INCOME STATEMENT | BALANCE SHEET | |||
2024 | 2023 | 31.12.2024 | 31.12.2023 | |
AUD | 7.09 | 7.02 | 7.03 | 6.91 |
EUR | 11.62 | 11.42 | 11.80 | 11.24 |
GBP | 13.74 | 13.14 | 14.22 | 12.93 |
USD | 10.75 | 10.56 | 11.35 | 10.17 |
| 31.12.2024 |
31.12.2023 |
|||||
INTEREST- |
||||||
BEARING ASSETS |
||||||
AND LIABILITIES |
FLOATING |
FIXED |
TOTAL |
FLOATING |
FIXED |
TOTAL |
Interest-bearing |
||||||
liabilities |
4 521 |
725 |
5 246 |
4 277 |
776 |
5 053 |
Interest-bearing |
||||||
assets |
-1 127 |
0 |
-1 127 |
-2 463 |
0 |
-2 463 |
Net exposure |
3 394 |
725 |
4 119 |
1 814 |
776 |
2 590 |
PROFIT/(LOSS) AFTER TAX |
||
INTEREST RATE |
2024 |
2023 |
50 basis point downward parallel shift in the yield curve |
16 |
10 |
50 basis point upward parallel shift in the yield curve |
-16 |
-10 |
NOK GAIN/(LOSS) FROM 10% |
||
APPRECIATION ON FOREIGN |
||
CURRENCY EXCHANGE RATES |
||
CURRENCIES AGAINST TO WHICH THE GROUP HAS |
||
SIGNIFICANT EXPOSURE |
31.12.2024 |
31.12.2023 |
EUR |
12 |
-87 |
GBP |
-70 |
-37 |
USD |
-31 |
-25 |
Other |
4 |
6 |
Total |
-85 |
-143 |
NET PROFIT |
NET PROFIT |
|||
COMMODITY CONTRACTS |
FAIR VALUE |
AFTER TAX |
AFTER TAX |
|
WITHIN THE SCOPE OF IFRS 9 |
31.12.2024 |
- INCREASE |
- DECREASE |
|
Energy price |
change 10% |
-188 |
114 |
-114 |
Currency |
change 10% |
-188 |
-39 |
39 |
Price index |
change 2.5% |
-188 |
0 |
0 |
NET PROFIT |
NET PROFIT |
|||
FAIR VALUE |
AFTER TAX |
AFTER TAX |
||
EMBEDDED DERIVATIVES |
31.12.2024 |
- INCREASE |
- DECREASE |
|
Currency |
change 10% |
-126 |
-108 |
108 |
SCHEDULED REPAYMENTS OF | ||||
FINANCIAL DEBT AND | OTHER | |||
INTEREST AT 31.12.2024 | INTEREST | LOANS | BONDS | TOTAL |
Not later than one year | 322 | 749 | 0 | 1 071 |
Later than one year and not | ||||
later than five years | 810 | 2 501 | 1 400 | 4 711 |
Later than five years | 29 | 529 | 0 | 558 |
Total | 1 161 | 3 779 | 1 400 | 6 340 |
Trade payables | 1 282 |
SCHEDULED REPAYMENTS OF | ||||
FINANCIAL DEBT AND | OTHER | |||
INTEREST AT 31.12.2023 | INTEREST | LOANS | BONDS | TOTAL |
Not later than one year | 314 | 483 | 0 | 797 |
Later than one year and not | ||||
later than five years | 549 | 2 204 | 1 530 | 4 283 |
Later than five years | 54 | 761 | 0 | 815 |
Total | 917 | 3 448 | 1 530 | 5 895 |
Trade payables | 1 035 |
PUBLICATION | NORSKE SKOG | ||||
2024 | PAPER EUROPE | PACKAGING PAPER | OTHER ACTIVITIES | ELIMINATIONS | GROUP |
Operating revenue | 8 359 | 721 | 802 | -649 | 9 233 |
Other operating income | 807 | 130 | 4 | -2 | 939 |
Total operating income | 9 166 | 851 | 806 | -651 | 10 173 |
Distribution costs | -904 | -101 | 0 | 0 | -1 005 |
Cost of materials | -5 274 | -527 | -671 | 544 | -5 927 |
Employee benefit expenses | -1 446 | -156 | -101 | 2 | -1 702 |
Other operating expenses | -773 | -61 | -73 | 104 | -803 |
EBITDA | 769 | 6 | -39 | 0 | 736 |
Restructuring expenses | -12 | 0 | -4 | 0 | -16 |
Depreciation | -354 | -118 | -8 | 0 | -481 |
Impairments | -121 | 0 | 0 | 0 | -121 |
Derivatives and other fair value adjustments | -170 | 0 | -8 | 0 | -178 |
Operating earnings | 112 | -113 | -59 | 0 | -60 |
Share of operating revenue from external parties (%) | 100 | 100 | 26 | 100 |
PUBLICATION | NORSKE SKOG | ||||
2023 | PAPER EUROPE | PACKAGING PAPER | OTHER ACTIVITIES | ELIMINATIONS | GROUP |
Operating revenue | 9 591 | 246 | 428 | -373 | 9 891 |
Other operating income | 1 550 | 116 | 6 | -6 | 1 666 |
Total operating income | 11 140 | 362 | 434 | -379 | 11 557 |
Distribution costs | -804 | -40 | 0 | 0 | -845 |
Cost of materials | -5 579 | -248 | -281 | 245 | -5 863 |
Employee benefit expenses | -1 500 | -157 | -117 | 6 | -1 768 |
Other operating expenses | -1 006 | -64 | -77 | 129 | -1 019 |
EBITDA | 2 250 | -147 | -41 | 0 | 2 062 |
Restructuring expenses | -5 | 0 | -28 | 0 | -32 |
Depreciation | -379 | -77 | -9 | 0 | -464 |
Impairments | -30 | 3 | 0 | 0 | -27 |
Derivatives and other fair value adjustments | -605 | 0 | 0 | 0 | -605 |
Operating earnings | 1 232 | -221 | -77 | 0 | 934 |
Share of operating revenue from external parties (%) | 100 | 99 | 15 | 100 |
31.12.2024 |
31.12.2023 |
|
Europe |
9 723 |
8 385 |
Australasia |
0 |
182 |
Total |
9 723 |
8 567 |
2024 | 2023 | |
Publication paper Europe | 8 847 | 11 503 |
Packaging paper | 846 | 331 |
Other activities | 775 | 398 |
Discontinued operation | 1 922 | 1 966 |
Eliminations | -651 | -379 |
Total | 11 740 | 13 819 |
2024 | 2023 | |
Publication paper Europe | 228 | 3 045 |
Packaging paper | 75 | -143 |
Other activities | -76 | -210 |
Discontinued operation | -28 | -27 |
Total cash flow allocated to segments | 200 | 2 664 |
Net financial items | -216 | -138 |
Taxes paid | 1 | -598 |
Net cash flow from operating activities | -15 | 1 928 |
2024 | 2023 | |
Publication paper Europe | 430 | 655 |
Packaging paper | 1 082 | 2 383 |
Other activities | 13 | 5 |
Discontinued operation | 33 | 42 |
Total | 1 558 | 3 084 |
31.12.2024 |
31.12.2023 |
|
Publication paper Europe |
1 301 |
1 051 |
Packaging paper |
70 |
54 |
Other activities |
20 |
13 |
Discontinued operation |
0 |
242 |
Total |
1 390 |
1 360 |
31.12.2024 | 31.12.2023 | |
Publication paper Europe | 402 | 298 |
Packaging paper | 9 | 11 |
Other activities | 63 | 47 |
Discontinued operation | 0 | 231 |
Total | 474 | 588 |
Provision for bad debt | -52 | -50 |
Total | 422 | 538 |
2024 |
2023 |
|
Norway |
440 |
648 |
Rest of Europe |
8 209 |
8 697 |
North America |
217 |
170 |
Asia |
306 |
361 |
Africa |
61 |
16 |
Total |
9 233 |
9 891 |
2024 | 2023 | |
Public subsidies and grants | 9 | 90 |
Gate fee | 125 | 112 |
Gain on sales of non-current assets | 3 | 6 |
Gain from sale of CO2 allowances | 222 | 229 |
Insurance settlement | 458 | 1 090 |
Other | 123 | 138 |
Total | 939 | 1 666 |
2024 | 2023 | |
Fibre | 3 023 | 2 209 |
Chemicals and additives | 917 | 828 |
Energy | 1 489 | 2 071 |
Other production material | 585 | 565 |
Change in inventory | -86 | 190 |
Total | 5 927 | 5 863 |
NOTE | 2024 | 2023 | |
Salaries including holiday pay | 1 282 | 1 337 | |
Social security contributions | 346 | 362 | |
Pension and other long term employee | |||
benefits | 27 | 49 | 43 |
Other employee benefit expenses | 25 | 26 | |
Total | 1 702 | 1 768 |
2024 | 2023 | ||
Europe | 1 748 | 1 828 | |
- | Corporate functions | 23 | 26 |
Total | 1 771 | 1 859 |
2024 | Fixed | Variable | ||||||
(in NOK 1 000) | ||||||||
BENEFITS | CONTRIBUTION | RELATIVE | ||||||
CORPORATE MANAGEMENT | ANNUAL | SALARY | IN KIND | TO PENSION | TOTAL | PROPORTION | ||
MEMBER | BASE SALARY | EARNED 1) | ETC. 2) | STI earned 3) | LTI EARNED 4 | SCHEMES | REMUNERATION | FIXED/VARIABLE |
Geir Drangsland , CEO | 5 234 | 5 074 | 191 | - | 206 | 888 | 6 359 | 96%/4% |
Tord Steinset Torvund , | ||||||||
CFO since 1 March | 2 104 | 1 710 | 137 | - | -1 194 | 224 | 876 | 100%/N/A |
Robert A. Wood , 5) | ||||||||
SVP Commercial | 2 440 | 2 495 | 31 | - | -424 | 184 | 2 285 | 100%/N/A |
Einar Blaauw , | ||||||||
SVP General Counsel in | ||||||||
CM since 1 January | 2 445 | 2 421 | 179 | - | -337 | 440 | 2 704 | 100%/N/A |
Even Lund , VP Corporate | ||||||||
Finance in CM since 1 January | 1 894 | 1 875 | 144 | - | -1 194 | 225 | 1 050 | 100%/N/A |
Rune Sollie , CFO until 1 March | 2 325 | 1 331 | 85 | -605 | 159 | 970 | 100%/N/A | |
Amund Saxrud , | ||||||||
COO until 20 March | 2 325 | 2 957 | 143 | - | -605 | 345 | 2 840 | 100%/N/A |
2023 | Fixed | Variable | ||||||
(in NOK 1 000) | ||||||||
BENEFITS | CONTRIBUTION | RELATIVE | ||||||
CORPORATE MANAGEMENT | ANNUAL | SALARY | IN KIND | TO PENSION | TOTAL | PROPORTION | ||
MEMBER | BASE SALARY | EARNED 1) | ETC. 2) | STI earned 3) | LTI EARNED 4 | SCHEMES | REMUNERATION | FIXED/VARIABLE |
Geir Drangsland , CEO | ||||||||
since 1 September | 4 975 | 1 852 | 63 | 746 | 108 | 284 | 3 053 | 69%/31% |
Tore Hansesætre, | ||||||||
SVP Strategic projects/CEO | ||||||||
from 1 June until 31 August | 3 821 | 4 154 | 241 | 1 493 | 1 410 | 716 | 8 014 | 60%/40% |
Sven Ombudstvedt, | ||||||||
CEO until 31 May | 4 975 | 8 647 | 270 | 622 | 3 377 | 783 | 13 699 | 69%/31% |
Rune Sollie , CFO | 2 325 | 2 445 | 207 | 930 | 2 015 | 322 | 5 919 | 47%/53% |
Robert A. Wood, 5) | ||||||||
SVP Commercial | 2 378 | 2 378 | 45 | 927 | 2 015 | 287 | 5 652 | 45%/55% |
Amund Saxrud, | ||||||||
COO | 2 325 | 2 463 | 365 | 959 | 2 015 | 322 | 6 124 | 49%/51% |
Lars P. S. Sperre, | ||||||||
SVP Strategy | ||||||||
until 30 September | 3 745 | 3 987 | 229 | 1 125 | 1 592 | 604 | 7 537 | 61%/39% |
NOTE | 2024 | 2023 | |
Maintenance materials and services | 8 | 429 | 630 |
Marketing expenses | 21 | 25 | |
Variable lease, short term and low value lease expenses | 19 | 21 | 17 |
Administration, insurance, travel expenses etc. | 105 | 89 | |
Losses from divestments of property, plant and equipment | 0 | 1 | |
Other expenses | 227 | 256 | |
Total | 803 | 1 019 |
PARENT COMPANY | SUBSIDIARIES | |||
(in NOK 1 000, excluding VAT) | GROUP AUDITORS | GROUP AUDITORS | OTHER AUDITORS | TOTAL |
Audit fee | 1 887 | 3 237 | 82 | 5 206 |
Audit-related assistance 1) | 1 007 | 72 | 215 | 1 294 |
Tax assistance | 24 | 0 | 0 | 24 |
Other fees | 0 | 111 | 0 | 111 |
Total | 2 919 | 3 419 | 298 | 6 636 |
2024 | 2023 | |
Changes in value – commodity contracts 1) | -127 | -514 |
Changes in value – embedded derivatives | -47 | -91 |
Realised gains/(losses) on contracts | -7 | 0 |
Total | -178 | -605 |
2024 | 2023 | |
Financial income | ||
Interest income | 84 | 93 |
Total | 84 | 93 |
Financial expenses | ||
Interest expense | -212 | -208 |
Other financial expenses | -139 | -89 |
Total | -351 | -297 |
Gains/(losses) on foreign currency | -175 | -71 |
Financial items | -441 | -275 |
TAX EXPENSE | 2024 | 2023 |
Current tax expense | -4 | -178 |
Change in deferred tax | -91 | 68 |
Total | -94 | -110 |
RECONCILIATION OF THE GROUP TAX EXPENSE | 2024 | 2023 |
Profit/(loss) before income taxes | -566 | 645 |
Computed tax at nominal tax group rate of 22% | 125 | -142 |
Differences due to different tax rates | 3 | -16 |
Non taxable income/non deductible expenses | -3 | -2 |
Adjustment previous years | 0 | 38 |
Other items | -8 | -22 |
Deferred tax asset not recognised | -211 | 35 |
Total tax (expense)/income | -94 | -110 |
Effective tax rate | -17% | 17% |
CURRENT TAX LIABILITY | 31.12.2024 | 31.12.2023 |
Norway | 0 | 0 |
Rest of Europe | -11 | -11 |
Total | -11 | -11 |
DEFERRED TAX - MOVEMENTS | 2024 | 2023 |
Net deferred tax asset/(liability) 1 January | 4 | -72 |
Change in deferred tax in the income statement | -91 | 87 |
Tax on other comprehensive income | 1 | 1 |
Currency translation differences | -10 | -13 |
Net deferred tax asset/(liability) 31 December | -96 | 4 |
DEFERRED TAX ASSET AND DEFERRED TAX LIABILITY | 31.12.2024 | 31.12.2023 |
Norway | 111 | 206 |
Rest of Europe | 0 | 0 |
Deferred tax assets | 111 | 206 |
Rest of Europe | -207 | -202 |
Deferred tax liability | -207 | -202 |
Net deferred tax assets/(liability) | -96 | 4 |
DEFERRED TAX DETAILS | 31.12.2024 | 31.12.2023 |
Fixed assets | -74 | 124 |
Pension and other employee obligations | 10 | 13 |
Other non-current items | 39 | 88 |
Currency translation differences and financial instruments | 67 | 56 |
Current items | -15 | 14 |
Financial instruments | 16 | -14 |
Interest carry forward (Interest limitation rules) | 70 | 45 |
Tax losses to carry forward | 415 | 836 |
Tax losses and other deferred tax assets not recognised | -629 | -1 163 |
Tax credits | 5 | 3 |
Net deferred tax assets/(liability) | -96 | 4 |
NORWAY | REST OF EUROPE | TOTAL | |
Tax losses to carry forward | 869 | 967 | 1 836 |
Temporary differences | 1 492 | -10 | 1 483 |
Tax losses and temporary differences not recognised | -1 855 | -957 | -2 812 |
Total tax losses and tax credits to carry forward (recognised) | 505 | 0 | 505 |
Deferred tax asset | 111 | 0 | 111 |
Tax rate | 22% | 23-25% |
NORWAY | REST OF EUROPE | AUSTRALASIA | TOTAL | |
Tax losses to carry forward | 595 | 599 | 1 916 | 3 110 |
Temporary differences | 1 645 | -1 | 617 | 2 261 |
Tax losses and temporary differences not recognised | -1 303 | -599 | -2 532 | -4 435 |
Total tax losses and tax credits to carry forward (recognised) | 936 | 0 | 0 | 936 |
Deferred tax asset | 206 | 0 | 0 | 206 |
Tax rate | 22% | 19-32% | 28-30% |
NOTE | 2024 | 2023 | |
Profit/(loss) from continuing operations | -661 | 535 | |
Profit/(loss) from discontinued operations | 26 | -321 | -54 |
Profit/(loss) for the year in NOK million attributable to owners of the parent | -982 | 481 | |
Weighted average number of shares in million | 84.8 | 84.8 | |
Basic earnings per share | |||
From continuing operations | -7.79 | 6.31 | |
From discontinued operations | 26 | -3.78 | -0.64 |
Total basic earnings per share | -11.57 | 5.67 | |
Diluted earnings/(loss) per share | |||
From continuing operations | -7.79 | 6.31 | |
From discontinued operations | 26 | -3.78 | -0.64 |
Total diluted earnings per share | -11.57 | 5.67 |
OTHER INTANGIBLE | LICENCES AND | ||
INTANGIBLE ASSETS | ASSETS | PATENTS | TOTAL |
Acquisition cost 1 January 2023 | 65 | 91 | 157 |
Additions | 0 | 2 | 2 |
Disposals | -14 | 0 | -14 |
Reclassified from plant under construction | 1 | 0 | 1 |
Currency translation differences | 2 | 4 | 6 |
Acquisition cost 31 December 2023 | 54 | 97 | 151 |
Accumulated depreciation and impairments 1 January 2023 | 62 | 81 | 143 |
Depreciation | 1 | 4 | 5 |
Disposals | -14 | 0 | -14 |
Currency translation difference | 2 | 4 | 6 |
Accumulated depreciation and impairments 31 December 2023 | 50 | 89 | 139 |
Carrying value 31 December 2023 | 4 | 8 | 12 |
Acquisition cost 1 January 2024 | 54 | 97 | 151 |
Additions | 1 | 2 | 3 |
Reclassified to assets held for sale | -53 | 0 | -53 |
Reclassified from plant under construction | 0 | 2 | 2 |
Currency translation differences | 1 | 3 | 4 |
Acquisition cost 31 December 2024 | 4 | 104 | 107 |
Accumulated depreciation and impairments 1 January 2024 | 50 | 89 | 139 |
Depreciation | 1 | 4 | 5 |
Reclassified to assets held for sale | -52 | 0 | -52 |
Currency translation difference | 1 | 3 | 4 |
Accumulated depreciation and impairments 31 December 2024 | 0 | 96 | 97 |
Carrying value 31 December 2024 | 3 | 8 | 11 |
MACHINERY AND | LAND AND | |
EQUIPMENT | BUILDINGS | |
Europe newsprint | 1 111 | 550 |
Europe super calendared | 191 | 123 |
Europe lightweight coated | 0 | 0 |
Containerboard | 1 900 | 586 |
Carrying value 31 December 2024 | 3 203 | 1 259 |
MACHINERY | FIXTURES | ||||||
BIOLOGICAL | AND | LAND AND | AND | PLANT UNDER | RIGHT-OF- | ||
PROPERTY, PLANT AND EQUIPMENT | ASSETS | EQUIPMENT | BUILDINGS | FITTINGS | CONSTRUCTION | USE ASSETS | TOTAL |
Acquisition cost 1 January 2023 | 2 | 29 162 | 6 962 | 549 | 2 860 | 191 | 39 725 |
Additions | 0 | 32 | 1 | 0 | 2 950 | 55 | 3 038 |
Disposals | 0 | -5 995 | -468 | -28 | -42 | -24 | -6 556 |
Reclassified from plant under construction | 0 | 1 508 | 303 | 16 | -1 828 | 0 | -1 |
Currency translation differences | 0 | 1 123 | 241 | 32 | 145 | 8 | 1 549 |
Acquisition cost 31 December 2023 | 2 | 25 831 | 7 040 | 568 | 4 085 | 230 | 37 755 |
Accumulated depreciation and impairments | |||||||
1 January 2023 | 0 | 27 066 | 6 099 | 502 | 85 | 123 | 33 874 |
Depreciation | 0 | 357 | 93 | 16 | 0 | 42 | 509 |
Impairment | 0 | 53 | 5 | 0 | 30 | 0 | 88 |
Disposals | 0 | -5 995 | -461 | -26 | -42 | -24 | -6 548 |
Currency translation difference | 0 | 1 030 | 200 | 29 | 2 | 4 | 1 265 |
Accumulated depreciation and impairments | |||||||
31 December 2023 | 0 | 22 510 | 5 936 | 521 | 75 | 146 | 29 188 |
Carrying value 31 December 2023 | 2 | 3 320 | 1 104 | 47 | 4 010 | 84 | 8 567 |
Acquisition cost 1 January 2024 | 2 | 25 831 | 7 040 | 568 | 4 085 | 230 | 37 755 |
Additions | 0 | 39 | 106 | 0 | 1 436 | 107 | 1 688 |
Disposals | 0 | -2 | 0 | 0 | 0 | -94 | -96 |
Reclassified to assets held for sale | -2 | -4 802 | -538 | -21 | -42 | -63 | -5 467 |
Reclassified from plant under construction | 0 | 303 | 149 | 3 | -456 | 0 | -2 |
Currency translation differences | 0 | 639 | 185 | 23 | 187 | 8 | 1 042 |
Acquisition cost 31 December 2024 | 0 | 22 008 | 6 942 | 574 | 5 210 | 188 | 34 921 |
Accumulated depreciation and impairments | |||||||
1 January 2024 | 0 | 22 510 | 5 936 | 521 | 75 | 146 | 29 188 |
Depreciation | 0 | 361 | 92 | 14 | 0 | 45 | 513 |
Impairment | 2 | 205 | 28 | 0 | 37 | 25 | 297 |
Disposals | 0 | 0 | 0 | 0 | 0 | -92 | -92 |
Reclassified to assets held for sale | -2 | -4 772 | -514 | -21 | -37 | -30 | -5 374 |
Currency translation difference | 0 | 500 | 141 | 21 | 0 | 6 | 668 |
Accumulated depreciation and impairments | |||||||
31 December 2024 | 0 | 18 805 | 5 683 | 536 | 75 | 100 | 25 198 |
Carrying value 31 December 2024 | 0 | 3 203 | 1 259 | 38 | 5 135 | 88 | 9 723 |
NOTE | 2024 | 2023 | |
Property, plant and equipment | 513 | 509 | |
Intangible assets | 5 | 5 | |
Depreciation from discontinued operations | 26 | -37 | -50 |
Depreciation from continuing operation | 481 | 464 | |
Property, plant and equipment | 297 | 88 | |
Intangible assets | 0 | 0 | |
Impairments from discontinued operations | 26 | -176 | -62 |
Impairments from continuing operation | 121 | 27 |
MACHINERY | ||||
AND | LAND AND | FIXTURES AND | ||
EQUIPMENT | BUILDINGS | FITTINGS | TOTAL | |
Carrying value 1 January 2023 | 44 | 16 | 7 | 68 |
Additions | 27 | 28 | 0 | 55 |
Depreciations | -30 | -11 | -1 | -42 |
Currency translation differences | 2 | 1 | 0 | 3 |
Carrying value 31 December 2023 | 43 | 34 | 6 | 84 |
Additions | 101 | 6 | 0 | 107 |
Disposals | -2 | 0 | 0 | -2 |
Reclassified to assets held for sale | -32 | 0 | 0 | -33 |
Depreciations | -34 | -10 | -1 | -45 |
Impairment | -25 | 0 | 0 | -25 |
Currency translation differences | 1 | 0 | 0 | 2 |
Carrying value 31 December 2024 | 52 | 30 | 5 | 88 |
LEASE PAYMENTS MATURITY ANALYSIS | NOTE | 31.12.2024 | 31.12.2023 |
Not later than one year | 28 | 39 | |
Later than one year and not later than five years | 55 | 46 | |
Later than five years | 22 | 15 | |
Total | 105 | 100 | |
Future finance charges | 13 | 11 | |
Present value of liabilities | 29 | 92 | 89 |
CASH PAYMENT MADE FROM LEASES | 2024 | 2023 |
Principal payments on recognised lease liabilities | 32 | 29 |
Interest payments on recognised lease liabilities | 6 | 5 |
Payments on leases expensed in the period | 20 | 17 |
Principal, interest and leases expense payments from discontinued operations | 15 | 17 |
Total | 73 | 68 |
VARIABLE LEASE, SHORT TERM AND LOW VALUE LEASE EXPENSES | NOTE | 2024 | 2023 |
Expense relating to variable lease payments not included in the measurement of lease liabilities | 5 | 5 | |
Short term leases exemption | 1 | 1 | |
Low-value leases exemption | 14 | 11 | |
Total | 11 | 20 | 17 |
| SHARE CAPITAL | ||||
THE PARENT COMPANY | CONSOLIDATED COMPANIES | CURRENCY | (IN 1 000) | OWNERSHIP% |
Norske Skog Bruck GmbH, Bruck, Austria | EUR | 67 000 | 100% | |
Norske Skog Recycling GmbH, Bruck, Austria | EUR | 291 | 100% | |
Norske Skog Golbey SAS, Golbey, France | EUR | 62 365 | 100% | |
GV Bois SAS, Golbey, France | EUR | 100 | 90% | |
Green Valley Energy SASU, France | EUR | 2 301 | 64% | |
Norske Skog Skogn AS, Levanger, Norway | NOK | 115 230 | 100% | |
Norske Skog Saugbrugs AS, Halden, Norway | NOK | 115 230 | 100% | |
Saugbrugs Bioenergi AS, Halden, Norway | NOK | 3 000 | 100% | |
Norske Skog Industries Australia Ltd., Sydney, | ||||
Australia | AUD | 340 000 | 100% | |
Norske Skog (Australasia) Pty Ltd., Sydney, Australia | AUD | 21 000 | 100% | |
Norske Skog Paper Mills (Australia) Ltd., Tasmania, Australia | AUD | 7 539 | 100% | |
Nornews AS, Oslo, Norway | NOK | 300 | 100% | |
Norske Skog Deutschland GmbH, Augsburg, Germany | EUR | 520 | 100% | |
Norske Skog France SARL, Paris, France | EUR | 135 | 100% | |
Norske Skog (Österreich) GmbH, Graz, Austria | EUR | 35 | 100% | |
Norske Skog (Schweiz) AG, Zürich, Switzerland | CHF | 50 | 100% | |
Norske Skog (UK) Ltd., London, United Kingdom | GBP | 100 | 100% | |
Cebina AS, Oslo, Norway | NOK | 30 | 100% | |
Cebico AS, Oslo, Norway | NOK | 30 | 100% | |
SHARE CAPITAL | CARRYING | |||
SHARES IN ASSOCIATED COMPANIES AND JOINT VENTURES | CURRENCY | (in 1 000) | OWNERSHIP% | VALUE (NOK) |
Owned by consolidated companies | ||||
Porsnes Utvikling AS, Halden, Norway | NOK | 300 | 50% | 7 |
Green Valley Energie, France | EUR | 300 | 10% | 3 |
NorFibre Logistics SAS, France | EUR | 500 | 20% | 1 |
SEM, France | EUR | 879 | 10% | 1 |
Austria Papier Recycling GmbH, Austria | EUR | 182 | 33% | 1 |
Other | 1 | |||
Total shares in associated companies and joint ventures | 15 |
SHARE CAPITAL | CARRYING | ||||
OTHER SHARES | NOTE | CURRENCY | (in 1 000) | OWNERSHIP% | VALUE (NOK) |
Owned by the parent company | |||||
Ocean GeoLoop AS, Skogn, Norway | NOK | 527 | 2% | 5 | |
3K6 Skoginvest AS, Trondheim, Norway | NOK | 165 | 2% | 2 | |
Owned by consolidated companies | |||||
Exeltium SAS, Paris, France | EUR | 12 358 | 5% | 98 | |
Other | 1 | ||||
Total other shares | 23 | 106 |
31.12.2024 | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
Financial assets at fair value through profit or loss | ||||
Trading derivatives | 0 | 0 | 0 | 0 |
Derivatives used for hedging | 0 | 1 | 0 | 1 |
Commodity contracts and embedded derivatives | 0 | 0 | 9 | 9 |
Total | 0 | 1 | 9 | 10 |
Financial liabilities at fair value through profit or loss | ||||
Trading derivatives | 0 | -1 | 0 | -1 |
Derivatives used for hedging | 0 | -71 | 0 | -71 |
Commodity contracts and embedded derivatives | 0 | 0 | -324 | -324 |
Total | 0 | -72 | -324 | -396 |
31.12.2023 | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
Financial assets at fair value through profit or loss | ||||
Trading derivatives | 0 | 0 | 0 | 0 |
Derivatives used for hedging | 0 | 63 | 0 | 63 |
Commodity contracts and embedded derivatives | 0 | 0 | 184 | 184 |
Total | 0 | 63 | 184 | 247 |
Financial liabilities at fair value through profit or loss | ||||
Trading derivatives | 0 | 0 | 0 | 0 |
Derivatives used for hedging | 0 | 0 | 0 | 0 |
Commodity contracts and embedded derivatives | 0 | 0 | -328 | -328 |
Total | 0 | 0 | -328 | -328 |
2024 | ASSETS | LIABILITIES |
Balance 1 January | 184 | -328 |
Gain and losses recognised in profit or loss | -175 | 5 |
Sales of instruments | 0 | 0 |
Currency translation differences | 0 | 0 |
Balance 31 December | 9 | -324 |
31.12.2024 | 31.12.2023 | ||
Assets | |||
Commodity contracts | Energy price -20% | 0 | 39 |
Embedded derivatives | Energy price -20% | 0 | 0 |
Total | 0 | 39 | |
Liabilities | |||
Commodity contracts | Energy price -20% | -482 | -626 |
Embedded derivatives | Energy price -20% | -126 | -79 |
Total | -608 | -705 |
FAIR VALUE | ||||||
THROUGH PROFIT | TOTAL FINANCIAL | NON-FINANCIAL | ||||
31.12.2024 | NOTE | OR LOSS | AMORTISED COST | ASSETS | ASSETS | TOTAL |
Other non-current assets | 23 | 106 | 61 | 167 | 10 | 177 |
Trade and other receivables | 23 | 0 | 718 | 718 | 535 | 1 253 |
Cash and cash equivalents | 25 | 0 | 1 127 | 1 127 | 0 | 1 127 |
Other current assets | 23 | 10 | 0 | 10 | 19 | 29 |
FAIR VALUE | ||||||
THROUGH PROFIT | TOTAL FINANCIAL | NON-FINANCIAL | ||||
31.12.2024 | NOTE | OR LOSS | AMORTISED COST | ASSETS | ASSETS | TOTAL |
Interest-bearing non-current liabilities | 29 | 0 | 4 475 | 4 475 | 0 | 4 475 |
Interest-bearing current liabilities | 29 | 0 | 771 | 771 | 0 | 771 |
Other non-current liabilities | 30 | 204 | 0 | 204 | 321 | 525 |
Trade and other payables | 30 | 0 | 1 889 | 1 889 | 229 | 2 118 |
Other current liabilities | 30 | 196 | 0 | 196 | 22 | 218 |
FAIR VALUE | ||||||
THROUGH PROFIT | TOTAL FINANCIAL | NON-FINANCIAL | ||||
31.12.2023 | NOTE | OR LOSS | AMORTISED COST | ASSETS | ASSETS | TOTAL |
Other non-current assets | 23 | 136 | 58 | 194 | 9 | 203 |
Trade and other receivables | 23 | 0 | 1 090 | 1 090 | 545 | 1 635 |
Cash and cash equivalents | 25 | 0 | 2 463 | 2 463 | 0 | 2 463 |
Other current assets | 23 | 216 | 0 | 216 | 13 | 229 |
FAIR VALUE | ||||||
THROUGH PROFIT | TOTAL FINANCIAL | NON-FINANCIAL | ||||
31.12.2023 | NOTE | OR LOSS | AMORTISED COST | ASSETS | ASSETS | TOTAL |
Interest-bearing non-current liabilities | 29 | 0 | 4 536 | 4 536 | 0 | 4 536 |
Interest-bearing current liabilities | 29 | 0 | 517 | 517 | 0 | 517 |
Other non-current liabilities | 30 | 273 | 0 | 273 | 374 | 647 |
Trade and other payables | 30 | 0 | 1 871 | 1 871 | 385 | 2 256 |
Other current liabilities | 30 | 67 | 0 | 67 | 63 | 130 |
31.12.2024 | CARRYING AMOUNT | FAIR VALUE | LEVEL 1 | LEVEL 2 | LEVEL 3 |
Derivatives | 0 | 0 | 0 | 0 | 0 |
Commodity contracts | 0 | 0 | 0 | 0 | 0 |
Miscellaneous other non-current assets | 167 | 167 | 0 | 0 | 167 |
Other non-current assets | 167 | 167 | 0 | 0 | 167 |
Trade receivables | 422 | 422 | 0 | 0 | 422 |
VAT receivables | 126 | 126 | 0 | 0 | 126 |
Other receivables | 170 | 170 | 0 | 0 | 170 |
Trade and other receivables | 718 | 718 | 0 | 0 | 718 |
Derivatives | 1 | 1 | 0 | 0 | 1 |
Commodity contracts | 9 | 9 | 0 | 1 | 8 |
Current investments | 0 | 0 | 0 | 0 | 0 |
Other current assets | 10 | 10 | 0 | 1 | 9 |
Cash and cash equivalents | 1 127 | 1 127 | 0 | 0 | 1 127 |
Interest-bearing non-current liabilities | 4 475 | 4 457 | 0 | 1 365 | 3 092 |
Interest-bearing current liabilities | 771 | 771 | 0 | 0 | 771 |
Total interest-bearing liabilities | 5 246 | 5 229 | 0 | 1 365 | 3 864 |
Derivatives | 111 | 111 | 0 | 0 | 111 |
Commodity contracts | 93 | 93 | 0 | 0 | 93 |
Other non-current liabilities | 204 | 204 | 0 | 0 | 204 |
Trade payables | 1 282 | 1 282 | 0 | 0 | 1 282 |
Other payables | 607 | 607 | 0 | 0 | 607 |
Trade and other payables | 1 889 | 1 889 | 0 | 0 | 1 889 |
Derivatives | 87 | 87 | 0 | 0 | 87 |
Commodity contracts | 105 | 105 | 0 | 72 | 33 |
Financial current liabilities | 4 | 4 | 0 | 0 | 4 |
Other current liabilities | 196 | 196 | 0 | 72 | 123 |
31.12.2023 | CARRYING AMOUNT | FAIR VALUE | LEVEL 1 | LEVEL 2 | LEVEL 3 |
Derivatives | 0 | 0 | 0 | 0 | 0 |
Commodity contracts | 30 | 30 | 0 | 0 | 30 |
Miscellaneous other non-current assets | 164 | 164 | 0 | 0 | 164 |
Other non-current assets | 194 | 194 | 0 | 0 | 194 |
Trade receivable | 536 | 536 | 0 | 0 | 536 |
VAT receivables | 144 | 144 | 0 | 0 | 144 |
Other receivables | 410 | 410 | 0 | 0 | 410 |
Trade and other receivables | 1 090 | 1 090 | 0 | 0 | 1 090 |
Derivatives | 63 | 63 | 0 | 0 | 63 |
Commodity contracts | 153 | 153 | 0 | 63 | 91 |
Current investments | 0 | 0 | 0 | 0 | 0 |
Other current assets | 216 | 216 | 0 | 63 | 216 |
Cash and cash equivalents | 2 463 | 2 463 | 0 | 0 | 2 463 |
Interest-bearing non-current liabilities | 4 536 | 4 600 | 0 | 1 576 | 3 024 |
Interest-bearing current liabilities | 517 | 517 | 0 | 0 | 517 |
Total interest-bearing liabilities | 5 053 | 5 117 | 0 | 1 576 | 3 542 |
Derivatives | 70 | 70 | 0 | 0 | 70 |
Commodity contracts | 203 | 203 | 0 | 0 | 203 |
Other non-current liabilities | 273 | 273 | 0 | 0 | 273 |
Trade payables | 1 035 | 1 035 | 0 | 0 | 1 035 |
Other payables | 836 | 836 | 0 | 0 | 836 |
Trade and other payables | 1 871 | 1 871 | 0 | 0 | 1 871 |
Derivatives | 9 | 9 | 0 | 0 | 9 |
Commodity contracts | 47 | 47 | 0 | 0 | 47 |
Financial current liabilities | 11 | 11 | 0 | 0 | 11 |
Other current liabilities | 67 | 67 | 0 | 0 | 67 |
NOTE | 31.12.2024 | 31.12.2023 | |
Trade and other receivables | |||
Trade receivables | 474 | 588 | |
Provision for bad debt | -52 | -50 | |
VAT receivables | 126 | 144 | |
Prepaid expenses | 64 | 64 | |
Other receivables | 641 | 888 | |
Total | 1 253 | 1 635 | |
Other current assets | |||
Derivatives | 1 | 63 | |
Commodity contracts | 9 | 153 | |
Other current assets | 19 | 13 | |
Total | 29 | 229 | |
Other non-current assets | |||
Long-term shareholdings | 20 | 106 | 105 |
Commodity contracts | 0 | 30 | |
Pension plan assets | 27 | 10 | 9 |
Other non-current receivables | 61 | 58 | |
Total | 177 | 203 |
31.12.2024 | 31.12.2023 | |
Not due | 1 094 | 1 500 |
0 to 3 months | 166 | 140 |
3 to 6 months | 0 | 4 |
Over 6 months | 44 | 40 |
1) | ||
Total | 1 305 | 1 684 |
31.12.2024 | 31.12.2023 | |
Raw material | 278 | 230 |
Work in progress | 8 | 9 |
Other production materials | 577 | 638 |
Finished goods | 527 | 483 |
Total | 1 390 | 1 360 |
31.12.2024 | 31.12.2023 | |
Bank and other deposits | 469 | 1 399 |
Restricted cash | 255 | 643 |
Money market fund | 404 | 421 |
Total | 1 127 | 2 463 |
NOTE | 31.12.2024 | 31.12.2023 | |
Bank and other deposits | 469 | 1 399 | |
Restricted cash | 255 | 643 | |
Money market fund | 404 | 421 | |
Cash and cash equivalents attributable to | |||
discontinued operations | 26 | 50 | 0 |
Total | 1 177 | 2 463 |
NOTE | 2024 | 2023 | |
Operating revenue | 1 855 | 1 894 | |
Other operating income | 9 | 72 | |
Total operating income | 1 865 | 1 967 | |
Distribution costs | -247 | -253 | |
Cost of materials | -1 176 | -1 152 | |
Employee benefit expenses | -326 | -320 | |
Other operating expenses | -196 | -162 | |
Restructuring expenses | -11 | -6 | |
Depreciation | 18 | -37 | -50 |
Impairments | 18 | -176 | -62 |
Total operating expenses | 2 169 | 2 005 | |
Operating earnings | -305 | -38 | |
Financial income | 5 | 6 | |
Financial expense | -19 | -16 | |
Gains/(losses) on foreign currency | -2 | -5 | |
Profit/(loss) before income taxes | -321 | -54 | |
Income taxes | 0 | 0 | |
Profit/(loss) from discontinued operations | -321 | -54 |
2024 | 2023 | |
Profit/(loss) from discontinued operations | -321 | -54 |
Items that may be reclassified subsequently to profit or loss | ||
Currency translation differences | -36 | -62 |
Reclassified translation differences upon divestment of foreign operations | -7 | 5 |
Total | -43 | -57 |
Other comprehensive income discontinued operations | -43 | -57 |
Total comprehensive income discontinued operations | -364 | -111 |
Earnings per share from discontinued operations | ||
Basic earnings per share (NOK) | -3.78 | -0.64 |
Diluted earnings per share (NOK) | -3.78 | -0.64 |
NOTE | 31.12.2024 | |
Assets | ||
Deferred tax assets | 0 | |
Intangible assets | 18 | 1 |
Property, plant and equipment | 18 | 91 |
Shares in subsidiaries | 0 | |
Investment in associated companies | 0 | |
Other non-current assets | 0 | |
Inventories | 242 | |
Trade and other receivables | 245 | |
Other current assets | 1 | |
Cash and cash equivalents | 25 | 50 |
Assets held for sale | 631 | |
Liabilities | ||
Employee benefit obligations | 3 | |
Deferred tax liability | 0 | |
Interest-bearing non-current liabilities | 46 | |
Other non-current liabilities | 101 | |
Trade and other payables | 267 | |
Interest-bearing current liabilities | 12 | |
Other current liabilities | 33 | |
Liabilities directly associated with assets held for sale | 462 | |
Net assets directly associated with assets held for sale | 169 |
2024 | 2023 | |
Cash generated from operations | 1 922 | 1 966 |
Cash used in operations | -1 950 | -1 994 |
Interest payments received | 5 | 6 |
Interest payments made | -14 | -12 |
Net cash flow from operating activities 1) | -36 | -34 |
Purchases of property, plant and equipment and intangible assets | -33 | -44 |
Sales of property, plant and equipment and intangible assets | 0 | 66 |
Sales of shares in companies and other financial instruments | -91 | 0 |
Net cash flow from investing activities | -124 | 22 |
Repayments of loans | -29 | -22 |
Change in cashpool payable | 30 | 73 |
Net cash flow from financing activities | 1 | 51 |
Foreign currency effects on cash and cash equivalents | -1 | -2 |
Total change in cash and cash equivalents | -160 | 38 |
Cash and cash equivalents at start of period | 210 | 172 |
Cash and cash equivalents at end of period | 50 | 210 |
1) Reconciliation of net cash flow from operating activities | ||
Profit/(loss) before income taxes from discontinued operations | -321 | -54 |
Change in working capital | 28 | 3 |
Change in restructuring provisions | 0 | -32 |
Depreciation and impairments | 213 | 111 |
Gain and losses from divestment of business activities and property, plant and equipment | 46 | -52 |
Net financial items without cash effect | 7 | 10 |
Adjustment for other items | -9 | -19 |
Net cash flow from operating activities | -36 | -34 |
2024 | 2023 | |
Pension obligations | 281 | 258 |
Other long-term employee benefit obligations | 15 | 36 |
Total employee benefit obligations | 296 | 294 |
BENEFIT IN% OF | |||||
PENSIONABLE | YEARS OF | PENSIONABLE | EARLY RETIREMENT | ACTIVE | |
EARNINGS | SERVICE | AGE | AGE | MEMBERS | |
Norske Skog ASA | 65 | 30 | 70 | 62 | 0 |
Norske Skog Saugbrugs AS | 65 | 30 | 70 | 62 | 12 |
Norske Skog Skogn AS | 65 | 30 | 70 | 62 | 17 |
Norske Skog Golbey SAS | 0 | 43 | 64 | 60 | 370 |
ASSUMPTIONS MADE WHEN CALCULATING FUTURE BENEFIT OBLIGATIONS | 2024 | 2023 |
Discount rate | 3.07% | 3.70% |
Expected return on plan assets | 3.03% | 3.70% |
Salary adjustment | 3.25% | 3.00% |
Inflation rate | 2.90% | 2.40% |
Pension adjustment | 2.08% | 3.00% |
NET PERIODIC PENSION EXPENSE | 2024 | 2023 |
Pension expense, defined benefit plan | 21 | 1 |
Pension expense, defined contribution plan | 42 | 44 |
Net periodic pension expense | 63 | 45 |
Net periodic interest expense | 10 | 7 |
SPESIFICATION OF PENSION PLANS IN THE BALANCE SHEET | 2024 | 2023 |
Pension assets in the balance sheet | 10 | 9 |
Pension liabilities in the balance sheet | -281 | -258 |
Net pension obligations | -272 | -249 |
Net unfunded pension plans | -275 | -255 |
Net partly or fully funded pension plans | 9 | 5 |
CHANGES IN PENSION OBLIGATIONS FOR UNFUNDED PENSION PLANS, PROJECTED BENEFIT OBLIGATIONS | ||
INCLUDING NATIONAL INSURANCE CONTRIBUTIONS | 2024 | 2023 |
Balance 1 January | -255 | -110 |
Adjustment to opening balance (due to reclassification) | -3 | -132 |
Current year's service cost | -4 | -8 |
Current year's interest cost | -10 | -4 |
Pensions benefits paid | 24 | 18 |
Remeasurements (loss)/gain OCI | -14 | -3 |
Other changes | -1 | 0 |
Currency translation differences | -13 | -17 |
Balance 31 December | -275 | -255 |
CHANGES IN PENSION OBLIGATIONS FOR PARTLY OR FULLY FUNDED PENSION PLANS, PROJECTED BENEFIT | ||
OBLIGATIONS INCLUDING NATIONAL INSURANCE CONTRIBUTIONS | 2024 | 2023 |
Balance 1 January | -106 | -104 |
Current year's service cost | -1 | -1 |
Current year's interest cost | -4 | -3 |
Pension benefits paid | 5 | 5 |
Remeasurements (loss)/gain OCI | 2 | -2 |
Other changes | -2 | 0 |
Balance 31 December | -105 | -106 |
CHANGES IN PLAN ASSETS FOR PARTLY OR FULLY FUNDED PENSION PLANS, PLAN ASSETS AT FAIR VALUE | 2024 | 2023 |
Balance 1 January | 111 | 111 |
Return on plan assets (interest income) | 4 | 3 |
Employer contribution including payroll tax | 4 | 4 |
Pension benefits paid | -5 | -4 |
Remeasurements (loss)/gain OCI | 0 | -5 |
Balance 31 December | 114 | 111 |
Net assets/obligations (-) partly or fully funded pension plans | 9 | 5 |
SPECIFICATION OF REMEASUREMENT GAINS/LOSSES IN OTHER COMPREHENSIVE INCOME (OCI) | 2024 | 2023 |
Actuarial loss/(gain) - change in discount rate | 0 | -5 |
Actuarial loss/(gain) - change in other financial assumptions | 9 | 7 |
Actuarial loss/(gain) - experience obligation | 0 | 4 |
Actuarial loss/(gain) - experience assets | 4 | 2 |
Investment management cost | 0 | 1 |
Asset ceiling - asset adjustment | 1 | -1 |
Remeasurements loss/(gain) in OCI | 14 | 8 |
2024 | 2023 | |||
INVESTMENT PROFILE FOR PENSION FUNDS | FUNDS | DISTRIBUTION | FUNDS | DISTRIBUTION |
Shares | 16 | 14% | 5 | 5% |
Bonds | 77 | 68% | 74 | 67% |
Properties and real estate | 17 | 15% | 15 | 14% |
Money market | 1 | 1% | 16 | 14% |
Other | 3 | 3% | 0 | 0% |
Total | 114 | 100% | 111 | 100% |
INCREASE | DECREASE | |
Discount rate - 0.5% | -5 | 6 |
Future national security - 1.0% | -5 | 1 |
Future pension - 0.5% | 4 | - |
2024 | 2023 | |
Net periodic expense/remeasurement | -14 | -1 |
Net periodic interest expense | 1 | 1 |
2024 | 2023 | |
Balance 1 January | -70 | -203 |
Adjustments to opening balance due to reclassification | -2 | 131 |
Current year's service cost | -1 | -7 |
Current year's interest cost | -1 | -1 |
Remeasurements (loss)/gain | 15 | 2 |
Payments made | 4 | 15 |
Other changes | 0 | -4 |
Discontinued operations | 37 | 0 |
Currency translation differences | -2 | -4 |
Balance 31 December | -15 | -70 |
2024 | 2023 | |
Other non-current employee benefit obligations | 15 | 36 |
Other current employee benefit obligations | 0 | 34 |
Total other employee benefits 31 December | 15 | 70 |
RESTRUCTURING | ENVIRONMENTAL | |
PROVISION | PROVISION | |
Balance 1 January 2023 | 43 | 168 |
Changes and new provisions | 39 | -6 |
Utilised during the year | -55 | -2 |
Periodic unwinding of discount | 0 | 5 |
Currency translation differences | 2 | 5 |
Balance 31 December 2023 | 29 | 169 |
Changes and new provisions | 16 | 7 |
Utilised during the year | -23 | 0 |
Classified as liabilities relating to assets held for sale | -8 | -143 |
Currency translation differences | -7 | 1 |
Balance 31 December 2024 | 7 | 34 |
INTEREST-BEARING DEBT, OUTSTANDING AMOUNTS | 31.12.2024 | 31.12.2023 |
Bonds | 1 400 | 1 530 |
Debt to financial institutions | 3 752 | 3 448 |
Factoring facilities | 27 | 0 |
Total | 5 179 | 4 978 |
CURRENCY AMOUNT | NOK | NOK | |
INTEREST-BEARING DEBT, OUTSTANDING AMOUNTS | 31.12.2024 | 31.12.2024 | 31.12.2023 |
EUR | 273 | 3 214 | 4 898 |
AUD | 0 | 0 | 15 |
Total interest-bearing debt in foreign currencies | 3 214 | 4 913 | |
NOK | 1 964 | 65 | |
Total interest-bearing debt | 5 179 | 4 978 |
SCHEDULED REPAYMENTS OF THE GROUP’S FINANCIAL | ||||
DEBT AND INTEREST AT 31.12.2024 | INTEREST | OTHER LOANS 1) | BONDS | TOTAL |
2025 | 322 | 749 | 0 | 1 071 |
2026 | 279 | 616 | 0 | 895 |
2027 | 242 | 958 | 0 | 1 200 |
2028 | 189 | 638 | 0 | 827 |
2029 | 100 | 289 | 1 400 | 1 789 |
2030 | 22 | 282 | 0 | 304 |
2031 | 7 | 243 | 0 | 250 |
2032 -> | 0 | 4 | 0 | 4 |
Total | 1 161 | 3 779 | 1 400 | 6 340 |
SCHEDULED REPAYMENTS OF THE GROUP’S FINANCIAL DEBT | ||||
AND INTEREST AT 31.12.2023 | INTEREST | OTHER LOANS 1) | BONDS | TOTAL |
2024 | 314 | 483 | 0 | 797 |
2025 | 301 | 561 | 0 | 861 |
2026 | 129 | 528 | 1 530 | 2 186 |
2027 | 72 | 520 | 0 | 591 |
2028 | 49 | 596 | 0 | 645 |
2029 | 28 | 258 | 0 | 287 |
2030 | 18 | 258 | 0 | 275 |
2031 | 7 | 236 | 0 | 243 |
2032 | 1 | 9 | 0 | 10 |
2033 -> | 1 | 0 | 0 | 1 |
Total | 917 | 3 448 | 1 530 | 5 895 |
INTEREST-BEARING NON-CURRENT LIABILITIES | NOTE | 31.12.2024 | 31.12.2023 |
Bond (amortised cost) | 1 376 | 1 517 | |
Debt to financial institutions | 3 029 | 2 964 | |
Leasing obligations | 19 | 70 | 55 |
Total | 22 | 4 475 | 4 536 |
INTEREST-BEARING CURRENT LIABILITIES | NOTE | 31.12.2024 | 31.12.2023 |
Debt to financial institutions and bond (amortised cost) | 749 | 484 | |
Leasing obligations related to right-of-use assets | 19 | 22 | 33 |
Total | 22 | 771 | 517 |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES | 2024 | 2023 |
Balance 1 January | 5 053 | 3 742 |
New loans raised | 1 981 | 1 366 |
Repayments | -2 086 | -346 |
New leasing debt | 107 | 55 |
Loss early repayment of bond and amortization of transaction costs debt issuance | 49 | 7 |
Liabilities relating to assets classified as held for sale | -58 | 0 |
Currency translation differences | 199 | 229 |
Balance 31 December | 5 246 | 5 053 |
Current | 771 | 517 |
Non-current | 4 475 | 4 536 |
2024 | 2023 | |
Trade and other payables | ||
Trade Payables | 1 282 | 1 035 |
Accrued labour cost and taxes | 331 | 500 |
Accrued expenses | 485 | 689 |
Other interest-free liabilities | 20 | 32 |
Total | 2 118 | 2 256 |
Other current liabilities | ||
Other current employee benefits | 0 | 34 |
Restructuring provision | 7 | 29 |
Accrued financial expenses | 4 | 11 |
Derivatives | 87 | 9 |
Commodity contracts | 105 | 47 |
Other current liabilities | 15 | 0 |
Total | 218 | 130 |
Other non-current liabilities | ||
Derivatives | 111 | 70 |
Commodity contracts | 93 | 203 |
Environmental provision | 34 | 169 |
Deferred recognition of government grants | 287 | 205 |
Total | 525 | 647 |