| 2023 | |||
Notes | 2024 | Restated | |
Freight income | 2 | ||
Other operating income | |||
Gain on sale of asset | 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 | ||
| 2024 | Restated | |
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 |
| 31.12.2023 | |||
| 31.12.2024Notes | Restated | ||
ASSETS | |||
Non -current assets | |||
Other non-current assets | 15 | ||
Vessels | 4,16 | ||
Newbuildin g | 4,16 | ||
Machinery and equipment | 4 | ||
Right -of-use asset | 15 | ||
Total non-current assets | |||
Current assets | |||
Account receivables | 6 | ||
Other current receivables | |||
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 | ||
Non -current lease liability | 15 | ||
Total non-current liabilities | |||
Current liabilities | |||
Account payables | 7 | ||
Public duties payable | |||
Current interest-bearing debt | 8 | ||
Other current liabilities | |||
Current lease liability | 15 | ||
Total current liabilities | |||
Total equity and liabilities |
Foreign | |||||||||
Other | currency | ||||||||
| Share | Share | paid- in | Retained | translation | Other | Total | |||
| Notes | capital | premium | capital | earnings | reserve | equity | equity | ||
Balance at 01.01.2024 (restated) | 16 | ||||||||
Share capital increase by issuance | |||||||||
of new shares | |||||||||
Profit for the year | |||||||||
Other comprehensive income | |||||||||
Balance at 31.12.2024 | |||||||||
Foreign | |||||||||
Other | currency | ||||||||
| Share | Share | paid- | in | Retained | translation | Other | Total | ||
| Notes | capital | premium | capital | earnings | reserve | equity | equity | ||
Balance at 01.01.2023 | |||||||||
Share capital increase by issuance | |||||||||
of new shares | |||||||||
Profit for the year (restated) | 16 | ||||||||
Other comprehensive income | |||||||||
Balance at 31.12.2023 (restated) | 16 |
| 2023 | |||
| 2024Notes | Restated | ||
Cash flow from operations | |||
Profit/(loss) before tax | |||
Financial (income)/expenses | ( | ||
Depreciation and amortisation | 4 | ||
Gain on sale of asset | ( | ||
Change in net working capital | ( | ||
Net cash flow from operations | ( | ||
Cash flow from investment activities | |||
Investments in fixed assets | 4 | ( | ( |
Sale of fixed asset | |||
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 | ( | ( |
Payment of debt issuance cost | 8 | ( | ( |
Interest received | |||
Paid lease liability | ( | ||
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 31.12.2024 | 11.8026 | 0.8286 |
Average 2024 | 11.6300 | 0.8466 |
As at 31.12.2023 | 11.2915 | 0.8682 |
Average 2023 | 11.4200 | 0.8707 |
2024 | 2023 | |
Offshore wind operating revenue | ||
Revenue from contracts with customers: | ||
Service element from contracts with dayrates | 34,139 | 20,496 |
Victualling | 5,513 | 2,775 |
Gain on sale of asset | 6,478 | – |
Other income | 1,336 | 2,413 |
Lease revenue: | ||
Lease element from contracts with dayrates | 22,960 | 13,684 |
Total operating income | 70,426 | 39,368 |
2024 | 2023 | |
Contract balances | ||
Account receivables | 18,276 | 10,650 |
Contract assets | – | – |
Contract liabilities | – | – |
2024 | 2023 | |||
Revenue | Ratio % | Revenue | Ratio % | |
Revenue geographical markets | ||||
United Kingdom | 35,591 | 57% | 25,875 | 70% |
Germany | 19,693 | 31% | 9,086 | 25% |
France | 7,328 | 12% | 1,994 | 5% |
Freight income | 62,612 | 100% | 36,955 | 100% |
Sri Lanka | 1,000 | 41% | 2,000 | 83% |
Norway | 336 | 14% | 235 | 10% |
United Kingdom | – | 0% | 178 | 7% |
Other operating income | 1,336 | 100% | 2,413 | 100% |
United Kingdom | 6,478 | 100% | – | 100% |
Gain on sale of asset | 6,478 | 100% | – | 100% |
Vessel | Contract duration |
Mistral Enabler | Q3 2025 + extension options |
Breeze Enabler | Q2 2032 + extension options |
Brint Enabler | Q2 2037 + extension options |
Boreas Enabler | Q2 2025 + extension options |
Nordri Enabler | Q1 2024 + extension options |
Sudri Enabler | Q1 2026 + extension options |
Goelo Enabler | Q3 2028 + extension options |
Vestri Enabler | Q1 2025 |
C -504 | TBA |
NB 965 | TBA |
NB 966 | TBA |
NB 967 | TBA |
NB 968 | TBA |
Notes | 2024 | 2023 | |
Employee benefits | |||
Salary and holiday pay | 3,432 | 1,645 | |
Employer’s national insurance contribution | 649 | 275 | |
Pension costs | 277 | 99 | |
Other personnel costs | 259 | 65 | |
Total employee benefits | 4,618 | 2,084 | |
Hired personnel | 7 | 23,099 | 14,240 |
Total employee benefits and hired crew | 27,717 | 16,325 |
| Other | Pension | |||
| 2024 | Wages | Bonus | benefits | costs |
| Remuneration to management: | ||||
| Kenneth Walland (CEO) (resigned 31 December) | 248 | 41 | 18 | 11 |
| Hermann H. Øverlie (CFO) (start date 1 March) | 133 | – | 2 | 9 |
| Tom Johan Austrheim (CFO) (resigned 31 May) | 84 | – | 8 | 5 |
| Håkon Vevang (CCO) | 147 | 18 | 6 | 11 |
| Jan Lodden (CCO) | 161 | 35 | 5 | 11 |
| Nina Marie Wathne (CHRO) | 109 | 9 | 4 | 11 |
| Ellen Sofie Ottesen (CTO) | 112 | 7 | 8 | 11 |
| Total remuneration to management | 995 | 110 | 52 | 69 |
| 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 |
Name | Position | 2024 | 2023 |
Remuneration to the Board of Directors: | |||
Geir Flæsen (from May 2024) | Chairman | – | – |
Jan Eyvin Wang (until May 2024) | Chairman | 43 | 31 |
Martha Kold Monclair | Director | 34 | 33 |
Toril Eidesvik | Director | 29 | 29 |
Duncan J. Bullock | Director | 29 | 29 |
Adrian Geelmuyden | Director | 29 | 29 |
Håvard Framnes | Director | 35 | 45 |
Cecilie Wammer Serck-Hanssen | Director | 29 | 29 |
Total remuneration to the Board of Directors | 229 | 225 |
2024 | 2023 | |
Expensed audit fee (excluding VAT) | ||
Audit services | 303 | 253 |
Non -audit services required by law | 36 | 41 |
Tax services | 35 | - |
Total expensed audit fee | 364 | 294 |
| Number | Ownership | ||
Shareholder | of shares | share | |
Kenneth Walland AS | Owned by Kenneth Walland (CEO) | 260,162 | 0.20% |
Håkon Vevang | CCO | 54,200 | 0.04% |
Kold Invest AS | Owned by Martha Kold Monclair (Board member) | 23,820 | 0.02% |
Toril Eidesvik | Board member | 21,680 | 0.02% |
Adrian Geelmuyden | Board member | 21,680 | 0.02% |
Total | 381,542 | 0.30% |
Period | Right-of- | use | New - | ||||
2024 | Vessels | maintenance Equipment | asset | buildings | Total | ||
Cost 01.01 | 283,523 | 11,236 | 212 | – | 247,401 | 542,371 | |
Additions | 2,835 | 69 | 36 | 329 | 158,911 | 162,179 | |
Disposal | (39,724) | (2,675) | – | – | – | (42,398) | |
Reclassifications | 156,565 | 4,050 | – | – | (160,615) | - | |
Currency translation differences | 4,255 | 290 | – | – | - | 4,545 | |
Cost 31.12 | 407,454 | 12,970 | 248 | 329 | 245,697 | 666,697 | |
Accumulated depreciation 01.01 | (18,513) | (3,276) | (76) | – | – | (21,865) | |
Depreciation | (10,308) | (1,864) | (51) | (76) | – | (12,301) | |
Disposal | 8,142 | 1,510 | – | – | – | 9,652 | |
Currency translation differences | (576) | (108) | – | – | – | (685) | |
Accumulated depreciation 31.12 | (21,255) | (3,739) | (127) | (76) | – | (25,197) | |
Carrying amounts | 386,198 | 9,230 | 121 | 252 | 245,697 | 641,496 | |
Remaining instalments newbuildings | – | – | – | – | 89,842 | 89,842 | |
Period | New - | ||||
2023 (restated) | Vessels | maintenance | Equipment | buildings | Total |
Cost 01.01 | 78,820 | 2,273 | 76 | 223,082 | 304,251 |
Additions | – | 3,536 | 136 | 233,107 | 236,779 |
Reclassifications | 203,392 | 5,396 | – | (208,788) | – |
Currency translation differences | 1,311 | 31 | – | – | 1,342 |
Cost 31.12 | 283,523 | 11,236 | 212 | 247,401 | 542,371 |
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 | 265,011 | 7,959 | 136 | 247,401 | 520,508 |
Remaining instalments newbuildings | – | – | – | 224,510 | 224,510 |
| 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 | Crewing services | 100% |
Edda Wind UK Ltd | 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 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 |
| Date of | Ownership/ | |||
Subsidiaries | acquisition | Business office/country | Nature of business | Voting 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% |
2024 | 2023 | |
Receivables from third-party customers | 18,276 | 11,579 |
Receivables from other related parties | – | 71 |
Total accounts receivables | 18,276 | 11,650 |
Allowance for expected credit losses | – | (1,000) |
Total accounts receivables, net | 18,276 | 10,650 |
2024 | 2023 | |
Aging of account receivables past due but not impaired | ||
Up to 90 days | 1,087 | 1,116 |
Over 90 days | 2,197 | 733 |
Total fallen due | 3,283 | 1,850 |
31.12.2024 | 31.12.2023 | |
Accounts payable | ||
Wilhelmsen Insurance Services AS | 307 | 339 |
Wilhelmsen Ships Service AS | 24 | - |
Østensjø Rederi AS | – | 577 |
Johannes Østensjø dy AS | – | 94 |
Edda Crewing Services Ltd | – | 241 |
Mercator Crewing Inc | – | 292 |
Mercator Services II AS | – | 41 |
Total accounts payable | 331 | 1,584 |
2024 | 2023 | |
Transactions with related parties | ||
Hired crew from Østensjø Rederi AS | 5,375 | 11,859 |
Leasing of Edda Fjord from West Supply VIII AS | – | 3,270 |
Purchase of management services, operation and supervision of vessels from Østensjø Rederi AS | 792 | 1,281 |
Sale of services to Østensjø Rederi AS | (80) | (375) |
Board fee to Johannes Østensjø d.y. AS | 35 | 43 |
Insurance premium Wilhelmsen Insurance Services AS | 98 | 53 |
Purchase of goods from Wilhelmsen Ships Service | 89 | 104 |
Total transactions with related parties | 6,309 | 16,235 |
31.12.2024 | 31.12.2023 | |
Accounts receivables | ||
Østensjø Rederi AS | – | 50 |
Edda Crewing Services Ltd | – | 10 |
West Supply I AS | – | 4 |
West Supply III AS | – | 7 |
Total accounts receivables | – | 71 |
| 2024 | Carrying | |||
Debt instrument | Facility | Currency | Maturity | amount (EUR) |
Debt to financial | Senior Secured Green Term Loan Facility/ Goelo Enabler | EUR | Mar 2036 | 24,493 |
institutions | Facility | |||
Debt to financial | Senior Secured Green Term Loan Facility/Boreas Enabler | EUR | Feb 2035 | 25,463 |
institutions | Facility | |||
Debt to financial | Senior Secured Green Term Loan Facility/Boreas Enabler | EUR | Nov 2025 | 2,858 |
institutions | Incremental Facility | |||
Debt to financial | Senior Secured Green Term Loan Facility/Mistral Enabler | GBP | Aug 2030 | 7,683 |
institutions | ECA tranche | |||
Debt to financial | Senior Secured Green Term Loan Facility/Mistral Enabler | GBP | Aug 2030 | 6,879 |
institutions | Commercial tranche | |||
Debt to financial | Senior Secured Green Term Loan Facility/Contract | GBP | Dec 2025 | 19,833 |
institutions | Revolving Facility | |||
Debt to financial | Senior Secured Green Term Loan Facility/ Nordri Enabler | EUR | Sep 2029 | 15,130 |
institutions | ECA tranche | |||
Debt to financial | Senior Secured Green Term Loan Facility/ Nordri Enabler | EUR | Sep 2029 | 13,933 |
institutions | Commercial tranche | |||
Debt to financial | Senior Secured Green Term Loan Facility/CACIB Contract | EUR | Sep 2030 | 5,069 |
institutions | Revolving Facility | |||
Debt to financial | Senior Secured Green Term Loan facility/ Sudri Enabler | EUR | Jun 2030 | 16,140 |
institutions | ECA tranche | |||
Debt to financial | Senior Secured Green Term Loan Facility/ Sudri Enabler | EUR | Jun 2030 | 14,693 |
institutions | Commercial tranche | |||
Debt to financial | Senior Secured Green Term Loan Facility/Vestri Enabler | EUR | Nov 2030 | 19,848 |
institutions | ECA tranche | |||
Debt to financial | Senior Secured Green Term Loan Facility/Vestri Enabler | EUR | Nov 2030 | 14,800 |
institutions | Commercial tranche | |||
Debt to financial | Senior Secured Pre - and Post-Delivery Facilities | EUR | Jun 2029 | 24 708 |
institutions | Agreement/Newbuild Vessel NB 965 Pre -Delivery Facility | |||
Debt to financial | Senior Secured Pre - and Post-Delivery Facilities | EUR | Jun 2029 | 24 708 |
institutions | Agreement/Newbuild Vessel NB 966 Pre -Delivery Facility | |||
Debt to financial | Senior Secured Pre - and Post-Delivery Facilities | EUR | Jul 2029 | 24 698 |
institutions | Agreement/Newbuild Vessel NB 967 Pre -Delivery Facility |
31.12.2024 | 31.12.2023 | |
Interest -bearing debt | ||
Debt to financial institutions | 286,836 | 211,534 |
Bonds | 70,965 | 73,296 |
Total interest-bearing debt | 357,801 | 284,830 |
| Carrying | ||||
| 2023 | amount | |||
Debt instrument | Facility | Currency | Maturity | (EUR) |
Debt to financial | Senior Secured Green Term Loan | Upon delivery, no later | ||
institutions | Facility/Newbuild vessel C-416 Pre- | EUR | than two years after first | 21,169 |
| Delivery Facility | utilisation date | |||
Debt to financial | Senior Secured Green Term Loan | EUR | Jul 2035 | 27,888 |
institutions | Facility/Edda Boreas Facility | |||
Debt to financial | Senior Secured Green Term Loan | EUR | Feb 2027 | 5,715 |
institutions | Facility/Edda Boreas Incremental Facility | |||
Debt to financial | Senior Secured Green Term Loan | GBP | Feb 2030 | 7,982 |
institutions | Facility/Edda Passat ECA tranche | |||
Debt to financial | Senior Secured Green Term Loan | GBP | Dec 2026 | 7,078 |
institutions | Facility/Edda Mistral ECA tranche | |||
Debt to financial | Senior Secured Green Term Loan | |||
institutions | Facility/Edda Passat and Edda Mistral | GBP | Dec 2026 | 16,227 |
| Commercial tranche | ||||
Debt to financial | Senior Secured Green Term Loan | EUR | Dec 2025 | 19,619 |
institutions | Facility/Contract Revolving Facility | |||
Debt to financial | Senior Secured Green Term Loan | EUR | Sep 2035 | 16,634 |
institutions | Facility/C491 ECA tranche |
| 2023 | Carrying | |||||
Debt instrument | Facility | Currency | Maturity | amount (EUR) | ||
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 | Upon delivery, no | ||||
institutions | facility/Newbuild Vessel C-492 Pre- | EUR | later than Jan 2025 | 10,687 | ||
| Delivery ECA tranche | ||||||
Debt to financial | Senior Secured Green Term Loan | Upon delivery, no | ||||
institutions | Facility/Newbuild Vessel C-492 Pre-Delivery | EUR | later than Jan 2025 | 9,477 | ||
| Commercial tranche | ||||||
Debt to financial | Senior Secured Green Term Loan | Upon delivery, no | ||||
institutions | Facility/Newbuild Vessel C-503 Pre- | EUR | later than Mar 2025 | 4,268 | ||
| Delivery ECA tranche | ||||||
Debt to financial | Senior Secured Green Term Loan | Upon delivery, no | ||||
institutions | Facility/Newbuild Vessel C-503 Pre- | EUR | later than Mar 2025 | 3,091 | ||
| Delivery Commercial tranche | ||||||
| Senior Secured Pre- and Post- Delivery | ||||||
Debt to financial | Facilities Agreement/ Newbuild Vessel | EUR | Feb 2026 | 12,108 | ||
institutions | NB 965 | |||||
| Pre-Delivery Facility | ||||||
| Senior Secured Pre- and Post- Delivery | ||||||
Debt to financial | Facilities Agreement/ Newbuild Vessel | EUR | Feb 2026 | 12,108 | ||
institutions | NB 966 | |||||
| Pre-Delivery Facility | ||||||
| Senior Secured Pre- and Post- Delivery | ||||||
Debt to financial | Facilities Agreement/ Newbuild Vessel | EUR | Feb 2026 | 12,108 | ||
institutions | NB 967 | |||||
| Pre-Delivery Facility | ||||||
Debt to financial | Senior Secured Pre- and Post- Delivery | |||||
institutions | Facilities Agreement/ Newbuild Vessel | EUR | Feb 2026 | (492) | ||
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 2032 | 34,573 | ||
Bond | Edda Wind III Facility/Senior Secured | GBP | 2037 | 38,723 | ||
| Notes 2020 | ||||||
Total interest-bearing debt | 284,830 |
| Carrying | ||||
| 2024 | amount | |||
Debt instrument | Facility | Currency | Maturity | (EUR) |
Debt to financial | Senior Secured Pre - and Post-Delivery Facilities | EUR | Aug 2029 | 12 098 |
institutions | Agreement/Newbuild Vessel NB 968 Pre -Delivery Facility | |||
Debt to financial | Senior Secured Pre - and Post-Delivery Facilities | |||
institutions | Agreement/Newbuild Vessel C504 Pre -Delivery Facility | EUR | May 2037 | 4 440 |
ECA Tranche | ||||
Debt to financial | Senior Secured Pre - and Post-Delivery Facilities | |||
institutions | Agreement/Newbuild Vessel C504 Pre -Delivery Facility | EUR | May 2037 | 9 314 |
Commercial Tranche | ||||
Bond | Edda Wind I Facility | EUR | Sep 2031 | 32 405 |
Bond | Edda Wind III Facility/Senior Secured Notes 2020 | GBP | Jun 2037 | 38 560 |
| 31.12.2023 | ||
| 31.12.2024 | Restated | |
Book value of pledged assets | ||
Pledged vessels | 395,427 | 272,970 |
Pledged vessels under construction | 245,697 | 237,498 |
Total book value of pledged assets | 641,124 | 510,468 |
31.12.2024 | 31.12.2023 | |
Repayment schedule for debt to financial institutions | ||
Due in year 1 | 44,161 | 23,642 |
Due in year 2 | 29,720 | 43,537 |
Due in year 3 | 38,498 | 29,895 |
Due in year 4 | 27,999 | 31,567 |
Due in year 5 and later | 146,459 | 82,984 |
Total repayment schedule for debt to financial institutions | 286,837 | 211,534 |
31.12.2024 | 31.12.2023 | |
Net interest-bearing debt | ||
Non -current interest-bearing debt | 309,278 | 257,101 |
Current interest-bearing debt | 48,523 | 27,729 |
Total interest-bearing debt | 357,801 | 284,830 |
Cash and cash equivalent | 33,369 | 32,918 |
Net interest-bearing debt | 324,432 | 251,912 |
31.12.2024 | 31.12.2023 | |
Repayment schedule for bond | ||
Due in year 1 | 4,362 | 4,088 |
Due in year 2 | 4,751 | 4,268 |
Due in year 3 | 5,156 | 4,763 |
Due in year 4 | 5,193 | 5,081 |
Due in year 5 and later | 51,503 | 55,096 |
Total repayment schedule for bond | 70,965 | 73,296 |
| 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 |
Net interest-bearing debt 01.01 | 32,918 | – | 27,729 | 257,101 | 284,830 | 251,912 |
Reclassifications | – | – | 48,523 | (48,523) | – | - |
Cash flows | 418 | – | (27,729) | 97,802 | 70,073 | 69,655 |
Foreign exchange adjustments | 34 | – | - | 2,678 | 2,678 | 2,644 |
Other non-cash movements | – | – | – | 219 | 219 | 219 |
Net interest-bearing debt 31.12 | 33,369 | – | 48,523 | 309,278 | 357,801 | 324,432 |
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 |
| 2023 | ||
| EUR thousand | 2024 | Restated |
Allocation of tax expense/(income) for the year | ||
Change in deferred tax | – | – |
otal tax expense/(income) | – | – |
| Tax effect of temporary differences | ||
ixed assets | 18 | 40 |
rade receivables | (250) | (1,500) |
imitation of interest expense carry forward | (11,026) | (143) |
emporary differences | (11,258) | (1,604) |
ax loss carried forward | (68,948) | (68,383) |
asis for deferred tax asset | (80,206) | (69,987) |
Deferred tax asset | (17,645) | (15,397) |
Deferred tax asset not recognized | 17,645 | 15,397 |
Deferred tax asset in the balance sheet | – | – |
Analysis of effective tax rate | ||
ax expense on 22% of profit before tax | 831 | 217 |
Permanent differences | (18,476) | (14,021) |
Deferred tax asset not recognized | 17,645 | 13,804 |
ecognised tax expense | – | – |
2024 | 2023 | |
Currency through the income statement | ||
Net currency items in the income statement | (266) | 132 |
Currency translations through other comprehensive income | 2,458 | 39 |
Total currency effects through the income statement and other comprehensive income | 2,192 | 171 |
31.12.2024 | 31.12.2023 | |
Allocation of currency for interest bearing debt | ||
EUR | 304,678 | 214,820 |
GBP | 53,122 | 70,010 |
Total | 357,801 | 284,830 |
| Income statement sensitivities of | |||||
| changes in foreign currency | (10%) | (5%) | 0% | 5% | 10% |
EUR/GBP Spot rate 31.12.2024 | 1.086 | 1.147 | 1.207 | 1.267 | 1.328 |
Income statement effect 2024 (before tax) | 3,775 | 1,888 | – | (1,888) | (3,775) |
EUR/GBP Spot rate 31.12.2023 | 1.02 | 1.07 | 1.13 | 1.19 | 1.24 |
Income statement effect 2023 (before tax) | 5,664 | 2,832 | – | (2,832) | (5,663) |
(restated) |
| 2024 | Less than | Between 1 | Between 2 | Later than |
| Undiscounted cash flows financial liabilities | 1 year | and 2 years | and 5 years | 5 years |
Debt to financial institutions | 44,161 | 29,720 | 182,280 | 30,676 |
Bond | 4,362 | 4,751 | 7,254 | 54,598 |
Interest due | 15,259 | 13,459 | 27,971 | 9,122 |
Total undisclosed cash flow financing liabilities | 63,782 | 47,930 | 217,505 | 94,396 |
Current liabilities, excluding next year’s | 15,111 | |||
instalment on interest-bearing debt | ||||
Total gross undiscounted cash flows financial | 78,893 | 47,930 | 217,505 | 94,396 |
liabilities 31.12.202 4 |
| Not | 1-30 days | 31-60 days | 61-90 days | > 90 days | ||
| yet due | overdue | overdue | overdue | overdue | Total | |
202 4 | 15,315 | 983 | – | 103 | 2,197 | 18,598 |
202 3 | 8,800 | 186 | 930 | – | 733 | 10,649 |
202 3 | Less than | Between 1 | Between 2 | Later than |
Undiscounted cash flows financial liabilities | 1 year | and 2 years | and 5 years | 5 years |
Debt to financial institutions | 23,642 | 43,357 | 79,757 | 64,599 |
Bond | 4,088 | 4,268 | 14,940 | 50,001 |
Interest due | 11,210 | 14,031 | 41,908 | 14,304 |
Total undisclosed cash flow financing liabilities | 38,940 | 61,836 | 136,605 | 128,904 |
Current liabilities, excluding next year’s instalment on interest -bearing debt | 12,546 | |||
| Total gross undiscounted cash flows financial | 51,486 | 61,836 | 136,605 | 128,904 |
| liabilities 31.12.2023 |
| 31.12.2023 | ||
| 31.12.2024 | Restated | |
Capital structure | ||
Total equity | 330,280 | 289,737 |
Total assets | 703,289 | 587,113 |
Equity ratio | 47.0% | 49.3% |
Interest -bearing debt | Fair value | Book value |
Debt to financial institutions | 290,425 | 286,836 |
Bonds | 70,965 | 70,965 |
Total interest-bearing debt 31.12 | 361,390 | 357,800 |
Debt to financial institutions | 215,443 | 211,534 |
Bonds | 73,296 | 73,296 |
Total interest-bearing debt 31.12 | 288,739 | 284,830 |
| 2023 | ||
| 2024 | Restated | |
Financial income | ||
Other financial income | 1,277 | 1,543 |
Currency differences | – | 132 |
Total financial income | 1,277 | 1,675 |
| Fair value | |||
| 2024 | Amortised | through income | |
| Financial instrument by category | cost | statement | Total |
Assets | |||
Accounts receivable and other short-term receivables | 21,691 | – | 21,691 |
Cash and cash equivalents | 33,369 | – | 33,369 |
Total assets 31.12 | 55,060 | – | 55,060 |
Liabilities | |||
Non -current debt to financial institutions | 242,676 | – | 242,676 |
Non -current bonds | 66,603 | – | 66,603 |
Non -current lease liability | 98 | – | 98 |
Current debt to financial institutions | 44,161 | – | 44,161 |
Current bonds | 4,362 | – | 4,362 |
Current lease liability | 158 | – | 158 |
Other current liabilities | 14,953 | – | 14,953 |
Total liabilities 31.12 | 373,011 | – | 373,011 |
| 2023 | ||
| 2024 | Restated | |
Financial expense | ||
Interest expenses | 16 861 | – |
Realised loss on financial derivatives | – | 71 |
Impairment of loan | 1,862 | – |
Currency differences | 266 | – |
Other financial expenses | 1,326 | 426 |
Total financial expense | 4,316 | 498 |
| Fair value | |||
202 3 | Amortised | through 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 |
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 |
2024 | 2023 | |
Cash and cash equivalents 31.12 | ||
Bank deposits | 33,369 | 32,918 |
Sum cash and cash equivalents 31.12 | 33,369 | 32,918 |
| Number | Ownership | ||
Shareholder | Country | of shares | share |
Geveran Trading Co Ltd | Cyprus | 40,125,100 | 31.0% |
Wilhelmsen New Energy AS | Norway | 40,113,400 | 31.0% |
UBS Switzerland AG | Switzerland | 26,088,632 | 20.2% |
J.P. Morgan SE | Luxembourg | 2,203,184 | 1.7% |
J.P. Morgan SE | Luxembourg | 1,331,617 | 1.0% |
Goldman Sachs International | United Kingdom | 925,537 | 0.7% |
Wahl Eiendom AS | Norway | 840,000 | 0.6% |
Merrill Lynch International | United Kingdom | 725,802 | 0.6% |
State Street Bank and Trust Comp | United States | 665,780 | 0.5% |
Clearstream Banking S.A. | Luxembourg | 595,139 | 0.5% |
Largest shareholders | 113,614,191 | 87.9% | |
Others | 15,700,297 | 12.1% | |
Total | 129,314,488 | 100.0% |
| 2023 | ||
Amount in EUR | 2024 | Restated |
Earnings per share | ||
Net profit attributable to ordinary shareholders of Edda Wind ASA | 3,775,764 | 986,906 |
Weighted average number of outstanding shares to calculate earnings per share | 121,046,728 | 101,819,340 |
Earnings per share in EUR | 0.03 | 0.01 |
| Number | Ownership | ||
| 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% |
| Current | |||
| 2024 | Right-of- | Non-current | lease |
| Reconciliation of leases | use asset | lease liability | liability |
Opening balance 01.01.2024 | – | – | – |
Additions | 329 | 329 | – |
Depreciation | (76) | – | – |
Interest | – | 7 | – |
Reclassification from non -current to current | – | (237) | 237 |
Payments | – | – | (79) |
Ending balance 01.01.2024 | 252 | 98 | 158 |
31.12.2024 | 31.12.2023 | |
Right -of-use assets | ||
Right of use asset | 252 | – |
Total right-of-use assets | 252 | – |
31.12.2024 | 31.12.2023 | |
Lease liabilities | ||
Non -current lease liability | 98 | – |
Current lease liability | 158 | – |
Total right-of-use assets | 256 | – |
2024 | 2023 | |
Lease charges in the P&L | ||
Depreciation of right -of-use assets | 76 | – |
Interest expense | 7 | – |
Total charges in the P&L | 83 | – |
| 31.12.2023 | Adjustments | 31.12.2023 | |
| Restatement effects on statement of financial position | Restated | 2023 | Prior to restatement |
Assets | |||
Non -current assets | |||
Vessels | 272,970 | 1,748 | 271,222 |
New buildings | 247,401 | 3,107 | 244,294 |
Total non -current assets | 529,347 | 4,855 | 524,492 |
Total assets | 587,113 | 4,855 | 582,258 |
Equity and liabilities | |||
Other equity | 67,934 | 4,855 | 63,079 |
Total equity | 289,737 | 4,855 | 284,822 |
Total equity and liabilities | 587,113 | 4,855 | 582,258 |
| 2023 | Adjustments | 2023 | Prior to | ||
| Restatement effects on income statement | Restated | 2023 | restatement | ||
Financial expense | (498) | 4,855 | (5,353) | ||
Financial income/(expense) | 1,177 | 4,855 | (3,678) | ||
Profit/(loss) before tax | 987 | 4,855 | (3,868) | ||
Profit/(loss) for the year | 987 | 4,855 | (3,868) | ||
Basic/Diluted earnings per share in EUR | 0.01 | 0.09 | (0.04) | ||