Profit or loss Revenues from sale of goods Other operating income Total Operating income Cost of goods sold Employee benefit expenses Other operating expenses Total operating expenses OPERATING PROFIT Share of post-profits from equity accounted investments Finance expenses Net finance income and expenses PROFIT BEFORE TAX Tax expense PROFIT FOR THE YEAR Exchange gains arising on translation of foreign operations TOTAL COMPREHENSIVE INCOME Non-controlling interests Owners of the parent Non-controlling interests Owners of the parent Earnings per share (basic an diluted) - in NOK Statement of financial position Software Total intangible assets Right-of-Use assets Leasehold improvements Machinery and fixtures Total property, plant and equipment Deferred tax asset Investments in equity-accounted associates Total other non-current assets TOTAL NON-CURRENT ASSETS Total inventories Trade receivables - regular Trade receivable from deferred payment arrangements Prepaid expenses Total current receivables TOTAL CURRENT ASSETS TOTAL ASSETS Share capital Other equity TOTAL EQUITY Provisions and other liabilities Long-term loans Total non-current liabilities Short-term loans Public duties payable Current income tax Total Current liabilities TOTAL LIABILITIES TOTAL EQUITY AND LIABILITIES Statement of cash flows Long-term incentive program Payment received on finance lease receivable Interest on finance lease receivable Share of post-tax profits from equity accounted investments Net finance items Changes in deferred payment arragements receivables Changes in inventories, trade payables and trade receiables Currency effects Other changes in accurals Net cash flows from operating activities Investments in property, plant and equipment Acquisition of subsidiary, net of cash acquired Dividend from associated company Net cash used in investing activities Proceeds from loans and borrowings Changes in bank overdrafts Principal paid on lease liabilities Interest paid on lease liabilities Net Interest paid on loans and overdrafs Distributions to owners Net cash (used in)/from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at beginning of year Statement of changes in equity At 1 January 2020 Profit for the year Other comprehensive Income At 31 December 2020 Long-term incentive program At 31 December 2021 Contributions by and distributions to owners