Amounts in NOK million | Note | 2024 | 2023 |
| Operating revenues | |||
Revenues from sale of goods | |||
Other operating revenues | |||
Total revenues | 6 | ||
| Operating expenses | |||
Cost of goods sold | 15 | ( | ( |
Employee benefit expenses | 7 | ( | ( |
Depreciation and amortisation expense | 11, 12, 19 | ( | ( |
Impairment | 11, 12, 19 | ( | |
Other operating expenses | 19, 21 | ( | ( |
Total operating expenses | ( | ( | |
Operating profit | ( | ( | |
| Finance income and expenses | |||
Share of results of equity-accounted investments | 13 | ||
Finance income | 8 | ||
Finance expenses | 8, 19 | ( | ( |
Net finance income and expenses | ( | ( | |
Profit before tax | 5 | ( | ( |
Tax expense | 9 | ||
Profit for the year | ( | ( |
Amounts in NOK million | Note | 2024 | 2023 |
| Other comprehensive income | |||
| Items that may be reclassified to profit or loss: | |||
Exchange gains arising on translation of foreign operations | |||
Total comprehensive income | ( | ( | |
| Profit for the year attributable to: | |||
Owners of the parent | ( | ( | |
Total | ( | ( | |
| Total comprehensive income attributable to: | |||
Owners of the parent | ( | ( | |
Total | ( | ( | |
| Earnings per share | |||
Continued operation (basic and diluted) - in NOK | 10 | ( | ( |
Amounts in NOK million | Note | 31.12.2024 | 31.12.2023 |
| NON-CURRENT ASSETS | |||
| Intangible assets | |||
Goodwill | 11 | ||
Software | 11 | ||
Customer relationships | 11 | ||
Brand names | 11 | ||
Total intangible assets | |||
| Property, plant, and equipment | |||
Right-of-use assets | 3, 19 | ||
Leasehold improvements | 12 | ||
Machinery and fixtures | 12 | ||
Total property, plant, and equipment | |||
| Other non-current assets | |||
Deferred tax asset | 9 | ||
Investments in equity-accounted associates | 13 | ||
Other receivables | 4, 14 | ||
Total other non-current assets | |||
Total non-current assets | |||
| CURRENT ASSETS | |||
Inventories | 15 | ||
Total inventories | |||
| Other current assets | |||
Trade receivables - regular | 4, 14 | ||
Trade receivable from deferred payment arrangements | 4, 14 | ||
Other current receivables | 4, 14, 19 | ||
Total other current assets | |||
| Cash and cash equivalents | |||
Cash and cash equivalents | 4, 16 | ||
Total cash and cash equivalents | |||
Total current assets | |||
Total assets |
Amounts in NOK million | Note | 31.12.2024 | 31.12.2023 |
| EQUITY | |||
Share capital | 17 | ||
Share premium | 17 | ||
Other equity | ( | ( | |
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Deferred tax liabilities | 9 | ||
Provisions and other liabilities | |||
Interest-bearing loans and borrowings | 4, 20 | ||
Non-current lease liabilities | 19, 20, 23 | ||
Other non-current liabilitiesties | 20 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Short-term loans | 4, 16, 22, 23 | ||
Trade payables | 4 | ||
Public duties payable | 4 | ||
Current income tax | 9 | ||
Current lease liabilities | 3, 19 | ||
Other current liabilities | 4, 6, 20, 21 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Amounts in NOK million | Note | 2024 | 2023 |
| Cash flows from operating activities | |||
Profit before income tax | ( | ( | |
Profit/(loss) on discontinued operations (before tax) | |||
Profit for the year | ( | ( | |
Income taxes paid | ( | ( | |
Depreciation and amortisation expense | 11, 12, 19 | ||
Impairment | |||
Share of post-tax profits from equity accounted investments | 13 | ( | ( |
Finance items | 8 | ||
Changes in inventories, trade payables, and trade receivables | ( | ||
Currency effects | |||
Other changes in accruals | |||
Net cash flows from operating activities | |||
| Investing activities | |||
Investments in property, plant, and equipment | 11, 12 | ( | ( |
Dividend from associated company | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Proceeds from loans and borrowings | 20, 22 | ||
Repayment of loans and borrowings | 20, 22 | ( | ( |
Changes in bank overdrafts | 22 | ( | |
Principal paid on lease liabilities | 19 | ( | ( |
Interest paid on lease liabilities | 8, 19 | ( | ( |
Interest paid on loans and overdrafts | 8 | ( | ( |
Issue of share capital | |||
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | 16 | ||
Cash and cash equivalents at end of year | 16 |
| Foreign | ||||||
| Share | Share | Other | currency | Total | ||
Amounts in NOK million | Note | capital | premium | equity | changes | equity |
At 1 January 2023 | ( | |||||
Profit for the year | ( | ( | ||||
Other comprehensive Income | ||||||
Total comprehensive Income for the year | ( | ( | ||||
Long-term incentive programme | ||||||
Issue of share capital | 17 | |||||
Contributions by and distributions to owners | ||||||
At 31 December 2023 | ( | |||||
At 1 January 2024 | ( | |||||
Profit for the year | ( | ( | ||||
Other comprehensive Income | ||||||
Total comprehensive income for the year | ( | ( | ||||
Long-term incentive programme | 18 | |||||
Issue of share capital | 17 | |||||
Contributions by and distributions to owners | ||||||
At 31 December 2024 | ( |
(All figures in NOK million) | 2024 |
| Currency | |
EUR | +/- 240 |
USD | +/- 110 |
TOTAL | +/- 350 |
| Functional | ||
| 31.12.2024 | currency | |
(All figures in local currencies in million) | NOK | SEK |
| Exposed currency | ||
NOK | N/A | 107.1 |
SEK | (41.1) | N/A |
EUR | 6.9 | 8.3 |
USD | (6.8) | 16.3 |
DKK | 2.4 | - |
GBP | (1.9) | 12.2 |
PLN | (2.0) | - |
| 0-6 | 6-12 | 1-3 | 3-5 | After 5 | ||
Amounts in NOK million | Total | months | months | years | years | years |
| 31 December 2024 | ||||||
Long-term loans 1) | 995 | 33 | 33 | 930 | - | - |
Other non-current liabilities 1) | 278 | 4 | 3 | 271 | - | - |
Short-term loans | - | - | - | - | - | - |
Trade payables | 2 073 | 2 073 | - | - | - | - |
Public duties payable | 490 | 490 | - | - | - | - |
Other short-term liabilities 1) | 491 | 415 | 77 | - | - | - |
Total | 4 328 | 3 015 | 113 | 1 200 | - | - |
| After 5 | ||||||||
Amounts in NOK million | Total | 0-6 months | 6-12 months | 1-3 years | 3-5 years | years | ||
| 31 December 2023 | ||||||||
Long-term loans 1) | 922 | 31 | 31 | 860 | - | - | ||
Other non-current liabilities 1) | - | - | - | - | - | - | ||
Short-term loans | - | - | - | - | - | - | ||
Trade payables | 1 563 | 1 563 | - | - | - | - | ||
Public duties payable | 409 | 409 | - | - | - | - | ||
Other short-term liabilities 1) | 862 | 556 | 306 | - | - | - | ||
Total | 3 757 | 2 559 | 337 | 860 | - | - |
| Financial | Financial | |||
| Financial | assets at | Financial | liabilities at | |
| assets | amortised | liabilities | amortised | |
| Amounts in NOK million | at fair value | cost | at fair value | cost |
| Assets | ||||
Non-current receivables | - | 9 | - | - |
Trade receivables | - | 153 | - | - |
Trade receivables - deferred payment arrangements | - | 27 | - | - |
Other current receivables | - | 709 | - | - |
Cash and cash equivalents | - | 726 | - | - |
| Liabilities | ||||
Long-term loan | - | - | - | 800 |
Other non-current liabilities | - | - | - | 263 |
Provisions and other liabilities | - | - | 34 | 11 |
| Trade payable, public duties payable, and other current | ||||
liabilities | - | - | - | 3 053 |
Forward currency contracts 1) | 2 | - | - | - |
| Financial | Financial | |||
| Financial | assets | Financial | liabilities | |
| assets | at amortised | liabilities | at amortised | |
| Amounts in NOK million | at fair value | cost | at fair value | cost |
| Assets | ||||
Non-current receivables | - | 9 | - | - |
Trade receivables - regular | - | 245 | - | - |
Trade receivables - deferred payment arrangements | - | 79 | - | - |
Other current financial asset | - | 660 | - | - |
Cash and cash equivalents | - | 230 | - | - |
| Liabilities | ||||
Long-term loans | - | - | - | 800 |
Other non-current liabilities | - | - | - | - |
Provisions and other liabilities | - | - | 37 | 11 |
| Trade payable, public duties payable, and other current | ||||
liabilities | - | - | - | 2 819 |
Forward currency contracts 1) | 16 | - | - | - |
| Profit and loss - 2023 | ||||||
Amounts in NOK million | B2C | B2B | Distribution | Other | IFRS 16 | Total |
| Operating income | ||||||
Revenues from contract with customers | 11 008 | 1 472 | 3 061 | (0) | - | 15 541 |
Other operating revenues | 188 | 110 | 17 | 5 | 0 | 320 |
Total operating income | 11 195 | 1 583 | 3 078 | 5 | 0 | 15 861 |
| Operating expenses | ||||||
Cost of goods sold | (9 438) | (1 302) | (2 909) | 0 | - | (13 650) |
Employee benefit expenses | (770) | (83) | (61) | (101) | - | (1 014) |
Depreciation and amortisation | (78) | (9) | (7) | (43) | (198) | (335) |
Impairment | - | - | - | (983) | - | (983) |
Other operating expenses | (759) | (89) | (50) | (80) | 214 | (765) |
Total operating expenses | (11 045) | (1 482) | (3 029) | (1 206) | 16 | (16 746) |
Operating result | 150 | 100 | 50 | (1 201) | 16 | (885) |
| Financial income and financial expenses | ||||||
Share of profit or loss from associates | - | - | - | 3 | - | 3 |
Financial income | - | - | - | 124 | - | 124 |
Financial expenses | - | - | - | (271) | (19) | (291) |
Net financial items | - | - | - | (145) | (19) | (164) |
Profit or loss before taxes | 150 | 100 | 50 | (1 347) | (3) | (1 050) |
Amounts in NOK million | 2024 | 2023 |
Norway | 906 | 968 |
Sweden | 2 885 | 2 881 |
Total | 3 791 | 3 849 |
| Disaggregation based on type of customers - 2024 | |||||
Amounts in NOK million | B2C | B2B | Distribution | Other | Total |
Sale to consumers (B2C) | 10 877 | - | - | - | 10 877 |
Sale to corporates (B2B) | - | 1 519 | - | - | 1 519 |
Sale to resellers (Distribution) | - | - | 2 907 | - | 2 907 |
Other | - | - | - | (2) | (2) |
Total operating income | 10 877 | 1 519 | 2 907 | (2) | 15 301 |
| Revenues based on geographic location of customers - 2024 | |||||
Amounts in NOK million | B2C | B2B | Distribution | Other | Total |
Norway | 3 214 | 1 353 | 2 734 | (2) | 7 299 |
Sweden | 7 358 | 166 | 173 | - | 7 698 |
Denmark | 305 | - | - | - | 305 |
Total operating income | 10 877 | 1 519 | 2 907 | (2) | 15 301 |
| Revenues by product or service - 2024 | |||||
Amounts in NOK million | B2C | B2B | Distribution | Other | Total |
Sale of goods | 10 636 | 1 392 | 2 904 | - | 14 932 |
Consumer finance | 127 | 0 | - | - | 127 |
Commision from insurance | 74 | 1 | - | - | 76 |
Services | 40 | 126 | 3 | - | 168 |
Other | 0 | - | - | -2 | (2) |
Total operating income | 10 877 | 1 519 | 2 907 | (2) | 15 301 |
| Disaggregation based on type of customers - 2023 | |||||
Amounts in NOK million | B2C | B2B | Distribution | Other | Total |
Sale to consumers (B2C) | 11 195 | - | - | - | 11 195 |
Sale to corporates (B2B) | - | 1 583 | - | - | 1 583 |
Sale to resellers (Distribution) | - | - | 3 078 | - | 3 078 |
Other | - | - | - | 5 | 5 |
Total operating income | 11 195 | 1 583 | 3 078 | 5 | 15 861 |
| Revenues based on geographic location of customers - 2023 | |||||
Amounts in NOK million | B2C | B2B | Distribution | Other | Total |
Norway | 3 150 | 1 411 | 2 883 | 5 | 7 449 |
Sweden | 7 750 | 172 | 195 | - | 8 117 |
Denmark | 295 | - | - | - | 295 |
Total operating income | 11 195 | 1 583 | 3 078 | 5 | 15 861 |
| Revenues by product or service - 2023 | |||||
Amounts in NOK million | B2C | B2B | Distribution | Other | Total |
Sale of goods | 11 008 | 1 472 | 3 061 | - | 15 541 |
Consumer finance | 112 | 1 | - | - | 113 |
Commision from insurance | 67 | 1 | 15 | - | 83 |
Services | 8 | 109 | 2 | - | 119 |
Other | - | - | - | 5 | 5 |
Total operating income | 11 195 | 1 583 | 3 078 | 5 | 15 861 |
| Contract balances for contracts with customers | ||
Amounts in NOK million | 2024 | 2023 |
Net refund liabilities | 9 | 8 |
Customer loyalty programme | 6 | 9 |
Gift certificates & vouchers | 27 | 28 |
Total | 42 | 45 |
| Audit fees to the auditors in the group entities is as follows (excluding VAT): | ||
Amounts in NOK million | 2024 | 2023 |
Statutory audit | 5.0 | 5.3 |
Other assurance services 1) | 1.1 | 0.2 |
Other non-assurance services | 0.2 | 0.3 |
Total | 6.3 | 5.8 |
| Employee benefit expenses: | ||
Amounts in NOK million | 2024 | 2023 |
Salaries | 666 | 649 |
Social security expenses | 179 | 183 |
Contribution to pension schemes | 48 | 47 |
Fees for external staff | 90 | 84 |
Share option plan (see note 18) | 8 | 5 |
Bonuses | 11 | 28 |
Other expenses | 11 | 17 |
Total | 1 013 | 1 014 |
The number of full-time equivalents that has been employed during the financial year: | 1 157 | 1 203 |
Key management compensation | 2024 | 2023 | ||||||||||||
| Extra- | Value of | Extra- | Value of | |||||||||||
| Bonuses | ordinary | Other | options | Bonus | ordinary | Other | options | |||||||
Amounts in NOK million | Salary | earned | items | Pension | benefits | granted | Total | Salary | earned | items | Pension | benefits | granted | Total |
Jaan Ivar Semlitsch, group CEO | 6.76 | - | - | 1.34 | 0.19 | 4.13 | 12.41 | 5.78 | 2.00 | - | 1.10 | 0.18 | 2.52 | 11.59 |
Thomas William Scobie Røkke, group CFO | 3.87 | 0.58 | - | 0.65 | 0.47 | 2.36 | 7.93 | 3.04 | 0.97 | - | 0.50 | 0.40 | 1.64 | 6.56 |
Andreas Westgaard, group CCO | 3.95 | 0.59 | - | 0.66 | 0.19 | 2.41 | 7.81 | 1.90 | 0.61 | - | 0.26 | 0.09 | 1.52 | 4.39 |
Markus Solvik, group CSO | 2.43 | 0.36 | - | 0.31 | 0.19 | 1.00 | 4.29 | 1.71 | 0.86 | - | 0.19 | 0.00 | 0.88 | 3.64 |
Kristin H Torgersen, group CHRO | 2.33 | 0.35 | - | 0.29 | 0.16 | 0.96 | 4.08 | 2.24 | 0.85 | - | 0.27 | 0.16 | 2.74 | 6.26 |
Erlend Stefansson, managing director Komplett Services | 3.12 | 0.46 | - | 0.47 | 0 .19 | 1.29 | 5.53 | 2.73 | 1.01 | - | 0.39 | 0.23 | 1.16 | 5.52 |
Josefin Dalum, managing director NetOnNet | 2.52 | 0.37 | - | 0.88 | 0.08 | 0.99 | 4.83 | 0.20 | 0.00 | - | 0.13 | 0.01 | - | 0.33 |
Trygve Hillesland, managing director Webhallen | 2 .12 | 0.33 | - | 0.24 | 0.20 | 0.91 | 3.80 | - | - | - | - | - | - | 0.00 |
Anders Torell, managing director Webhallen | 0.25 | - | - | 0.05 | 0.01 | 0.00 | 0.30 | 3.04 | 0.66 | - | 0.53 | 0.08 | 1.88 | 6.20 |
Roger Sandberg, group procurement officer | - | - | - | - | - | - | - | 1.17 | 0.00 | 2.07 | 0.37 | 0.07 | 2.66 | 6.34 |
Susanne Holmstrøm, managing director NetOnNet | - | - | - | - | - | - | - | 3.49 | 0.00 | 3.34 | 0.96 | 0.11 | 0.00 | 7.9 0 |
Martin Klafstad, managing director Komplett | - | - | - | - | - | - | - | 0.33 | 0.00 | - | 0.00 | 0.00 | 0.00 | 0.33 |
Trine L Jensen, COO/CIO | - | - | - | - | - | - | - | 0.58 | 0.00 | - | 0.02 | 0.06 | 1.88 | 2.53 |
Lars Olav Olaussen, group CEO | - | - | - | - | - | - | - | 3.00 | 0.00 | 2.40 | 0.53 | 0.19 | 0.00 | 5.75 |
Krister Pedersen, group CFO | - | - | - | - | - | - | - | 0.40 | 0.00 | 1.20 | 0.01 | 0.01 | 0.00 | 1.62 |
Total | 27.34 | 3.04 | - | 4.88 | 1.67 | 14.05 | 50.97 | 29.60 | 6.96 | 9.01 | 5.26 | 1.61 | 16.89 | 68.96 |
Key management - share options | Opening | Average exercise | Ending | Average exercise | Average | |||
balance | Granted | Forfeited | Exercised | price (A) | balance | price (B) | maturity | |
Jaan Ivar Semlitsch, group CEO | 500 000 | 1 172 279 | - | - | - | 1 672 279 | 11.73 | 3.99 |
Thomas William Scobie Røkke, group CFO | 361 049 | 670 939 | - | - | - | 1 031 988 | 11.49 | 4.03 |
Andreas Westgaard, group CCO | 415 781 | 685 332 | - | - | - | 1 101 113 | 10.98 | 4.07 |
Markus Solvik, group CSO | 193 864 | 284 484 | - | - | - | 478 348 | 11.79 | 3.98 |
Kristin H Torgersen, group CHRO | 502 810 | 272 773 | - | - | - | 775 583 | 14.56 | 3.70 |
Erlend Stefansson, managing director Komplett Services | 254 192 | 365 975 | - | - | - | 620 167 | 11.81 | 3.98 |
Josefin Dalum, managing director NetOnNet | - | 281 209 | - | - | - | 281 209 | 9.59 | 4.36 |
Trygve Hillesland, managing director Webhallen | - | 258 059 | - | - | - | 258 059 | 9.59 | 4.36 |
Anders Torell, managing director Webhallen | 313 352 | - | (313 352) | - | N/A | - | N/A | N/A |
Total | 2 541 048 | 3 991 050 | (313 352) | - | 6 218 746 | - | - |
| Compensation to the board of directors: | ||||
Amounts in NOK million | Role | Committee | 2024 | 2023 |
Jo Lunder (2022-2024) | Chair | Remuneration | 0.63 | 0.63 |
Lars B Thoresen (2019-2023) | Director | Audit | - | 0.20 |
Sarah Willand (2021-2023) | Director | Remuneration | - | 0.19 |
Jennifer Geun Koss (2020-2023) | Director | Audit | - | 0.17 |
Susanne Ehnbåge (2023-2025) | Director | Remuneration | 0.48 | 0.24 |
Jan Ole Stangeland (2023-2025) | Director | Audit and remuneration | 0.57 | 0.33 |
Ingvild Næss (2023-2025) | Director | Audit | 0.45 | 0.26 |
Fabian Bengtsson (Jun 2022-2024) | Director | Audit and remuneration | 0.63 | 0.72 |
Anders Odden (2019-2025) | Worker director | - | 0.16 | 0.14 |
Emelie Victorin (2024-2025) | Worker director | - | 0.10 | - |
Nora Eldås (2021-2023) | Worker director | - | - | 0.05 |
Anna Fernmo (2021-2024) | Worker director | - | 0.07 | 0.10 |
Sverre R. Kjær (2021-2026) | - | Nomination | 0.08 | 0.08 |
Karin B Orgland (2021-2023) | - | Nomination | - | 0.04 |
Nina C. Hagen (2021-2026) | - | Nomination | 0.04 | 0.04 |
Martin Bengtsson (2023-2026) | - | Nomination | 0.04 | - |
Total | 3.23 | 3.18 |
| Shares held by group management and board members at 31 December 2024: | |
| Number of shares | |
Jaan Ivar Semlitsch, group CEO | 180 000 |
Andreas Westgaard, group CCO | 158 147 |
Kristin H Torgersen, group CHRO | 11 835 |
Erlend Stefansson, managing director Komplett Services | 50 847 |
Trygve Hillesland, managing director Webhallen | 45 000 |
Jo Olav Lunder, chair (Cigalep AS) | 391 777 |
Jan Ole Stangeland, director | 76 296 |
Fabian Bengtsson, director (SIBA Invest AB) | 55 581 404 |
Total | 56 495 306 |
Amounts in NOK million | 2024 | 2023 |
Interest income | 11.7 | 8.6 |
Foreign exchange gains | 2.2 | - |
Other finance income | 0.1 | 0.1 |
Total financial income | 14.0 | 8.7 |
Amounts in NOK million | 2024 | 2023 |
Interest on debts and borrowings | 120.3 | 116.0 |
Interest on leases | 22.6 | 19.3 |
Foreign exchange losses | 0.4 | 2.0 |
Other finance expenses | 41.4 | 38.5 |
Total finance expenses | 184.7 | 175.9 |
Amounts in NOK million | 2024 | 2023 |
Profit before tax | (236) | (1 050) |
Non taxable items 1) | 31 | 974 |
Use of tax loss carried forward | (4) | (54) |
Changes in temporary differences | 66 | 131 |
Taxable income | (144) | 1 |
| Income tax expense: | ||
Current income tax | - | 3 |
| Correction of previous years current income taxes | (3) | 0 |
Changes in deferred tax | (41) | (15) |
Total income tax expense | (44) | (11) |
Income tax expense Norwegian operations | (29) | (10) |
Income tax expense foreign operations | (15) | (2) |
Total income tax expense | (44) | (11) |
Amounts in NOK million | 2024 | 2023 |
Profit before tax | (236) | (1 050) |
Income tax based on applicable tax rate (22%) | (52) | (231) |
Effect from foreign currency and different tax rates | 1 | 1 |
Changes in not recognised tax loss carried forward | 1 | 3 |
Effect of income from associated company after tax | - | 0 |
Correction of previous years current income taxes | (4) | 1 |
Effect of double tax on branch (periodisation difference) | 3 | - |
Not deductible expenses | 7 | 214 |
Effect of used not capitalised deferred tax asset | - | - |
Income tax expense | (44) | (11) |
Effective tax rate | 18.6% | 1.1% |
| Temporary differences and tax positions | ||
Amounts in NOK million | 2024 | 2023 |
Intangible assets | 1 449 | 1 480 |
Property, plant, and equipment | (58) | (44) |
Inventories | (26) | (27) |
Receivables | (5) | (8) |
Provisions | (32) | (45) |
Tax losses carried forward 2) | (535) | (370) |
Total temporary differences and tax positions | 794 | 986 |
Temporary differences and tax positions not included in the basis for deferred tax 2) | 227 | 226 |
Basis for deferred tax | 1 021 | 1 212 |
Net deferred tax | 206 | 248 |
| Specification in the statement of financial position: | ||
Deferred tax asset | 63 | 30 |
Deferred tax | 270 | 277 |
Net deferred tax | 206 | 248 |
| Tax payable in the statement of financial position: | ||
| Current income tax payable | 0 | 3 |
Prepaid tax/prior income tax payable | 8 | 9 |
Net tax payable | 8 | 12 |
Amounts in NOK million | 2024 | 2023 |
| Result allocated to the holders of ordinary shares | ||
Profit for the year | (192) | (1 038) |
Result allocated to the holders of ordinary shares | (192) | (1 038) |
| Average number of shares | ||
Shares at the beginning of the period | 175 341 161 | 175 297 579 |
Effect of new shares | - | 39 642 |
Average number of shares | 175 341 161 | 175 337 221 |
Earnings per share (basic and diluted) - in NOK | (1.10) | (5.92) |
| Customer | |||||
| relation- | Brand | ||||
Amounts in NOK million | Goodwill | Software | ships | names | Total |
Cost at 31 December 2022 | 2 251 | 694 | 503 | 1 127 | 4 576 |
Additions | - | 176 | - | - | 176 |
Disposals | - | 1 | - | - | 1 |
Foreign currency effects | 139 | 6 | 24 | 80 | 249 |
Cost at 31 December 2023 | 2 389 | 878 | 527 | 1 207 | 5 002 |
Cost at 31 December 2023 | 2 389 | 878 | 527 | 1 207 | 5 002 |
Additions | - | 102 | - | - | 102 |
Disposals | - | (143) | - | - | (143) |
Foreign currency effects | 15 | 3 | 6 | 19 | 43 |
Cost at 31 December 2024 | 2 404 | 839 | 533 | 1 227 | 5 003 |
Acc. amortisation and impairments at 31 December 2022 | (119) | (476) | (206) | - | (802) |
Amortisation charge | - | (53) | (51) | - | (104) |
Disposals | - | (0) | - | - | (0) |
Impairments | (932) | (37) | - | - | (969) |
Foreign currency effects | - | (2) | (4) | - | (6) |
Acc. amortisation and impairments at 31 December 2023 | (1 051) | (569) | (262) | - | (1 882) |
Acc. amortisation and impairments at 31 December 2023 | (1 051) | (569) | (262) | - | (1 882) |
Amortisation charge | - | (80) | (52) | - | (132) |
Disposals | - | 143 | - | - | 143 |
Impairments | - | - | - | - | - |
Foreign currency effects | 0 | (1) | (2) | - | (3) |
Acc. amortisation and impairments at 31 December 2024 | (1 051) | (506) | (316) | - | (1 874) |
Carrying amount at 31 December 2022 | 2 131 | 218 | 297 | 1 127 | 3 773 |
Carrying amount at 31 December 2023 | 1 338 | 309 | 265 | 1 207 | 3 120 |
Carrying amount at 31 December 2024 | 1 353 | 333 | 217 | 1 227 | 3 130 |
Carrying amount of assets with indefinite life | 1 353 | - | - | 1 227 | 2 580 |
Amortisation rate | 15 - 25% | 14 - 20% |
| Useful economic life | ||
2024 | 2023 | |
Customer relationships | 5 - 7 years | 5 - 7 years |
Software | 3 - 7 years | 3 - 7 years |
| Customer | |||||
Amounts in NOK million | Goodwill | Software | relationships | Brand names | Total |
| Cash generating units | |||||
Komplett B2C | 164 | 79 | - | - | 243 |
Komplett B2B | 218 | 33 | - | - | 251 |
Itegra | 68 | 69 | - | 5 | 141 |
Webhallen | 86 | 63 | - | 53 | 203 |
Ironstone | 78 | 15 | 5 | 5 | 103 |
NetOnNet | 739 | 74 | 212 | 1 164 | 2 188 |
Total at 31 December 2024 | 1 353 | 333 | 217 | 1 227 | 3 130 |
| Intangible assets by cash generating units at 31 December 2023 | |||||
| Customer | |||||
Amounts in NOK million | Goodwill | Software | relationships | Brand names | Total |
| Cash generating units | |||||
Komplett B2C | 166 | 89 | - | - | 255 |
Komplett B2B | 214 | 36 | - | - | 250 |
Itegra | 68 | 75 | - | 5 | 148 |
Webhallen | 85 | 28 | - | 52 | 165 |
Ironstone | 78 | 17 | 7 | 5 | 109 |
NetOnNet | 727 | 62 | 258 | 1 145 | 2 193 |
Total at 31 December 2023 | 1 338 | 309 | 265 | 1 207 | 3 120 |
| Key assumptions applied: | |||
| Long term growth | EBIT-margin | Discount rate | |
| Cash generating unit | rate in sales | terminal value | (after tax) |
NetOnNet | 2.0% | 3.6% | 10.0% |
Webhallen | 2.0% | 2.3% | 10.0% |
Ironstone | 2.0% | 10.0% | 12.5% |
Komplett B2C | 2.0% | 4.0% | 11.5% |
Komplett B2B | 2.0% | 7.0% | 11.5% |
Itegra | 2.0% | 1.7% | 11.5% |
| Cash generating unit | ||||||
Amounts in NOK million | Growth in terminal value | EBIT-margin in TV | Discount rate | |||
Changes in assumptions | -0.5 pp | -1.0 pp | - 0.5 pp | - 1.0 pp | + 0.5 p | + 1.0 p |
NetOnNet | -107 | -201 | -280 | -560 | -160 | -302 |
Webhallen | -13 | -25 | -70 | -139 | -24 | -46 |
| Leasehold | Machinery and | ||
| Amounts in NOK million | improvements | equipment | Total |
Cost at 31 December 2022 | 44 | 402 | 446 |
Additions | 7 | 28 | 36 |
Disposals | - | (2) | (2) |
Impairment | - | (6) | (6) |
Foreign currency effects | 1 | 8 | 9 |
Cost at 31 December 2023 | 52 | 431 | 483 |
Cost at 31 December 2023 | 52 | 431 | 483 |
Additions | 7 | 60 | 67 |
Disposals | (1) | (110) | (111) |
Impairment | - | - | - |
Foreign currency effects | 0 | (3) | (3) |
Cost at 31 December 2024 | 58 | 378 | 436 |
Acc. depreciation and impairments at 31 December 2022 | (31) | (282) | (313) |
Depreciation | (4) | (36) | (41) |
Disposals | - | 2 | 2 |
Foreign currency effects | 0 | (2) | (2) |
Acc. depreciation and impairments at 31 December 2023 | (35) | (319) | (354) |
Acc. depreciation and impairments at 31 December 2023 | (35) | (319) | (354) |
Depreciation | (6) | (42) | (48) |
Disposals | 1 | 109 | 110 |
Foreign currency effects | (0) | 4 | 4 |
Acc. depreciation and impairments at 31 December 2024 | (41) | (248) | (289) |
Carrying amount at 31 December 2022 | 13 | 121 | 134 |
Carrying amount at 31 December 2023 | 16 | 112 | 128 |
Carrying amount at 31 December 2024 | 17 | 130 | 147 |
Economic life | 3 - 5 years | 3 - 7 years | |
Depreciation rate | 20% | 15 - 25% | |
Depreciation method | Linear | Linear |
Name | Country | Industry | Proportion of ownership |
Fabres Sp. Z.o.o. | Poland | Consulting | 40.0% |
Amounts in NOK million | 2024 | 2023 |
At 1 January | 12.2 | 13.6 |
Share of profit after tax | 1.5 | 2.8 |
Dividend | (5.3) | (4.1) |
At 31 December | 8.4 | 12.2 |
Amounts in PLN million | 2024 | 2023 |
Assets | 10.6 | 14.8 |
Liabilities | 1.4 | 2.0 |
Equity | 9.2 | 12.8 |
Revenues | 18.6 | 21.3 |
Total operating expenses | (16.5) | (17.8) |
Net financial items | (0.4) | (1.1) |
Profit of the year | 1.8 | 2.4 |
Amounts in NOK million | 2024 | 2023 |
Trade receivables at face value at 31 December | 160 | 254 |
Less: Provision for expected credit loss | (7) | (9) |
Net trade receivables | 153 | 245 |
Receivables written off during the years | 11 | 10 |
Collected on receivables written of in prior periods | (5) | (6) |
Changes in provision during the year | (3) | 3 |
Impairment loss during the year | 2 | 6 |
At 31 December 2024 | Total | Current | 0-30d | 30-60d | 60-90d | >90d |
Trade receivables at face value | 159.9 | 95.3 | 32.7 | 4.2 | 5.5 | 2 2.1 |
Provision for expected credit loss | 6.6 | 0.2 | - | - | - | 6.4 |
Net trade receivables | 153.2 | 95.1 | 32.7 | 4.2 | 5.5 | 15.7 |
At 31 December 2023 | Total | Current | 0-30d | 30-60d | 60-90d | >90d |
Trade receivables at face value | 254.0 | 116.2 | 81.7 | 9.8 | 12.3 | 33.9 |
Provision for expected credit loss | 8.9 | 0.4 | - | 0.4 | 0.5 | 7.6 |
Net trade receivables | 24 5.1 | 115.8 | 81.7 | 9.5 | 11.8 | 26.3 |
Amounts in NOK million | 2024 | 2023 |
Gross amount receivable at 1 January | 107 | 100 |
Less provision at 1 January | (28) | (9) |
Carrying amount 1 January | 79 | 91 |
Additions during the year | 0 | 267 |
Down payments | (52) | (283) |
Interest income | 3 | 17 |
Net losses during the year | (2) | 6 |
Change in loss provision | (1) | (19) |
Carrying amount 1) at 31 December | 27 | 79 |
Receivables due during next twelve months | 49 | 67 |
Receivables due after twelve months | 7 | 40 |
Less provision for losses | (29) | (28) |
Total | 27 | 79 |
Amounts in NOK million | 2024 | 2023 |
Public duties receivable (VAT)/Tax | 39 | 52 |
Receivables from suppliers | 567 | 506 |
Prepaid payroll element on option | 1 | 6 |
Other receivables and prepaid expenses | 102 | 96 |
Sum | 709 | 660 |
Amounts in NOK million | 2024 | 2023 |
Rent deposits | 1 | 1 |
Warranty - The Swedish Customs | 4 | 4 |
Pension premium fund | 4 | 3 |
Sum | 9 | 9 |
Amounts in NOK million | 2024 | 2023 |
Inventories carried at cost | 2 088 | 2 233 |
Provision not allocated to specific goods | (40) | (39) |
Booked value | 2 048 | 2 194 |
Amounts in NOK million | 2024 | 2023 |
Changes in provision for obsolescence included in cost of goods sold | 1 | (11) |
Amounts in NOK million | 2024 | 2023 |
Cash at hand and on demand bank deposits | 726 | 230 |
Amounts in NOK million | 2024 | 2023 |
Bank deposits bound for payment of tax due | 5.1 | 3.5 |
Number of shares | 2024 | 2023 |
Ordinary shares | 175 341 161 | 175 341 161 |
| Number | Nominal | Type of | Share capital | Share premium | |
| Date/year | of shares | value NOK | change | NOK million | reserve NOK million |
31 December 2019 | 14 451 031 | 2.00 | 29 | 1 075 | |
31 December 2020 | 14 451 031 | 2.00 | 29 | 1 075 | |
May 2021 | 72 255 155 | 0.40 | Split 1) | 29 | 1 075 |
31 December 2021 | 72 255 155 | 0.40 | 29 | 1 075 | |
04 April 2022 | 107 497 579 | 0.40 | 43 | 2 780 | |
16 November 2022 | 134 997 579 | 0.40 | 54 | 3 175 | |
08 December 2022 | 175 297 579 | 0.40 | 70 | 3 741 | |
03 February 2023 | 175 341 161 | 0.40 | 70 | 3 741 |
The 20 largest shareholders at 31 December 2024 Holding | Stake | Type of account | ||
1 | Canica Invest AS | 74 376 317 | 42.42% | Ordinary |
2 | SIBA Invest AB | 55 581 404 | 31.70% | Ordinary |
3 | Sole Active AS | 6 165 112 | 3.52% | Ordinary |
4 | Verdipapirfondet Alfred Berg Gambak | 5 832 206 | 3.33% | Ordinary |
5 | The Bank of New York Mellon SA/NV | 5 425 413 | 3.09% | Nominee |
6 | The Northern Trust Comp, London Branch | 3 899 116 | 2.22% | Nominee |
7 | Verdipapirfondet Holberg Norge | 2 400 000 | 1.37% | Ordinary |
8 | Verdipapirfondet Holberg Norden | 2 200 000 | 1.25% | Ordinary |
8 | Verdipapirfondet Storebrand Norge | 1 607 937 | 0.92% | Ordinary |
10 | Skandinaviska Enskilda Banken AB | 1 365 500 | 0.78% | Nominee |
11 | Verdipapirfondet Alfred Berg Norge | 1 142 323 | 0.65% | Ordinary |
12 | Wenaasgruppen AS | 823 499 | 0.47% | Ordinary |
13 | Verdipapirfondet Alfred Berg Norge | 501 511 | 0.29% | Ordinary |
14 | UBS AG | 500 423 | 0.29% | Nominee |
15 | Gulbrand Gråstein AS | 469 805 | 0.27% | Ordinary |
16 | Verdipapirfondet Storebrand Norge | 404 120 | 0.23% | Ordinary |
17 | Nian AS | 393 335 | 0.22% | Ordinary |
18 | Cigalep AS | 391 777 | 0.22% | Ordinary |
19 | LT Invest AS | 378 646 | 0.22% | Ordinary |
20 | Nordnet Livsforsikring AS | 374 957 | 0.21% | Ordinary |
Total top 20 | 164 233 401 | 93.67% | ||
Other | 11 107 760 | 6.33% | ||
Total number of shares | 175 341 161 | 100.00% |
Shares held by board directors and CEO Title | Number of shares | |
Jo Lunder (Cigalep AS) | Chair | 391 777 |
Fabian Bengtsson (SIBA Invest AB) | Director | 55 581 404 |
Jan Ole Stangeland (Stangeland Invest AS) | Director | 76 296 |
Jaan Ivar G. Semlitsch | CEO | 180 000 |
| Total costs and social security provisions | ||
Amounts in NOK million | 2024 | 2023 |
Total IFRS cost | 8.34 | 5.51 |
Total social security provisions | - | - |
| Granted instruments 2024 | |
Instrument | Option |
Quantity 31 December 2024 (instruments) | 4 561 699 |
Quantity 31 December 2024 (shares) | 4 561 699 |
Contractual life 1) | 5.00 |
Strike price 1) | 9.63 |
Share price 1) | 9.21 |
Expected lifetime 1) | 3.48 |
Volatility 1) | 0.51 |
Interest rate 1) | 0.04 |
Dividend 1) | - |
FV per instrument 1) | 3.55 |
| Quantity and weighted average prices 2024 | ||
Activity | Number of instruments | Weighted average strike price |
Outstanding options 1.1 | 3 619 588 | 20.12 |
Granted | 4 561 699 | 9.63 |
Terminated | (696 082) | 23.19 |
Outstanding options 31.12 | 7 485 205 | 13.44 |
Vested CB | 753 904 | 28.97 |
| Outstanding instruments overview at 31 December 2024 | ||||||
Outstanding instruments | Vested instruments | |||||
| Weighted | ||||||
| average | Weighted | Vested | Weighted | |||
| Expiry/ | Strike | Number of | remaining | average | instruments | average |
| vesting date | price | instruments | contractual life | strike price | 31.12.2024 | strike price |
2025 | 9.20 | 798 205 | 4.36 | 9.20 | - | - |
2026 | 9.48 | 798 211 | 4.36 | 9.48 | - | - |
2027 | 9.76 | 2 898 351 | 4.36 | 9.76 | - | - |
2027 | 10.98 | 66 932 | 4.67 | 10.98 | - | - |
2024 | 12.73 | 83 156 | 4.59 | 12.73 | 83 156 | 12.73 |
2025 | 13.11 | 83 156 | 4.59 | 13.11 | - | - |
2026 | 13.51 | 249 469 | 4.59 | 13.51 | - | - |
2024 | 14.40 | 233 899 | 4.42 | 14.40 | 233 899 | 14.40 |
2025 | 14.83 | 233 903 | 4.42 | 14.83 | - | - |
2026 | 15.28 | 701 710 | 4.42 | 15.28 | - | - |
2024 | 16.07 | 100 000 | 4.11 | 16.07 | 100 000 | 16.07 |
2025 | 16.55 | 100 000 | 4.11 | 16.55 | - | - |
2026 | 17.0 5 | 300 000 | 4.11 | 17.05 | - | - |
2024 | 17.86 | 125 340 | 4.30 | 17.86 | 125 340 | 17.86 |
2025 | 18.40 | 125 340 | 4.30 | 18.40 | - | - |
2026 | 18.95 | 376 024 | 4.30 | 18.95 | - | - |
2022 | 61.80 | 55 147 | 2.48 | 61.80 | 55 147 | 61.80 |
2023 | 63.65 | 47 805 | 2.48 | 63.65 | 47 805 | 63.65 |
2024 | 65.56 | 108 557 | 2.48 | 65.56 | 108 557 | 65.56 |
Total | 7 485 205 | 753 904 |
| Quantity and weighted average prices 2023 | ||
Activity | Number of instruments | Weighted average strike price |
Outstanding options 1.1 | 401 025 | 64.32 |
Granted | 3 338 701 | 16.41 |
Terminated | (120 138) | 64.60 |
Outstanding options 31.12 | 3 619 588 | 20.12 |
Vested CB | 130 700 | 62.67 |
Outstanding Instruments | Vested Instruments | |||||||
| Weighted | ||||||||
| average | Weighted | Vested | Weighted | |||||
| Expiry/ | Strike | Number of | remaining | average | instruments | average | ||
| vesting date | price | instruments | contractual life | strike price | 31.12.2023 | strike price | ||
- | - | - | - | - | - | - | ||
- | - | - | - | - | - | - | ||
- | - | - | - | - | - | - | ||
- | - | - | - | - | - | - | ||
2024 | 12.73 | 83 156 | 4.59 | 12.73 | - | - | ||
2025 | 13.11 | 83 156 | 4.59 | 13.11 | - | - | ||
2026 | 13.51 | 249 469 | 4.59 | 13.51 | - | - | ||
2024 | 14.40 | 233 899 | 4.42 | 14.40 | - | - | ||
2025 | 14.83 | 233 903 | 4.42 | 14.83 | - | - | ||
2026 | 15.28 | 701 710 | 4.42 | 15.28 | - | - | ||
2024 | 16.07 | 100 000 | 4.11 | 16.07 | - | - | ||
2025 | 16.55 | 100 000 | 4.11 | 16.55 | - | - | ||
2026 | 17.0 5 | 300 000 | 4.11 | 17.05 | - | - | ||
2024 | 17.86 | 250 680 | 4.30 | 17.86 | - | - | ||
2025 | 18.40 | 250 680 | 4.30 | 18.40 | - | - | ||
2026 | 18.95 | 752 048 | 4.30 | 18.95 | - | - | ||
2023 | 61.80 | 69 021 | 2.48 | 61.80 | 69 021 | 61.80 | ||
2024 | 63.65 | 61 679 | 2.48 | 63.65 | 61 679 | 63.65 | ||
2024 | 65.56 | 150 187 | 2.48 | 65.56 | - | - | ||
Total | 3 619 588 | 130 700 |
Amounts in NOK million | Land and buildings | Vehicles | Total |
At 1 January 2023 | 557 | 2 | 559 |
Additions incl.adjustments to existing contracts | 206 | 2 | 207 |
Amortisation | (189) | (1) | (190) |
Impairment | (8) | - | (8) |
Foreign currency effects | 32 | - | 32 |
At 31 December 2023 | 597 | 3 | 600 |
At 1 January 2024 | 597 | 3 | 600 |
Additions incl. adjustments to existing contracts | 108 | 1 | 109 |
Amortisation | (204) | (1) | (204) |
Foreign currency effects | 9 | - | 9 |
At 31 December 2024 | 511 | 3 | 514 |
Economic life/lease term | 1-9 years |
Amortisation method | Straight line |
| Lease liabilitiies | ||
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
| Undiscounted lease payments and year of payment | ||
Less than 1 year | 212 | 222 |
1-2 years | 161 | 196 |
2-3 years | 97 | 138 |
3-4 years | 63 | 90 |
4-5 years | 41 | 36 |
More than 5 years | 12 | 21 |
Total undiscounted lease payments | 586 | 703 |
Amounts in NOK million | 2024 | 2023 |
At 1 January 2024 | 608 | 558 |
Additions | 111 | 228 |
Interest expenses | 23 | 19 |
Lease payments | (230) | (205) |
Foreign currency effects | 6 | 8 |
Total lease liabilities at 31 December | 518 | 608 |
| Whereof: | ||
Current lease liabilities | 186 | 180 |
Non-current lease liabilities | 331 | 428 |
Total cash outflows for leases | 230 | 205 |
| Summary of other lease expenses recognised in profit or loss | ||
Amounts in NOK million | 2024 | 2023 |
Expensed lease payment for short-term leases and low value leases | 11.7 | 18.3 |
Variable lease payments | 26.4 | 22.6 |
Amounts in NOK million | 2024 | 2023 |
Provision for service and guarantee obligations | 32 | 30 |
Accrued employee benefit expenses | 118 | 127 |
Provision from contract with customer | 89 | 62 |
Tax deferred payment - Sweden | 150 | 443 |
Other short term liabilities | 99 | 200 |
Total other current liabilities | 487 | 862 |
Amounts in NOK million | 2024 | 2023 |
Long-term loans | 800 | 800 |
Tax deferred payment - Sweden | 263 | - |
Lease liabilities | 331 | 391 |
Total long term debt | 1 394 | 1 228 |
Amounts in NOK million | 2024 | 2023 |
At 1 January | 30 | 30 |
Utilised during the year | (28) | (28) |
Additions services and guarantee obligations for the year | 30 | 27 |
At 31 December | 32 | 30 |
| 2024 | |||||
| Non-current | Other non- | Current | Financial | ||
| loans and | current | loans and | liabilities at | ||
| Amounts in NOK million | borrowings | liabilities | borrowings | fair value | Total |
At 1 January 2024 | (800) | - | - | (37) | (837) |
Net cash flow | - | 41 | - | - | 41 |
| Non-cash flows | |||||
- Reclassification from other current liabilities | - | (304) | - | - | ( 3 0 4 ) |
- Miscellaneous provisions | - | - | - | - | - |
- Fair value adjustments | - | - | - | 3 | 3 |
At 31 December 2024 | (800) | (263) | - | (34) | (1 097) |
| 2023 | |||||
| Non-current | Other non- | Current | Financial | ||
| loans and | current | loans and | liabilities at | ||
| Amounts in NOK million | borrowings | liabilities | borrowings | fair value | Total |
At 1 January 2023 | (400) | - | (625) | (46) | (1 071) |
Net cash flow | (400) | - | 625 | - | 225 |
| Non-cash flows | |||||
- Miscellaneous provisions | - | - | - | 8 | 8 |
- Fair value adjustments | - | - | - | - | - |
At 31 December 2023 | (800) | - | - | (37) | (837) |
| Utilised | Utilised | ||||
Amounts in NOK million | Classification | Total facility | Covenants (C) /Pledge (P) | 31.12.2024 | 31.12.2023 |
| Type | |||||
| Revolving | Long-term | NOK 1 300 mil- | C - leverage ratio < 4.00 and | 800 | 8 0 0 |
| credit facility | lion | equity ratio > 30% | |||
| P - receivables, inventory | |||||
| and tangible fixed assets | |||||
Overdraft facility | Short term | NOK 500 million | C - leverage ratio < 4.00 and | - | - |
| equity ratio > 30% | |||||
| P - receivables, inventory | |||||
| and tangible fixed assets | |||||
Total | 800 | 800 |
| Financial guarantees | ||
Amounts in NOK million | 2024 | 2023 |
Guarantees related to leases | 27 | 26 |
Guarantees to the tax collector | 12 | 12 |
Guarantees to suppliers | 25 | - |
Total | 64 | 38 |
Total mortgage-backed liabilities and financial guarantees | 864 | 838 |
Amounts in NOK million | 2024 | 2023 | |
Kullerød Eiendom AS¹ | Lease of office and warehouse | 29 | 28 |
F&H Asia Limited¹ | Purchase of products | 23 | 24 |
Resurs Bank & Solid² | Sales of products | 9 | 9 |
Resurs Bank & Solid² | Sale of services and profit sharing | 168 | 146 |
Resurs bank | Purchase of factoring services | 39 | 39 |
SIBA Fastigheter AB² | Lease of office and warehouse | 25 | 19 |
Total | 294 | 265 |
| Parent company |
| Komplett ASA |
Subsidiaries | Country of incorporation | Proportion of ownership |
Komplett Services AS | Norway | 100.0% |
Komplett Services Sweden AB | Sweden | 100.0% |
Komplett Distribusjon AS | Norway | 100.0% |
Komplett Distribution Sverige AB | Sweden | 100.0% |
NetOnNet AB | Sweden | 100.0% |
Webhallen Sverige AB | Sweden | 100.0% |
Ironstone Holding AS | Norway | 7 3.1% |
Ironstone AS 1) | Norway | - |
Ironstone AB 1) | Sweden | - |
| Subsidiaries without activity | ||
Marked Gruppen AS | Norway | 100.0% |