| Consolidated statement of profit or loss | |||
million EUR | Note | 2024 | 2023 |
| Revenues | |||
Net sales | 5 | ||
Other operating income | |||
Total revenue | |||
| Operating expenses | |||
Raw materials and consumables | 19 | - | - |
Goods for resale | 19 | - | - |
Other external costs | 7, 8, 10 | - | - |
Personnel costs | 6 | - | - |
Depreciation/amortisation and impairment tangible and intangible assets | 12, 13 | - | - |
Share of income from associated companies | - | ||
| Capital gain/loss from sale of asset, adjustment purchase price acquired | |||
companies and sale of business | - | ||
Total operating expenses | - | - | |
Operating income (EBIT) | |||
Financial income | |||
Financial expense | - | - | |
Financial income and expense - net | 9, 10 | - | - |
Income before taxes | - | - | |
Income tax | 11 | - | |
Profit/loss for the period from continuing operations | - | - | |
Profit/loss from discontinued operations (attributable to equity holders of the company) | 14 | ||
Profit/loss for the period | - | - |
million EUR | Note | 2024 | 2023 |
| Profit/loss for the year attributable to: | |||
Parent company shareholders | - | - | |
Non-controlling interest | |||
- | - | ||
| Profit/loss for the year attributable to shareholders arises from: | |||
Continuing operations | - | - | |
Discontinued operations | |||
- | - | ||
Earnings per share | 24 | ||
Average number of shares: | |||
Diluted average number of shares: | |||
Earnings per share (EPS), basic (EUR) | - | - | |
Earnings per share (EPS), diluted (EUR) | - | - | |
Earnings per share (EPS), basic (NOK) 1 | - | - | |
Earnings per share (EPS), diluted (NOK) 1 | - | - |
| Consolidated statement of comprehensive income | |||
million EUR (except numbers for EPS) | Note | 2024 | 2023 |
| Other comprehensive income: | |||
| Items that may be reclassified to profit or loss | |||
Exchange rate differences, continuing operations | |||
Exchange rate differences, discontinued operations | |||
Cash flow hedges | 22 | - | - |
| Items that will not be reclassified to profit or loss | |||
Exchange rate difference, parent company | - | - | |
Remeasurements of net pension obligations | - | - | |
Income tax pertinent to remeasurements of net pension obligations | |||
Other comprehensive income after tax | - | ||
Total comprehensive income for the period | - | - |
million EUR (except numbers for EPS) | Note | 2024 | 2023 |
| Total comprehensive income attributable to: | |||
Parent company shareholders | - | - | |
Non-controlling interest | |||
- | - | ||
| Total comprehensive income attributable to shareholders arises from: | |||
Continuing operations | - | - | |
Discontinued operations | |||
- | - |
| Consolidated statement of financial position | |||
million EUR | Note | 31 Dec 2024 | 31 Dec 2023 |
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | |||
Goodwill | |||
Other intangible assets | |||
Total intangible assets | 12 | ||
| Tangible assets | |||
Land and buildings | |||
Plant and machinery | |||
Equipment, tools, fixtures and fittings | |||
Construction in progress and advance payments | |||
Total tangible assets | 13 | ||
| Financial assets | |||
Shares in associates | 16 | ||
Net pension assets | |||
Receivables associates | |||
Other receivables | |||
Other shares and participations | |||
Total financial assets | |||
Deferred tax assets | 11 | ||
Total non-current assets | 17 |
million EUR | Note | 31 Dec 2024 | 31 Dec 2023 |
| Current assets | |||
| Inventory | |||
Raw material and consumables | |||
Work-in-progress | |||
Finished goods and goods for resale | |||
Total inventory | 19 | ||
| Other current receivables | |||
Accounts receivable | 18 | ||
Current tax assets | |||
Other current receivables | |||
Prepaid expenses and accrued income | 20 | ||
Other financial assets | 3 | ||
Cash and cash equivalents | |||
Total other current receivables excluding asset classified as held for sale | 17 | ||
Assets classified as held for sale | 14 | ||
Total current assets | |||
TOTAL ASSETS |
| Consolidated statement of financial position | |||
million EUR | Note | 31 Dec 2024 | 31 Dec 2023 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
Share capital | 21 | ||
Additional paid-in capital | |||
Reserves | - | - | |
Accumulated profit (including net profit/loss for the year) | |||
Equity attributable to parent company shareholders | |||
Non-controlling interests | |||
Total Equity | |||
| Liabilities | |||
| Non-current liabilities | |||
Pensions and similar obligations to employees | 26 | ||
Provisions | 27 | ||
Deferred tax liability | 11 | ||
Bond loan | 25 | ||
Other interest-bearing liabilities | 25 | ||
Other financial interest-bearing liabilities | 25 | ||
Total non-current liabilities | 17 |
million EUR | Note | 31 Dec 2024 | 31 Dec 2023 |
| Current liabilities | |||
Other interest-bearing liabilities | 25 | ||
Other financial liabilities | 3 | ||
Accounts payable | |||
Current tax liabilities | |||
Other current liabilities | |||
Accrued expenses and deferred income | 28 | ||
Total current liabilities excluding liabilities relating to assets classified as held for sale | 17 | ||
Liabilities directly associated with assets classified as held for sale | 14 | ||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| Consolidated statement of changes in equity | |||||||
| Retained earnings | |||||||
| Additional | (incl profit for the | Non-controlling | Total | ||||
million EUR | Share capital | paid-in capital | Reserves | year) | Total | interest | equity |
Opening balance as of 1 January 2024 | - | ||||||
Net profit for the year | - | - | - | - | - | - | |
Other comprehensive income | - | - | - | - | - | ||
Total comprehensive income | - | - | - | - | - | - | |
| Transactions with owners, recognised directly in equity | |||||||
Dividend | - | - | - | - | - | - | - |
Acquisition of non-controlling interest | - | - | - | - | - | - | - |
Sale of non-controlling interest | - | - | - | - | - | ||
Change in non-controlling interest | - | - | - | - | - | ||
Share-based incentive programme | - | - | - | - | |||
Total transactions with shareholders, recognised directly in equity | - | - | - | - | - | - | - |
Closing balance as of 31 December 2024 | - | ||||||
Opening balance as of 1 January 2023 | - | ||||||
Net profit for the year | - | - | - | - | - | - | |
Other comprehensive income | - | - | |||||
Total comprehensive income | - | - | - | - | |||
| Transactions with owners, recognised directly in equity | |||||||
New share issue | - | - | - | ||||
Dividend | - | - | - | - | - | - | - |
Acquisition of non-controlling interest | - | - | - | - | - | - | - |
Acquisition of business with non-controlling interest | - | - | - | - | - | ||
Share-based incentive programme | - | - | - | - | |||
Total transactions with shareholders, recognised directly in equity | - | - | - | ||||
Closing balance as of 31 December 2023 | - |
| Consolidated cash flow statement | |||
million EUR | Note | 2024 | 2023 |
| Operating cash flow | |||
Operating income (EBIT) | |||
Of which from continuing operations | |||
Of which from discontinued operations | |||
Adjustments for non-cash items, etc. | 32 | ||
Interest paid and financing costs | - | - | |
Interest received | |||
Income tax paid | - | - | |
Operating cash flow before changes in working capital | |||
| Cash flow from working capital changes | |||
Increase/decrease in inventories | |||
Increase/decrease in operating receivables | |||
Increase/decrease in operating liabilities | - | - | |
Cash flow from change in working capital | |||
Cash flow from operating activities | |||
| Cash flow from investment activities | |||
Purchase of property, plant and equipment and intangible assets | 12, 13 | - | - |
Acquisitions of business | 15 | - | - |
Other financial investments | |||
Disposals of property, plant and equipment | |||
Divestment of associated companies | |||
Cash flow from investment activities | - |
million EUR | Note | 2024 | 2023 |
| Cash flow from financing activities | |||
Proceeds from borrowings | 25 | ||
Repayment of borrowings and lease liabilities | 25 | - | - |
New share issue, net of transaction costs | 21 | ||
Dividend to non controlling interest | - | - | |
Cash flow from financing activities | - | - | |
Cash flow for the period | |||
Opening cash and cash equivalents | |||
Exchange difference in cash | - | - | |
Closing cash and cash equivalents | |||
Of which included in assets classified as held for sale |