{
"documentInfo": {
"documentType": "https://xbrl.org/2021/xbrl-json",
"features": {
"xbrl:canonicalValues": true
},
"namespaces": {
"SOI": "http://soiltech.no/2025-12-31",
"ifrs-full": "https://xbrl.ifrs.org/taxonomy/2024-03-27/ifrs-full",
"iso4217": "http://www.xbrl.org/2003/iso4217",
"scheme": "http://standards.iso.org/iso/17442",
"xbrl": "https://xbrl.org/2021",
"xbrli": "http://www.xbrl.org/2003/instance"
},
"taxonomy": [
"http://soiltech.no/2025-12-31/Soiltech_ASA-2025-12-31.xsd"
]
},
"facts": {
"f0__s1__3__5": {
"value": "400844000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Revenue",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__5": {
"value": "273892000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Revenue",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__6": {
"value": "142000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__6": {
"value": "128000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__7": {
"value": "400986000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RevenueAndOperatingIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__7": {
"value": "274020000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RevenueAndOperatingIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__8": {
"value": "81374000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RawMaterialsAndConsumablesUsed",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__8": {
"value": "44422000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RawMaterialsAndConsumablesUsed",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__9": {
"value": "192979000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:EmployeeBenefitsExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__9": {
"value": "136277000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:EmployeeBenefitsExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__10": {
"value": "32090000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:DepreciationAndAmortisationExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__10": {
"value": "22727000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:DepreciationAndAmortisationExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__11": {
"value": "34854000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherExpenseByNature",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__11": {
"value": "28954000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherExpenseByNature",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__12": {
"value": "341297000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OperatingExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__12": {
"value": "232379000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OperatingExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__13": {
"value": "0.0",
"dimensions": {
"concept": "SOI:ExpensesRelatedToMergersAndIpoIncludedInProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__13": {
"value": "17838000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:ExpensesRelatedToMergersAndIpoIncludedInProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__14": {
"value": "59689000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLossFromOperatingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__14": {
"value": "23803000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLossFromOperatingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__15": {
"value": "-1445000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__15": {
"value": "1351000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__16": {
"value": "473000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:FinanceIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__16": {
"value": "225000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:FinanceIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__17": {
"value": "17392000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:FinanceCosts",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__17": {
"value": "14376000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:FinanceCosts",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__18": {
"value": "-18365000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:FinanceIncomeCost",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__18": {
"value": "-12800000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:FinanceIncomeCost",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__19": {
"value": "41324000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLossBeforeTax",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__19": {
"value": "11003000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLossBeforeTax",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__20": {
"value": "9280000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncomeTaxExpenseContinuingOperations",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__20": {
"value": "3509000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncomeTaxExpenseContinuingOperations",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__21": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__21": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__24": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__24": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__25": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IncomeTaxRelatingToExchangeDifferencesOnTranslationOfOtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__25": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IncomeTaxRelatingToExchangeDifferencesOnTranslationOfOtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__26": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__26": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__27": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__27": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__28": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__28": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncomeAttributableToOwnersOfParent",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__31": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__31": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__32": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "SOI:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityIncludingNonControllingInterestsMember",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__32": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "SOI:DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersRecognisedInEquityIncludingNonControllingInterestsMember",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__33": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__4__33": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s1__3__36": {
"value": "395.0",
"decimals": 2,
"dimensions": {
"concept": "ifrs-full:BasicEarningsLossPerShare",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK/xbrli:shares"
}
},
"f0__s1__4__36": {
"value": "100.0",
"decimals": 2,
"dimensions": {
"concept": "ifrs-full:BasicEarningsLossPerShare",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK/xbrli:shares"
}
},
"f0__s1__3__39": {
"value": "380.0",
"decimals": 2,
"dimensions": {
"concept": "ifrs-full:DilutedEarningsLossPerShare",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK/xbrli:shares"
}
},
"f0__s1__4__39": {
"value": "95.0",
"decimals": 2,
"dimensions": {
"concept": "ifrs-full:DilutedEarningsLossPerShare",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK/xbrli:shares"
}
},
"f0__s2__3__5": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:DeferredTaxAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__5": {
"value": "7877000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:DeferredTaxAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__6": {
"value": "1817000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IntangibleAssetsAndGoodwill",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__6": {
"value": "2246000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IntangibleAssetsAndGoodwill",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__7": {
"value": "279140000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:PropertyPlantAndEquipment",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__7": {
"value": "201915000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:PropertyPlantAndEquipment",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__8": {
"value": "165085000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RightofuseAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__8": {
"value": "112217000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RightofuseAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__9": {
"value": "446042000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:NoncurrentAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__9": {
"value": "324256000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:NoncurrentAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__12": {
"value": "59262000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentTradeReceivables",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__12": {
"value": "59854000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentTradeReceivables",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__13": {
"value": "57525000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__13": {
"value": "34695000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__14": {
"value": "8712000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentContractAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__14": {
"value": "6656000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentContractAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__15": {
"value": "19661000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherCurrentAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__15": {
"value": "8775000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherCurrentAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__16": {
"value": "145161000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__16": {
"value": "109979000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentAssets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__19": {
"value": "591202000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Assets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__19": {
"value": "434234000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Assets",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__22": {
"value": "1077000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IssuedCapital",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__22": {
"value": "1035000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IssuedCapital",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__23": {
"value": "118470000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdditionalPaidinCapital",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__23": {
"value": "109493000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdditionalPaidinCapital",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__24": {
"value": "3144000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherReserves",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__24": {
"value": "2432000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherReserves",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__25": {
"value": "123588000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RetainedEarnings",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__25": {
"value": "91544000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RetainedEarnings",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__26": {
"value": "246279000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__26": {
"value": "204505000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__29": {
"value": "125660000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:LongtermBorrowings",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__29": {
"value": "86609000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:LongtermBorrowings",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__30": {
"value": "122655000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:NoncurrentLeaseLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__30": {
"value": "72959000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:NoncurrentLeaseLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__31": {
"value": "492000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:DeferredTaxLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__31": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:DeferredTaxLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__32": {
"value": "433000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherNoncurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__32": {
"value": "541000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherNoncurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__33": {
"value": "249240000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:NoncurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__33": {
"value": "160109000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:NoncurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__36": {
"value": "18430000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__36": {
"value": "10528000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:TradeAndOtherCurrentPayablesToTradeSuppliers",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__37": {
"value": "14430000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__37": {
"value": "20207000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__38": {
"value": "12032000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentLeaseLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__38": {
"value": "13940000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentLeaseLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__39": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:CurrentTaxLiabilitiesCurrent",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__39": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:CurrentTaxLiabilitiesCurrent",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__40": {
"value": "9810000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentContractLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__40": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:CurrentContractLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__41": {
"value": "40982000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherCurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__41": {
"value": "24946000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:OtherCurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__42": {
"value": "95683000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__42": {
"value": "69620000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CurrentLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__45": {
"value": "344923000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Liabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__45": {
"value": "229730000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Liabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__3__48": {
"value": "591202000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:EquityAndLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s2__4__48": {
"value": "434234000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:EquityAndLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__5": {
"value": "41324000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLossBeforeTax",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__5": {
"value": "11003000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLossBeforeTax",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__6": {
"value": "1179000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__6": {
"value": "983000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncomeTaxesPaidClassifiedAsOperatingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__7": {
"value": "32090000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__7": {
"value": "22727000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__8": {
"value": "17268000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdjustmentsForInterestExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__8": {
"value": "13398000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdjustmentsForInterestExpense",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__9": {
"value": "0.0",
"dimensions": {
"concept": "SOI:AdjustmentsForGainsLossesOnMerger",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__9": {
"value": "-12718000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:AdjustmentsForGainsLossesOnMerger",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__10": {
"value": "8344000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:AdjustmentsForDecreaseIncreaseInTradeAccountReceivableAdjustmentsForDecreaseIncreaseInContractAssetsAndAdjustmentsForIncreaseDecreaseInContractLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__10": {
"value": "-22315000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:AdjustmentsForDecreaseIncreaseInTradeAccountReceivableAdjustmentsForDecreaseIncreaseInContractAssetsAndAdjustmentsForIncreaseDecreaseInContractLiabilities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__11": {
"value": "7951000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdjustmentsForIncreaseDecreaseInTradeAccountPayable",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__11": {
"value": "-2626000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:AdjustmentsForIncreaseDecreaseInTradeAccountPayable",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__12": {
"value": "4151000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:AdjustmentsForDecreaseIncreaseInPrepaymentsAndAdjustmentsForIncreaseDecreaseInAccruals",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__12": {
"value": "5021000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:AdjustmentsForDecreaseIncreaseInPrepaymentsAndAdjustmentsForIncreaseDecreaseInAccruals",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__13": {
"value": "109948000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__13": {
"value": "38943000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__16": {
"value": "97681000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:PurchaseOfPropertyPlantAndEquipmentAndPurchaseOfIntangibleAssetsClassifiedAsInvestingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__16": {
"value": "40898000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:PurchaseOfPropertyPlantAndEquipmentAndPurchaseOfIntangibleAssetsClassifiedAsInvestingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__17": {
"value": "2256000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProceedsFromGovernmentGrantsClassifiedAsInvestingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__17": {
"value": "1905000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProceedsFromGovernmentGrantsClassifiedAsInvestingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__18": {
"value": "-95425000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__18": {
"value": "-38993000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__21": {
"value": "155650000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__21": {
"value": "45700000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__22": {
"value": "544000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:PaymentsForFinancingTransactionCostsClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__22": {
"value": "0.0",
"dimensions": {
"concept": "SOI:PaymentsForFinancingTransactionCostsClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__23": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProceedsFromChangesInOwnershipInterestsInSubsidiaries",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__23": {
"value": "12803000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProceedsFromChangesInOwnershipInterestsInSubsidiaries",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__24": {
"value": "121808000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__24": {
"value": "23467000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__25": {
"value": "16484000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__25": {
"value": "13221000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__26": {
"value": "17292000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:InterestPaidClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__26": {
"value": "14588000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:InterestPaidClassifiedAsFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__27": {
"value": "9018000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProceedsFromIssuingShares",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__27": {
"value": "318000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProceedsFromIssuingShares",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__28": {
"value": "8541000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__28": {
"value": "7546000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__31": {
"value": "23064000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__31": {
"value": "7496000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__32": {
"value": "-232000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__32": {
"value": "415000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__33": {
"value": "34695000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__33": {
"value": "26783000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__3__34": {
"value": "57525000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s3__4__34": {
"value": "34695000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:CashAndCashEquivalents",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__5": {
"value": "1035000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__5": {
"value": "109493000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__5": {
"value": "2432000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__5": {
"value": "91544000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__5": {
"value": "204505000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__6": {
"value": "1035000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__6": {
"value": "109493000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__6": {
"value": "2432000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__6": {
"value": "91544000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__6": {
"value": "204505000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__7": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__7": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__7": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__7": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__7": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__8": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__8": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__8": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__8": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__8": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__9": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__9": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__9": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__9": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__9": {
"value": "32044000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__10": {
"value": "41000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__10": {
"value": "8977000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__10": {
"value": "712000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__10": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__10": {
"value": "9730000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__11": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IssueOfEquity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__11": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IssueOfEquity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__11": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IssueOfEquity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__11": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IssueOfEquity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__11": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IssueOfEquity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__12": {
"value": "1077000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__12": {
"value": "118470000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__12": {
"value": "3144000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__12": {
"value": "123588000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__12": {
"value": "246279000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2026-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__18": {
"value": "741000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"ifrs-full:FinancialEffectOfTransitionFromPreviousGAAPToIFRSsAxis": "ifrs-full:PreviousGAAPMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__18": {
"value": "83948000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"ifrs-full:FinancialEffectOfTransitionFromPreviousGAAPToIFRSsAxis": "ifrs-full:PreviousGAAPMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__18": {
"value": "1826000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"ifrs-full:FinancialEffectOfTransitionFromPreviousGAAPToIFRSsAxis": "ifrs-full:PreviousGAAPMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__18": {
"value": "84050000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"ifrs-full:FinancialEffectOfTransitionFromPreviousGAAPToIFRSsAxis": "ifrs-full:PreviousGAAPMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__18": {
"value": "170565000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:FinancialEffectOfTransitionFromPreviousGAAPToIFRSsAxis": "ifrs-full:PreviousGAAPMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__19": {
"value": "741000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__19": {
"value": "83948000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__19": {
"value": "1826000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__19": {
"value": "84050000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__19": {
"value": "170565000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__20": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__20": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__20": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__20": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__20": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ProfitLoss",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__21": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__21": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__21": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__21": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__21": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:OtherComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__22": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__22": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__22": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__22": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__22": {
"value": "7494000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:ComprehensiveIncome",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__23": {
"value": "4000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__23": {
"value": "315000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__23": {
"value": "606000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__23": {
"value": "0.0",
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__23": {
"value": "925000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:IncreaseDecreaseThroughSharebasedPaymentTransactions",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__24": {
"value": "291000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:IncreaseDecreaseThroughMergers",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__24": {
"value": "25230000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:IncreaseDecreaseThroughMergers",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__24": {
"value": "0.0",
"dimensions": {
"concept": "SOI:IncreaseDecreaseThroughMergers",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__24": {
"value": "0.0",
"dimensions": {
"concept": "SOI:IncreaseDecreaseThroughMergers",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__24": {
"value": "25521000.0",
"decimals": -3,
"dimensions": {
"concept": "SOI:IncreaseDecreaseThroughMergers",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2024-01-01T00:00:00/2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s4__3__25": {
"value": "1035000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:IssuedCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__4__25": {
"value": "109493000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:AdditionalPaidinCapitalMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__5__25": {
"value": "2432000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:OtherReservesMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__6__25": {
"value": "91544000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
"unit": "iso4217:NOK"
}
},
"f0__s4__7__25": {
"value": "204505000.0",
"decimals": -3,
"dimensions": {
"concept": "ifrs-full:Equity",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00",
"unit": "iso4217:NOK"
}
},
"f0__s8__6__14": {
"value": "Note 1 \u2013 General information Soiltech ASA (the 'Company') is a limited company domiciled in Norway. The Company\u2019s registered office is at Koppholen 25, 4313, Sandnes, Norway. The Company is an innovative technology company specializing in the treatment, recycling and sustainable handling of contaminated water and solid industrial waste streams on site. The Company was listed on Euronext Expand on 11 September 2024 with the ticker code 'STECH\u2019 and converted into a public limited company (Nw.: \"Allmennaksjeselskap\") as part of the listing. The consolidated financial statements comprise the financial statements of the Company and its subsidiaries (together referred to as the 'Group' or 'Soiltech'). The Group presents consolidated financial statements in accordance with the IFRS\u00ae Accounting Standard adopted by the EU (\u201cIFRS\u201d).",
"dimensions": {
"concept": "ifrs-full:DisclosureOfGeneralInformationAboutFinancialStatementsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__5": {
"value": "Soiltech AS",
"dimensions": {
"concept": "ifrs-full:NameOfReportingEntityOrOtherMeansOfIdentification",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__7": {
"value": "AS",
"dimensions": {
"concept": "ifrs-full:LegalFormOfEntity",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__8": {
"value": "Norway",
"dimensions": {
"concept": "ifrs-full:CountryOfIncorporation",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__6": {
"value": "Norway",
"dimensions": {
"concept": "ifrs-full:DomicileOfEntity",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__9": {
"value": "Koppholen 25, 4313, Sandnes, Norway",
"dimensions": {
"concept": "ifrs-full:AddressOfRegisteredOfficeOfEntity",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__10": {
"value": "Sandnes",
"dimensions": {
"concept": "ifrs-full:PrincipalPlaceOfBusiness",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__11": {
"value": "The Company is an innovative technology company specializing in the treatment, recycling and sustainable handling of contaminated water and solid industrial waste streams on site.",
"dimensions": {
"concept": "ifrs-full:DescriptionOfNatureOfEntitysOperationsAndPrincipalActivities",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__13": {
"value": "The consolidated financial statements comprise the financial statements of the Company and its subsidiaries (together referred to as the 'Group' or 'Soiltech').",
"dimensions": {
"concept": "ifrs-full:DisclosureOfAuthorisationOfFinancialStatementsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__12": {
"value": "The Group presents consolidated financial statements in accordance with the IFRS\u00ae Accounting Standard adopted by the EU (\u201cIFRS\u201d).",
"dimensions": {
"concept": "ifrs-full:StatementOfIFRSCompliance",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__17": {
"value": "Basis for preparation The consolidated financial statements have been prepared in accordance with IFRS and additional disclosure requirements in the Norwegian Accounting Act as effective 31 December 2025. The consolidated financial statements are presented in Norwegian Kroner (NOK) and have been rounded to the nearest thousand unless otherwise stated. As a result of rounding adjustments, amounts and percentages may not add up to the total. The financial statements are prepared on a going concern basis.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfBasisOfPreparationOfFinancialStatementsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__18": {
"value": "Accounting estimates and judgements Items in the financial statements are to a varying degree affected by estimates and assumptions made by management; reference is made to the relevant notes for the affected items. Estimates with a material impact on the financial statements, combined with a significant estimation uncertainty, comprise the following: - Recognition of deferred tax assets (note 8). ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfAccountingJudgementsAndEstimatesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__19": {
"value": "Segment information Given the uniform nature of the Group's services and the centralized management from its head office in Norway, the entire Group is considered as a single operating segment for internal reporting purposes.",
"dimensions": {
"concept": "ifrs-full:DescriptionOfAccountingPolicyForSegmentReportingExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__20": {
"value": "Foreign currency translation The companies within the Group primarily use NOK as their functional currency. For consolidation purposes, the results and financial position of the Group\u2019s entities that have a functional currency other than NOK are translated using the closing rate at the balance sheet date. Income and expenses for each income statement are translated using the yearly average exchange rate.",
"dimensions": {
"concept": "ifrs-full:DescriptionOfAccountingPolicyForForeignCurrencyTranslationExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__22": {
"value": "Note 3 \u2013 Revenues Overall description of contracts with customers The Group's revenue mainly derives from the sale of services related to fluid treatment, solid waste handling, cleaning services and associated services, for customers within the oil & gas industry. The key element of the service deliveries is the deployment and operation of waste treatment and handling equipment at the customer's site. The contract consideration is composed mainly of agreed daily rates for equipment and personnel, respectively, and the reimbursement of costs plus a markup. Rates vary depending on whether the equipment is in active use during operations or on standby, for example in-between operating activities. Typically, the contract deliveries follow the operation on the rig. However, all contracts can be terminated by the customer without cause on a short notice, with only completion of existing work order. Costs of mobilization and demobilization of equipment and personnel are normally recovered through the agreed daily rates, except for some contracts, where these costs are reimbursed separately. Such reimbursement is, however, generally not material in relation to the total contract consideration. The consideration is normally invoiced monthly, based on actual deliveries. Accounting policies The contracts are considered to consist of only one performance obligation, which is satisfied over time. Progress is measured based on the time the equipment and personnel is available to service the customer. In practice, revenue based on daily rates is thus recognized by the amount that the Company has a right to invoice. As a practical simplification based on materiality, any consideration associated with mobilization and demobilization are recognized over the period of the underlying contract. Mobilization cost is considered to be cost to fulfil a contract and are recognized as an asset when incurred. The assets are subsequently amortized over the contract period, as cost of materials and personnel expenses. Revenues by service category (amounts in NOK 1000) 20252024Fluid treatment214 741193 895Solid waste management186 24580 126Total400 986274 020Revenues by geography (amounts in NOK 1000) 20252024Norway310 300207 359Europe (Excl. Norway)89 86959 164Rest of the world8177 499Total400 986274 020Revenues from major customers (amounts in NOK 1000) 2025 2024 Customer 1 120 538 80 913 Customer 2 72 559 0 Customer 3 47 692 28 431 Customer 4 33 653 34 099 Customer 5 26 146 0 Total from major customers 300 589 143 443 Other (less than 10% each) 100 397 130 577 Total 400 986 274 020 Costs to fulfil the customer contracts (amounts in NOK 1000) 20252024Carrying amount 01.01. 6 655 3 965 Incurred during the period10 070 4 853 Amortised during the period(8 013) (2 163) Carrying amount 31.12. 8 712 6 655 Contract liabilities \u2013 Revenue from contracts with customers (amounts in NOK 1000) 20252024Carrying amount 01.01. 00Consideration received in advance during the period19 619 0Revenue recognised during the period(9 810) 0Carrying amount 31.12. 9 810 0",
"dimensions": {
"concept": "ifrs-full:DisclosureOfRevenueFromContractsWithCustomersExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__21": {
"value": "Note 3 \u2013 Revenues Overall description of contracts with customers The Group's revenue mainly derives from the sale of services related to fluid treatment, solid waste handling, cleaning services and associated services, for customers within the oil & gas industry. The key element of the service deliveries is the deployment and operation of waste treatment and handling equipment at the customer's site. The contract consideration is composed mainly of agreed daily rates for equipment and personnel, respectively, and the reimbursement of costs plus a markup. Rates vary depending on whether the equipment is in active use during operations or on standby, for example in-between operating activities. Typically, the contract deliveries follow the operation on the rig. However, all contracts can be terminated by the customer without cause on a short notice, with only completion of existing work order. Costs of mobilization and demobilization of equipment and personnel are normally recovered through the agreed daily rates, except for some contracts, where these costs are reimbursed separately. Such reimbursement is, however, generally not material in relation to the total contract consideration. The consideration is normally invoiced monthly, based on actual deliveries. Accounting policies The contracts are considered to consist of only one performance obligation, which is satisfied over time. Progress is measured based on the time the equipment and personnel is available to service the customer. In practice, revenue based on daily rates is thus recognized by the amount that the Company has a right to invoice. As a practical simplification based on materiality, any consideration associated with mobilization and demobilization are recognized over the period of the underlying contract. Mobilization cost is considered to be cost to fulfil a contract and are recognized as an asset when incurred. The assets are subsequently amortized over the contract period, as cost of materials and personnel expenses. Revenues by service category (amounts in NOK 1000) 20252024Fluid treatment214 741193 895Solid waste management186 24580 126Total400 986274 020Revenues by geography (amounts in NOK 1000) 20252024Norway310 300207 359Europe (Excl. Norway)89 86959 164Rest of the world8177 499Total400 986274 020Revenues from major customers (amounts in NOK 1000) 2025 2024 Customer 1 120 538 80 913 Customer 2 72 559 0 Customer 3 47 692 28 431 Customer 4 33 653 34 099 Customer 5 26 146 0 Total from major customers 300 589 143 443 Other (less than 10% each) 100 397 130 577 Total 400 986 274 020 Costs to fulfil the customer contracts (amounts in NOK 1000) 20252024Carrying amount 01.01. 6 655 3 965 Incurred during the period10 070 4 853 Amortised during the period(8 013) (2 163) Carrying amount 31.12. 8 712 6 655 Contract liabilities \u2013 Revenue from contracts with customers (amounts in NOK 1000) 20252024Carrying amount 01.01. 00Consideration received in advance during the period19 619 0Revenue recognised during the period(9 810) 0Carrying amount 31.12. 9 810 0",
"dimensions": {
"concept": "ifrs-full:DisclosureOfRevenueExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__15-1": {
"value": "Accounting policies The contracts are considered to consist of only one performance obligation, which is satisfied over time. Progress is measured based on the time the equipment and personnel is available to service the customer. In practice, revenue based on daily rates is thus recognized by the amount that the Company has a right to invoice. As a practical simplification based on materiality, any consideration associated with mobilization and demobilization are recognized over the period of the underlying contract. Mobilization cost is considered to be cost to fulfil a contract and are recognized as an asset when incurred. The assets are subsequently amortized over the contract period, as cost of materials and personnel expenses.Accounting policies Personnel costs are expensed as the employees earn the right to receive salary for hours worked. Accounting policies The Group consists of companies subject to ordinary corporate taxation in Norway, and within the same tax group with respect to offsetting of deferred tax. Income tax is therefore recognized based on a general application of IAS 12 without the need for further judgments or policies of significance.Accounting policies Intangible assets mainly comprise goodwill originating from previous acquisitions. Goodwill is not depreciated but is instead subject to annual impairment testing. Other intangible assets include patents and software which are recognised in accordance with the cost method and depreciated over their expected economic lifetime.Accounting policies The Group is primarily involved in lease agreements as a lessee. All lease agreements are recognized in accordance with IFRS 16, except for: - Lease agreements with a shorter duration than 12 months - Leases of assets with a cost below NOK 50 000 Payments relating to such leases are recognized as operating expenses when due. The Group does however not have many such agreements, and the annual expense is therefore immaterial. Right-of-use assets are recognized in accordance with the cost method and depreciated over the lease term, or expected economic lifetime, depending on whether a purchase option is expected to be exercised.Accounting policies Trade receivables are recognized at an amount equal to the transaction price, less provisions for expected credit losses. The Group applies the simplified approach to measuring expected credit losses which uses a lifetime expected loss allowance for all trade receivables.Accounting policies Cash and cash equivalents comprise mostly ordinary bank deposits. The statement of cash flows is prepared using the indirect method. Interest in income and expenses are presented as investing and financing activities, respectively.Accounting policies Borrowings are initially recognized at fair value, including transaction costs directly attributable to the transaction, and are subsequently measured at amortized cost. Transaction costs are included in the initial measurement of borrowings and amortized over the duration of the loan. In July 2025, Soiltech signed new financing agreements with SpareBank 1 S\u00f8r-Norge, replacing existing credit facilities totaling NOK 229 million (borrowings and leasing). Effective from Q3 2025, the agreements include an additional NOK 150 million investment loan and a NOK 30 million overdraft facility, increasing total available financing to NOK 409 million. In connection with the new financing agreements, the Group incurred transaction costs of approximately NOK 0.7 million. The majority of these costs have been capitalized as part of borrowings, while costs relating to short-term facilities have been expensed.Accounting policies Financial derivatives consist of foreign exchange forward contracts. Although the contracts are held for hedging purposes, the Group does not apply hedge accounting. The forward contracts are measured at fair value through profit or loss. Gains and losses are presented as financial income or expense, respectively. Foreign exchange forward contracts are measured at level 2 in the fair value hierarchy, as the present value of future cash flows is based on the forward exchange rates at the balance sheet date.Accounting policies The consolidated financial statements comprise of all subsidiaries controlled by the parent entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. Likewise, they are deconsolidated from the date that control ceases. The Group established a subsidiary in Romania during 2025. The Romanian entity holds customer contracts, while the parent company provides operational services, including rental of equipment, provision of personnel and onshore support, under an intra-group service agreement. All intercompany transactions are eliminated on consolidation. Subsidiaries as of 31.12.2025 Registered office Ownership interest Voting share Soiltech Offshore Services AS Sandnes, Norway 100 % 100 % Sorbwater Technology AS Bergen, Norway 100 % 100 % Soiltech Romania S.R.L Bucuresti, Romania 100 % 100 % Accounting policies The Group has a long-term share-based incentive plan for key personnel and board members. The term of the plan implies that it is recognised as an equity-settled share-based payment transaction in accordance with IFRS 2. Associated obligations to pay social security tax are recognised as cash-settled share-based payment transactions. Note 2 \u2013 Summary of general accounting policies The general accounting policies applied in the preparation of these consolidated financial statements are set out below. Specific accounting policies related to the individual areas in the financial statements are described in the relevant notes. Basis for preparation The consolidated financial statements have been prepared in accordance with IFRS and additional disclosure requirements in the Norwegian Accounting Act as effective 31 December 2025. The consolidated financial statements are presented in Norwegian Kroner (NOK) and have been rounded to the nearest thousand unless otherwise stated. As a result of rounding adjustments, amounts and percentages may not add up to the total. The financial statements are prepared on a going concern basis. Accounting estimates and judgements Items in the financial statements are to a varying degree affected by estimates and assumptions made by management; reference is made to the relevant notes for the affected items. Estimates with a material impact on the financial statements, combined with a significant estimation uncertainty, comprise the following: - Recognition of deferred tax assets (note 8). Segment information Given the uniform nature of the Group's services and the centralized management from its head office in Norway, the entire Group is considered as a single operating segment for internal reporting purposes. Foreign currency translation The companies within the Group primarily use NOK as their functional currency. For consolidation purposes, the results and financial position of the Group\u2019s entities that have a functional currency other than NOK are translated using the closing rate at the balance sheet date. Income and expenses for each income statement are translated using the yearly average exchange rate. New and amended IFRS standards not yet adopted The Group has applied all new and amended standards with mandatory application for the current reporting period. This has not, however, had any material impact on the amounts recognized in prior periods and is not expected to significantly affect current or future periods. Of new standards and interpretations that are not mandatory for the current reporting period, none are expected to have a material impact on the amounts recognized in the financial statements or on foreseeable future transactions. The implementation of IFRS 18 is, however, expected to introduce some changes to the presentation and note disclosures.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfMaterialAccountingPolicyInformationExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__25": {
"value": "Note 4 \u2013 Personnel expenses Accounting policies Personnel costs are expensed as the employees earn the right to receive salary for hours worked. Pensions The Group has a defined contribution plan for its employees. The Group\u2019s Norwegian entities are obligated to follow the stipulations in the Norwegian Mandatory Occupational Pensions Act. The Group's pension scheme adheres to the requirements, as set in the Act. Payments to the defined contribution pension plan are expended over the period in which the employees earn the right to the contribution. Specification of personnel expenses (amounts in NOK 1000) 20252024Wages and salaries 147 910 104 524 Contract personnel 1 383 2 149 Pension contributions 8 163 6 820 Social security tax 25 140 15 135 Other personnel expenses* 10 383 7 649 Total192 979 136 277 *Other personnel expenses include expenses related to share-based payment transactions. Refer to note 24 for further details. Employees (FTE) 20252024Norway125108United Kingdom1815Other33Total146126",
"dimensions": {
"concept": "ifrs-full:DisclosureOfGeneralAndAdministrativeExpenseExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__24": {
"value": "Note 4 \u2013 Personnel expenses Accounting policies Personnel costs are expensed as the employees earn the right to receive salary for hours worked. Pensions The Group has a defined contribution plan for its employees. The Group\u2019s Norwegian entities are obligated to follow the stipulations in the Norwegian Mandatory Occupational Pensions Act. The Group's pension scheme adheres to the requirements, as set in the Act. Payments to the defined contribution pension plan are expended over the period in which the employees earn the right to the contribution. Specification of personnel expenses (amounts in NOK 1000) 20252024Wages and salaries 147 910 104 524 Contract personnel 1 383 2 149 Pension contributions 8 163 6 820 Social security tax 25 140 15 135 Other personnel expenses* 10 383 7 649 Total192 979 136 277 *Other personnel expenses include expenses related to share-based payment transactions. Refer to note 24 for further details. Employees (FTE) 20252024Norway125108United Kingdom1815Other33Total146126",
"dimensions": {
"concept": "ifrs-full:DisclosureOfInformationAboutEmployeesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__23": {
"value": "Note 4 \u2013 Personnel expenses Accounting policies Personnel costs are expensed as the employees earn the right to receive salary for hours worked. Pensions The Group has a defined contribution plan for its employees. The Group\u2019s Norwegian entities are obligated to follow the stipulations in the Norwegian Mandatory Occupational Pensions Act. The Group's pension scheme adheres to the requirements, as set in the Act. Payments to the defined contribution pension plan are expended over the period in which the employees earn the right to the contribution. Specification of personnel expenses (amounts in NOK 1000) 20252024Wages and salaries 147 910 104 524 Contract personnel 1 383 2 149 Pension contributions 8 163 6 820 Social security tax 25 140 15 135 Other personnel expenses* 10 383 7 649 Total192 979 136 277 *Other personnel expenses include expenses related to share-based payment transactions. Refer to note 24 for further details. Employees (FTE) 20252024Norway125108United Kingdom1815Other33Total146126",
"dimensions": {
"concept": "ifrs-full:DisclosureOfEmployeeBenefitsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__26": {
"value": "Note 5 \u2013 Depreciation and amortisation Specification of depreciation and amortisation and Impairment (amounts in NOK 1000) 20252024Amortisation of intangible assets595443Depreciation of property, plant & equipment20 285 14 757 Depreciation of right-of-use assets11 209 7 526 Impairment of goodwill00Total32 090 22 727 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfDepreciationAndAmortisationExpenseExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__27": {
"value": "Note 6 \u2013 Other operating expenses Specification of other operating expenses (amounts in NOK 1000) 2025 2024 Cost of lease of assets of low value 691 505 Audit and Accounting cost 3 677 3 375 Legal advisor cost 2 274 2 670 Office cost and it equipment 7 108 5 215 Travel related cost 15 367 11 405 Sales and commercial cost 2 078 1 019 Insurance 1 141 1 416 Tax abroad for employees 51 699 Other cost 2 469 2 650 Total 34 854 28 954 Specification of auditor\u2019s remuneration (amounts in NOK 1000) 20252024Statutory audit fee 1 146 934Other certification services 8732Tax advisory services00Other non-auditing services 01 047 Total1 233 2 013 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfOtherOperatingIncomeExpenseExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__28": {
"value": "Specification of other operating expenses (amounts in NOK 1000) 2025 2024 Cost of lease of assets of low value 691 505 Audit and Accounting cost 3 677 3 375 Legal advisor cost 2 274 2 670 Office cost and it equipment 7 108 5 215 Travel related cost 15 367 11 405 Sales and commercial cost 2 078 1 019 Insurance 1 141 1 416 Tax abroad for employees 51 699 Other cost 2 469 2 650 Total 34 854 28 954 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfOtherOperatingExpenseExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__29": {
"value": "Specification of auditor\u2019s remuneration (amounts in NOK 1000) 20252024Statutory audit fee 1 146 934Other certification services 8732Tax advisory services00Other non-auditing services 01 047 Total1 233 2 013 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfAuditorsRemunerationExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__33": {
"value": "Note 7 \u2013 Financial items (amounts in NOK 1000) 2025 2024 Net foreign exchange gains (losses) (1 445) 1 351 Interest income 473225Other00Total financial income 473225Interest expenses on leases (9 165) (5 431) Interest expenses on borrowings (8 100) (7 968) Loss on financial derivatives 0(883)Other(128)(93)Total financial expenses (17 392) (14 374) Net financial items (18 365) (12 800) ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfEffectOfChangesInForeignExchangeRatesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__32": {
"value": "Note 7 \u2013 Financial items (amounts in NOK 1000) 2025 2024 Net foreign exchange gains (losses) (1 445) 1 351 Interest income 473225Other00Total financial income 473225Interest expenses on leases (9 165) (5 431) Interest expenses on borrowings (8 100) (7 968) Loss on financial derivatives 0(883)Other(128)(93)Total financial expenses (17 392) (14 374) Net financial items (18 365) (12 800) ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfFinanceCostExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__31": {
"value": "Note 7 \u2013 Financial items (amounts in NOK 1000) 2025 2024 Net foreign exchange gains (losses) (1 445) 1 351 Interest income 473225Other00Total financial income 473225Interest expenses on leases (9 165) (5 431) Interest expenses on borrowings (8 100) (7 968) Loss on financial derivatives 0(883)Other(128)(93)Total financial expenses (17 392) (14 374) Net financial items (18 365) (12 800) ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfInterestExpenseExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__30": {
"value": "Note 7 \u2013 Financial items (amounts in NOK 1000) 2025 2024 Net foreign exchange gains (losses) (1 445) 1 351 Interest income 473225Other00Total financial income 473225Interest expenses on leases (9 165) (5 431) Interest expenses on borrowings (8 100) (7 968) Loss on financial derivatives 0(883)Other(128)(93)Total financial expenses (17 392) (14 374) Net financial items (18 365) (12 800) ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfInterestIncomeExpenseExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__37": {
"value": "Note 8 \u2013 Income tax Accounting policies The Group consists of companies subject to ordinary corporate taxation in Norway, and within the same tax group with respect to offsetting of deferred tax. Income tax is therefore recognized based on a general application of IAS 12 without the need for further judgments or policies of significance. Basis for recognition of deferred tax assets Deferred tax assets are recognized when it is probable that the Group will have sufficient profit for tax purposes in subsequent periods to utilize the tax asset. The Group recognize previously unrecognized deferred tax assets to the extent it has become probable that the Group can utilize the deferred tax asset. Similarly, the Group will reduce a deferred tax asset to the extent that the Group no longer regards it as probable that it can utilize the deferred tax asset. Deferred tax and deferred tax assets are measured based on the expected future tax rates applicable to the companies in the Group where temporary differences have arisen based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax and deferred tax assets are recognized at their nominal value and classified as non-current asset (non-current liabilities) in the consolidated statement of financial position. Specification of income tax expense (amounts in NOK 1000) 2025 2024 Tax payable00Change in deferred tax9 280 3 726 Change in tax expense for previous years0(216)Income tax expense9 280 3 509 Reconciliation of tax expense with tax calculated at nominal rate (amounts in NOK 1000) 2025 2024 Profit (loss) before tax 41 324 11 003 Prior year tax correction 0(216)Tax at nominal rate in Norway (22 %) 9 091 2 421 Permanent differences 2131 333 Effect of different tax rates in foreign operations 00Change in deferred tax not recognised (24)(28)Income tax expense 9 280 3 509 Effective tax rate22 % 32 % Specification of deferred tax liabilities and assets \u2013 2025 (amounts in NOK 1000) 31.12.2024 Profit or loss Other 31.12.2025 Fixed assets (31 332) (17 066) 0 (48 399) Other (1 575) (430) 0 (2 005) Total deferred tax liabilities (32 907) (17 497) 0 (50 404) Reclass betw. Def. tax liabilities and assets 40 903 8 193 910 50 006 Non-recognized deferred tax asset (119) 24 (95) Reduction following reassessment - - Net deferred tax liabilities 7 877 (9 280) 910 (492) Fixed assets 0 0 0 0 Tax losses carried forward 25 295 (4 838) 910 21 366 Lease liability 15 463 10 513 0 25 977 Other 145 2 518 2 663 Total deferred tax assets 40 903 8 193 910 50 006 Reclass betw. Def. tax liabilities and assets (40 903) (8 193) (910) (50 006) Net deferred tax assets 0 0 0 0 Out of total tax loss carryforward of MNOK 1,701, a deferred tax asset has been recognized for MNOK 97.1. Specification of deferred tax liabilities and assets \u2013 2024 (amounts in NOK 1000) 31.12.2023 Profit or loss Other 31.12.2024 Fixed assets (19 359) (11 973) 0 (31 332) Other (1 011) (564) 0 (1 575) Total deferred tax liabilities (20 370) (12 537) 0 (32 907) Reclass betw. Def. tax liabilities and assets 20 370 12 537 0 32 907 Net deferred tax liabilities 0 0 0 0 Fixed assets 0 0 0 0 Tax losses carried forward 21 931 2 381 983 25 295 Lease liability 7 236 8 226 0 15 463 Other 1 753 (1 608) 0 145 Total deferred tax assets 30 920 8 999 983 40 903 Reclass betw. Def. tax liabilities and assets (20 370) (12 537) 0 (32 907) Non-recognized deferred tax assets (147) 28 0 (119) Net deferred tax assets 10 403 (3 511) 983 7 877 Out of total tax loss carryforwards of MNOK 1,719, a deferred tax asset has been recognized for MNOK 115. Tax loss carryforwards and tax audits The merger between Soiltech ASA and Oceanteam ASA in 2024 was carried out as a tax-free merger in accordance with Chapter 11 of the Norwegian Tax Act. The merger was completed with tax continuity, whereby all tax positions in Oceanteam ASA were transferred to Soiltech ASA pursuant to Section 11-7 of the Norwegian Tax Act. As part of the transferred tax positions, a tax loss carryforward of approximately MNOK 1,604 was transferred to Soiltech ASA. In February 2026, the Norwegian Tax Administration notified the Group of tax audits related to the tax treatment of the merger between Soiltech ASA and Oceanteam ASA completed in 2024, and the acquisition of Sorbwater Technology AS in 2022. The audits primarily concern the continued availability of tax loss carryforwards following the transactions. For the parent company Soiltech ASA, the tax audit relates to tax loss carryforwards originating from merger with Oceanteam ASA of approximately MNOK 1,604. For Sorbwater Technology AS, the tax audit relates to tax loss carryforwards of approximately MNOK 115 at the time of the 2022 transaction. At 31 December 2025, tax loss carryforwards of approximately MNOK 109 remain in Sorbwater Technology AS. The reviews are ongoing and no conclusions have been reached as of the date of approval of these financial statements. Based on its current assessment and advice received from external advisors, the Group believes that the tax treatment applied is consistent with applicable tax legislation. Based on an assessment of future taxable profits, and that the risk that some of the loss carried forward might be disallowed the Group has recognised deferred tax asset losses carried forward equivalent to the tax losses that arise from the acquisition of Sorbwater. The Group will not recognise additional deferred tax asset before it is confirmed that the tax authorities will accept the continuation of the Oceanteam loss carried forward. The Group will reassess the accounting treatment of these tax positions if new information becomes available as the reviews progress.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfTaxReceivablesAndPayablesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__36": {
"value": "Note 8 \u2013 Income tax Accounting policies The Group consists of companies subject to ordinary corporate taxation in Norway, and within the same tax group with respect to offsetting of deferred tax. Income tax is therefore recognized based on a general application of IAS 12 without the need for further judgments or policies of significance. Basis for recognition of deferred tax assets Deferred tax assets are recognized when it is probable that the Group will have sufficient profit for tax purposes in subsequent periods to utilize the tax asset. The Group recognize previously unrecognized deferred tax assets to the extent it has become probable that the Group can utilize the deferred tax asset. Similarly, the Group will reduce a deferred tax asset to the extent that the Group no longer regards it as probable that it can utilize the deferred tax asset. Deferred tax and deferred tax assets are measured based on the expected future tax rates applicable to the companies in the Group where temporary differences have arisen based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax and deferred tax assets are recognized at their nominal value and classified as non-current asset (non-current liabilities) in the consolidated statement of financial position. Specification of income tax expense (amounts in NOK 1000) 2025 2024 Tax payable00Change in deferred tax9 280 3 726 Change in tax expense for previous years0(216)Income tax expense9 280 3 509 Reconciliation of tax expense with tax calculated at nominal rate (amounts in NOK 1000) 2025 2024 Profit (loss) before tax 41 324 11 003 Prior year tax correction 0(216)Tax at nominal rate in Norway (22 %) 9 091 2 421 Permanent differences 2131 333 Effect of different tax rates in foreign operations 00Change in deferred tax not recognised (24)(28)Income tax expense 9 280 3 509 Effective tax rate22 % 32 % Specification of deferred tax liabilities and assets \u2013 2025 (amounts in NOK 1000) 31.12.2024 Profit or loss Other 31.12.2025 Fixed assets (31 332) (17 066) 0 (48 399) Other (1 575) (430) 0 (2 005) Total deferred tax liabilities (32 907) (17 497) 0 (50 404) Reclass betw. Def. tax liabilities and assets 40 903 8 193 910 50 006 Non-recognized deferred tax asset (119) 24 (95) Reduction following reassessment - - Net deferred tax liabilities 7 877 (9 280) 910 (492) Fixed assets 0 0 0 0 Tax losses carried forward 25 295 (4 838) 910 21 366 Lease liability 15 463 10 513 0 25 977 Other 145 2 518 2 663 Total deferred tax assets 40 903 8 193 910 50 006 Reclass betw. Def. tax liabilities and assets (40 903) (8 193) (910) (50 006) Net deferred tax assets 0 0 0 0 Out of total tax loss carryforward of MNOK 1,701, a deferred tax asset has been recognized for MNOK 97.1. Specification of deferred tax liabilities and assets \u2013 2024 (amounts in NOK 1000) 31.12.2023 Profit or loss Other 31.12.2024 Fixed assets (19 359) (11 973) 0 (31 332) Other (1 011) (564) 0 (1 575) Total deferred tax liabilities (20 370) (12 537) 0 (32 907) Reclass betw. Def. tax liabilities and assets 20 370 12 537 0 32 907 Net deferred tax liabilities 0 0 0 0 Fixed assets 0 0 0 0 Tax losses carried forward 21 931 2 381 983 25 295 Lease liability 7 236 8 226 0 15 463 Other 1 753 (1 608) 0 145 Total deferred tax assets 30 920 8 999 983 40 903 Reclass betw. Def. tax liabilities and assets (20 370) (12 537) 0 (32 907) Non-recognized deferred tax assets (147) 28 0 (119) Net deferred tax assets 10 403 (3 511) 983 7 877 Out of total tax loss carryforwards of MNOK 1,719, a deferred tax asset has been recognized for MNOK 115. Tax loss carryforwards and tax audits The merger between Soiltech ASA and Oceanteam ASA in 2024 was carried out as a tax-free merger in accordance with Chapter 11 of the Norwegian Tax Act. The merger was completed with tax continuity, whereby all tax positions in Oceanteam ASA were transferred to Soiltech ASA pursuant to Section 11-7 of the Norwegian Tax Act. As part of the transferred tax positions, a tax loss carryforward of approximately MNOK 1,604 was transferred to Soiltech ASA. In February 2026, the Norwegian Tax Administration notified the Group of tax audits related to the tax treatment of the merger between Soiltech ASA and Oceanteam ASA completed in 2024, and the acquisition of Sorbwater Technology AS in 2022. The audits primarily concern the continued availability of tax loss carryforwards following the transactions. For the parent company Soiltech ASA, the tax audit relates to tax loss carryforwards originating from merger with Oceanteam ASA of approximately MNOK 1,604. For Sorbwater Technology AS, the tax audit relates to tax loss carryforwards of approximately MNOK 115 at the time of the 2022 transaction. At 31 December 2025, tax loss carryforwards of approximately MNOK 109 remain in Sorbwater Technology AS. The reviews are ongoing and no conclusions have been reached as of the date of approval of these financial statements. Based on its current assessment and advice received from external advisors, the Group believes that the tax treatment applied is consistent with applicable tax legislation. Based on an assessment of future taxable profits, and that the risk that some of the loss carried forward might be disallowed the Group has recognised deferred tax asset losses carried forward equivalent to the tax losses that arise from the acquisition of Sorbwater. The Group will not recognise additional deferred tax asset before it is confirmed that the tax authorities will accept the continuation of the Oceanteam loss carried forward. The Group will reassess the accounting treatment of these tax positions if new information becomes available as the reviews progress.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfExpensesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__35": {
"value": "Note 8 \u2013 Income tax Accounting policies The Group consists of companies subject to ordinary corporate taxation in Norway, and within the same tax group with respect to offsetting of deferred tax. Income tax is therefore recognized based on a general application of IAS 12 without the need for further judgments or policies of significance. Basis for recognition of deferred tax assets Deferred tax assets are recognized when it is probable that the Group will have sufficient profit for tax purposes in subsequent periods to utilize the tax asset. The Group recognize previously unrecognized deferred tax assets to the extent it has become probable that the Group can utilize the deferred tax asset. Similarly, the Group will reduce a deferred tax asset to the extent that the Group no longer regards it as probable that it can utilize the deferred tax asset. Deferred tax and deferred tax assets are measured based on the expected future tax rates applicable to the companies in the Group where temporary differences have arisen based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax and deferred tax assets are recognized at their nominal value and classified as non-current asset (non-current liabilities) in the consolidated statement of financial position. Specification of income tax expense (amounts in NOK 1000) 2025 2024 Tax payable00Change in deferred tax9 280 3 726 Change in tax expense for previous years0(216)Income tax expense9 280 3 509 Reconciliation of tax expense with tax calculated at nominal rate (amounts in NOK 1000) 2025 2024 Profit (loss) before tax 41 324 11 003 Prior year tax correction 0(216)Tax at nominal rate in Norway (22 %) 9 091 2 421 Permanent differences 2131 333 Effect of different tax rates in foreign operations 00Change in deferred tax not recognised (24)(28)Income tax expense 9 280 3 509 Effective tax rate22 % 32 % Specification of deferred tax liabilities and assets \u2013 2025 (amounts in NOK 1000) 31.12.2024 Profit or loss Other 31.12.2025 Fixed assets (31 332) (17 066) 0 (48 399) Other (1 575) (430) 0 (2 005) Total deferred tax liabilities (32 907) (17 497) 0 (50 404) Reclass betw. Def. tax liabilities and assets 40 903 8 193 910 50 006 Non-recognized deferred tax asset (119) 24 (95) Reduction following reassessment - - Net deferred tax liabilities 7 877 (9 280) 910 (492) Fixed assets 0 0 0 0 Tax losses carried forward 25 295 (4 838) 910 21 366 Lease liability 15 463 10 513 0 25 977 Other 145 2 518 2 663 Total deferred tax assets 40 903 8 193 910 50 006 Reclass betw. Def. tax liabilities and assets (40 903) (8 193) (910) (50 006) Net deferred tax assets 0 0 0 0 Out of total tax loss carryforward of MNOK 1,701, a deferred tax asset has been recognized for MNOK 97.1. Specification of deferred tax liabilities and assets \u2013 2024 (amounts in NOK 1000) 31.12.2023 Profit or loss Other 31.12.2024 Fixed assets (19 359) (11 973) 0 (31 332) Other (1 011) (564) 0 (1 575) Total deferred tax liabilities (20 370) (12 537) 0 (32 907) Reclass betw. Def. tax liabilities and assets 20 370 12 537 0 32 907 Net deferred tax liabilities 0 0 0 0 Fixed assets 0 0 0 0 Tax losses carried forward 21 931 2 381 983 25 295 Lease liability 7 236 8 226 0 15 463 Other 1 753 (1 608) 0 145 Total deferred tax assets 30 920 8 999 983 40 903 Reclass betw. Def. tax liabilities and assets (20 370) (12 537) 0 (32 907) Non-recognized deferred tax assets (147) 28 0 (119) Net deferred tax assets 10 403 (3 511) 983 7 877 Out of total tax loss carryforwards of MNOK 1,719, a deferred tax asset has been recognized for MNOK 115. Tax loss carryforwards and tax audits The merger between Soiltech ASA and Oceanteam ASA in 2024 was carried out as a tax-free merger in accordance with Chapter 11 of the Norwegian Tax Act. The merger was completed with tax continuity, whereby all tax positions in Oceanteam ASA were transferred to Soiltech ASA pursuant to Section 11-7 of the Norwegian Tax Act. As part of the transferred tax positions, a tax loss carryforward of approximately MNOK 1,604 was transferred to Soiltech ASA. In February 2026, the Norwegian Tax Administration notified the Group of tax audits related to the tax treatment of the merger between Soiltech ASA and Oceanteam ASA completed in 2024, and the acquisition of Sorbwater Technology AS in 2022. The audits primarily concern the continued availability of tax loss carryforwards following the transactions. For the parent company Soiltech ASA, the tax audit relates to tax loss carryforwards originating from merger with Oceanteam ASA of approximately MNOK 1,604. For Sorbwater Technology AS, the tax audit relates to tax loss carryforwards of approximately MNOK 115 at the time of the 2022 transaction. At 31 December 2025, tax loss carryforwards of approximately MNOK 109 remain in Sorbwater Technology AS. The reviews are ongoing and no conclusions have been reached as of the date of approval of these financial statements. Based on its current assessment and advice received from external advisors, the Group believes that the tax treatment applied is consistent with applicable tax legislation. Based on an assessment of future taxable profits, and that the risk that some of the loss carried forward might be disallowed the Group has recognised deferred tax asset losses carried forward equivalent to the tax losses that arise from the acquisition of Sorbwater. The Group will not recognise additional deferred tax asset before it is confirmed that the tax authorities will accept the continuation of the Oceanteam loss carried forward. The Group will reassess the accounting treatment of these tax positions if new information becomes available as the reviews progress.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfDeferredTaxesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__34": {
"value": "Note 8 \u2013 Income tax Accounting policies The Group consists of companies subject to ordinary corporate taxation in Norway, and within the same tax group with respect to offsetting of deferred tax. Income tax is therefore recognized based on a general application of IAS 12 without the need for further judgments or policies of significance. Basis for recognition of deferred tax assets Deferred tax assets are recognized when it is probable that the Group will have sufficient profit for tax purposes in subsequent periods to utilize the tax asset. The Group recognize previously unrecognized deferred tax assets to the extent it has become probable that the Group can utilize the deferred tax asset. Similarly, the Group will reduce a deferred tax asset to the extent that the Group no longer regards it as probable that it can utilize the deferred tax asset. Deferred tax and deferred tax assets are measured based on the expected future tax rates applicable to the companies in the Group where temporary differences have arisen based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax and deferred tax assets are recognized at their nominal value and classified as non-current asset (non-current liabilities) in the consolidated statement of financial position. Specification of income tax expense (amounts in NOK 1000) 2025 2024 Tax payable00Change in deferred tax9 280 3 726 Change in tax expense for previous years0(216)Income tax expense9 280 3 509 Reconciliation of tax expense with tax calculated at nominal rate (amounts in NOK 1000) 2025 2024 Profit (loss) before tax 41 324 11 003 Prior year tax correction 0(216)Tax at nominal rate in Norway (22 %) 9 091 2 421 Permanent differences 2131 333 Effect of different tax rates in foreign operations 00Change in deferred tax not recognised (24)(28)Income tax expense 9 280 3 509 Effective tax rate22 % 32 % Specification of deferred tax liabilities and assets \u2013 2025 (amounts in NOK 1000) 31.12.2024 Profit or loss Other 31.12.2025 Fixed assets (31 332) (17 066) 0 (48 399) Other (1 575) (430) 0 (2 005) Total deferred tax liabilities (32 907) (17 497) 0 (50 404) Reclass betw. Def. tax liabilities and assets 40 903 8 193 910 50 006 Non-recognized deferred tax asset (119) 24 (95) Reduction following reassessment - - Net deferred tax liabilities 7 877 (9 280) 910 (492) Fixed assets 0 0 0 0 Tax losses carried forward 25 295 (4 838) 910 21 366 Lease liability 15 463 10 513 0 25 977 Other 145 2 518 2 663 Total deferred tax assets 40 903 8 193 910 50 006 Reclass betw. Def. tax liabilities and assets (40 903) (8 193) (910) (50 006) Net deferred tax assets 0 0 0 0 Out of total tax loss carryforward of MNOK 1,701, a deferred tax asset has been recognized for MNOK 97.1. Specification of deferred tax liabilities and assets \u2013 2024 (amounts in NOK 1000) 31.12.2023 Profit or loss Other 31.12.2024 Fixed assets (19 359) (11 973) 0 (31 332) Other (1 011) (564) 0 (1 575) Total deferred tax liabilities (20 370) (12 537) 0 (32 907) Reclass betw. Def. tax liabilities and assets 20 370 12 537 0 32 907 Net deferred tax liabilities 0 0 0 0 Fixed assets 0 0 0 0 Tax losses carried forward 21 931 2 381 983 25 295 Lease liability 7 236 8 226 0 15 463 Other 1 753 (1 608) 0 145 Total deferred tax assets 30 920 8 999 983 40 903 Reclass betw. Def. tax liabilities and assets (20 370) (12 537) 0 (32 907) Non-recognized deferred tax assets (147) 28 0 (119) Net deferred tax assets 10 403 (3 511) 983 7 877 Out of total tax loss carryforwards of MNOK 1,719, a deferred tax asset has been recognized for MNOK 115. Tax loss carryforwards and tax audits The merger between Soiltech ASA and Oceanteam ASA in 2024 was carried out as a tax-free merger in accordance with Chapter 11 of the Norwegian Tax Act. The merger was completed with tax continuity, whereby all tax positions in Oceanteam ASA were transferred to Soiltech ASA pursuant to Section 11-7 of the Norwegian Tax Act. As part of the transferred tax positions, a tax loss carryforward of approximately MNOK 1,604 was transferred to Soiltech ASA. In February 2026, the Norwegian Tax Administration notified the Group of tax audits related to the tax treatment of the merger between Soiltech ASA and Oceanteam ASA completed in 2024, and the acquisition of Sorbwater Technology AS in 2022. The audits primarily concern the continued availability of tax loss carryforwards following the transactions. For the parent company Soiltech ASA, the tax audit relates to tax loss carryforwards originating from merger with Oceanteam ASA of approximately MNOK 1,604. For Sorbwater Technology AS, the tax audit relates to tax loss carryforwards of approximately MNOK 115 at the time of the 2022 transaction. At 31 December 2025, tax loss carryforwards of approximately MNOK 109 remain in Sorbwater Technology AS. The reviews are ongoing and no conclusions have been reached as of the date of approval of these financial statements. Based on its current assessment and advice received from external advisors, the Group believes that the tax treatment applied is consistent with applicable tax legislation. Based on an assessment of future taxable profits, and that the risk that some of the loss carried forward might be disallowed the Group has recognised deferred tax asset losses carried forward equivalent to the tax losses that arise from the acquisition of Sorbwater. The Group will not recognise additional deferred tax asset before it is confirmed that the tax authorities will accept the continuation of the Oceanteam loss carried forward. The Group will reassess the accounting treatment of these tax positions if new information becomes available as the reviews progress.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfIncomeTaxExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__42": {
"value": "Note 9 \u2013 Intangible assets Accounting policies Intangible assets mainly comprise goodwill originating from previous acquisitions. Goodwill is not depreciated but is instead subject to annual impairment testing. Other intangible assets include patents and software which are recognised in accordance with the cost method and depreciated over their expected economic lifetime. Specification of intangible assets (amounts in NOK 1000)Goodwill Other Total Cost 01.01.2024 5 051 3 570 8 621 Additions 0 878 878 Disposals 0 0 0 Cost 31.12.2024 5 051 4 448 9 499 Additions 0 166 166 Disposals 0 0 0 Cost 31.12.2025 5 051 4 614 9 665 Accumulated depreciation 01.01.2024 0 1 658 1 658 Depreciations for the year 0 443 443 Accumulated depreciation 31.12.2024 0 2 101 2 101 Accumulated impairment 01.01.2024 5 051 100 5 151 Impairment for the year 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Depreciations for the year 0 595 595 Accumulated depreciation 31.12.2025 0 2 696 2 696 Impairment for the year 0 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Carrying amount 01.01.2024 0 1 811 1 811 Carrying amount 31.12.2024 0 2 246 2 246 Carrying amount 31.12.2025 0 1 817 1 817",
"dimensions": {
"concept": "ifrs-full:DisclosureOfImpairmentOfAssetsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__41": {
"value": "Note 9 \u2013 Intangible assets Accounting policies Intangible assets mainly comprise goodwill originating from previous acquisitions. Goodwill is not depreciated but is instead subject to annual impairment testing. Other intangible assets include patents and software which are recognised in accordance with the cost method and depreciated over their expected economic lifetime. Specification of intangible assets (amounts in NOK 1000)Goodwill Other Total Cost 01.01.2024 5 051 3 570 8 621 Additions 0 878 878 Disposals 0 0 0 Cost 31.12.2024 5 051 4 448 9 499 Additions 0 166 166 Disposals 0 0 0 Cost 31.12.2025 5 051 4 614 9 665 Accumulated depreciation 01.01.2024 0 1 658 1 658 Depreciations for the year 0 443 443 Accumulated depreciation 31.12.2024 0 2 101 2 101 Accumulated impairment 01.01.2024 5 051 100 5 151 Impairment for the year 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Depreciations for the year 0 595 595 Accumulated depreciation 31.12.2025 0 2 696 2 696 Impairment for the year 0 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Carrying amount 01.01.2024 0 1 811 1 811 Carrying amount 31.12.2024 0 2 246 2 246 Carrying amount 31.12.2025 0 1 817 1 817",
"dimensions": {
"concept": "ifrs-full:DisclosureOfGoodwillExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__40": {
"value": "Note 9 \u2013 Intangible assets Accounting policies Intangible assets mainly comprise goodwill originating from previous acquisitions. Goodwill is not depreciated but is instead subject to annual impairment testing. Other intangible assets include patents and software which are recognised in accordance with the cost method and depreciated over their expected economic lifetime. Specification of intangible assets (amounts in NOK 1000)Goodwill Other Total Cost 01.01.2024 5 051 3 570 8 621 Additions 0 878 878 Disposals 0 0 0 Cost 31.12.2024 5 051 4 448 9 499 Additions 0 166 166 Disposals 0 0 0 Cost 31.12.2025 5 051 4 614 9 665 Accumulated depreciation 01.01.2024 0 1 658 1 658 Depreciations for the year 0 443 443 Accumulated depreciation 31.12.2024 0 2 101 2 101 Accumulated impairment 01.01.2024 5 051 100 5 151 Impairment for the year 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Depreciations for the year 0 595 595 Accumulated depreciation 31.12.2025 0 2 696 2 696 Impairment for the year 0 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Carrying amount 01.01.2024 0 1 811 1 811 Carrying amount 31.12.2024 0 2 246 2 246 Carrying amount 31.12.2025 0 1 817 1 817",
"dimensions": {
"concept": "ifrs-full:DisclosureOfBusinessCombinationsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__39": {
"value": "Note 9 \u2013 Intangible assets Accounting policies Intangible assets mainly comprise goodwill originating from previous acquisitions. Goodwill is not depreciated but is instead subject to annual impairment testing. Other intangible assets include patents and software which are recognised in accordance with the cost method and depreciated over their expected economic lifetime. Specification of intangible assets (amounts in NOK 1000)Goodwill Other Total Cost 01.01.2024 5 051 3 570 8 621 Additions 0 878 878 Disposals 0 0 0 Cost 31.12.2024 5 051 4 448 9 499 Additions 0 166 166 Disposals 0 0 0 Cost 31.12.2025 5 051 4 614 9 665 Accumulated depreciation 01.01.2024 0 1 658 1 658 Depreciations for the year 0 443 443 Accumulated depreciation 31.12.2024 0 2 101 2 101 Accumulated impairment 01.01.2024 5 051 100 5 151 Impairment for the year 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Depreciations for the year 0 595 595 Accumulated depreciation 31.12.2025 0 2 696 2 696 Impairment for the year 0 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Carrying amount 01.01.2024 0 1 811 1 811 Carrying amount 31.12.2024 0 2 246 2 246 Carrying amount 31.12.2025 0 1 817 1 817",
"dimensions": {
"concept": "ifrs-full:DisclosureOfIntangibleAssetsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__38": {
"value": "Note 9 \u2013 Intangible assets Accounting policies Intangible assets mainly comprise goodwill originating from previous acquisitions. Goodwill is not depreciated but is instead subject to annual impairment testing. Other intangible assets include patents and software which are recognised in accordance with the cost method and depreciated over their expected economic lifetime. Specification of intangible assets (amounts in NOK 1000)Goodwill Other Total Cost 01.01.2024 5 051 3 570 8 621 Additions 0 878 878 Disposals 0 0 0 Cost 31.12.2024 5 051 4 448 9 499 Additions 0 166 166 Disposals 0 0 0 Cost 31.12.2025 5 051 4 614 9 665 Accumulated depreciation 01.01.2024 0 1 658 1 658 Depreciations for the year 0 443 443 Accumulated depreciation 31.12.2024 0 2 101 2 101 Accumulated impairment 01.01.2024 5 051 100 5 151 Impairment for the year 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Depreciations for the year 0 595 595 Accumulated depreciation 31.12.2025 0 2 696 2 696 Impairment for the year 0 0 0 Accumulated impairment 31.12.2025 5 051 100 5 151 Carrying amount 01.01.2024 0 1 811 1 811 Carrying amount 31.12.2024 0 2 246 2 246 Carrying amount 31.12.2025 0 1 817 1 817",
"dimensions": {
"concept": "ifrs-full:DisclosureOfIntangibleAssetsAndGoodwillExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__43": {
"value": "Note 10 \u2013 Property, plant & equipment Accounting policies Property, plant & equipment consists of fluid treatment units, equipment for solid waste handling, cleaning services and swarf removal, solid waste skips and various other equipment. Property, plant & equipment are recognized in accordance with the cost method and depreciated over the equipment\u2019s expected economic lifetime. Specification of property, plant & equipment (amounts in NOK 1000) Property, plant & equipment Cost 01.01.2024 237 233 Additions 37 375 Investment grants recognized, not yet received - 1 819 Disposals 0 Cost 31.12.2024 272 789 Additions 97 714 Investment grants recognized, not yet received -199 Disposals 0 Cost 31.12.2025 370 304 Accumulated depreciation 01.01.2024 52 549 Depreciations for the year 14 758 Accumulated depreciation 31.12.2024 67 307 Accumulated impairment 01.01.2024 3 568 Impairment for the year 0 Accumulated impairment 31.12.2024 3 568 Accumulated depreciation 31.12.2024 67 307 Depreciations for the year 20 286 Accumulated depreciation 31.12.2025 87 593 Accumulated impairment 31.12.2024 3 568 Impairment for the year 0 Accumulated impairment 31.12.2025 3 568 Carrying amount 01.01.2024 181 116 Carrying amount 31.12.2024 201 915 Carrying amount 31.12.2025 279 140 Economic useful life 5-15 years Depreciation schedule Linear Investment grants recognized in the table above are accounted for on an accrual basis and include amounts not yet received at year-end. Grants received during the year amounted to NOK 2.3 million (2024: NOK 1.9 million) and are presented in the statement of cash flows.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfPropertyPlantAndEquipmentExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__44": {
"value": "Note 11 \u2013 Leases Accounting policies The Group is primarily involved in lease agreements as a lessee. All lease agreements are recognized in accordance with IFRS 16, except for: - Lease agreements with a shorter duration than 12 months - Leases of assets with a cost below NOK 50 000 Payments relating to such leases are recognized as operating expenses when due. The Group does however not have many such agreements, and the annual expense is therefore immaterial. Right-of-use assets are recognized in accordance with the cost method and depreciated over the lease term, or expected economic lifetime, depending on whether a purchase option is expected to be exercised. Overall description of the leases of the Group The Group primarily leases premises, fluid treatment units (STT) and boat transfer tanks (CRT). For premises, the lease term is usually between three and ten years, for fluid treatment units and boat transfer tanks between four and ten years. For the fluid treatment units and boat transfer tanks it is expected that the purchase option is exercised, and as such the assets are depreciated over the expected economic lifetime. Specification of right-of-use assets Slop Treatment Land and buildings Units/boat transfer Total (amounts in NOK 1000) tanks Carrying amount 01.01.2024 18 113 53 027 71 140 Additions 0 48 626 48 626 Termination (25) 0 (25) Depreciations (2 175) (5 350) (7 525) Carrying amount 31.12.2024 15 913 96 303 112 217 Additions 62 978 62 978 Index regulation/other adjustements 1 294 (193) 1 101 Non 0 0 0 Depreciations (1 966) (9 243) (11 209) Carrying amount 31.12.2025 15 240 149 845 165 085 Economic useful life 2-10 years 5-15 years Depreciation schedule Linear Linear Specification of lease liabilities (amounts in NOK 1000) 2025 2024 Carrying amount 01.01. 86 899 52 256 Additions 62 978 47 888 New lease business combination 0 0 Index regulation 1 294 (25) Interest expenses 9 165 5 431 Lease payments (25 648) (18 652) Prepayments leasing 0 0 Effect of currency translation 0 0 Carrying amount 31.12. 134 686 86 899 Non-current lease liabilities 122 655 72 959 Current lease liabilities 12 032 13 940 Contractual payments on leases (amounts in NOK 1000) 2025 2024 Due within one year 20 913 20 487 Due within one and five years 82 143 66 758 Due after 5 years 73 667 24 480 Total 176 723 111 725 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfLeasesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__48": {
"value": "Note 12 \u2013 Other assets and liabilities Other current assets (amounts in NOK 1000) 31.12.202531.12.2024Prepaid expenses 5 359 3 771 VAT receivable 13 892 2 681 Tax refund connected to research and development2822 256 Other12967Total19 661 8 775 Other current liabilities (amounts in NOK 1000) 31.12.2025 31.12.2024 Public duties payable 14 036 10 628 Liability to employeers incl. holiday pay 18 909 11 079 Other 8 037 3 239 Total 40 982 24 946 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfOtherAssetsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__47": {
"value": "Note 12 \u2013 Other assets and liabilities Other current assets (amounts in NOK 1000) 31.12.202531.12.2024Prepaid expenses 5 359 3 771 VAT receivable 13 892 2 681 Tax refund connected to research and development2822 256 Other12967Total19 661 8 775 Other current liabilities (amounts in NOK 1000) 31.12.2025 31.12.2024 Public duties payable 14 036 10 628 Liability to employeers incl. holiday pay 18 909 11 079 Other 8 037 3 239 Total 40 982 24 946 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfOtherLiabilitiesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__46-1": {
"value": "Note 12 \u2013 Other assets and liabilities Other current assets (amounts in NOK 1000) 31.12.202531.12.2024Prepaid expenses 5 359 3 771 VAT receivable 13 892 2 681 Tax refund connected to research and development2822 256 Other12967Total19 661 8 775 Other current liabilities (amounts in NOK 1000) 31.12.2025 31.12.2024 Public duties payable 14 036 10 628 Liability to employeers incl. holiday pay 18 909 11 079 Other 8 037 3 239 Total 40 982 24 946 Note 16 \u2013 Financial derivatives Accounting policies Financial derivatives consist of foreign exchange forward contracts. Although the contracts are held for hedging purposes, the Group does not apply hedge accounting. The forward contracts are measured at fair value through profit or loss. Gains and losses are presented as financial income or expense, respectively. Foreign exchange forward contracts are measured at level 2 in the fair value hierarchy, as the present value of future cash flows is based on the forward exchange rates at the balance sheet date. Foreign exchange forward contracts The Group had no foreign exchange forward contracts outstanding at year-end. (Year-end 2024: none). ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfOtherCurrentLiabilitiesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__45": {
"value": "Note 12 \u2013 Other assets and liabilities Other current assets (amounts in NOK 1000) 31.12.202531.12.2024Prepaid expenses 5 359 3 771 VAT receivable 13 892 2 681 Tax refund connected to research and development2822 256 Other12967Total19 661 8 775 Other current liabilities (amounts in NOK 1000) 31.12.2025 31.12.2024 Public duties payable 14 036 10 628 Liability to employeers incl. holiday pay 18 909 11 079 Other 8 037 3 239 Total 40 982 24 946 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfOtherNoncurrentAssetsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__49": {
"value": "Note 13 \u2013 Trade receivables Accounting policies Trade receivables are recognized at an amount equal to the transaction price, less provisions for expected credit losses. The Group applies the simplified approach to measuring expected credit losses which uses a lifetime expected loss allowance for all trade receivables. Specification of trade receivables (amounts in NOK 1000) 31.12.2025 31.12.2024 Accounts receivable 48 813 59 515 Earned not invoiced revenues 10 449 339 Provision for expected credit losses 0 0 Carrying amount 59 262 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfTradeAndOtherReceivablesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__51": {
"value": "Note 14 \u2013 Cash and cash equivalents Accounting policies Cash and cash equivalents comprise mostly ordinary bank deposits. The statement of cash flows is prepared using the indirect method. Interest in income and expenses are presented as investing and financing activities, respectively. Restricted cash (amounts in NOK 1000) 31.12.2025 31.12.2024Payroll withholding tax account6 3185 486Reconciliation of cash flows from financing activities (amounts in NOK 1000) Lease liabilities Borrowings Total Carrying amount 31.12.2024 86 899 106 816 193 715 Cash flows Proceeds from new borrowings 0 155 650 155 650 Repayment of principal borrowings 0 (121 808) (121 808) Repayment of principal portion of lease liability (16 484) (16 484) Interest paid (9 168) (8 124) (17 292) Other changes Interest expenses 9 165 8 100 17 264 Additions lease 62 978 0 62 978 Transaction costs attributable to obtaining financing (544) (544) Index regulation lease 1 294 0 1 294 Carrying amount 31.12.2025 134 686 140 090 274 777 Non-current 122 654 125 660 Current 12 032 14 430 (amounts in NOK 1000) Lease liabilities Borrowings Total Carrying amount 31.12.2023 52 256 85 773 138 029 Cash flows Proceeds from new borrowings 0 45 700 45 700 Repayment of principal 0 (23 467) (23 467) Repayment of principal portion of lease liability (13 221) 0 (13 221) Interest paid (5 431) (9 157) (14 588) Interest expenses 5 431 7 968 13 398 Additional lease 47 864 0 47 864 Carrying amount 31.12.2024 86 899 106 816 193 715 Non-current 72 959 86 610 Current 13 940 20 207 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfCashAndCashEquivalentsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__50": {
"value": "Note 14 \u2013 Cash and cash equivalents Accounting policies Cash and cash equivalents comprise mostly ordinary bank deposits. The statement of cash flows is prepared using the indirect method. Interest in income and expenses are presented as investing and financing activities, respectively. Restricted cash (amounts in NOK 1000) 31.12.2025 31.12.2024Payroll withholding tax account6 3185 486Reconciliation of cash flows from financing activities (amounts in NOK 1000) Lease liabilities Borrowings Total Carrying amount 31.12.2024 86 899 106 816 193 715 Cash flows Proceeds from new borrowings 0 155 650 155 650 Repayment of principal borrowings 0 (121 808) (121 808) Repayment of principal portion of lease liability (16 484) (16 484) Interest paid (9 168) (8 124) (17 292) Other changes Interest expenses 9 165 8 100 17 264 Additions lease 62 978 0 62 978 Transaction costs attributable to obtaining financing (544) (544) Index regulation lease 1 294 0 1 294 Carrying amount 31.12.2025 134 686 140 090 274 777 Non-current 122 654 125 660 Current 12 032 14 430 (amounts in NOK 1000) Lease liabilities Borrowings Total Carrying amount 31.12.2023 52 256 85 773 138 029 Cash flows Proceeds from new borrowings 0 45 700 45 700 Repayment of principal 0 (23 467) (23 467) Repayment of principal portion of lease liability (13 221) 0 (13 221) Interest paid (5 431) (9 157) (14 588) Interest expenses 5 431 7 968 13 398 Additional lease 47 864 0 47 864 Carrying amount 31.12.2024 86 899 106 816 193 715 Non-current 72 959 86 610 Current 13 940 20 207 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfCashFlowStatementExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__52": {
"value": "Note 15 \u2013 Borrowings Accounting policies Borrowings are initially recognized at fair value, including transaction costs directly attributable to the transaction, and are subsequently measured at amortized cost. Transaction costs are included in the initial measurement of borrowings and amortized over the duration of the loan. In July 2025, Soiltech signed new financing agreements with SpareBank 1 S\u00f8r-Norge, replacing existing credit facilities totaling NOK 229 million (borrowings and leasing). Effective from Q3 2025, the agreements include an additional NOK 150 million investment loan and a NOK 30 million overdraft facility, increasing total available financing to NOK 409 million. In connection with the new financing agreements, the Group incurred transaction costs of approximately NOK 0.7 million. The majority of these costs have been capitalized as part of borrowings, while costs relating to short-term facilities have been expensed. Covenants The loan facilities with Sparebank 1 S\u00f8r-Norge have the following covenants: \u2022 Net-interest bearing debt (NIBD)/Earnings before interest taxes, depreciation and amortization (EBITDA) 12 month rolling < 3.75 \u2022 Book equity > 30% \u2022 Bank approval required for dividends or group contributions The covenants are tested quarterly, and pr Year-end 2025 the Company is not in breach of with any of the covenants. Specification of borrowings \u2013 31.12.2025 Nominal interest rate Nominal amount Capitalized Carrying amount (amounts in NOK 1000) financing fees Sparebank 1 S\u00f8r Norge 3 m.Nibor+1.8% 140 634 (544) 140 090 Carrying amount as per 31.12.2025 140 634 (544) 140 090 Non-current borrowings 125 660 Current borrowings 14 430 Specification of borrowings \u2013 31.12.2024 Nominal interest rate Nominal amount Capitalized Carrying amount (amounts in NOK 1000) financing fees Innovasjon Norge 7.7 % 1 292 0 1 292 Rogaland Sparebank 3 m.Nibor+2.5% 105 525 0 105 525 Carrying amount as per 31.12.2024 106 817 0 106 817 Non-current borrowings 86 609 Current borrowings 20 207 Contractual payments on borrowings \u2013 31.12.2025 (amounts in NOK 1000) Next year 1-2 years 2-5 years More than 5 years Sparebank 1 S\u00f8r Norge 22 789 21 908 116 316 0 Total 22 789 21 908 116 316 0 Contractual payments on borrowings \u2013 31.12.2024 (amounts in NOK 1000) Next year 1-2 years 2-5 years More than 5 years Innovasjon Norge 1 356 0 0 0 Rogaland Sparebank 25 868 24 512 64 063 13 906 Total 27 224 24 512 64 063 13 906 For loans with floating interest rates, the amounts above are calculated using the current interest rate as of the relevant year end. Carrying amount of assets pledged as security (amounts in NOK 1000) 31.12.2025 31.12.2024 Property, plant & equipment 279 140 201 915 Trade receivables 59 262 59 854 Total 338 402 261 769 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfBorrowingsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__54": {
"value": "Note 16 \u2013 Financial derivatives Accounting policies Financial derivatives consist of foreign exchange forward contracts. Although the contracts are held for hedging purposes, the Group does not apply hedge accounting. The forward contracts are measured at fair value through profit or loss. Gains and losses are presented as financial income or expense, respectively. Foreign exchange forward contracts are measured at level 2 in the fair value hierarchy, as the present value of future cash flows is based on the forward exchange rates at the balance sheet date. Foreign exchange forward contracts The Group had no foreign exchange forward contracts outstanding at year-end. (Year-end 2024: none). ",
"dimensions": {
"concept": "ifrs-full:DescriptionOfAccountingPolicyForDerivativeFinancialInstrumentsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__53": {
"value": "Note 16 \u2013 Financial derivatives Accounting policies Financial derivatives consist of foreign exchange forward contracts. Although the contracts are held for hedging purposes, the Group does not apply hedge accounting. The forward contracts are measured at fair value through profit or loss. Gains and losses are presented as financial income or expense, respectively. Foreign exchange forward contracts are measured at level 2 in the fair value hierarchy, as the present value of future cash flows is based on the forward exchange rates at the balance sheet date. Foreign exchange forward contracts The Group had no foreign exchange forward contracts outstanding at year-end. (Year-end 2024: none). ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfFinancialInstrumentsAtFairValueThroughProfitOrLossExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__56-1": {
"value": "Note 17 \u2013 Financial instruments Current financial assets per category (amounts in NOK 1000) 31.12.2025 31.12.2024 Financial assets at amortised cost Trade receivables 59 262 59 854 Contract asset 8 712 6 656 Other assets 19 661 8 775 Financial assets at fair value through profit or loss Cash and cash equivalents 57 525 34 695 Carrying amount as at 31.12 145 161 109 979 Financial liabilities per category (amounts in NOK 1000) 31.12.2025 31.12.2024 Current Non-current Current Non-current Financial liabilities at amortised cost Borrowings 14 430 125 660 20 207 86 609 Lease liabilities 12 032 122 655 13 940 72 959 Trade payables 18 430 0 10 528 0 Financial liabilities at fair value through profit or loss Currency forward contracts 0 0 0 Carrying amount as at 31.12 44 892 248 315 44 674 159 568 Fair value For items measured at amortized cost, the carrying amount is considered a reasonable approximation of fair value.Currency risk The Group\u2019s functional currency and presentational currency are both NOK. However, through its international operations, the Group is exposed to fluctuations in certain exchange rates, mainly EURO (EUR), British Pound (GBP), American dollar (USD) and Romanian leu (RON). The Group has also currency risks linked to both balance sheet monetary items and investments in foreign countries. The tables below show the Group\u2019s most significant currency exposure as of year-end. As the Group does not apply hedge accounting, the impact on profit/loss and equity will be the same regardless of the direction of the exchange rate change. Currency exposure \u2013 31.12.2025 (amounts in NOK 1000) USD EUR GBP DKK RON SUM NOK Trade receivables (48) 2 883 504 1 170 14 133 18 643 Cash and cash equivalents 57 627 1 282 0 1 374 3 341 Trade payables (170) 599 25 0 0 454 Net exposure (161) 4 109 1 812 1 170 15 508 22 437 Currency exposure \u2013 31.12.2024 (amounts in NOK 1000) USD EUR GBP DKK RON SUM NOK Trade receivables 3 801 1 137 8 478 0 0 13 416 Cash and cash equivalents 896 975 4 365 0 0 6 236 Trade payables 121 (16) (277) 0 0 (172) Net exposure 4 818 2 096 12 566 0 0 19 480 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfFinancialInstrumentsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__57": {
"value": "Note 18 \u2013 Financial risk and capital management The Group\u2019s policies for management of capital and financial risk aim to support the current strategy and target of maintaining a high rate of growth and developing prospective business opportunities. The Group\u2019s capital structure shall be robust enough to maintain the desired freedom of action and utilize growth opportunities, based on strict assessments relating to the allocation of capital. The Group debt financing consist of bank and leasing financing. The loan covenants to which the Group is subject play a key role in how capital is managed and allocated, in order to maintain a low financing risk and financial flexibility. See note 15 borrowings for further details on the Group\u2019s financing. Market risk The Group's exposure to financial market risk is mainly related to interest rates on external financing and currency risks. The Group has a diversified client list and evaluates changes in pricing structure contract by contract, as part of its mitigation process to cover for any increase in interest cost. The Group has not entered into any interest swap agreements. Currency risk The Group\u2019s functional currency and presentational currency are both NOK. However, through its international operations, the Group is exposed to fluctuations in certain exchange rates, mainly EURO (EUR), British Pound (GBP), American dollar (USD) and Romanian leu (RON). The Group has also currency risks linked to both balance sheet monetary items and investments in foreign countries. The tables below show the Group\u2019s most significant currency exposure as of year-end. As the Group does not apply hedge accounting, the impact on profit/loss and equity will be the same regardless of the direction of the exchange rate change. Currency exposure \u2013 31.12.2025 (amounts in NOK 1000) USD EUR GBP DKK RON SUM NOK Trade receivables (48) 2 883 504 1 170 14 133 18 643 Cash and cash equivalents 57 627 1 282 0 1 374 3 341 Trade payables (170) 599 25 0 0 454 Net exposure (161) 4 109 1 812 1 170 15 508 22 437 Currency exposure \u2013 31.12.2024 (amounts in NOK 1000) USD EUR GBP DKK RON SUM NOK Trade receivables 3 801 1 137 8 478 0 0 13 416 Cash and cash equivalents 896 975 4 365 0 0 6 236 Trade payables 121 (16) (277) 0 0 (172) Net exposure 4 818 2 096 12 566 0 0 19 480 Interest rate risk The Company\u2019s loan and leasing agreements carry floating interest rates based on NIBOR, in accordance with the financial strategy described in Note 15 and are therefore impacted by changes in the interest market. A change of one percentage point in NIBOR means a change in yearly net interest expenses of approximately MNOK 2.6. Credit risk Assets that may give rise to credit risk comprise mainly of trade receivables and bank deposits. For the latter, the counterparties are mainly banks established in the Nordic countries, which indicates that the credit risk should be regarded as negligible. Trade receivables are characterized by a concentration in the customer base, in terms of country and industry. The customers, however, are primarily large companies with high credit ratings, and the agreed payment terms in the contracts typically ensure that any overdue amounts are kept at low level. Thus, credit losses have historically been insignificant. Liquidity risk As at year-end, the Group's portfolio of loans and loan facilities is well diversified both with regards to maturity profile and lenders. Total loan facilities with Sparebank 1 S\u00f8r Norge is NOK 258 million. The unused portion of the credit facilities was NOK 112 million as at 31.12.2025. In July 2025, Soiltech signed new financing agreements with SpareBank 1 S\u00f8r-Norge, effective from Q3 2025. These agreements further strengthen the Group\u2019s liquidity position by increasing total available financing and extending maturity profiles. Summary of contractual maturities 31.12.2025 (amounts in NOK 1000)Next year 1-2 years 2-5 years More than 5 years Lease liabilities 18 063 17 939 52 805 65 831 Borrowings 22 789 21 908 116 316 0 Trade payables 18 430 0 0 0 Total non-derivative 59 282 39 848 169 121 65 831 Currency forward contracts 0 0 0 0 Total derivative 0 0 0 0 Total 59 282 39 848 169 121 65 831 Summary of contractual maturities 31.12.2024 (amounts in NOK 1000)Next year 1-2 years 2-5 years More than 5 years Lease liabilities 20 487 19 540 47 219 24 480 Borrowings 27 224 24 512 64 063 13 906 Trade payables 10 528 0 0 0 Total non-derivative 58 239 44 052 111 282 38 386 Currency forward contracts 0 0 0 0 Total derivative 0 0 0 0 Total 58 239 44 052 111 282 38 386 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfFinancialRiskManagementExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__58-1": {
"value": "Market risk The Group's exposure to financial market risk is mainly related to interest rates on external financing and currency risks. The Group has a diversified client list and evaluates changes in pricing structure contract by contract, as part of its mitigation process to cover for any increase in interest cost. The Group has not entered into any interest swap agreements.Note 19 \u2013 Climate risk The Group has evaluated the overall climate risk to the Group to be low. Climate related matters are not expected to critically effect assets, provisions, or future cash flows. The analysis is based on the Task Force on Climate-related Financial Disclosures (TCFD) framework. The Group has evaluated the physical risk, the risk associated with transition into a low carbon community and the liability risk towards the Group. The opportunities are considered to exceed the risks identified for the Group. Soiltech\u2019s climate risk exposure ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfMarketRiskExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__60": {
"value": "Credit risk Assets that may give rise to credit risk comprise mainly of trade receivables and bank deposits. For the latter, the counterparties are mainly banks established in the Nordic countries, which indicates that the credit risk should be regarded as negligible. Trade receivables are characterized by a concentration in the customer base, in terms of country and industry. The customers, however, are primarily large companies with high credit ratings, and the agreed payment terms in the contracts typically ensure that any overdue amounts are kept at low level. Thus, credit losses have historically been insignificant.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfCreditRiskExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__61": {
"value": "Liquidity risk As at year-end, the Group's portfolio of loans and loan facilities is well diversified both with regards to maturity profile and lenders. Total loan facilities with Sparebank 1 S\u00f8r Norge is NOK 258 million. The unused portion of the credit facilities was NOK 112 million as at 31.12.2025.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfLiquidityRiskExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__63": {
"value": "Note 20 \u2013 Share capital and shareholder information Share capital and ownership structure As of 31 December 2025, the share capital of the parent company, Soiltech ASA, amounts to NOK 1,076,650.51 and consists of 8,281,927 ordinary shares, each with a nominal value of NOK 0.13. The increase in share capital during the period results from the exercise of 318,840 share options. Consequently, share capital increased from NOK 1,035,201 on 31 December 2024 to NOK 1,076,150.51 on 31 December 2025. Shareholders as of 31.12.2025 Shareholders Number of shares Ownership interest BNP PARIBAS 1 045 778 12.6 % DNB CARNEGIE INVESTMENT BANK AB 651 859 7.9 % WELLEX AS, Associated with Glenn \u00c5sland (COO) 608 860 7.4 % KNATTEN I AS, Associated with Jan Erik Tveteraas (CEO) 605 325 7.3 % HILDR AS 574 847 6.9 % SKAGENKAIEN INVESTERING AS, Associated with Mona H.S. Freuchen (Board Member) 570 000 6.9 % TVETERAAS INVEST AS 521 710 6.3 % KRISTIANRO AS 436 676 5.3 % DNB BANK ASA 369 002 4.5 % RIVERBORG B.V. Associated with Karin Govaert (Board Member) 240 000 2.9 % PIMA AS, Associated with Eirik Flateb\u00f8 (Board Member) 220 000 2.7 % HAVNEBASE EIENDOM AS 193 470 2.3 % AVANZA BANK AB 125 733 1.5 % PONDERUS INVEST AB 118 560 1.4 % GAVIN RYDER 78 000 0.9 % HOLSTEN INVEST AS 64 670 0.8 % DRAGESUND INVEST AS 60 000 0.7 % NIDAL FATHIA ALLABABIDI 58 580 0.7 % ALTO HOLDING AS 57 990 0.7 % NORDEA BANK ABP 56 140 0.7 % Top 20 shareholders 6 657 200 80.4 % OTHER 1 624 727 19.6 % Total 8 281 927 100.0 % Included in Other shareholders are 5 000 shares owned by board member Olaf Skrivervik, 18 000 shares owned by CFO Tove Vestlie and 23 940 shares owned by Chairman Dag Schjerven. Foreign ownership was 37,9% at year-end 2025 (2024: 34,6%)",
"dimensions": {
"concept": "ifrs-full:DisclosureOfShareCapitalReservesAndOtherEquityInterestExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__64": {
"value": "Note 21 \u2013 Earnings per share Earnings per share 2025 2024 Basic earnings per share 3.95 1.00 Diluted earnings per share 3.80 0.95 Earnings (amounts in NOK 1000)Profit (loss) for the period 32 044 7 494 Shares used as the denominator (amounts in NOK 1000)Weighted average number of shares 8 119 7 527 Adjustments for calculation of diluted earnings per share Options* 318 386 Weighted average number of shares and potential shares 8 437 7 913 * More information on options in note 24 ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfEarningsPerShareExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__65": {
"value": "Note 22 \u2013 Group composition and subsidiaries Accounting policies The consolidated financial statements comprise of all subsidiaries controlled by the parent entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. Likewise, they are deconsolidated from the date that control ceases. The Group established a subsidiary in Romania during 2025. The Romanian entity holds customer contracts, while the parent company provides operational services, including rental of equipment, provision of personnel and onshore support, under an intra-group service agreement. All intercompany transactions are eliminated on consolidation. Subsidiaries as of 31.12.2025 Registered office Ownership interest Voting share Soiltech Offshore Services AS Sandnes, Norway 100 % 100 % Sorbwater Technology AS Bergen, Norway 100 % 100 % Soiltech Romania S.R.L Bucuresti, Romania 100 % 100 % Merger with Oceanteam ASA Soiltech ASA completed a merger with Oceanteam ASA on September 11, 2024. The merger plan was signed 30 May 2024 and approved by the general meetings of the respective companies on 4 July 2024. The main purpose of the merger was to achieve a listing of Soiltech ASA on the Euronext Expand marketplace. As part of the merger, Soiltech ASA issued 527 947 new shares as consideration to the shareholders of Oceanteam ASA. This consideration was based on Oceanteam ASA having a market value of NOK 31.67 million at the date of entering into the merger agreement. At the time of the merger, Oceanteam ASA was essentially an empty shell company without any operational activities. The only significant asset in the company was a cash balance of NOK 19.1 million. Therefore, the merger has been accounted for as a share-based payment transaction in accordance with IFRS 2. The measurement of the transaction is based on the value of the shares in Oceanteam ASA at the transaction date, which was September 11, 2024. At this time, the shares were traded at NOK 0.93, corresponding to a market value for the company of NOK 30.8 million. The difference between the cash balance in Oceanteam ASA (NOK 19.1 million) and the fair value of the company is considered to reflect the value of the stock exchange listing, including access to new capital and recognized investors. This difference, amounting to NOK 12,8 million, has been recognized as an expense in the financial statements of Soiltech ASA in the line item \u201cExpenses related to Merger & IPO\u201d, as it does not meet the criteria to be recognized as an asset on the balance sheet. In addition to the expenses above, Soiltech ASA has incurred various transaction costs in connection with the process of completing the merger and subsequent listing on Euronext Expand, amounting to NOK 10.1 million in total. Of these, NOK 5.3 million is considered incremental costs directly attributable to the equity transaction and has therefore been recognized as a deduction of equity, reducing the capital increase from the merger. The remaining NOK 5.0 million has been recognized as an expense and is included in the line item \u00abExpenses related to Merger & IPO\u00bb in the income statement.",
"dimensions": {
"concept": "ifrs-full:DisclosureOfSignificantInvestmentsInSubsidiariesExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__66": {
"value": "Note 23 \u2013 Remuneration to senior executives and Board of Directors Pursuant to Section 6-16 (b) of the Public Limited Liability Companies Act and applicable regulations, Soiltech ASA publishes a separate management remuneration report, providing detailed information on remuneration for executive management and the board of directors. This report will be published immediately after the annual general meeting on 20 May 2026. In accordance with the corporate governance code recommended by the Oslo Stock Exchange, the salary and benefits for management are specified in the table below. In connection with the Company\u2019s long-term share incentive plan, an increase in social security costs resulted in a cost of NOK 2.5 million in 2025 (compared to income of NOK 1.1 million in 2024). As of 31 December 2025, the corresponding liability amounted to NOK 1.9 million (up from NOK 0.1 million the previous year). Details of the long-term incentive plan are outlined in the guidelines for determining salaries and other remuneration for executive management. These guidelines are available on the company\u2019s website: https://soiltech.no/investor/#corporategovernancepolicy Senior Executives Contribution to 12Benefits in kindPension Schemes Variable2025 (amounts in NOK 1000)3Salary earned Total Remuneration Jan Erik Tveteraas (CEO) 3 320 159 100 0 3 579 Glenn \u00c5sland (COO) 2 554 159 102 0 2 815 Tove Vestlie (CFO) 2 288 159 120 0 2 567 Erik Bj\u00f8ndal-R\u00f8vde (VP Operations) 1 612 117 114 0 1 844 Bente Skogen (VP People & Organisation) 1 299 126 101 0 1 526 Else-Karin V\u00e5deland (VP HSSEQ & Sustainability 1 299 117 100 0 1 516 Patrick \u00c5sland (VP Technology & Newbuilds) 1 194 117 91 0 1 402 Contribution to 12Benefits in kindPension Schemes Variable2024 (amounts in NOK 1000)3Salary earned Total Remuneration Jan Erik Tveteraas (CEO) 2 767 161 98 0 3 025 Glenn \u00c5sland (COO) 2 374 161 118 0 2 653 Tove Vestlie (CFO) 1 813 162 118 0 2 093 Erik Bj\u00f8ndal-R\u00f8vde (VP Operations) 1 392 120 90 0 1 602 Bente Skogen (VP People & Organisation) 1 161 120 81 0 1 361 Else-Karin V\u00e5deland (VP HSSEQ & Sustainability 1 161 120 79 0 1 359 Patrick \u00c5sland (VP Technology & Newbuilds) 1 092 120 66 0 1 278 1 Includes fixed salary and accrued holiday pay. 2 Includes car allowance, insurance, free telephone, etc. 3 Variable bonus for 2025 has been accrued for but not paid. Board of directors Remuneration for 2025 (amounts in NOK 1000) Directors's fee Committe work Total Remuneration Dag Schjerven (Chair), 197 5 203 Eirik Flateb\u00f8 264 11 274 Olaf Skrivervik 264 11 274 Karin Govaert 154 5 159 Mona Hodne Steensland Freuchen 154 11 165 Gunnar Winther Eliassen (Chair), resigned 15.11.2024 197 0 197 Total remuneration 1 230 42 1 272 Remuneration for 2024 (amounts in NOK 1000) Directors's fee Committe work Total Remuneration Dag Schjerven (Chair), elected 15.11.2024 0 0 0 Eirik Flateb\u00f8 100 0 100 Olaf Skrivervik 100 0 100 Karin Govaert, elected 28.08.2024 0 0 0 Mona Hodne Steensland Freuchen, elected 28.08.2024 0 0 0 Gunnar Winther Eliassen (Chair), resigned 15.11.2024 75 0 75 Carsten Br\u00fcckner, resigned 22.07.2024 0 0 0 Robert Hvide Maccleod, resigned 20.12.2023 100 0 100 Total remuneration 375 0 375",
"dimensions": {
"concept": "ifrs-full:DisclosureOfInformationAboutKeyManagementPersonnelExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__67": {
"value": "Note 24 \u2013 Share-based payment transactions Accounting policies The Group has a long-term share-based incentive plan for key personnel and board members. The term of the plan implies that it is recognised as an equity-settled share-based payment transaction in accordance with IFRS 2. Associated obligations to pay social security tax are recognised as cash-settled share-based payment transactions. Long-term share-based incentive plan The strike price of the options is set at the market price at grant date. Granted options are distributed over three equal tranches with vesting period of 1-3 years. All outstanding options must be exercised within 5 years from the grant date. Granted options are measured at fair value at the grant date, which is determined using the Black-Scholes option pricing model. Company uses a third-party company for this calculation. Summary of granted options in the period 2025 2024 Risk free interest rate 4.09 4.14 Historical volatility 0.10 0.10 Expected lifetime of the option (years) 5 5 Share price 49-67 54-80 Average option value (NOK) 58 60 Movements in outstanding share options Average exercise price Number of options 2025 2024 2025 2024 As at 1 January 44 44 1 264 990 1 269 700 Granted during the year 58 60 75 000 125 000 Exercised during the year 28 12 (318 840) (29 710) Forfeited during the year 0 54 0 (100 000) Expired during the year 0 0 0 0 As at 31 December 50 44 1 021 150 1 264 990 Vested and exercisable at 31 December 47 38 854 483 1 011 657 Outstanding share options at year end Number of options Grant date Expiry date Exercise price 31.12.2025 31.12.2024 2012 30.03.2026 12 28 710 143 550 2013 30.03.2026 11 5 000 5 000 2017 30.03.2026 35 85 000 85 000 2018 30.03.2026 35 35 000 35 000 2019 30.03.2026 35 35 000 35 000 2020 30.03.2026 35 112 440 257 440 2021 30.03.2026 35 50 000 59 000 2021 01.09.2026 35 15 000 15 000 2021 23.09.2026 45 110 000 160 000 2022 01.01.2027 45 100 000 100 000 2022 17.03.2027 65 90 000 90 000 2022 09.06.2027 63 15 000 15 000 2023 17.04.2028 82 30 000 30 000 2023 01.06.2028 80 15 000 15 000 2023 01.09.2028 80 45 000 45 000 2023 01.10.2028 80 35 000 35 000 2023 01.12.2028 80 15 000 15 000 2024 01.01.2029 80 15 000 15 000 2024 28.06.2029 54 50 000 50 000 2024 01.07.2029 54 30 000 30 000 2024 16.09.2029 53 30 000 30 000 2024 23.10.2030 53 15 000 2025 01.03.2031 52 15 000 2025 28.04.2031 50 15 000 2025 01.09.2031 67 30 000 Total 1 021 150 1 264 990",
"dimensions": {
"concept": "ifrs-full:DisclosureOfSharebasedPaymentArrangementsExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
},
"f0__s8__6__68": {
"value": "Note 25 \u2013 Events after the reporting period There are no events other than business activities in the ordinary course of business after the balance sheet date of an adjusting or non-adjusting nature. ",
"dimensions": {
"concept": "ifrs-full:DisclosureOfEventsAfterReportingPeriodExplanatory",
"language": "en",
"entity": "scheme:529900E9W21TGMWZ7430",
"period": "2025-01-01T00:00:00/2026-01-01T00:00:00"
}
}
}
}