Amounts in USD1,000 | Note | 2024 | 2023 |
Sales revenue | 6 | ||
Other income | 6 | ||
Total revenue and other income | |||
Salaries and other payroll costs | 7,8 | ( | ( |
Other operating expenses | 9,10 | ( | ( |
Depreciation,amortizationandimpairmentloss | 11,12,13 | ( | ( |
Operating profit (loss) | ( | ( | |
Interest income | |||
Change in fair value of derivative liability | ( | ||
Interest expense | 14,15 | ( | ( |
Other finance income (costs) | 15 | ( | |
Net financial items | 15 | ( | ( |
Profit (loss) before income tax | ( | ( | |
Income tax expense | 16 | ( | |
Profit (loss) for the year | ( | ( | |
Profit (loss) per share for profit attributable to the equity holders of the Company during the year | |||
Basicanddiluted,USDpershare | 17 | (USD | (USD |
Profit (loss) for the year | ( | ( | |
| Other comprehensive income | |||
Currency translation | |||
Total comprehensive income for the year | ( | ( |
Amounts in USD1,000 | Note | 31 December 2024 | 31 December 2023 |
ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Intangible assets | 12 | ||
Other financial receivables | |||
Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 18 | ||
Cash and cash equivalents (i) | 19 | ||
Total current assets | |||
Total assets | |||
EQUITY | 20 | ||
Ordinary shares | |||
Other paid-in capital | |||
Currency translation | ( | ( | |
Retained earnings | ( | ( | |
Total equity | 21 | ( | ( |
LIABILITIES | |||
| Non-current liabilities | |||
Long-term debt | 22 | ||
Long-term lease liabilities | 13 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Trade and other payables | 24,25 | ||
Short-term lease liabilities | 13,23 | ||
| Derivativeandshort-termconvertible | 14 | ||
| debt | |||
Current portion of long-term debt | 22 | ||
Total current liabilities | |||
Total equity and liabilities |
| Other | |||||||
| Share | paid-in | Other | Currency | Retained | |||
Amounts in USD1,000 | Note | capital | capital | reserves | translation | earnings | Total |
Balance at 1 January 2024 | ( | ( | ( | ||||
| Transfer of vested stock | ( | ||||||
| based compensation* | |||||||
| Private placement | |||||||
(February, April, May, July, September, October and November | 14 | ||||||
| 2024) | |||||||
| Employee Stock | |||||||
| Purchase Plan | |||||||
Stock rights exercise | |||||||
| Share-based | |||||||
| compensation | |||||||
Comprehensive income | ( | ( | |||||
Balance at 31December 2024 | 20,21 | ( | ( | ( | |||
Balance at 1 January 2023 | ( | ( | ( | ||||
| Reduction of share | |||||||
capital by reduction of PAR | ( | ( | |||||
| Transfer of vested stock | |||||||
| based compensation | ( | ( | |||||
| and expired warrants* | |||||||
| Private placement | |||||||
(March, June, July, September, October, November and December2023) | ( | ||||||
| Employee stock | |||||||
| purchase plan | |||||||
| Share based | |||||||
| compensation | |||||||
Comprehensive income | ( | ( | |||||
Balance at 31 December 2023 | 20,21 | ( | ( | ( |
Amounts in USD1,000 | Note | 2024 | 2023 |
| Cash flows from operating activities | |||
Profit (loss) before income tax | ( | ( | |
- Share-based remuneration | 7 | ||
-Depreciationandamortization | 11 | ||
- Changes in working capital and non-cash items | ( | ( | |
- Net financial items | |||
Net cash from operating activities | ( | ( | |
| Cash flows from investing activities | |||
Purchases of property, plant and equipment | 11 | ( | ( |
Capitalized development expenses | ( | ||
Proceeds from sale of fixed assets | 11 | ||
Interest received | |||
Net cash from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuance of shares | 21 | ||
Proceeds from debt financing | 14 | ||
Interest paid | ( | ( | |
Principal loan obligations | 22 | ( | ( |
Lease installments | 13 | ( | ( |
Net cash from financing activities | |||
Net increase (decrease) in cash and bank deposits | ( | ||
Cash and bank deposits at the beginning of the year | |||
Cash and bank deposits at the end of the year* |
Amounts in USD 1,000 | 2024 | 2023 |
Sales of goods | — | — |
| Rendering of services, delivery of samples, technology | 61 | 138 |
| access revenue | ||
Grant revenue | — | 75 |
Total revenue and other income | 61 | 213 |
Amounts in USD 1,000 | 2024 | 2023 |
Salaries | 5,312 | 4,147 |
Social security costs | 415 | 303 |
| Share-based compensation (subscription rights), notional | 798 | 816 |
| salary cost | ||
| Share-based compensation (subscription rights), accrued | — | 11 |
| employer´s tax | ||
Pension contribution | — | 36 |
| Other personnel related expenses, including recruiting | 771 | 806 |
| costs | ||
Total | 7,296 | 6,120 |
| Average number of employees for the year (full-time | 32 | 30 |
| equivalent) |
Amounts in USD 1,000 | 2024 | 2023 |
Salary | 790 | 865 |
Pension contribution | — | 9 |
Bonus | 76 | — |
Employee stock purchase | 115 | 51 |
Share-based compensation | 260 | (22) |
Total senior management | 1,240 | 904 |
Amounts in USD 1,000 | 2024 | 2023 |
Services | 1,799 | 2,237 |
Premises, supplies | 4,319 | 3,706 |
Sales and marketing | 272 | 299 |
Other expenses | 893 | 976 |
Capitalized Research and Development | (4,249) | — |
Total | 3,033 | 7,217 |
Amounts in USD 1,000 | 2024 | 2023 |
Purchase of services from Acapulco Advisors AS | 112 | 139 |
Purchase of services from Admaniha AS | 219 | 167 |
Purchase of services from Lars Eikeland | 571 | 285 |
Purchase of services from Mark Newman | — | 214 |
| Purchases of services from law firm Ræder Bing | 251 | 429 |
| advokatfirma AS |
Amounts in USD 1,000 | 2024 | 2023 |
Payable to Acapulco Advisors AS | — | 6 |
Payable to Lars Eikeland | 49 | 45 |
Payable to law firm Ræder Bing advokatfirma AS | 31 | 38 |
Amounts in USD 1,000 | 2024 | 2023 |
Audit | 155 | 159 |
Other assurance services | 43 | 41 |
Other services* | 5 | 3 |
Total | 204 | 203 |
| Laboratory and | |
| Amounts in USD 1,000 | production equipment |
Useful life, years | 5 |
| 2024 | |
Accumulated cost on 1 January 2024 | 52,935 |
Additions | 373 |
Sale/disposal of assets | — |
Accumulated cost 31 December 2024 | 53,308 |
| Accumulated depreciation | |
Accumulated depreciation and impairments on 1 January 2024 | (51,069) |
Depreciation expenses | (590) |
Sale/disposal of assets | — |
Accumulated depreciation and impairment 31 December 2024 | (51,659) |
Net book value 31 December 2024 | 1,649 |
| 2023 | |
Accumulated cost on 1 January 2023 | 52,696 |
Additions | 247 |
Sale/disposal of assets | (8) |
Accumulated cost 31 December 2023 | 52,935 |
| Accumulated depreciation | |
Accumulated depreciation and impairments on 1 January 2023 | (50,527) |
Depreciation expenses | (551) |
Sale/disposal of assets | 8 |
Accumulated depreciation and impairment 31 December 2023 | (51,069) |
Net book value 31 December 2023 | 1,865 |
| Capitalized | ||||
| Capitalized | NFC | |||
| Purchased | microbattery | SpeedTap ™ | ||
| intellectual | development | development | ||
| Amounts in USD 1,000 | property | costs | costs | Total |
Amortization period, years (linear) | 13–16 | 10 | ||
| 2024 | ||||
| Acquisition cost | ||||
Accumulated cost on 1 January 2024 | 1,791 | 1,630 | 3,421 | |
Additions | — | 4,309 | 4,309 | |
Accumulated cost 31 December 2024 | 1,791 | 4,309 | 1,630 | 7,730 |
Accumulated amortization and impairment on 1 January 2024 | (1,791) | (1,630) | (3,421) | |
Amortization | — | — | — | — |
| Amortization and impairment | (1,791) | — | (1,630) | (3,421) |
| 31 December 2024 | ||||
Net book value 31 December 2024 | — | 4,309 | — | 4,309 |
| 2023 | ||||
| Acquisition cost | ||||
Accumulated cost on 1 January 2023 | 1,791 | — | 1,630 | 3,421 |
Additions | — | — | — | — |
Accumulated cost 31 December 2023 | 1,791 | — | 1,630 | 3,421 |
Accumulated amortization and impairment on 1 January 2023 | (1,791) | — | (1,630) | (3,421) |
Amortization | — | — | — | — |
Exchange differences | — | — | — | — |
| Amortization and Impairment | (1,791) | — | (1,630) | (3,421) |
| 31 December 2023 | ||||
Net book value 31 December 2023 | — | — | — | — |
| Lease liability | |||
| Amounts in USD 1,000 | Short-term | Long-term | Total |
Lease liability recognized at 1 January 2024 | 1,611 | 7,848 | 9,459 |
Lease payment (see note below) | (2,245) | (2,245) | |
Interest expense | 634 | 634 | |
Reclass from long term to short term | 1,799 | (1,799) | — |
Lease liability as of 31 December 2024 | 1,799 | 6,049 | 7,848 |
| Convertible debt + | |||
Amounts in USD 1,000 | Date | Number of shares | interest |
| Shares issued | |||
Convertible loan conversion | 29 February 2024 | 2,917,808 | 145 |
Convertible loan conversion | 6 April 2024 | 2,932,289 | 145 |
Convertible loan conversion | 24 May 2024 | 12,439,921 | 613 |
Convertible loan conversion | 24 July 2024 | 2,091,063 | 99 |
Convertible loan conversion | 10 November 2024 | 3,003,131 | 144 |
Shares issued in 2024 | 23,384,212 | 1,146 |
Amounts in USD 1,000 | 31 December 2024 | 31 December 2023 |
Short term debt | $— | 960 |
Derivative liability | — | 448 |
Accrued interest | — | 54 |
Conversion price* | — | NOK 0.525 |
Interest rate | — | 5% |
Maturity date* | — | 10 November 2024 |
Amounts in USD 1,000 | 2024 | 2023 |
Interest income | 151 | 71 |
Interest expense | (2,325) | (3,438) |
Net realized and unrealized currency gain/(loss) | (468) | 254 |
Change in fair value of derivative liability | 657 | (123) |
Other expenses | (77) | — |
Total | (2,062) | (3,236) |
Amounts in USD 1,000 | 2024 | 2023 |
Profit (loss) before tax | (12,922) | (16,904) |
| Tax (tax income) calculated at domestic tax rate | (2,843) | (3,719) |
| 22% (22%) | ||
Effect of other tax rate in other countries | (660) | (575) |
Share based compensation | (24) | 77 |
Nondeductible interest | 316 | 331 |
Other permanent differences | 132 | 634 |
Research and Development Credit | (339) | - |
| Special deduction for foreign derived intangible | (107) | (108) |
| income | ||
Change in deferred tax asset not recognised in the balance sheet | 3,588 | 3,360 |
Tax charge | 38 | 0 |
| 1 January – | 1 January – | |
| Amounts in USD | 31 December 2024 | 31 December 2023 |
Profit (loss) attributable to equity holders of the Company (USD 1,000) | (12,922) | (16,904) |
Average number of shares in issue* | 602,608,654 | 226,327,767 |
Average diluted number of shares* | 602,608,654 | 226,327,767 |
Profit (loss) per share, basic* | (USD 0.02) | (USD 0.07) |
Amounts in USD 1,000 | 31 December 2024 | 31 December 2023 |
Customer receivables | 129 | 171 |
Other receivables, prepayments | 767 | 813 |
Less: provision for impairment of receivables and prepayments | (109) | (121) |
Receivables – net | 787 | 863 |
Amounts in USD 1,000 | 31 December 2024 | 31 December 2023 |
Denominated in NOK | — | — |
Denominated in USD | 787 | 863 |
Total | 787 | 863 |
Amounts in USD 1,000 | 31 December 2024 | 31 December 2023 |
Cash in bank excluding restricted cash | 2,468 | 2,178 |
Deposit for Letter of Credit (restricted) | 1,600 | 1,600 |
Deposit for withheld tax (restricted) | 12 | 12 |
Total | 4,081 | 3,791 |
Number of shares | Number of warrants | |
Shares at 1 January 2024 | 491,937,779 | — |
Shares issued | 208,291,698 | — |
Shares at 31 December 2024 | 700,229,477 | — |
Shares at 1 January 2023 | 48,845,705 | — |
Shares issued | 443,092,074 | — |
Shares at 31 December 2023 | 491,937,779 | — |
| Number of | Price per | ||
Shares issued | Date | shares | share |
Private placement | 20 February 2024 | 46,693,777 | 1.25 |
Convertible loan conversion | 29 February 2024 | 2,917,808 | 0.525 |
Employee share purchase | 6 March 2024 | 4,206,097 | 0.50 |
Convertible loan conversion | 6 April 2024 | 2,932,289 | 0.525 |
Private placement | 13 May 2024 | 54,775,545 | 1.55 |
Convertible loan conversion | 24 May 2024 | 12,439,921 | 0.525 |
Convertible loan conversion | 24 July 2024 | 2,091,063 | 0.525 |
Employee share purchase | 31 August 2024 | 2,216,074 | 1.13 |
Private placement | 27 September 2024 | 61,790,320 | 1.00 |
Private placement | 24 October 2024 | 13,209,680 | 1.00 |
Convertible loan conversion | 10 November 2024 | 3,003,131 | 0.525 |
Shares issued in 2024 | 206,275,705 | ||
Subscription rights exercised | 29 February 2024 | 2,000,000 | 0.50 |
Subscription rights exercised | 31 August 2024 | 16,000 | 0.95 |
Subscription rights exercised in 2024 | 2,016,000 | ||
Private placement | 14 March 2023 | 100,000,000 | 0.50 |
Private placement | 19 June 2023 | 14,884,570 | 0.50 |
Private placement | 21 July 2023 | 81,963,483 | 0.50 |
Employee share purchase | 3 September 2023 | 2,554,207 | 0.50 |
Convertible loan conversion | 5 September 2023 | 83,689,814 | 0.50 |
Private placement | 5 September 2023 | 40,000,000 | 0.50 |
Private placement | 20 October 2023 | 24,569,375 | 0.50 |
Private placement | 13 November 2023 | 70,430,625 | 0.50 |
Private placement | 21 December 2023 | 25,000,000 | 0.50 |
Shares issued in 2023 | 443,092,074 | ||
Subscription rights exercised in 2023 | — |
| 1 January - | 1 January - | |
| Number of subscription rights | 31 December 2024 | 31 December 2023 |
Subscription rights opening balance | 48,190,903 | 4,613,982 |
Grant of incentive subscription rights | 11,972,200 | 46,370,862 |
Terminated, forfeited and expired subscription rights | (2,971,024) | (2,793,941) |
Exercise of subscription rights | (2,016,000) | 0 |
Subscription rights closing balance | 55,176,079 | 48,190,903 |
| Subscription | |||||
| Date | rights | Price | Vesting | Expiration | |
Employees | 24 April 2024 | 202,200 | 1.264 | 50% per year | 24 May 2028 |
20 August 2024 | 340,000 | 1.386 | 50% per year | 14 May 2029 | |
20 August 2024 | 8,760,000 | 1.386 | 10% after 1 year, 20% after | 14 May 2029 | |
| 2 years, 70% after 3 years | |||||
24 September 2024 | 160,000 | 1.098 | 50% per year | 14 May 2029 | |
11 November 2024 | 210,000 | 0.940 | 50% per year | 14 May 2029 | |
Consultants | 20 August 2024 | 2,300,000 | 1.386 | 10% after 1 year, 20% after | 14 May 2029 |
| 2 years, 70% after 3 years | |||||
Grants of subscription rights in 2024 | 11,972,200 |
| Subscription | |||||
| Date | rights | Price | Vesting | Expiration | |
Board members | 4 May 2023 | 2,000,000 | 0.50 | Fully vested at grant date | 25 May 2027 |
24 May 2023 | 7,442,284 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
| 1/3 immediately, but aren’t | |||||
11 July 2023 | 2,000,000 | 0.50 | exercisable for 1 year, 1/3 | 24 May 2028 | |
| after 1 year, 1/3 after 2 years | |||||
11 July 2023 | 2,000,000 | 0.50 | 20% after 1 year, 30% after | 24 May 2028 | |
| 2 years, 50% after 3 years | |||||
30 August 2023 | 9,026,893 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
Employees | 4 May 2023 | 4,155,686 | 0.92 | 50% per year | 25 May 2027 |
4 May 2023 | 482,000 | 0.92 | 100% over 6 months | 25 May 2027 | |
18 November 2023 | 10,139,999 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
18 November 2023 | 1,124,000 | 0.50 | 31 December 2024 | 24 May 2028 | |
Consultants | 29 August 2023 | 2,000,000 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 |
| 1 year, 1/3 after 2 years | |||||
18 November 2023 | 6,000,000 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
Grants of subscription rights in 2023 | 46,370,862 |
| Top 20 shareholders as of | ||
31 December 2024 | Shares | Percent |
Bank of New York Mellon | 62,619,884 | 13.9% |
Nordnet Bank AB | 29,789,266 | 9.1% |
Alden AS | 29,472,500 | 5.1% |
Andreas Holding AS | 26,405,606 | 4.4% |
BNP Paribas | 23,742,816 | 2.2% |
Morgan Stanley & Co International | 20,058,652 | 2.1% |
Schlytter-Henrichsen AS | 16,248,546 | 2.0% |
Haadem Invest AS | 14,980,576 | 1.9% |
Jaco Invest AS | 14,250,000 | 1.8% |
Ragnvald Gabrielsen AS | 13,542,530 | 1.4% |
J.P. Morgan SE | 13,389,118 | 1.4% |
Songa Capital AS | 12,801,200 | 1.3% |
Nordnet Livsforsikring AS | 11,051,180 | 1.3% |
Viking Power Systems Pte Ltd | 10,150,000 | 1.3% |
The Bank of New York Mellon SA/NV | 8,661,477 | 1.1% |
Skandinaviska Enskilda Banken | 8,513,813 | 1.1% |
Fougner Invest AS | 7,819,798 | 1.1% |
R. Sundvall Invest AS | 7,753,721 | 1.0% |
Arne Hellstø AS | 7,323,308 | 0.8% |
Karl A Haraldsen 1 AS | 6,787,277 | 0.8% |
Total 20 largest shareholders | 345,361,268 | 49.3% |
Total other shareholders | 354,868,209 | 50.7% |
Total Shares outstanding | 700,229,477 | 100.0% |
| Shares and subscription rights held by primary insiders and | Incentive | |
close relations at 31 December 2024 | Shares | subscription rights |
Terje Rogne, Chairman | 320,000 | 16,469,179 |
Morten Opstad, Board Member | 209,603 | 2,248,529 |
Nina Riibe, Board Member | — | 2,000,000 |
Jon Castor, Former Board Member | — | 102,222 |
Victoire de Margerie, Former Board Member | — | 100,000 |
Kelly Doss, Former Board Member | — | 51,111 |
Mark Newman, Former Interim CEO, Former Board Member | — | 100,000 |
Lars Eikeland, CEO/CFO | 3,155,168 | 8,300,000 |
Arvind Kamath, EVP Technology Development | 354,108 | 8,971,256 |
Total | 4,038,879 | 38,342,297 |
2024 | 2023 | |||
| Weighted | Number of | Weighted | Number of | |
| average exercise | subscription | average exercise | subscription | |
| price, NOK | rights | price, NOK | rights | |
Total at 1 January | 1.59 | 48,190,903 | 25.44 | 4,613,982 |
Granted | 1.37 | 11,972,200 | 0.54 | 46,370,862 |
Forfeited | 0.54 | (1,475,143) | 17.73 | (1,167,937) |
Exercised | 0.50 | (2,016,000) | — | |
Expired | 11.32 | (1.495,881) | 27.93 | (1,626,004) |
Total at 31 December | 1.34 | 55,176,079 | 1.59 | 48,190,903 |
| Number of exercisable subscription rights | 28,972,924 | |||
| at 31 December (included in total) |
| Number of | Weighted average | |
| Holder | subscription rights | exercise price, NOK |
Lars Eikeland, CEO/CFO | 8,300,000 | 0.75 |
Mark Newman, Former CEO | 100,000 | 1.25 |
Arvind Kamath, EVP Technology Development | 8,971,256 | 2.33 |
Employees and contractors | 37,904,823 | 0.79 |
Total | 55,176,079 | 1.34 |
| Value of subscription rights and | Grants in | Grants in | Grants in | Grants in | Grants in |
| assumptions upon grant | 2024 | 2023 | 2022 | 2021 | 2020 |
| Value of subscription right at grant | 0.94–1.386 | 0.40–4.30 | 0.50–28.40 | 24.75–34.20 | 11.70–30.60 |
| date, NOK per subscription right | |||||
Share price, NOK per share | 0.506–2.065 | 0.0976–4.644 | 2.25–11.241 | 2.25–10.44 | 0.25–1.16 |
Exercise price, NOK per share | 0.94–1.386 | 0.50–0.92 | 12.50–31.50 | 6.75–38.25 | 6.75–45.90 |
Expected annual volatility | 102–116% | 155–182% | 0–257% | 235–236% | 98–157% |
Duration, years | 4.1–4.5 | 4.1–5.0 | 4.1–5.0 | 4.1–4.8 | 4.2–5.0 |
Expected dividend | — | — | — | — | — |
| Risk-free interest rate, government | 2.286-3.92% | 2.31-3.49% | 0.90-3.35% | 0.26-0.81% | 0.14-0.79% |
| bonds |
| Value of subscription rights and | Grants in | Grants in | Grants in | Grants in | Grants in |
| assumptions on 31 December 2024 | 2024 | 2023 | 2022 | 2021 | 2020 |
Value of subscription right at 31 December 2024, NOK per | 0.94–1.386 | 0.40–4.30 | 0.50–28.40 | 24.75–34.20 | 11.70–30.60 |
| subscription right | |||||
Share price, NOK per share | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
Exercise price, NOK per share | 0.94–1.386 | 12.50–31.50 | 12.50–31.50 | 6.75–38.07 | 6.75–17.55 |
Expected annual volatility | 102–116% | 155–182% | 0–257% | 235–236% | 98–157% |
Duration, years | 3.4–4.37 | 2.34–3.40 | 0.34–1.42 | 0.63–1.42 | 0.63 |
Expected dividend | — | — | — | — | — |
| Risk-free interest rate, government | 2.286–3.92% | 2.31–3.49% | 0.90–3.35% | 0.26–0.81% | 0.14–0.79% |
| bonds | |||||
| Number of outstanding subscription | 11,540,000 | 31,007,492 | 11,118,084 | 256,630 | 1,253,873 |
| rights at 31 December 2024 |
| 31 December | Cash | Non-cash changes | 31 December | ||
| Amounts in USD 1,000 | 2023 | flows | Additions | Other changes | 2024 |
Interest-bearing debt | 6,819 | (1,400) | 5,419 | ||
| New equipment | — | 96 | 96 | ||
| obligation | |||||
Lease liabilities | 9,459 | (1,611) | 96 | 7,944 | |
Convertible debt | 1,130 | (1,130) | — | ||
17,408 | (3,011) | 192 | (1,130) | 13,459 |
Amounts in USD 1,000 | Short term debt | Long term debt | Total |
| Principal balance as of 1 January 2024 | 1,400 | 5,419 | 6,819 |
New equipment obligation | 15 | 81 | 96 |
Principal payments | (1,400) | (1,400) | |
| Reclass from long term to short term | 448 | (448) | 0 |
| Principal balance as of 31 December 2024 | 1,863 | 3,652 | 5,514 |
| 31 December | ||||||||||
| Amounts in USD 1,000 | 2024 | |||||||||
| Principal and interest due | ||||||||||
| Carrying | 1–2 | 2–3 | 3–4 | 4–5 | ||||||
value | Within 1 year | years | years | years | years | |||||
Q1 | Q2 | Q3 | Q4 | |||||||
| Principal | 5,514 | 431 | 454 | 478 | 502 | 2,276 | 1,331 | 21 | 24 | |
| obligations due | ||||||||||
Interest payments | 270 | 248 | 225 | 201 | 531 | 86 | 5 | 2 | ||
Lease payments | 7,944 | 574 | 574 | 574 | 591 | 2,378 | 2,447 | 1,875 | — | |
Total to be paid | 1,276 | 1,276 | 1,277 | 1,294 | 5,184 | 3,864 | 1,901 | 26 |
Amounts in USD 1,000 | 31 December 2024 | 31 December 2023 |
Trade payables | 327 | 351 |
| Public duties, withheld taxes and social security | 9 | 20 |
| taxes due | ||
Share-based liability (subscription rights), employer´s tax | 12 | 11 |
Accrued holiday pay and other accrued salary | 664 | 523 |
Other accrued expenses | 799 | 799 |
Total | 1,507 | 1,704 |
Of this, payables to related parties (Note 10) | 80 | 89 |
Amounts in USD 1,000 | 31 December 2024 | 31 December 2023 |
Denominated in NOK | 108 | 346 |
Denominated in USD | 1,399 | 1,358 |
Total | 1,507 | 1,704 |
| Charged to | ||||
Amounts in USD 1,000 | 31 December 2023 | profit/loss | Equity | 31 December 2024 |
| Deferred income tax asset | ||||
Fixed and intangible assets | 1,403 | (511) | — | 892 |
Inventory | 458 | (458) | — | — |
Other accruals | 4,755 | (2,216) | — | 2,539 |
R&D credits | — | 2,928 | — | — |
| Tax loss carried forward outside | 4,610 | (1,129) | — | 3,481 |
| Norway | ||||
Tax loss carried forward Norway | 65,484 | 4,357 | — | 69,841 |
| Calculated deferred tax asset | 76,710 | 2,971 | — | 79,681 |
| 22% (2023: 22%). | ||||
Impairment of deferred tax asset | (76,710) | (2,971) | — | (79,681) |
| Deferred tax in the balance | — | — | — | — |
| sheet |
| Proportion of | |||
| Place of | ownership interest | ||
| incorporation | and voting power | ||
| and | held by the group | ||
Name of subsidiary | Principal activity | operation | 31 December 2023 |
| Research & Development, | |||
| Ensurge Micropower Inc. | Manufacturing and | USA | 100% |
| Marketing services | |||
Thin Film Electronics KK | Dormant | Japan | 100% |
| TFE Holding | Owning shares in Ensurge | USA | 100% |
| Micropower Inc. |