/ | 3,086,798 | 2,789,253 |
bond loans 10) | 3.00% / 2.35% | -28/ -29 | |||
Lease liability, IFRS 16 | NOK | 147,338 | 174,367 | ||
Other 11) | NOK | 137,626 | 195,000 | ||
3,371,762 | 3,158,620 | ||||
Total interest-bearing debt | 9,977,328 | 10,080,280 |
2024 | 2023 | |||||
| Present | Present | |||||
| Future | value of | Future | value of | |||
| minimum | minimum | minimum | minimum | |||
| lease | lease | lease | lease | |||
payment | Interest | payments | payment | Interest | payments | |
| Amounts in NOK 1,000 | ||||||
Less than one year | 64,326 | 8,603 | 55,723 | 53,259,717 | 7,392,924 | 45,866,793 |
Between one and five years | 193,650 | 25,396 | 168,254 | 167,551,180 | 20,058,347 | 147,492,833 |
More than five years | 498,559 | 222,475 | 276,083 | 237,667,055 | 54,139,594 | 183,527,461 |
Total | 756,535 | 256,474 | 500,061 | 458,477,952 | 81,590,865 | 376,887,087 |
Book value | 31.12.2024 | 31.12.2023 |
| Amounts in NOK 1,000 | ||
Windfarms | 3,383,012 | 2,864,889 |
Vessels | 4,561,938 | 4,096,970 |
Other fixed assets | 198,636 | 306,442 |
Total book value of collateral | 8,143,586 | 7,268,301 |
31.12.2024 | 31.12.2023 | |
| Amounts in NOK 1,000 | ||
Guarantees granted to associates 1) | 604,447 | 576,031 |
Guarantees granted to Group companies' entities | 825,937 | 665,944 |
Total | 1,430,384 | 1,241,975 |
31.12.2024 | 31.12.2023 | |
| Amounts in NOK 1,000 | ||
Cruise ships | 716,167 | 514,781 |
Windfarms | 714,217 | 720,894 |
Other 2) | 0 | 6,300 |
Total | 1,430,384 | 1,241,975 |
Liabilities | Equity | ||||
| Other | |||||
| interest | Equity | Non- | |||
| Lease | bearing | holders of | controlling | ||
| liabilities | loans | the parent | interest | Total | |
| Amounts in NOK 1,000 | |||||
Balance as per 1 January 2023 | 522,044 | 9,655,068 | 5,719,092 | 1,237,094 | 17,133,298 |
| Changes from financing cash flows | |||||
Proceeds from long-term loans and borrowings | 0 | 595,206 | 0 | 0 | 595,206 |
Repayment of long-term loans and borrowings | 0 | -1,444,643 | 0 | 0 | -1,444,643 |
Dividend paid | 0 | 0 | -212,659 | -792,136 | -1,004,795 |
Total changes from financing cash flows | 0 | -849,437 | -212,659 | -792,136 | -1,854,232 |
Change lease liabilities (IFRS 16) | 31,827 | 0 | 0 | 0 | 31,827 |
| Effect on liabilities of changes in foreign | 0 | 720,778 | 0 | 0 | 720,778 |
| exchange rates | |||||
Effects from transactions with non- controlling interests | 0 | 0 | 28,500 | 141,306 | 169,806 |
Comprehensive income for the period 1) | 0 | 0 | 1,142,518 | 644,124 | 1,786,642 |
Balance as per 31 December 2023 | 553,871 | 9,526,409 | 6,677,452 | 1,230,388 | 17,988,120 |
Balance as per 1 January 2024 | 553,871 | 9,526,409 | 6,677,452 | 1,230,388 | 17,988,120 |
| Changes from financing cash flows | |||||
Proceeds from long-term loans and borrowings | 0 | 1,099,589 | 0 | 0 | 1,099,589 |
Repayment of long-term loans and borrowings | 0 | -2,006,093 | 0 | 0 | -2,006,093 |
Dividend paid | 0 | 0 | -255,191 | -204,182 | -459,373 |
Total changes from financing cash flows | 0 | -906,504 | -255,191 | -204,182 | -1,365,877 |
Change lease liabilities (IFRS 16) | 96,220 | 0 | 0 | 0 | 96,220 |
| Effect on liabilities of changes in foreign | 0 | 707,332 | 0 | 0 | 707,332 |
| exchange rates | |||||
Comprehensive income for the period 1) | 0 | 0 | 1,349,391 | 403,529 | 1,752,921 |
Balance as per 31 December 2024 | 650,091 | 9,327,237 | 7,771,652 | 1,429,736 | 19,178,716 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Present value of unfunded obligations | -711,247 | -628,630 |
Present value of funded obligations | -821,883 | -800,600 |
Total present value of obligations | -1,533,130 | -1,429,229 |
Fair value of plan assets | 990,536 | 922,285 |
Net liability for defined benefit obligations | -542,594 | -506,944 |
Financial fixed assets / pension funds | 168,652 | 121,686 |
Liabilities / Employee benefits | -711,246 | -628,630 |
Net liability as at 31 December | -542,594 | -506,944 |
Major categories of plan assets: | 2024 | 2023 |
| Amounts in NOK 1,000 | ||
Equity instruments | 37% | 36% |
Corporate bonds | 45% | 46% |
Government bonds | 4% | 7% |
Other assets | 14% | 11% |
Total plan assets | 100% | 100% |
Funded obligation | Unfunded obligation | Net obligation | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Amounts in NOK 1,000 | ||||||
Balance at 1. January | 121,686 | 78,130 | -628,630 | -550,411 | -506,944 | -472,281 |
Correction previous year | 0 | 0 | 0 | -1,553 | 0 | -1,553 |
121,686 | 78,130 | -628,630 | -551,964 | -506,944 | -473,834 | |
Pension contribution | 45,434 | 41,641 | 0 | 0 | 45,434 | 41,641 |
Benefits paid by the plan 1) | 0 | 0 | 11,480 | 11,918 | 11,480 | 11,918 |
45,434 | 41,641 | 11,480 | 11,918 | 56,915 | 53,559 | |
| Included in profit and loss: | ||||||
| Interest on obligation / Interest | ||||||
on plan assets | 5,119 | 2,603 | -22,927 | -18,012 | -17,808 | -15,409 |
Current service cost | -22,811 | -24,123 | -12,870 | -12,823 | -35,682 | -36,946 |
Past service cost | 0 | 0 | 0 | 0 | 0 | 0 |
Currency effects / Corrections | 0 | 0 | 0 | 0 | 0 | 0 |
Net pension cost | -17,693 | -21,520 | -35,797 | -30,835 | -53,490 | -52,356 |
Included in other comprehensive income: | ||||||
| Actuarial gain/(loss) arising from: | ||||||
Financial assumptions and Experience adjustments | 4,300 | 754 | -58,300 | -57,748 | -54,000 | -56,994 |
Transferred value | 1,246 | 2,086 | 0 | 0 | 1,246 | 2,086 |
Return on plan assets | 13,680 | 20,596 | 0 | 0 | 13,680 | 20,596 |
19,226 | 23,435 | -58,300 | -57,749 | -39,074 | -34,313 | |
Foreign currency translation | 0 | 0 | 0 | 0 | 0 | 0 |
Balance as at 31 December | 168,653 | 121,686 | -711,247 | -628,630 | -542,594 | -506,944 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Discount rate / Expected return on plan assets at 31 December | 3.30% | 3.70% |
Future salary increase | 3.25% | 3.50% |
Yearly regulation in official pension index (G) | 3.25% | 3.50% |
Future pension increases | 2.10% | 1.50% |
Social security costs | 14.10% | 14.10% |
Mortality table | K2013 | K2013 |
Disability table | KU | KU |
| 2024 | |
| Amounts in NOK 1,000 | |
Future salary increase with 0.25% | 3,919 |
Future pension increase with 0.25% | 24,469 |
Discount rate decreases with 0.25% | 44,149 |
Future mortality assumption, increased lifetime by 1 year | 5,666 |
2024 | 2 023 | |
| Amounts in NOK 1,000 | ||
Accrued interest other | 121,160 | 120,499 |
Other accruals | 1,035,376 | 682,480 |
Contract liabilities | 1,916,913 | 1,544,022 |
Other accruals and deferred income | 3,073,450 | 2,347,001 |
2024 | 2 023 | |
| Amounts in NOK 1,000 | ||
Other trade payables | 757,823 | 1,145,896 |
Total trade payables | 757,823 | 1,145,896 |
Fair value of derivatives | 0 | 17,177 |
Total other payables | 0 | 17,177 |
Total trade and other payables | 757,823 | 1,163,072 |
Carrying value | Fair value | ||||||||
Equity investments 1) | |||||||||
| Hedging | Amortized | ||||||||
instruments | at FVTPL | at FVOCI | cost | Total | Level 1 | Level 2 | Level 3 | Total | |
| Amounts in NOK 1,000 | |||||||||
Other Shares 2) | 0 | 66,114 | 111,067 | 0 | 177,181 | 66,523 | 0 | 110,657 | 177,181 |
Bonds 2) | 0 | 219,618 | 0 | 0 | 219,618 | 219,618 | 0 | 0 | 219,618 |
Interest rate swaps | 261,226 | 0 | 0 | 0 | 261,226 | 0 | 261,226 | 0 | 261,226 |
Loans granted to associates | 0 | 0 | 0 | 706,980 | 706,980 | 0 | 0 | 0 | 0 |
Other interest-bearing loans | 0 | 0 | 0 | 4,002 | 4,002 | 0 | 0 | 0 | 0 |
Other non interest-bearing receivables | 0 | 0 | 0 | 117,913 | 117,913 | 0 | 0 | 0 | 0 |
Trade and other receivables | 0 | 0 | 0 | 2,763,408 | 2,763,408 | 0 | 0 | 0 | 0 |
Cash and cash equivalents | 0 | 0 | 0 | 6,582,590 | 6,582,590 | 0 | 0 | 0 | 0 |
Financial assets | 261,226 | 285,731 | 111,067 | 10,174,894 | 10,832,918 | 286,141 | 261,226 | 110,657 | 658,025 |
Bunker swaps | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank overdrafts | 0 | 0 | 0 | 502,463 | 502,463 | 0 | 0 | 0 | 0 |
Interest bearing bond loans | 0 | 0 | 0 | 3,086,798 | 3,086,798 | 0 | 0 | 0 | 0 |
Secured bank loans | 0 | 0 | 0 | 4,533,003 | 4,533,003 | 0 | 0 | 0 | 0 |
Unsecured loans | 0 | 0 | 0 | 1,204,973 | 1,204,973 | 0 | 0 | 0 | 0 |
Right-of-use liabili-ties | 0 | 0 | 0 | 650,091 | 650,091 | 0 | 0 | 0 | 0 |
Trade and other payables | 0 | 0 | 0 | 3,726,050 | 3,726,050 | 0 | 0 | 0 | 0 |
Financial liabilities | 0 | 0 | 0 | 13,703,378 | 13,703,378 | 0 | 0 | 0 | 0 |
Carrying value | Fair value | ||||||||
Equity investments 1) | |||||||||
| Hedging | Amortized | ||||||||
instruments | at FVTPL | at FVOCI | cost | Total | Level 1 | Level 2 | Level 3 | Total | |
| Amounts in NOK 1,000 | |||||||||
Other Shares 2) | 0 | 94,826 | 117,883 | 0 | 212,710 | 95,445 | 0 | 117,265 | 212,710 |
Bonds 2) | 0 | 244,160 | 0 | 0 | 244,160 | 244,160 | 0 | 0 | 244,160 |
Interest rate swaps | 226,785 | 0 | 0 | 0 | 226,785 | 0 | 226,785 | 0 | 226,785 |
Loans granted to associates | 0 | 0 | 0 | 539,982 | 539,982 | 0 | 0 | 0 | 0 |
Other interest-bearing loans | 0 | 0 | 0 | 4,149 | 4,149 | 0 | 0 | 0 | 0 |
Other non interest-bearing receivables | 0 | 0 | 0 | 76,145 | 76,145 | 0 | 0 | 0 | 0 |
Trade and other receivables | 0 | 0 | 0 | 3,352,688 | 3,352,688 | 0 | 0 | 0 | 0 |
Cash and cash equivalents | 0 | 0 | 0 | 5,460,200 | 5,460,200 | 0 | 0 | 0 | 0 |
Financial assets | 226,785 | 338,987 | 117,883 | 9,433,164 | 10,116,819 | 339,605 | 226,785 | 117,265 | 683,655 |
Bank overdrafts | 17,177 | 0 | 0 | 0 | 17,177 | 0 | 17,177 | 0 | 17,177 |
Interest bearing bond loans | 0 | 0 | 0 | 439,404 | 439,404 | 0 | 0 | 0 | 0 |
Secured bank loans | 0 | 0 | 0 | 2,789,253 | 2,789,253 | 0 | 0 | 0 | 0 |
Unsecured loans | 0 | 0 | 0 | 5,069,192 | 5,069,192 | 0 | 0 | 0 | 0 |
Finance lease liabilities | 0 | 0 | 0 | 1,228,561 | 1,228,561 | 0 | 0 | 0 | 0 |
Right-of-use liabilities | 0 | 0 | 0 | 553,870 | 553,870 | 0 | 0 | 0 | 0 |
Trade and other payables | 0 | 0 | 0 | 1,163,072 | 1,163,072 | 0 | 0 | 0 | 0 |
Financial liabilities | 17,177 | 0 | 0 | 11,243,352 | 11,260,529 | 0 | 17,177 | 0 | 17,177 |
| Carrying amount | ||
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Financial assets, shares | 177,181 | 212,710 |
Financial assets, bonds | 219,618 | 244,160 |
Loans granted to associates | 706,980 | 539,982 |
Other interest-bearing loans | 4,002 | 4,149 |
Other non interest-bearing receivables | 117,913 | 76,145 |
Trade and other receivables 1) | 2,438,883 | 3,004,508 |
Contract assets 1) | 324,525 | 348,180 |
Cash and cash equivalents | 6,582,590 | 5,460,200 |
Derivatives | 261,226 | 226,785 |
Total | 10,832,918 | 10,116,819 |
| Carrying amount | ||
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Renewable Energy | 1,324,027 | 1,190,756 |
Wind Service | 1,159,813 | 1,810,415 |
Cruise | 124,283 | 210,543 |
Other Investments | 155,284 | 140,974 |
Total | 2,763,408 | 3,352,688 |
| Carrying amount | ||
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
UK | 1,177,392 | 1,241,128 |
EURO-zone incl. Norway | 1,243,679 | 1,183,970 |
America | 287,222 | 232,344 |
Africa | 0 | 13 |
Asia | 54,973 | 693,229 |
Other | 142 | 2,004 |
Total | 2,763,408 | 3,352,688 |
| Impair- | ||||||
Gross | Provisions | Balance | Gross | ment | Balance | |
2024 | 2023 | |||||
| Amounts in NOK 1,000 | ||||||
Not past due | 2,595,193 | 0 | 2,595,193 | 2,855,407 | -117 | 2,855,290 |
Past due 0-30 days | 113,902 | -142 | 113,760 | 302,417 | -263 | 302,154 |
Past due 31-180 days | 45,662 | -496 | 45,166 | 184,348 | -1,090 | 183,257 |
Past due 181-360 days | 3,434 | -585 | 2,849 | 5,763 | -512 | 5,250 |
More than one year | 18,051 | -11,611 | 6,440 | 19,621 | -12,884 | 6,737 |
Total | 2,776,242 | -12,834 | 2,763,408 | 3,367,555 | -14,867 | 3,352,688 |
| Due in | |||||||
| Carrying | Contractual | 2029 and | |||||
| 31 December 2024 | amount | cash flows | 2025 | 2026 | 2027 | 2028 | thereafter |
| Amounts in NOK 1,000 | |||||||
Non-derivative financial liabilities | 9,977,328 | 8,573,335 | 2,480,184 | 1,672,674 | 507,632 | 1,224,376 | 2,688,468 |
Derivative financial liabilities | 0 | 207,058 | 48,258 | 40,664 | 32,672 | 26,598 | 58,867 |
| Due in | |||||||
| Carrying | Contractual | 2028 and | |||||
| 31 December 2023 | amount | cash flows | 2024 | 2025 | 2026 | 2027 | thereafter |
| Amounts in NOK 1,000 | |||||||
Non-derivative financial liabilities | 10,080,280 | 8,442,814 | 1,627,699 | 2,142,454 | 1,595,444 | 462,512 | 2,614,705 |
Derivative financial liabilities | 17,177 | 17,177 | 17,177 | 0 | 0 | 0 | 0 |
31 December 2024 | 31 December 2023 | |||||
Amounts in NOK 1,000 | USD | GBP | EUR | USD | GBP | EUR |
| Gross statement of financial | 32,844 | -296,318 | 98,350 | 27,947 | -348,043 | 73,554 |
| position exposure | ||||||
Forward exchange contract | 0 | 0 | 0 | 0 | -1,328 | 0 |
Net exposure | 32,844 | -296,318 | 98,350 | 27,947 | -349,371 | 73,554 |
Equity | Profit or loss | |
| Effect in NOK 1,000 | ||
| 31 December 2024 | ||
USD | -37,289 | 0 |
GBP | 421,509 | 0 |
EUR | -116,004 | 0 |
| 31 December 2023 | ||
USD | -28,249 | 0 |
GBP | 450,166 | 1,744 |
EUR | -82,679 | 0 |
Average rate | Reporting date spot rate | |||
2024 | 2023 | 2024 | 2023 | |
1 USD | 10.7433 | 10.5647 | 11.3534 | 10.1724 |
1 GBP | 13,7390 | 13.1348 | 14.2249 | 12.9342 |
1 EUR | 11.6276 | 11.4206 | 11,7950 | 11.2405 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Fixed rate instruments | 1,843 | 1,900 |
| Financial liabilities (interest-hedged portion of interest-bearing | -3,411,024 | |
debt) | -3,063,310 | |
Total | -3,061,467 | -3,409,124 |
| Variable rate instruments | ||
Financial assets (cash and cash equivalents) | 6,582,590 | 5,460,200 |
Financial liabilities (non-interest-hedged portion of interest-bearing debt) | -6,914,018 | -6,669,276 |
Total | -331,428 | -1,209,076 |
Profit or loss | Equity | |||
| 100 bp | 100 bp | 100 bp | 100 bp | |
| increase | decrease | increase | decrease | |
| Amounts in NOK 1,000 | ||||
| 31 December 2024 | ||||
Net interest costs | -3,314 | 3,314 | -3,314 | 3,314 |
| 31 December 2023 | ||||
Net interest costs | -12,091 | 12,091 | -12,091 | 12,091 |
| Land and | Other | |||
| Vessels | Buildings | fixed assets | Total | |
| Amounts in NOK 1,000 | ||||
| 2024 | ||||
Balance at 1 January | 3,812 | 503,000 | 24,421 | 531,234 |
Depreciation charge for the year | -543 | -72,284 | -10,592 | -83,419 |
Additions to right-of-use assets | 0 | 137,250 | 21,756 | 159,006 |
Derecognition of right-of-use assets | 0 | -8,805 | -8,972 | -17,777 |
Reclassification | 0 | 9,962 | -5,158 | 4,803 |
Other | 0 | -9 | 0 | -9 |
Currency differences - Cost | 504 | 42,016 | 2,347 | 44,868 |
Currency differences - Depreciation | -137 | -13,680 | -1,000 | -14,817 |
Balance at 31 December | 3,637 | 597,450 | 22,803 | 623,890 |
| 2023 | ||||
Balance at 1 January | 3,959 | 483,474 | 20,270 | 507,703 |
Depreciation charge for the year | -522 | -63,382 | -7,742 | -71,647 |
Additions to right-of-use assets | 0 | 55,404 | 17,694 | 73,098 |
Derecognition of right-of-use assets | 0 | -1,288 | -7,942 | -9,230 |
Reclassification | 0 | -111 | 0 | -111 |
Currency differences - Cost | 420 | 37,045 | 3,181 | 40,646 |
Currency differences - Depreciation | -45 | -8,141 | -1,039 | -9,225 |
Balance at 31 December | 3,812 | 503,000 | 24,421 | 531,234 |
Leases under IFRS 16 | 2024 | 2023 |
| Amounts in NOK 1,000 | ||
Depreciation charge for the year | 83,419 | 71,647 |
Interest on lease liabilities | 22,063 | 18,720 |
Expenses related to short-term leases | 101,259 | 137,579 |
Expenses related to leases of low-value assets | 867 | 2,298 |
| Amounts recognized in statement of cash flows | ||
Leases under IFRS 16 | 2024 | 2023 |
| Amounts in NOK 1,000 | ||
Total cash outflow for leases | 103,520 | 83,965 |
Per year end 2024 | Per year end 2023 | |||||
Project | Committed | Capitalised | Remaining Committed | Capitalised | Remaining | |
| Amounts in NOK 1,000 | ||||||
| Renewable Energy | ||||||
Fäboliden 2 | 0 | 0 | 0 | 24,044 | 0 | 24,044 |
Crystal Rig IV | 891,429 | 280,769 | 610,660 | 0 | 0 | 0 |
Total | 610,660 | 24,044 | ||||
| Wind Service | ||||||
Brave Tern Crane upgrade | 0 | 0 | 0 | 942,078 | 410,978 | 531,099 |
BoldWind | 43,758 | 0 | 43,758 | 0 | 0 | 0 |
BraveWind | 43,758 | 0 | 43,758 | 0 | 0 | 0 |
Total | 87,517 | 531,099 | ||||
| Cruise | ||||||
Bolette | 37,491 | 0 | 37,491 | 8,074 | 0 | 8,074 |
Borealis | 18,673 | 0 | 18,673 | 20,168 | 0 | 20,168 |
Balmoral | 1,076 | 0 | 1,076 | 3,020 | 0 | 3,020 |
Total | 57,240 | 31,262 | ||||
Remaining capital commitments | 755,417 | 586,405 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Costs together with profit margin and bonus to Fred. Olsen & Co., and pension cost charged to the Company 1) | 122,928 | 90,421 |
Costs and fees charged to subsidiaries 1) | 108,220 | 92,819 |
Amount outstanding between Fred. Olsen & Co. and the Company 2) | -9,418 | -2,357 |
Amount outstanding between Fred. Olsen & Co. and subsidiaries of the Company 2) | -12,607 | -12,585 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Natural Power Consultants Ltd. (Asset management services) | 152,797 | 138,185 |
Fred. Olsen & Co. | 41,357 | 36,360 |
New Power Partners ApS | 29,947 | 35,173 |
Natural Power Consultants Ltd. (Other consultancy services) | 29,766 | 38,536 |
Fred. Olsen Ltd. | 6,534 | 11,592 |
ZX Measurement Services Ltd. | 3,859 | 2,445 |
Fred. Olsen Travel Ltd. | 716 | 179 |
Zephir Ltd. | 781 | 3,219 |
Total paid to related parties | 265,758 | 265,689 |
2024 | 2023 | |
| Amounts in NOK 1,000 | ||
Fred. Olsen Ltd | 34,482 | 31,479 |
Fred. Olsen Travel Ltd | 18,263 | 16,649 |
Fred. Olsen House JV | 11,187 | 9,893 |
Bahia Shipping Services Inc. (agency fee for crewing services) | 10,513 | 11,098 |
Fred. Olsen & Co. (invoiced for admin fee for Group services) | 2,826 | 3,040 |
Total paid to related parties | 77,270 | 72,160 |
Board of directors: | Shareholders' committee: | Managing Director: | |||
| Number of shares | |||||
Fred. Olsen | 40,586 | Christian F. Michelet | 0 | Anette S. Olsen | 2,942 |
Carol Bell | 1,200 | Ole Kristian Aabø-Evensen | 0 | ||
Nick Emery | 325 | Synne Homble | 0 | ||
Heidi Skaaret | 0 | Andreas Mellbye | 0 | ||
Gaute Gjelsten | 0 | 0 | |||
Jannicke Hilland | 0 |
| Country of | Ownership | Votes, | ||
| incorporation | interest | percentage | ||
2024 | 2023 | |||
Fred. Olsen Seawind ASA | Oslo, Norway | 100.00% | 100.00% | 100.00% |
Fred. Olsen Renewables AS | Oslo, Norway | 100.00% | 100.00% | 100.00% |
- Fred. Olsen Wind Ltd. | UK | 51.00% | 51.00% | 51.00% |
- Fred. Olsen CBH Ltd. | UK | 51.00% | 51.00% | 51.00% |
- Hvitsten II JV AS | Oslo, Norway | 51.00% | 51.00% | 51.00% |
- Hvitsten II JV AB | Sweden | 51.00% | 51.00% | 51.00% |
Fred. Olsen Ocean Ltd. | Hamilton, | 100.00% | 100.00% | 100.00% |
| Bermuda | ||||
- Fred. Olsen Windcarrier ASA | Oslo, Norway | 100.00% | 100.00% | 100.00% |
- Global Wind Services A/S | Fredericia, | 92.16% | 92.16% | 92.16% |
| Denmark | ||||
First Olsen Holding AS | Oslo, Norway | 100.00% | 100.00% | 100.00% |
NHST Holding AS | Oslo, Norway | 55.13% | 55.13% | 55.13% |
Fred. Olsen Travel AS | Oslo, Norway | 100.00% | 100.00% | 100.00% |
Fred. Olsen Insurance Services AS | Oslo, Norway | 100.00% | 100.00% | 100.00% |
AS Stavnes Byggeselskap | Oslo, Norway | 100.00% | 100.00% | 100.00% |
Fred. Olsen Spedisjon AS | Oslo, Norway | 100.00% | 100.00% | 100.00% |
Fred. Olsen 1848 AS | Oslo, Norway | 100.00% | 100.00% | 100.00% |
Fred. Olsen Investments AS | Oslo, Norway | 100.00% | 100.00% | 100.00% |
Fred. Olsen Cruise Lines Pte Ltd | Singapore | 100.00% | 100.00% | 100.00% |
Projective Ltd. | London | 81.68% | 0.00% | 81.68% |
Ganger Rolf AS 1) | Oslo, Norway | 100.00% | 100.00% | 100.00% |
Fred. Olsen Canary Lines S.L. 1) | Spain | 100.00% | 100.00% | 100.00% |
Felixstowe Ship Management Ltd. 1) | UK | 99.85% | 99.85% | 99.85% |
| Number of | Book value | Result | ||
| shares | shares | for the year | Equity | |
| Amounts in NOK 1,000 | ||||
Fred. Olsen Seawind ASA | 10,000,000 | 546,683 | -144,837 | 442,171 2) |
Fred. Olsen Renewables AS | 30,000 | 1,779,107 | 682,882 | 1,894,039 2) |
- Fred. Olsen Wind Ltd. | 400,002 | 1,859,627 | 764,359 | 1,039,463 2) |
- Fred. Olsen CBH Ltd. | 153 | 490,818 | 35,301 | 157,029 2) |
- Hvitsten II JV AS | 57,607,438 | 423,978 | 38,557 | 193,614 |
- Hvitsten II JV AB | 12,750 | ,1,454,085 | -56,410 | 1,984,860 |
Fred. Olsen Ocean Ltd. | 39,993,796 | 2,749,285 | 920,022 | 5,806,513 2) |
- Fred. Olsen Windcarrier ASA | 5,000,000 | 477,307 | 859,888 | 4,844,936 2) |
- Global Wind Services A/S | 940,000 | 476,391 | 36,815 | 292,894 2) |
First Olsen Holding AS | 1,000,100 | 587,131 | 228,512 | -1,444,600 2) |
NHST Holding AS | 882,371 | 271,622 | -62,898 | -309,935 2) |
Fred. Olsen Travel AS | 4,482 | 7,914 | 10,342 | 27,628 |
Fred. Olsen Insurance Services AS | 1,500 | 0 | 1,506 | 4,480 |
AS Stavnes Byggeselskap | 11,000 | 27,360 | -1,306 | 27,366 |
Fred. Olsen Spedisjon AS | 700 | 7,330 | -2,331 | 7,333 |
Fred. Olsen 1848 AS | 40 | 49,400 | -69,641 | 49,492 2) |
Fred. Olsen Investments AS | 1,000 | 10,000 | 1,302 | 11,298 |
Fred. Olsen Cruise Lines Pte Ltd | 1,000,000 | 6,230 | 517 | 24,143 |
Projective Ltd. | 892 | 76117 | 1,406 | 13,225 |
Ganger Rolf AS 1) | 30,000 | 31 | 0 | 15 |
Fred. Olsen Canary Lines S.L. 1) | 100 | 96 | 0 | 0 |
Felixstowe Ship Management Ltd. 1) | 15,151 | 965 | 0 | 0 |