Notes 2023 | 2022 | ||
Freight income | 2 | ||
Other operating income | 2 | ||
Total operating income | |||
Payroll and remuneration | 3 | ( | ( |
Other operating expenses | 3, 7 | ( | ( |
Total operating expenses before depreciation | ( | ( | |
Operating profit/(loss) before depreciation | |||
Depreciation | 4 | ( | ( |
Operating profit/(loss) | ( | ||
| Financial income and expenses | |||
Financial income | 11 | ||
Financial expenses | 11 | ( | ( |
Net currency gains/(losses) | |||
Financial income/(expense) | ( | ( | |
Profit/(loss) before tax | ( | ||
Tax (income)/expense | 9 | ||
Profit/(loss) for the year | ( | ||
Basic/diluted earnings per share | 14 | ( |
2023 | 2022 | |
Profit/(loss) for the year | ( | |
| Items that may be reclassified to the income statement | ||
Currency translation differences | ( | |
Other comprehensive income, net of tax | ( | |
Total comprehensive income for the year | ( | ( |
Notes 31.12.2023 | 31.12.2022 | ||
| ASSETS | |||
| Non-current assets | |||
Other non-current assets | 15 | ||
Vessels | 4 | ||
Newbuildings | 4 | ||
Machinery and equipment | 4 | ||
Total non-current assets | |||
| Current assets | |||
Account receivables | 6, 7 | ||
Other current receivables | 15 | ||
Other current assets | 12 | ||
Financial derivatives | 10 | ||
Cash and cash equivalents | 12 | ||
Total current assets | |||
Total assets | |||
| EQUITY AND LIABILITIES | |||
| Equity | |||
Share capital | 13 | ||
Share premium | |||
Other equity | |||
Total equity | |||
| Non-current liabilities | |||
Non-current interest-bearing debt | 8 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Account payables | 7 | ||
Public duties payable | |||
Current interest-bearing debt | 8 | ||
Other current liabilities | 7, 15 | ||
Total current liabilities | |||
Total equity and liabilities |
| Foreign | |||||||
| Other | currency | ||||||
| Share | Share | paid-in | Retained | translation | Other | Total | |
| capital | premium | capital | earnings | reserve | equity | equity | |
Balance at 01.01.2023 | |||||||
Share capital increase by issuance of new shares | |||||||
Profit for the year | ( | ( | ( | ||||
Other comprehensive income | |||||||
Balance at 31.12.2023 | |||||||
| Foreign | |||||||
| Other | currency | ||||||
| Share | Share | paid-in | Retained | translation | Other | Total | |
| capital | premium | capital | earnings | reserve | equity | equity | |
Balance at 01.01.2022 | |||||||
Profit for the year | |||||||
Other comprehensive income | ( | ( | ( | ||||
Balance at 31.12.2022 |
Notes 2023 | 2022 | ||
| Cash flow from operations | |||
Profit/(loss) before tax | ( | ||
Financial (income)/expenses | |||
Depreciation and amortisation | 4 | ||
Change in net working capital | ( | ||
Net cash flow from operations | ( | ||
| Cash flow from investment activities | |||
Investments in fixed assets | 4 | ( | ( |
Changes in restricted cash – investment commitment | 12 | ( | |
Reclassification of restricted cash to cash | |||
Net cash flow from investment activities | ( | ( | |
| Cash flow from financing activities | |||
Proceeds from issuance of interest-bearing debt | 8 | ||
Repayment of interest-bearing debt | 8 | ( | ( |
Proceeds from other interest-bearing debt | 8 | ( | |
Interest received | |||
Interest paid including interest derivatives | 11 | ( | ( |
Paid other financial expenses | 11 | ( | ( |
Proceeds from issuance of new shares | 13 | ||
Net cash flow from financing activities | |||
Effects of currency rate changes on bank deposits, cash and equivalents | |||
Net change in bank deposits, cash and equivalents | ( | ( | |
Translation difference | ( | ||
Cash and cash equivalents at 01.01 | |||
Cash and cash equivalents at 31.12 |
EUR/NOK | EUR/GBP | |
As at 31.12.2023 | 11.2915 | 0.8682 |
Average 2023 | 11.4200 | 0.8707 |
As at 31.12.2022 | 10.5522 | 0.8826 |
Average 2022 | 10.1128 | 0.8523 |
2023 | 2022 | |
| Offshore wind operating revenue | ||
| Revenue from contracts with customers: | ||
Service element from contracts with dayrates | 20,496 | 14,580 |
Victualling | 2,775 | 1,909 |
Other income | 2,413 | 1,496 |
| Lease revenue: | ||
Lease element from contracts with dayrates | 13,684 | 10,441 |
Total operating income | 39,368 | 28,425 |
2023 | 2022 | |
| Contract balances | ||
Account receivables | 10,650 | 3,926 |
Contract assets | – | – |
Contract liabilities | – | – |
2023 | 2022 | |||
Revenue | Ratio % | Revenue | Ratio % | |
| Revenue geographical markets | ||||
United Kingdom | 25,875 | 70% | 18,750 | 70% |
Germany | 9,086 | 25% | 8,180 | 30% |
France | 1,994 | 5% | – | – |
Freight income | 36,955 | 100% | 26,930 | 100% |
Sri Lanka | 2,000 | 83% | 1,000 | 67% |
Norway | 235 | 10% | 496 | 33% |
United Kingdom | 178 | 7% | 3 | – |
Other operating income | 2,413 | 100% | 1,499 | 100% |
Vessel | Contract duration |
Edda Mistral | Q3 2024 + extension options |
Edda Breeze | Q2 2032 + extension options |
Edda Brint | Q2 2037 + extension options |
Edda Boreas | Q2 2025 + extension options |
Edda Nordri | Q3 2024 + extension options |
C-416 (Delivery Q1 2024) | Q3 2028 + extension options |
C-492 (Delivery Q2 2024) | Q2 2025 until Q4 2025 |
C-503 | TBA |
C-504 | TBA |
NB 965 | TBA |
NB 966 | TBA |
NB 967 | TBA |
NB 968 | TBA |
Notes 2023 | 2022 | ||
| Employee benefits | |||
Salary and holiday pay | 1,645 | 1,133 | |
Employer’s national insurance contribution | 275 | 157 | |
Pension costs | 99 | 64 | |
Other personnel costs | 65 | 48 | |
Total employee benefits | 2,084 | 1,402 | |
Hired personnel | 7 | 14,240 | 7,207 |
Total employee benefits and hired crew | 16,325 | 8,609 |
| Other | Pension | |||
2023 | Wages | Bonus | benefits | costs |
| Remuneration to management: | ||||
Kenneth Walland (CEO) | 243 | 49 | 19 | 11 |
Tom Johan Austrheim (CFO) | 163 | 36 | 4 | 11 |
Håkon Vevang (CCO) | 141 | 30 | 6 | 11 |
Jan Lodden (CCO) | 136 | 15 | 4 | 11 |
Nina Marie Wathne (CHRO) (start date 1 September 2023) | 38 | – | – | 3 |
Ellen Sofie Ottesen (CTO) (start date 1 October 2023) | 30 | – | – | 2 |
Total remuneration to management | 751 | 130 | 33 | 48 |
| Other | Pension | |||
2022 | Wages | Bonus | benefits | costs |
| Remuneration to management: | ||||
Kenneth Walland (CEO) | 242 | 35 | 20 | 11 |
Tom Johan Austrheim (CFO) | 142 | 18 | 3 | 11 |
Håkon Vevang (CCO) | 121 | 17 | 5 | 11 |
Jan Lodden (CCO) (start date 1 July 2022) | 63 | – | 1 | 5 |
Total remuneration to management | 568 | 69 | 29 | 37 |
Name | Position | 2023 | 2022 |
| Remuneration to the Board of Directors: | |||
Jan Eyvin Wang | Chairman | 31 | 9 |
Håvard Framnes | Director | 45 | 15 |
Martha Kold Monclair | Director | 33 | 10 |
Toril Eidesvik | Director | 29 | 9 |
Duncan J. Bullock | Director | 29 | 9 |
Cecilie Wammer Serck-Hanssen | Director | 29 | 9 |
Adrian Geelmuyden | Director | 29 | 9 |
Total remuneration to the Board of Directors | 223 | 68 |
2023 | 2022 | |
| Expensed audit fee (excluding VAT) | ||
Audit services | 253 | 158 |
Non-audit services required by law | 41 | 7 |
Total expensed audit fee | 294 | 165 |
| Number | Ownership | ||
| Shareholder | of shares | share | |
Kenneth Walland AS | Owned by Kenneth Walland (CEO) | 260,162 | 0.23% |
Håkon Vevang | CCO | 54,200 | 0.05% |
Lungo Invest AS | Owned by Tom Johan Austrheim (CFO) | 161,761 | 0.14% |
Framnes Holding AS | Owned by Håvard Framnes (Board member) | 41,680 | 0.04% |
Jan Eyvin Wang | Chairman | 92,493 | 0.08% |
Kold Invest AS | Owned by Martha Kold Monclair (Board member) | 27,820 | 0.02% |
Toril Eidesvik | Board member | 21,680 | 0.02% |
Adrian Geelmuyden | Board member | 33,680 | 0.03% |
Cecilie Wammer Serck-Hanssen | Board member | 4,336 | 0.00% |
Total | 697,812 | 0.62% |
| Period | New- | ||||
2023 | Vessels | maintenance | Equipment | buildings | Total |
Cost 01.01 | 78,820 | 2,273 | 76 | 223,082 | 304,251 |
Additions | – | 3,536 | 136 | 228,252 | 231,925 |
Reclassification | 201,644 | 5,396 | – | (207,040) | – |
Currency translation differences | 1,311 | 31 | – | – | 1,342 |
Cost 31.12 | 281,775 | 11,235 | 212 | 244,294 | 537,516 |
Accumulated depreciation 01.01 | (12,256) | (2,122) | (69) | – | (14,447) |
Depreciation | (6,075) | (1,129) | (7) | – | (7,210) |
Currency translation differences | (182) | (25) | – | – | (207) |
Accumulated depreciation 31.12 | (18,513) | (3,276) | (76) | – | (21,865) |
Carrying amounts | 263,262 | 7,959 | 136 | 244,294 | 515,651 |
Remaining instalments newbuildings | – | – | – | 224,510 | 224,510 |
| Period | New- | ||||
2022 | Vessels | maintenance | Equipment | buildings | Total |
Cost 01.01 | 83,128 | 2,390 | 69 | 131,077 | 216,664 |
Additions | – | – | 7.00 | 94,110 | 94,117 |
Currency translation differences | (4,308) | (117) | – | (2,105) | (6,531) |
Cost 31.12 | 78,820 | 2,273 | 76 | 223,082 | 304,250 |
Accumulated depreciation 01.01 | (10,153) | (1,753) | (66) | – | (11,972) |
Depreciation | (2,748) | (444) | (3) | – | (3,195) |
Currency translation differences | 645 | 74 | – | – | 720 |
Accumulated depreciation 31.12 | (12,256) | (2,123) | (69) | – | (14,447) |
Carrying amounts | 66,563 | 150 | 7 | 223,082 | 289,803 |
Remaining instalments newbuildings | – | – | – | 186,142 | 186,142 |
| Ownership/ | ||||
| Date of | voting | |||
| Subsidiaries | acquisition | Business office/country | Nature of business | rights |
Edda Wind Management AS | 01.02.2021 | Haugesund, Norway | Management services | 100% |
Edda Wind Investment AS | 01.04.2021 | Haugesund, Norway | Investment | 100% |
Edda Wind I AS | 09.12.2019 | Haugesund, Norway | Vessel operations | 100% |
Edda Wind II AS | 24.01.2020 | Haugesund, Norway | Vessel operations | 100% |
Edda Wind III AS | 24.01.2020 | Haugesund, Norway | Vessel operations | 100% |
Edda Wind IV AS | 24.01.2020 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind V AS | 01.02.2021 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind VI AS | 01.02.2021 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind VII AS | 11.01.2022 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind VIII AS | 11.01.2022 | Haugesund, Norway | Dormant | 100% |
Edda Wind IX AS | 11.01.2022 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind X AS | 24.01.2022 | Haugesund, Norway | Dormant | 100% |
Edda Wind XI AS | 24.01.2022 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind XII AS | 01.02.2022 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind XIV AS | 21.02.2023 | Haugesund, Norway | Vessel owner | 100% |
Edda Wind XV AS | 21.02.2023 | Haugesund, Norway | Vessel owner | 100% |
| Ownership/ | ||||
| Date of | voting | |||
| Subsidiaries | acquisition | Business office/country | Nature of business | rights |
Edda Wind XVI AS | 01.03.2023 | Haugesund, Norway | Dormant | 100% |
Edda Wind XVII AS | 01.03.2023 | Haugesund, Norway | Dormant | 100% |
Edda Wind XVIII AS | 01.03.2023 | Haugesund, Norway | Dormant | 100% |
Edda Wind XIX AS | 01.03.2023 | Haugesund, Norway | Dormant | 100% |
Edda Wind XX AS | 01.03.2023 | Haugesund, Norway | Dormant | 100% |
Edda Wind Crewing AS | 01.03.2023 | Haugesund, Norway | Dormant | 100% |
Edda Wind UK | 27.02.2023 | Hampshire, United | Dormant | 100% |
| Kingdom | ||||
West Energy AS | 27.03.2020 | Haugesund, Norway | Vessel operations | 100% |
Edda Supply Ships UK Ltd | 25.03.2020 | Aberdeen, United | Management services | 100% |
| Kingdom | ||||
Tier-subsidiaries of Edda Wind Investment AS Edda Wind France | 09.08.2023 | Eyguieres, France | Vessel operations | 100% |
Edda Wind USA LLC | 16.06.2021 | Delaware, USA | Dormant | 100% |
Tier-subsidiaries of Edda Wind I AS Mar de Grado SL | 29.09.2023 | Santa Cruz de Tenerife, | Vessel owner | 100% |
| Spain | ||||
Tier-subsidiaries of Edda Wind II AS Puerto de Gandesa SL | 29.09.2023 | Santa Cruz de Tenerife, | Vessel owner | 100% |
| Spain | ||||
Tier-subsidiaries of Edda Wind III AS Mar de Berrobi SL | 29.09.2023 | Santa Cruz de Tenerife, | Vessel owner | 100% |
| Spain | ||||
Tier-subsidiaries of West Energy AS Puerto de Calella SL | 20.12.2018 | Santa Cruz de Tenerife, | Vessel owner | 100% |
| Spain | ||||
Puerto de Llafranc SL | 18.12.2019 | Santa Cruz de Tenerife, | Vessel owner | 100% |
| Spain | ||||
| Tier-subsidiaries of Edda Supply Ships (UK) Ltd | ||||
Edda Supply Ships III Ltd | 03.07.2020 | Aberdeen, United | Dormant | 100% |
| Kingdom |
2023 | 2022 | |
Receivables from third-party customers | 11,579 | 3,805 |
Receivables from other related parties | 71 | 122 |
Total accounts receivables | 11,650 | 6,926 |
Allowance for expected credit losses | (1,000) | (3,000) |
Total accounts receivables, net | 10,650 | 3,926 |
2023 | 2022 | |
| Aging of account receivables past due but not impaired | ||
Up to 90 days | 1,116 | – |
Over 90 days | 733 | 116 |
Total fallen due | 1,850 | 116 |
2023 | 2022 | |
| Transactions with related parties | ||
Hired crew from Østensjø Rederi AS | 11,859 | 5,852 |
Leasing of Edda Fjord from West Supply VIII AS Purchase of management services, operation and supervision of vessels from | 3,270 | 9,147 |
Østensjø Rederi AS | 1,281 | 726 |
Sale of services to Østensjø Rederi AS | (375) | (407) |
Guarantee commission to Johannes Østensjø d.y. AS | – | 826 |
Board fee to Johannes Østensjø d.y. AS | 43 | – |
Insurance cost to Wilhelmsen Insurance Services AS | 699 | 261 |
Purchase of goods from Wilhelmsen Ships Service | 104 | – |
Total transactions with related parties | 16,881 | 16,405 |
31.12.2023 | 31.12.2022 | |
| Accounts receivable | ||
Østensjø Rederi AS | 50 | 45 |
Edda Crewing Services Ltd | 10 | 10 |
Solent Towage Ltd | – | 58 |
West Supply I AS | 4 | – |
West Supply III AS | 7 | 8 |
Total accounts receivable | 71 | 122 |
| Accounts payable | ||
Østensjø Rederi AS | 577 | 481 |
Johannes Østensjø d.y. AS | 94 | 406 |
West Supply VIII AS | – | 940 |
Edda Crewing Services Ltd | 241 | 310 |
Mercator Crewing Inc. | 292 | – |
Mercator Services AS | – | 26 |
Mercator Services II AS | 41 | – |
Wilhelmsen Insurance Services AS | 339 | 61 |
Østensjø Drift AS | – | 8 |
Total accounts payable | 1,584 | 2,233 |
31.12.2023 | 31.12.2022 | |
| Other current receivables | ||
Østensjø Rederi AS | 7 | – |
Total current receivables | 7 | – |
| Other current liabilities | ||
Østensjø Rederi AS | – | 1 |
Østensjø Drift AS | – | 8 |
West Supply VIII AS | 2 | 16 |
Total current liabilities | 3 | 25 |
31.12.2023 | 31.12.2022 | |
| Interest-bearing debt | ||
Debt to financial institutions | 211,534 | 80,239 |
Bonds | 73,296 | 76,725 |
Total interest-bearing debt | 284,830 | 156,964 |
| Carrying | |||||
| 2023 | amount | ||||
Debt instrument | Facility | Currency | Maturity | (EUR) | |
| Debt to financial | Senior Secured Green Term Loan | EUR | Upon delivery, no later | ||
| institutions | Facility/Newbuild vessel C-416 Pre- | than two years after first | |||
| Delivery Facility | utilisation date | 21,169 | |||
| Debt to financial | Senior Secured Green Term Loan | EUR | Jul 2035 | ||
| institutions | Facility/Edda Boreas Facility | 27,888 | |||
| Debt to financial | Senior Secured Green Term Loan | EUR | Feb 2027 | ||
| institutions | Facility/Edda Boreas Incremental | ||||
| Facility | 5,715 | ||||
| Debt to financial | Senior Secured Green Term Loan | GBP | Feb 2030 | ||
| institutions | Facility/Edda Passat ECA tranche | 7,982 | |||
| Debt to financial | Senior Secured Green Term Loan | GBP | Dec 2026 | ||
| institutions | Facility/Edda Mistral ECA tranche | 7,078 | |||
| Debt to financial | Senior Secured Green Term Loan | GBP | Dec 2026 | ||
| institutions | Facility/Edda Passat and Edda | ||||
| Mistral Commercial tranche | 16,227 | ||||
| Debt to financial | Senior Secured Green Term Loan | EUR | Dec 2025 | ||
| institutions | Facility/Contract Revolving Facility | 19,619 | |||
| Debt to financial | Senior Secured Green Term Loan | EUR | Sep 2035 | ||
| institutions | Facility/C491 ECA tranche | 16,634 | |||
| Debt to financial | Senior Secured Green Term Loan | EUR | Sep 2029 | ||
| institutions | Facility/C491 Commercial tranche | 14,751 | |||
| Debt to financial | Senior Secured Green Term Loan | EUR | Upon delivery, | 10,687 | |
| institutions | facility/Newbuild Vessel C-492 | no later than | |||
| Pre-Delivery ECA tranche | Jan 2025 | ||||
| Debt to financial | Senior Secured Green Term Loan | EUR | Upon delivery, | 9,477 | |
| institutions | Facility/Newbuild Vessel C-492 | no later than | |||
| Pre-Delivery Commercial tranche | Jan 2025 | ||||
| Debt to financial | Senior Secured Green Term Loan | EUR | Upon delivery, | 4,268 | |
| institutions | Facility/Newbuild Vessel C-503 | no later than | |||
| Pre-Delivery ECA tranche | Mar 2025 | ||||
| Debt to financial | Senior Secured Green Term Loan | EUR | Upon delivery, | 3,091 | |
| institutions | Facility/Newbuild Vessel | no later than | |||
C-503 | Pre-Delivery Commercial | Mar 2025 | |||
| tranche |
| Carrying | ||||
| 2023 | amount | |||
Debt instrument | Facility | Currency | Maturity | (EUR) |
| Debt to financial | Senior Secured Pre- and Post- | EUR | Feb 2026 | 12,108 |
| institutions | Delivery Facilities Agreement/ | |||
| Newbuild Vessel NB 965 | ||||
| Pre-Delivery Facility | ||||
| Debt to financial | Senior Secured Pre- and Post- | EUR | Feb 2026 | 12,108 |
| institutions | Delivery Facilities Agreement/ | |||
| Newbuild Vessel NB 966 | ||||
| Pre-Delivery Facility | ||||
| Debt to financial | Senior Secured Pre- and Post- | EUR | Feb 2026 | 12,108 |
| institutions | Delivery Facilities Agreement/ | |||
| Newbuild Vessel NB 967 | ||||
| Pre-Delivery Facility | ||||
| Debt to financial | Senior Secured Pre- and Post- | EUR | Feb 2026 | (492) |
| institutions | Delivery Facilities Agreement/ | |||
| Newbuild Vessel NB 968 Pre- | ||||
| Delivery Facility | ||||
| Debt to financial | Edda Wind IV – prefunding C-416 | EUR | Oct 2024 | 11,118 |
| institutions | ||||
Bond | Edda Wind I Facility | EUR | Sep 2031 | 34,573 |
Bond | Edda Wind III Facility/Senior | GBP | 2037 | 38,723 |
| Secured | ||||
| Notes 2020 | ||||
Total interest-bearing debt | 284,830 |
| Carrying | ||||
| 2022 | amount | |||
Debt instrument | Facility | Currency | Maturity | (EUR) |
| Debt to financial | Senior Secured Green Term Loan | EUR | Upon delivery, | 21,169 |
| institutions | Facility/Newbuild Vessel | no later than | ||
| Pre-Delivery Facility C-416 | Oct 2023 | |||
| Debt to financial | Senior Secured Green Term Loan | EUR | Upon delivery, | 23,765 |
| institutions | Facility/Newbuild Vessel | no later than | ||
| Edda Boreas | Oct 2023 | |||
| Pre-Delivery Facility | ||||
| Debt to financial | Senior Secured Green Term Loan | GBP | Feb 2030 | 18,750 |
| institutions | Facility/Edda Passat and Edda | |||
| Mistral ECA tranche | ||||
| Debt to financial | Senior Secured Green Term Loan | GBP | Dec 2026 | 16,555 |
| institutions | Facility/Edda Passat and Edda | |||
| Mistral Commercial tranche | ||||
Bond | Edda Wind I Facility | EUR | Sep 2031 | 36,827 |
Bond | Edda Wind III Facility/Senior | GBP | 2037 | 39,898 |
| Secured | ||||
| Notes 2020 | ||||
Total interest-bearing debt | 156,964 |
31.12.2023 | 31.12.2022 | |
| Repayment schedule for debt to financial institutions | ||
Due in year 1 | 23,642 | 6,889 |
Due in year 2 | 43,537 | 9,189 |
Due in year 3 | 29,895 | 9,189 |
Due in year 4 | 31,567 | 9,189 |
Due in year 5 and later | 82,894 | 45,785 |
Total repayment schedule for debt to financial institutions | 211,534 | 80,239 |
31.12.2023 | 31.12.2022 | |
| Repayment schedule for bond | ||
Due in year 1 | 4,088 | 4,062 |
Due in year 2 | 4,268 | 4,056 |
Due in year 3 | 4,763 | 4,235 |
Due in year 4 | 5,081 | 4,728 |
Due in year 5 and later | 55,096 | 59,643 |
Total repayment schedule for bond | 73,296 | 76,725 |
31.12.2023 | 31.12.2022 | |
| Book value of pledged assets | ||
Pledged vessels | 271,222 | 66,714 |
Pledged vessels under construction | 234,391 | 180,493 |
Total book value of pledged assets | 505,613 | 247,207 |
31.12.2023 | 31.12.2022 | |
| Net interest-bearing debt | ||
Non-current interest-bearing debt | 257,101 | 146,013 |
Current interest-bearing debt | 27,729 | 10,951 |
Total interest-bearing debt | 284,830 | 156,964 |
Cash and cash equivalent | 32,918 | 45,021 |
Restricted cash | – | 4,114 |
Net interest-bearing debt | 251,912 | 107,829 |
| Total | ||||||
| change | ||||||
| Interest- | Interest- | in net | ||||
| Cash and | bearing | bearing | Total | interest- | ||
| Changes in net interest-bearing debt | cash | Restricted | debt due | debt due | financing | bearing |
| from financing activities | equivalent | cash | within 1 year | after 1 year | activities | debt |
| 2023 | ||||||
Net interest-bearing debt 01.01 | 45,021 | 4,114 | 10,951 | 146,013 | 156,964 | 107,829 |
Reclassifications | – | (4,114) | 27,729 | (27,729) | – | 4,114 |
Cash flows | (11,671) | – | (10,564) | 137,138 | 126,574 | 138,245 |
Foreign exchange adjustments | (432) | – | (388) | 1,624 | 1,236 | 1,668 |
Other non-cash movements | – | – | – | 55 | 55 | 55 |
Net interest-bearing debt 31.12 | 32,918 | – | 27,729 | 257,101 | 284,830 | 251,912 |
| 2022 | ||||||
Net interest-bearing debt 01.01 | 89,520 | 7,036 | 6,951 | 110,545 | 117,496 | 20,940 |
Reclassifications | 10,951 | (10,951) | – | – | ||
Cash flows | (44,603) | (2,922) | (6,951) | 49,948 | 42,997 | 90,522 |
Foreign exchange adjustments | 104 | – | – | (4,217) | (4,217) | (4,321) |
Other non-cash movements | – | – | – | 687 | 687 | 687 |
Net interest-bearing debt 31.12 | 45,021 | 4,114 | 10,951 | 146,013 | 156,964 | 107,829 |
EUR thousand 2023 | 2022 | |
| Allocation of tax expense/(income) for the year | ||
Change in deferred tax | – | – |
Total tax expense/(income) | – | – |
| Tax effect of temporary differences | ||
Fixed assets | 40 | 16,663 |
Trade receivables | (1,500) | (3,000) |
Non-current assets | – | 57 |
Limitation of interest expense carry forward | (143) | (2,575) |
Temporary differences | (1,604) | (11,144) |
Tax loss carried forward | (68,383) | (32,260) |
Basis for deferred tax asset | (69,987) | (21,116) |
Deferred tax asset | (15,397) | (4,645) |
Deferred tax asset not recognised | 15,397 | 4,645 |
Deferred tax asset in the balance sheet | – | – |
| Analysis of effective tax rate | ||
Tax expense on 22% of profit before tax | (851) | 426 |
Permanent differences | (12,954) | (1,198) |
Deferred tax asset not recognised | 13,804 | 1,672 |
Non-taxable income from tonnage tax regimes | – | (900) |
Recognised tax expense | – | – |
2023 | 2022 | |
| Currency through the income statement | ||
Net currency items in the income statement | 132 | 64 |
Currency translations through other comprehensive income | 39 | (2,587) |
Total currency effects through the income statement and other comprehensive income | 171 | (2,523) |
31.12.2023 | 31.12.2022 | |
| Allocation of currency for interest bearing debt | ||
EUR | 214,820 | 81,760 |
GBP | 70,010 | 75,204 |
Total | 284,830 | 156,964 |
| Notional | Market | ||||
2023 | Currency | Swap | Maturity | amount | value |
Interest rate swap | GBP | 1.35% | 27.02.2023 | – | – |
Total interest rate swap at 31.12 | – | – |
| Notional | Market | ||||
2022 | Currency | Swap | Maturity | amount | value |
Interest rate swap | GBP | 1.35% | 27.02.2023 | 8,342 | 71 |
Total interest rate swap at 31.12 | 8,342 | 71 |
| Income statement sensitivities of changes | |||||
in foreign currency | (10%) | (5%) | 0% | 5% | 10% |
EUR/GBP Spot rate 31.12.2023 | 1.04 | 1.09 | 1.15 | 1.21 | 1.27 |
Income statement effect 2023 (before tax) | 1,656 | (1,176) | (4,008) | (6,839) | (9,671) |
EUR/GBP Spot rate 31.12.2022 | 1.02 | 1.07 | 1.13 | 1.19 | 1.24 |
Income statement effect 2022 (before tax) | 7,992 | 4,963 | 1,935 | (1,093) | (4,122) |
| Not | 1-30 days | 31-60 days | 61-90 days | > 90 days | ||
| yet due | overdue | overdue | overdue | overdue | Total | |
2023 | 8,800 | 186 | 930 | – | 733 | 10,650 |
2022 | 3,810 | – | – | – | 116 | 3,926 |
| 2023 | Less than 1 | Between 1 | Between 2 | Later than 5 |
| Undiscounted cash flows financial liabilities | year | and 2 years | and 5 years | years |
Debt to financial institutions | 23,642 | 43,537 | 79,757 | 64,599 |
Bond | 4,088 | 4,268 | 14,940 | 50,001 |
Financial derivatives | – | – | – | – |
Interest due | 11,210 | 14,031 | 41,908 | 14,304 |
Total undisclosed cash flow financing liabilities | 38,939 | 61,835 | 136,604 | 128,904 |
Current liabilities, excluding next year’s instalment on interest-bearing debt | 12,546 | |||
| Total gross undiscounted cash flows financial liabilities | ||||
31.12.2023 | 51,485 | 61,835 | 136,604 | 128,904 |
| 2022 | Less than 1 | Between 1 | Between 2 | Later than 5 |
| Undiscounted cash flows financial liabilities | year | and 2 years | and 5 years | years |
Debt to financial institutions | 6,889 | 9,189 | 33,486 | 30,676 |
Bond | 4,062 | 4,056 | 14,009 | 54,598 |
Financial derivatives | (71) | – | – | – |
Interest due | 4,666 | 5,295 | 12,451 | 10,935 |
Total undisclosed cash flow financing liabilities | 15,546 | 18,540 | 59,945 | 96,209 |
Current liabilities, excluding next year’s instalment on interest-bearing debt | 10,495 | |||
| Total gross undiscounted cash flows financial liabilities | ||||
31.12.2022 | 26,041 | 18,540 | 59,945 | 96,209 |
31.12.2023 | 31.12.2022 | |
| Capital structure | ||
Total equity | 284,882 | 183,680 |
Total assets | 582,258 | 351,138 |
Equity ratio | 48.9% | 52.3% |
Interest-bearing debt | Fair value | Book value |
| 2023 | ||
Debt to financial institutions | 215,443 | 211,534 |
Bonds | 73,296 | 73,296 |
Total interest-bearing debt 31.12 | 288,739 | 284,830 |
| 2022 | ||
Debt to financial institutions | 80,495 | 80,239 |
Bonds | 76,725 | 76,725 |
Total interest-bearing debt 31.12 | 157,220 | 156,964 |
31.12.2023 | 31.12.2022 | |
| Financial assets at fair value | ||
| Level 1 | ||
Level 2 | – | 71 |
| Level 3 | ||
Total financial assets at fair value | – | – |
31.12.2023 | 31.12.2022 | |
| Financial liabilities at fair value | ||
| Level 1 | ||
Level 2 | – | – |
| Level 3 | ||
Total financial liabilities at fair value | – | – |
2023 | 2022 | |
| Financial liabilities (financial assets) at fair value | ||
Financial liabilities measured at fair value at 01.01 | (71) | 91 |
Gain/(loss) in fair value through the income statement | – | (162) |
Derecognition of interest swap due to expiration | 71 | – |
Total financial liabilities (financial assets) at fair value 31.12 | – | (71) |
| Fair value | |||
| through | |||
| 2023 | Amortised | income | |
| Financial instrument by category | cost | statement | Total |
| Assets | |||
Accounts receivable and other short-term receivables | 24,848 | – | 24,848 |
Cash and cash equivalents | 32,918 | – | 32,918 |
Total assets 31.12 | 57,766 | – | 57,766 |
| Liabilities | |||
Non-current debt to financial institutions | 187,893 | – | 187,893 |
Non-current bonds | 69,208 | – | 69,208 |
Financial derivatives | – | – | – |
Current debt to financial institutions | 23,642 | – | 23,642 |
Current bonds | 4,088 | – | 4,088 |
Other current liabilities | 12,546 | – | 12,546 |
Total liabilities 31.12 | 297,376 | – | 297,376 |
| Fair value | |||
| through | |||
| Amortised | income | ||
| cost | statement | Total | |
| Assets | |||
Accounts receivable and other short-term receivables | 5,079 | – | 5,079 |
Other current assets | 4,114 | – | 4,114 |
Financial derivatives | – | 71 | 71 |
Cash and cash equivalents | 45,021 | – | 45,021 |
Total assets 31.12 | 54,214 | 71 | 54,285 |
| Liabilities | |||
Non-current debt to financial institutions | 73,350 | – | 73,350 |
Non-current bonds | 72,663 | – | 72,663 |
Current debt to financial institutions | 6,889 | – | 6,889 |
Current bonds | 4,062 | – | 4,062 |
Other current liabilities | 10,495 | – | 10,495 |
Total liabilities 31.12 | 167,459 | – | 167,459 |
Note | 2023 | 2022 | |
| Financial income | |||
Other financial income | 1,543 | 224 | |
Currency differences | 132 | 64 | |
Unrealised gain on financial derivatives | 5 | – | 162 |
Total financial income | 1,675 | 450 |
2023 | 2022 | ||
| Financial expense | |||
Interest expenses | 4,855 | 1,776 | |
Realised loss on financial derivatives | 5 | 71 | – |
Other financial expenses | 426 | 114 | |
Total financial expense | 5,353 | 1,890 |
2023 | 2022 | |
| Cash and cash equivalents 31.12 | ||
Bank deposits | 32,918 | 45,021 |
Sum cash and cash equivalents 31.12 | 32,918 | 45,021 |
| Number | Ownership | ||
Shareholder | Country | of shares | share |
Wilhelmsen New Energy AS | Norway | 28,500,000 | 25.4% |
Geveran Trading Co Ltd | Cyprus | 24,306,313 | 21.6% |
Østensjø Wind AS | Norway | 21,300,000 | 19.0% |
Credit Suisse (Switzerland) Ltd. | Ireland | 17,888,331 | 15.9% |
VJ Invest AS | Norway | 1,313,235 | 1.2% |
J.P. Morgan SE | Luxembourg | 1,129,603 | 1.0% |
Varner Equities AS | Norway | 776,973 | 0.7% |
State Street Bank and Trust Comp | United States | 665,780 | 0.6% |
Wahl Eiendom AS | Norway | 656,000 | 0.6% |
Clearstream Banking S.A. | Luxembourg | 637,118 | 0.6% |
Largest shareholders | 97,173,353 | 86.5% | |
Others | 15,141,135 | 13.5% | |
Total | 112,314,488 | 100.0% |
| Number | Ownership | ||
Shareholder | Country | of shares | share |
Østensjø Wind AS | Norway | 16,500,000 | 14.7% |
Wilhelmsen New Energy AS | Norway | 16,500,000 | 14.7% |
Geveran Trading Co Ltd | Cyprus | 7,551,754 | 6.7% |
Credit Suisse (Switzerland) Ltd. | Ireland | 6,888,331 | 6.1% |
J.P. Morgan SE | Luxembourg | 1,126,184 | 1.0% |
VJ Invest AS | Norway | 1,009,615 | 0.9% |
Morgan Stanley & Co. Int. Plc. | United Kingdom | 958,887 | 0.9% |
Forenede Industrier Shipping AS | Norway | 585,716 | 0.5% |
Varner Equities AS | Norway | 518,767 | 0.5% |
Kontrari AS | Norway | 500,000 | 0.4% |
Portia AS | Norway | 500,000 | 0.4% |
Largest shareholders | 52,639,254 | 46.9% | |
Others | 11,675,234 | 18.2% | |
Total | 64,314,488 | 65.0% |
Amount in EUR | 2023 | 2022 |
| Earnings per share | ||
Net profit attributable to ordinary shareholders of Edda Wind ASA | (3,867,732) | 1,934,902 |
Weighted average number of outstanding shares to calculate earnings per share | 101,819,340 | 64,314,488 |
Earnings per share in EUR | (0.04) | 0.03 |