(NOK 1 000) | Note | 2024 | 2023 |
Revenue from contracts with customers | 3, 4 | ||
| Other operating revenue | 3, 4 | ||
Total revenue | |||
| Cost of materials | 13 | ||
| Payroll expenses | 5, 21, 23, 28 | ||
| Other operating expenses | 6 | ||
Total operating expenses before depreciation | |||
| Operating profit before depreciation (EBITDA) | 4 | ( | ( |
| Depreciation, amortization and impairment | 7, 8, 10 | ||
Operating profit (EBIT) | ( | ( | |
| Share of profit (loss) from investments in associates | 11 | ( | ( |
| Finance income | 17, 18 | ||
| Finance costs | 17, 25 | ||
Profit/loss before tax | ( | ( | |
| Tax | 29 | ( | ( |
Profit/loss after tax | ( | ( |
(NOK 1 000) | Note | 2024 | 2023 |
| Attributable to: | |||
| Equity holders of the parent | 22, 24 | ( | ( |
Non-Controlling interests | ( | ( | |
| Earnings per share | |||
| Ordinary (NOK) | 24 | ( | ( |
| Diluted (NOK) | 24 | ( | ( |
(NOK 1 000) | 2024 | 2023 |
Profit/loss after tax | ( | ( |
| OTHER COMPREHENSIVE INCOME: | ||
| Items that will be reclassified through profit or loss in subsequent periods | ||
Exchange differences on translation of foreign operations | ||
Total comprehensive income, net of tax | ( | ( |
| Attributable to: | ||
Equity holders of the parent | ( | ( |
Non-controlling interests | ( | ( |
(NOK 1 000) | Note | 31 Dec 2024 | 31 Dec 2023 | |
| ASSETS | ||||
| Property, plant and equipment | 7 | |||
| Right-of-use assets | 10 | |||
| Intangible assets | 8 | |||
| Investment in associates | 11 | |||
| Non-current financial assets | 12,18 | |||
| Other non-current assets | 12 | |||
Total non-current assets | ||||
| Inventories | 13 | |||
| Trade receivables | 14,18 | |||
Contract assets | ||||
| Other current assets | 15 | |||
| Cash and short-term deposits | 16 | |||
Total current assets | ||||
Total assets | ||||
Hexagon Purus ASA | Annual report 2024 4 | 202 |
(NOK 1 000) | Note | 31 Dec 2024 | 31 Dec 2023 |
| EQUITY AND LIABILITIES | |||
| Issued capital | 22 | ||
| Share premium | 22 | ||
Other equity | ( | ||
Equity attributable to holders of the parent | |||
Non-controlling interests | |||
Total equity | |||
| Interest-bearing loans and borrowings | 18,19,25 | ||
| Lease liabilities | 10,25 | ||
| Net employee defined benefit liabilities | 21 | ||
| Deferred tax liabilities | 29 | ||
Total non-current liabilities | |||
| Trade and other payables | 18 | ||
Contract liabilities | |||
| Interest-bearing loans and borrowings | 18,19,25,26 | ||
| Lease liabilities, short term | 10,25,26 | ||
| Income tax payable | 29 | ||
| Other current financial liabilities | 18 | ||
| Other current liabilities | 27 | ||
| Provisions | 20 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
(NOK 1 000) | Note | 2024 | 2023 |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
Profit before tax | ( | ( | |
| Adjustments to reconcile profit before tax to net cash flows | |||
| Depreciation and impairment of property, plant and equipment | 7 | ||
| Depreciation and impairment of right-of-use assets | 10 | ||
| Amortization and impairment of intangible assets | 8 | ||
| Share-based payment expense | 23 | ||
| Share of net profit of associates | 11 | ( | |
| Movements in pensions | 21 | ( | |
| Working capital adjustments | |||
| Change in trade receivables and contract assets | 14 | ( | ( |
| Change in inventories | 13 | ( | ( |
| Change in trade and other payables, contract liabilities | 27 | ( | |
| Change in other accrual accounting entries | 12, 26 | ||
| Other adjustments to reconcile to operating cash flow | |||
| Interest income | 17 | ( | ( |
| Interest expense | 17 | ||
Net cash flow from operating activities | ( | ( | |
| Hexagon Purus ASA | Annual report 2024Hexagon Purus ASA | Annual report 2024 |
(NOK 1 000) | Note | 2024 | 2023 |
| CASH FLOW FROM INVESTMENT ACTIVITIES | |||
| Purchase of property, plant and equipment | 7 | ( | ( |
| Purchase and development of intangible assets | 8 | ( | ( |
Settlement of contingent consideration of business combination | ( | ( | |
| Investments in associated companies | 11 | ( | ( |
| Interest received | 17 | ||
Loans to associated companies | ( | ( | |
Net cash flow used in investing activities | ( | ( | |
| CASH FLOW FROM FINANCING ACTIVITIES | |||
| Proceeds from loans | 25 | ||
Transaction costs on issue of loans | ( | ( | |
| Repayment of loans | 25 | ( | ( |
| Interest payments | 17 | ( | ( |
| Repayment of principal portion of lease liabilities | 10, 25 | ( | ( |
| Interest on lease liabilities | 10, 25 | ( | ( |
| Proceeds from new equity | 22 | ||
| Transaction costs on issue of equity instruments | 22 | ( | ( |
Proceeds from share capital increase in subsidiary | |||
Net cash flow (used in)/from financing activities | |||
Net decrease/increase in cash and cash equivalents | ( | ||
Net foreign exchange difference | ( | ||
| Cash and cash equivalents at 1 January | 16 | ||
Cash & cash equivalents outgoing balance |
| Equity attributable | ||||||||
| Other paid-in | Foreign currency | to holders | Non-controlling | |||||
(NOK 1 000) | Note | Issued capital | Share premium | capital | translation reserve | of the parent | interest | Total equity |
As of 1 January 2024 | ||||||||
Profit for the period | ( | ( | ( | ( | ||||
Other comprehensive income | ||||||||
Total comprehensive income | ( | ( | ( | ( | ||||
| Share-based payments | 22 | |||||||
Share capital increase | ||||||||
Share capital increase in subsidiary | ||||||||
| Equity portion of convertible debt | 24 | |||||||
Transaction cost | ( | ( | ( | ( | ||||
As of 31 December 2024 | ( | |||||||
As of 1 January 2023 | ||||||||
Profit for the period | ( | ( | ( | ( | ||||
Other comprehensive income | ( | |||||||
Total comprehensive income | ( | ( | ( | ( | ||||
| Share-based payments | 22 | |||||||
Share capital increase | ||||||||
Share capital increase in subsidiary | ||||||||
| Equity portion of convertible debt | 24 | |||||||
Transaction cost | ( | ( | ( | ( | ||||
As of 31 December 2023 | ||||||||
| Hexagon Purus ASA | Annual report 2024Hexagon Purus ASA | Annual report 2024 |
Company | Home country | Registered office | Ownership | Votes |
Hexagon Technology H2 AS | Norway | Oslo | 100% | 100% |
Hexagon Purus HK Holding AS | Norway | Oslo | 100% | 100% |
Hexagon Purus Maritime AS | Norway | Langevag | 100% | 100% |
Hexagon Purus Germany Holding GmbH | Germany | Herford | 100% | 100% |
Hexagon Purus GmbH | Germany | Kassel | 100% | 100% |
Hexagon Purus Real Estate GmbH | Germany | Kassel | 100% | 100% |
Wystrach GmbH | Germany | Weeze | 100% | 100% |
Wyrent GmbH | Germany | Weeze | 100% | 100% |
xperion E&E US Holding Inc. | USA | Heath, OH | 100% | 100% |
xperion E&E USA LLC | USA | Heath, OH | 100% | 100% |
Hexagon Purus North America Holdings Inc. | USA | Lincoln, NE | 100% | 100% |
Hexagon Purus LLC | USA | Lincoln, NE | 100% | 100% |
Hexagon MasterWorks Inc. | USA | Lincoln, NE | 100% | 100% |
Hexagon Purus Systems USA, LLC | USA | Costa Mesa, CA | 100% | 100% |
Hexagon Purus Systems Canada Ltd | Canada | Vancover | 100% | 100% |
CIMC- Hexagon Hydrogen Energy Technologies Limited | China | Hong Kong | 51% | 51% |
CIMC- Hexagon Hydrogen Energy Technologies (Beijing) Co,, Ltd | China | Beijing | 100% | 100% |
CIMC- Hexagon Hydrogen Energy Technologies (Heibei) Co,, Ltd | China | Heibei | 100% | 100% |
Hexagon Purus (Beijing) Ltd. | China | Beijing | 100% | 100% |
| Associates | ||||
CIMC- Hexagon Hydrogen Energy Systems Limited | China | Hong Kong | 49% | 49% |
Cryoshelter LH2 GmbH | Austria | Dobl-Zwaring | 40% | 40% |
(NOK 1 000) | 2024 | 2023 |
Sale of cylinders and systems | 1 773 589 | 1 194 637 |
Sale of services and funded development | 49 354 | 61 193 |
Contracts with customers at a point in time | 1 822 943 | 1 255 829 |
Sale of cylinders and systems | 20 582 | 55 981 |
Contracts with customers over time | 20 582 | 55 981 |
Total revenue from contracts with customers | 1 843 525 | 1 311 810 |
| Type of goods or service | ||
Sale of cylinders and systems | 1 794 171 | 1 250 618 |
Sale of services and funded development | 49 354 | 61 193 |
Other revenues | 31 256 | 6 846 |
Rental income | 1 059 | 957 |
Total revenue from contracts with customers | 1 875 839 | 1 319 615 |
(NOK 1 000) | 2024 | 2023 |
Trade receivable | 351 432 | 274 974 |
Contracts assets (accrued revenue) | - | 11 168 |
Contract liabilities | 159 179 | 196 327 |
2024 | 2023 | |||||||
| Hydrogen | Battery Systems | Hydrogen | Battery Systems | |||||
| Mobility & | & Vehicle | Other and | Mobility & | & Vehicle | Other and | |||
| (NOK 1 000) | Infrastructure | Integration | eliminations | Total | Infrastructure | Integration | eliminations | Total |
Revenues from contracts with customers | 1 780 382 | 68 236 | (5 094) | 1 843 525 | 1 268 493 | 30 817 | 12 501 | 1 311 811 |
Other operating revenue | 2 073 | 29 103 | 1 139 | 32 314 | 6 396 | 9 564 | (8 156) | 7 804 |
Total revenue | 1 782 455 | 97 339 | (3 955) | 1 875 839 | 1 274 889 | 40 381 | 4 345 | 1 319 614 |
EBITDA | (11 856) | (139 129) | (197 376) | (348 361) | (94 047) | (139 719) | (211 706) | (445 472) |
Depreciation & impairment | 389 782 | 44 230 | 128 202 | 562 213 | 124 126 | 21 282 | 4 376 | 149 784 |
EBIT | (401 638) | (183 359) | (325 578) | (910 575) | (218 173) | (161 001) | (216 082) | (595 256) |
Segment assets | 2 692 351 | 933 699 | 1 307 729 | 4 933 780 | 2 462 331 | 616 561 | 694 115 | 3 773 007 |
Segment investments in the period 1 | 131 381 | 217 178 | 128 053 | 476 612 | 310 852 | 50 839 | 87 865 | 449 556 |
Segment liabilities | 910 076 | 451 403 | 1 450 504 | 2 811 984 | 1 341 535 | 281 232 | 231 114 | 1 853 880 |
(NOK 1 000) | 2024 | 2023 |
| Geographical regions | ||
Norway | 5 501 | 4 161 |
Europe, excluding Norway | 1 531 015 | 1 090 261 |
North America | 328 038 | 196 700 |
Asia | 4 560 | 9 520 |
Australia/Oceania | 3 499 | |
Others | 6 724 | 15 474 |
Total | 1 875 839 | 1 319 614 |
(NOK 1 000) | 2024 | 2023 |
| Geographical regions | ||
Norway | 155 305 | 145 404 |
Europe, excluding Norway | 1 381 104 | 1 572 144 |
North America | 692 024 | 439 207 |
Asia | 216 039 | 96 892 |
Total external | 2 444 472 | 2 253 649 |
| Property, plant | Intangible | Property, plant | Intangible | |
| and equipment | assets | and equipment | assets | |
| (NOK 1 000) | 2024 | 2024 | 2023 | 2023 |
| Geographical regions | ||||
Norway | 1 492 | 17 011 | 503 | 31 967 |
Europe, excluding Norway | 101 219 | 11 884 | 254 154 | - |
North America | 215 607 | 45 195 | 78 072 | 1 111 |
Asia | 169 364 | 7 690 | 109 914 | 6 550 |
Total | 487 683 | 81 779 | 442 643 | 39 628 |
(NOK 1 000) | Note | 2024 | 2023 |
Salaries/fees | 633 168 | 516 752 | |
Contractors/hired personnel | 23 067 | 19 934 | |
Board remuneration | 2 724 | 2 668 | |
Share-based payments | 31 363 | 24 368 | |
| Bonuses and incentive programs | 22 | 22 227 | 27 179 |
| Pension expense, defined-benefit plans | 20 | 218 | 109 |
| Pension expense, defined-contribution plans | 20 | 11 281 | 9 031 |
Other personnel related expenses | 7 077 | 13 622 | |
Other social security costs | 31 934 | 24 681 | |
Capitalized personnel costs (development projects) | (10 724) | (16 908) | |
Payroll costs | 752 335 | 621 436 | |
| Average number of full-time equivalents | 2024 | 2023 | |
Canada | 97 | 82 | |
China | 36 | 17 | |
Norway | 27 | 29 | |
Germany | 518 | 457 | |
USA | 72 | 53 | |
Total number of full-time equivalents | 749 | 638 |
(NOK 1 000) | 2024 | 2023 |
IT and communication cost | 40 541 | 27 311 |
Operating and maintenance for property, plant and machines | 117 811 | 73 081 |
Professional fees | 150 275 | 123 345 |
Indirect costs of sales | 21 532 | 47 195 |
Travel and living | 29 034 | 29 614 |
Other | 31 099 | 66 264 |
Other operating expeses | 390 292 | 366 810 |
| Buildings and | Machinery | Assets | ||
| real estate | and | under | ||
| (NOK 1 000) | properties | equipment | construction | 2024 total |
| Fixed assets | ||||
Opening balance at cost price | 161 601 | 643 906 | 321 614 | 1 127 120 |
Opening balance accumulated depreciations | (56 704) | (203 204) | - | (259 909) |
Opening balance book value | 104 897 | 440 701 | 321 614 | 867 212 |
Additions | 33 258 | 211 418 | 243 006 | 487 683 |
Transfers from assets under construction | 83 052 | 63 208 | (146 260) | - |
Depreciations | (8 567) | (84 302) | - | (92 869) |
Impairments | - | (6 021) | (121 337) | (127 358) |
Translation differences | 2 888 | 51 454 | 22 333 | 76 675 |
Disposals | - | (7 556) | (10) | (7 566) |
Closing balance 31.12.2024 | 215 528 | 668 903 | 319 346 | 1 203 777 |
Closing balance at cost price | 280 799 | 962 430 | 440 683 | 1 683 912 |
Closing balance accumulated depreciations | (65 271) | (293 527) | (121 337) | (358 798) |
Useful life | 10-20 years | 3-15 years | ||
Depreciation method | Straight-line Straight-line |
| Buildings and | Machinery | Assets | ||
| real estate | and | under | ||
| (NOK 1 000) | properties | equipment | construction | 2023 total |
| Fixed assets | ||||
Opening balance at cost price | 144 496 | 309 847 | 239 284 | 693 627 |
Opening balance accumulated depreciations | (45 863) | (152 774) | - | (198 637) |
Opening balance book value | 98 633 | 157 073 | 239 284 | 494 990 |
Additions | 12 414 | 211 586 | 189 540 | 413 540 |
Transfers from assets under construction | - | 117 969 | (117 969) | - |
Depreciations | (10 841) | (50 430) | - | (61 272) |
Impairments | - | - | - | - |
Translation differences | 6 853 | 7 379 | 10 759 | 24 991 |
Disposals | (2 162) | (2 876) | - | (5 037) |
Closing balance 31.12.2023 | 104 897 | 440 701 | 321 614 | 867 212 |
Closing balance at cost price | 161 601 | 643 906 | 321 614 | 1 127 120 |
Closing balance accumulated depreciations | (56 704) | (203 204) | - | (259 909) |
Useful life | 10-20 years | 3-15 years | ||
| Depreciation method | Straight-line | Straight-line |
| Technology and | Patents and | Customer | |||
| (NOK 1 000) | development | licenses | relationships | Goodwill | 2024 total |
| Intangible assets | |||||
Opening balance at cost price | 251 248 | 15 143 | 184 810 | 559 941 | 1 011 143 |
Opening balance accumulated amortizations | (49 898) | (11 117) | (108 456) | - | (169 471) |
Opening balance book value | 201 350 | 4 026 | 76 354 | 559 941 | 841 671 |
Additions | 75 566 | 6 213 | - | - | 81 779 |
Amortizations | (27 385) | (1 277) | (22 052) | - | (50 714) |
Translation differences | 3 890 | 320 | 3 441 | 26 545 | 34 197 |
Impairment | - | - | (832) | (226 567) | (227 399) |
Closing balance 31.12.2024 | 253 420 | 9 282 | 56 912 | 359 920 | 679 534 |
Closing balance at cost price | 330 704 | 21 676 | 188 252 | 586 486 | 1 127 119 |
Closing balance accumulated amortizations | (77 284) | (12 394) | (131 340) | (226 567) | (447 584) |
Useful life | 5-20 years | 6-17 years | 7-9 years | Indefinite | |
Amortization method | Straight-line Straight-line Straight-line | None |
| Technology and | Patents and | Customer | |||
| (NOK 1 000) | development | licenses | relationships | Goodwill | 2023 total |
| Intangible assets | |||||
Opening balance at cost price | 206 787 | 14 050 | 178 086 | 523 741 | 922 664 |
Opening balance accumulated amortizations | (25 772) | (7 469) | (86 770) | - | (120 010) |
Opening balance book value | 181 015 | 6 581 | 91 316 | 523 741 | 802 654 |
Additions | 38 948 | 680 | - | - | 39 628 |
Amortizations | (24 127) | (2 211) | (21 686) | - | (48 024) |
Translation differences | 5 513 | 413 | 6 724 | 36 200 | 48 851 |
Disposals | - | (1 437) | - | - | (1 437) |
Closing balance 31.12.2023 | 201 350 | 4 026 | 76 354 | 559 941 | 841 671 |
Closing balance at cost price | 251 248 | 15 143 | 184 810 | 559 941 | 1 011 143 |
Closing balance accumulated amortizations | (49 898) | (11 117) | (108 456) | - | (169 471) |
Useful life | 5-20 years | 6-17 years | 7-9 years | Indefinite | |
Amortization method | Straight-line Straight-line Straight-line | None |
(NOK 1 000) | 2024 | 2023 |
HMI Europe | 359 920 | 596 142 |
Total goodwill | 359 920 | 596 142 |
(NOK 1 000) | Carrying amount |
HMI Europe | 1 569 920 |
HMI North America | 220 826 |
BVI | 386 937 |
China Cylinder Production Company (CPC) | 222 811 |
| Sensitivity in headroom | |||
(NOK 1 000) | Change in WACC | ||
Percentage point change in EBITDA – margin in terminal value | (2.0%) | 0.0% | 2.0% |
| 2.0% | 1 109 492 | 328 516 | (137 025) |
- | 635 653 | 0 1 | (379 955) |
(2.0%) | 161 814 | (328 516) | (622 885) |
| Sensitivity in headroom Change in WACC | ||||
(NOK 1 000) | (2.0%) | 0.0% | 2.0% | |
| Percentage point change in EBITDA | 2.0% | 907 970 | 635 679 | 456 320 |
| – margin in terminal value | - | 800 758 | 556 200 1 | 394 953 |
(2.0%) | 693 546 | 476 720 | 333 587 |
| Sensitivity in headroom Change in WACC | ||||
(NOK 1 000) | (2.0%) | 0.0% | 2.0% | |
| Percentage point change in EBITDA | 2.0% | 845 816 | 487 608 | 252 980 |
| – margin in terminal value | - | 610 202 | 313 407 1 | 118 478 |
(2.0%) | 375 218 | 139 206 | (16 023) |
| Sensitivity in headroom Change in WACC | ||||
(NOK 1 000) | (2.0%) | 0.0% | 2.0% | |
| Percentage point change in EBITDA | 2.0% | 235 806 | 69 059 | (27 761) |
| – margin terminal in value | - | 134 820 | 0 1 | (78 407) |
(2.0%) | 33 833 | (69 059) | (129 052) |
| Carrying | Carrying | |||
| amount before | Impairment | amount after | ||
(NOK 1 000) | Asset category | impairment | recognized | impairment |
| Property, | ||||
| plant and | ||||
| China Cylinder Production Company (CPC) | equipment | 201 740 | 121 454 | 80 286 |
(NOK 1 000) | HMI NA | BVI |
Revenue in terminal value year | (42.0%) | (4.1%) |
Revenue growth in the year 2025-2029 | (21.21%) | (15.15%) |
EBITDA margin in terminal year | (6.3%) | (2.7%) |
Change in WACC (PPS) | 14.84% | 3.69% |
| Fixtures, | ||||
| Land and | Machinery and | fittings, | ||
| (NOK 1 000) | buildings | equipment | vehicles | 2024 total |
| 2024 | ||||
Opening balance at cost price | 609 982 | 28 434 | 11 575 | 649 992 |
Opening balance accumulated deprecations | (88 812) | (10 873) | (5 541) | (105 227) |
Opening balance 1 January | 521 170 | 17 561 | 6 034 | 544 765 |
Additions | 65 814 | - | 1 194 | 67 008 |
Disposal | (28 116) | - | - | (28 116) |
Depreciations | (57 681) | (3 709) | (2 483) | (63 874) |
Translation differences | 40 584 | 516 | 278 | 41 378 |
Closing balance 31 December | 541 771 | 14 367 | 5 024 | 561 162 |
Useful life | 3-10 years | 2-7 years | 2-5 years | |
Depreciation method | Linear | Linear | Linear |
| Fixtures, | ||||
| Land and | Machinery and | fittings, | ||
| (NOK 1 000) | buildings | equipment | vehicles | 2023 total |
| 2023 | ||||
Opening balance at cost price | 189 794 | 21 401 | 5 843 | 217 038 |
Opening balance accumulated deprecations | (55 483) | (5 788) | (3 467) | (64 738) |
Opening balance 1 January | 134 311 | 15 613 | 2 376 | 152 300 |
Additions | 425 017 | 6 796 | 5 618 | 437 431 |
Depreciations | (33 329) | (5 085) | (2 074) | (40 489) |
Translation differences | (4 829) | 237 | 114 | (4 478) |
Closing balance 31 December | 521 170 | 17 561 | 6 034 | 544 765 |
Useful life | 3-10 years | 2-7 years | 2-5 years | |
Depreciation method | Linear | Linear | Linear |
(NOK 1 000) | 2024 | 2023 |
| Summary of lease liabilities | ||
Opening balance 1 January | 558 068 | 154 710 |
New lease liabilities recognized | 67 008 | 437 431 |
Disposal | (34 782) | - |
Lease payments | (81 872) | (51 798) |
Interest expense on lease liabilities | 38 851 | 22 261 |
Currency exchange differences | 45 563 | (4 536) |
Lease liabilities 31 December | 592 836 | 558 068 |
| hereof: | ||
Current lease liabilities | 49 994 | 39 930 |
Non-current lease liabilities | 542 842 | 518 138 |
Total lease liabilities 31 December | 592 836 | 558 068 |
(NOK 1 000) | 2024 | 2023 |
| Lease liability cash flow (excl interests) | ||
Less than a month | 3 633 | 2 230 |
1-3 months | 8 838 | 5 789 |
3-12 months | 37 522 | 31 912 |
Less than 1 year | 49 994 | 39 930 |
1-5 years | 194 494 | 172 969 |
More than 5 years | 348 349 | 345 169 |
Total discounted lease liabilities 31 December | 592 836 | 558 068 |
(NOK 1 000) | 2024 | 2023 |
| Lease interest expense cash flow | ||
Less than a month | 3 256 | 3 227 |
1-3 months | 6 448 | 6 434 |
3-12 months | 27 872 | 28 032 |
Less than 1 year | 37 576 | 37 693 |
1-5 years | 115 924 | 120 958 |
More than 5 years | 66 874 | 90 230 |
Total lease interests following periods | 220 374 | 248 880 |
(NOK 1 000) | 2024 | 2023 |
| Undiscounted cash outflow | ||
Less than a month | 6 889 | 5 457 |
1-3 months | 15 286 | 12 222 |
3-12 months | 65 394 | 59 944 |
Less than 1 year | 87 570 | 77 623 |
1-5 years | 310 418 | 293 927 |
More than 5 years | 415 222 | 435 398 |
Total undiscounted lease liabilities 31 December | 813 210 | 806 948 |
(NOK 1 1000) | 2024 | 2023 |
| Summary of cash outflows leases | ||
Cash payment for leases accounted for under IFRS 16 | 81 872 | 51 798 |
Variable lease payments | 25 545 | 12 055 |
Cash payments related to short term leases and leases of low value | 7 455 | 333 |
Total cash outflow for leases | 114 873 | 64 186 |
| Ownership | Ownership | ||||
| Business | share | share | Accounting | ||
| Country | segment | 31.12.2023 | 31.12.2024 | method | |
| Companies | |||||
Cryoshelter LH2 Gmb | Austria | Other | 40.0% | 40.0% | Equity method |
| CIMC Hexagon Hydrogen | |||||
Energy Systems Ltd | Hong Kong | Other | 49.0% | 49.0% | Equity method |
| CIMC Hexagon Hydrogen | ||||||
| Cryoshelter LH2 GmbH | Energy Systems | Total | ||||
(NOK 1000) | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Share of profit after tax | (22 599) | (8 330) | (13 123) | (4 172) | (35 722) | (12 503) |
PPA amortizations associated companies | - | - | - | - | - | - |
Gain on loss of significant influence | - | - | - | - | - | - |
Total profit/loss from investments in associated companies as per 31.12 | (22 599) | (8 330) | (13 123) | (4 172) | (35 722) | (12 503) |
| CIMC Hexagon Hydrogen | ||||||
| Cryoshelter LH2 GmbH | Energy Systems | Total | ||||
(NOK 1000) | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Carrying value as at 01.01 | 23 062 | 31 258 | 27 082 | 1 771 | 50 144 | 33 029 |
Share capital contribution | - | - | 4 502 | 29 305 | 4 502 | 29 305 |
Share of profit after tax | (22 599) | (8 330) | (13 123) | (4 172) | (35 722) | (12 502) |
Currency translation effects | (463) | 134 | 4 508 | 178 | 4 045 | 312 |
Carrying value as per 31.12 | - | 23 062 | 22 969 | 27 082 | 22 969 | 50 144 |
(NOK 1 000) | 2024 | 2023 |
Loans (as lender) 1 | 15 000 | 34 249 |
Other shares 2 | 95 403 | 95 403 |
Other non-current assets 3 | 132 150 | 33 767 |
Total other non-current assets | 242 552 | 163 419 |
(NOK 1 000) | 2024 | 2023 |
Raw materials and consumables | 418 328 | 265 378 |
Work in progress | 139 784 | 88 931 |
Finished goods | 135 949 | 127 387 |
Total inventories | 694 061 | 481 695 |
Provision for obsolete inventory in balance sheet | 27 882 | 24 584 |
Carrying amount of holdings used as pledged assets | - | - |
(NOK 1 000) | 2024 | 2023 |
Trade receivables | 355 399 | 277 961 |
Provisions for loss | (3 967) | (2 987) |
Trade receivables after provision for losses | 351 432 | 274 974 |
Carrying amount of trade receivables used as pledged assets | - | - |
| Trade receivables | |||||||
| 30–60 | 60–90 | ||||||
| Contract | <30 days | days | days | >90days | |||
assets | Not due | past due | past due | past due | past due | Total | |
| 2024 | |||||||
Expected credit loss rate | - | - | - | 3.2% | 5.2% | 12.2% | |
Gross carrying amount at default | - | 221 619 | 77 315 | 30 782 | 2 230 | 23 453 | 355 399 |
Expected credit loss | - | - | (985) | (115) | (2 867) | (3 967) | |
Net carrying amount | - | 221 619 | 77 315 | 29 797 | 2 115 | 20 586 | 351 432 |
| 2023 | |||||||
Expected credit loss rate | - | - | - | 3.2% | 5.2% | 8.1% | |
Carrying amount at default | 11 168 | 195 624 | 32 009 | 21 041 | 1 718 | 27 569 | 277 961 |
Expected credit loss | (673) | (89) | (2 225) | (2 987) | |||
Net carrying amount | 11 168 | 195 624 | 32 009 | 20 368 | 1 628 | 25 344 | 274 974 |
(NOK 1 000) | 2024 | 2023 |
Opening balance 1 January | 2 988 | 1 965 |
Provision for losses | 1 536 | 911 |
Actual losses | (751) | - |
Translation differences | 195 | 111 |
Closing balance 31 December | 3 967 | 2 987 |
(NOK 1 000) | 2024 | 2023 |
Other debtors | - | 27 226 |
Prepaid expenses | 77 508 | 148 781 |
Prepayment to suppliers | 635 | 27 629 |
Entitlement to VAT and sales tax | 47 998 | 20 878 |
Entitlement to income tax refund | - | 45 |
Other | 24 421 | 5 915 |
Total other current assets | 150 561 | 230 474 |
(NOK 1 000) | 2024 | 2023 |
Cash at bank and in hand | 1 027 732 | 307 485 |
Undrawn Group overdraft facility | - | 8 430 |
Restricted funds included in cash & cash equivalents 1 | 13 606 | 5 357 |
(NOK 1 000) | 2024 | 2023 |
Interest income | 24 282 | 29 564 |
Foreign exchange items | 75 738 | 56 181 |
Other finance income | 12 | 17 928 |
Total finance income | 100 032 | 103 673 |
Loss on exchange items | 58 932 | 81 491 |
Cost of interest on loans | 210 129 | 83 373 |
Cost of interest on lease liabilities | 38 851 | 22 261 |
Other finance expense | 57 492 | 98 |
Total finance expense | 365 404 | 187 223 |
Net financial items | (265 372) | (83 550) |
(NOK 1 000) | 2024 | 2023 |
| Financial assets at amortized costs | ||
Trade receivables | 351 432 | 274 974 |
Other non-current financial assets | 15 000 | 34 249 |
Other current financial assets | - | 38 394 |
| Financial assets at fair value | ||
Investment in Norwegian Hydrogen AS | 95 403 | 95 403 |
Total | 461 835 | 443 019 |
Total current | 351 432 | 313 368 |
Total non-current | 110 403 | 129 651 |
(NOK 1 000) | 2024 | 2023 |
| Financial liabilities at amortized cost | ||
Trade and other payables | 260 153 | 220 457 |
Non-current interest bearing loans and borrowings | 1 569 251 | 596 482 |
Current interest bearing loans and borrowings | 3 346 | 2 317 |
| Financial liabilities at fair value | ||
Other current financial liabilities (Contingent liabilities) | - | 42 539 |
Total | 1 832 750 | 861 796 |
Total current | 263 499 | 265 313 |
Total non-current | 1 569 251 | 596 482 |
2024 | 2023 | ||||
(NOK 1 000) | Level | Book value | Fair value | Book value | Fair value |
| Financial assets | |||||
Other non-current financial assets | 3 | 95 403 | 95 403 | 95 403 | 95 403 |
Other non-current assets | 2 | 15 000 | 15 000 | 34 249 | 34 249 |
Other current financial assets | 2 | - | - | 38 394 | 38 394 |
Total financial assets | 110 403 | 110 403 | 168 045 | 168 045 | |
Total current | - | - | 38 394 | 38 394 | |
Total non-current | 110 403 | 110 403 | 129 651 | 129 651 | |
| Financial liabilities | |||||
Interest bearing loans and borrowings | 2 | 1 572 597 | 1 572 597 | 598 799 | 598 799 |
Other current financial liabilities | 3 | - | - | 42 539 | 42 539 |
Total financial liabilities | 1 572 597 | 1 572 597 | 641 339 | 641 339 | |
Total current | 3 346 | 3 346 | 44 856 | 44 856 | |
Total non-current | 1 569 251 | 1 569 251 | 596 482 | 596 482 |
2024 | 2023 | |
Loan from related party | na | 5.2% |
Loan from financial institutions | 1.56% - 2.88% | 1.56% - 7.50% |
Convertible bond | 6% and 10% | 6% |
Leases | 2.50% - 10.50% | 2.50% - 10.50% |
| Gains or losses on interest rate | |||
| Change in interest rates | Effect on profit/loss before tax | derivatives in comprehensive | |
| in base points | (NOK 1 000) | income before tax (NOK 1 000) | |
2024 | +100 | (222) | - |
(100) | 222 | - | |
2023 | +100 | (212) | - |
(100) | 212 | - |
| Less than | 3–12 | |||||
| (NOK 1 000) | 1 month | 1–3 months | months | 1–5 years | 5 years+ | Total |
Loans from financial institutions | 279 | 836 | 2 230 | 9 646 | 11 757 | 24 748 |
| Interest on loans from financial | ||||||
institutions | 41 | 122 | 325 | 1 715 | 234 | 2 437 |
Leases | 3 633 | 8 838 | 37 522 | 194 494 | 348 349 | 592 836 |
Interest on leases | 3 256 | 6 448 | 27 872 | 115 924 | 66 874 | 220 374 |
Convertible bond | - | - | - | 2 703 946 | - | 2 703 946 |
Trade payables | 188 617 | 57 850 | 13 686 | - | - | 260 153 |
Total | 195 826 | 74 095 | 81 635 | 3 025 725 | 427 213 | 3 804 494 |
| Less than | 3–12 | |||||
| (NOK 1 000) | 1 month | 1–3 months | months | 1–5 years | 5 years+ | Total |
Loans from financial institutions | 193 | 579 | 1 545 | 11 720 | 13 126 | 27 163 |
| Interest on loans from financial | ||||||
institutions | 40 | 119 | 317 | 1 274 | 846 | 2 596 |
Leases | 2 230 | 5 789 | 31 912 | 172 969 | 345 169 | 558 068 |
Interest on leases | 3 227 | 6 434 | 28 032 | 120 958 | 90 230 | 248 880 |
Convertible bond | - | - | - | 1 075 133 | - | 1 075 133 |
Other current financial liabilities | - | - | 42 540 | - | - | 42 540 |
Trade payables | 200 380 | 46 008 | 6 676 | 2 366 | 283 | 255 712 |
Total | 203 716 | 53 133 | 110 794 | 1 384 420 | 449 653 | 2 201 716 |
| Movement of NOK | Effect on profit/ loss | ||
| (NOK 1 000) | against USD | before tax | Effect on OCI pre tax |
2024 | +10% | (22 754) | - |
(10%) | 22 754 | - | |
2023 | +10% | (19 789) | - |
(10%) | 19 789 | - |
| Movement of NOK | Effect on profit/ loss | ||
| (NOK 1 000) | against EUR | before tax | Effect on OCI pre tax |
2024 | +10% | (53 418) | - |
(10%) | 53 418 | - | |
2023 | +10% | (38 277) | - |
(10%) | 38 277 | - |
(NOK 1 000) | 2024 | 2023 |
Balance 1 January | 65 782 | 38 227 |
Translation differences | 4 099 | 2 278 |
Provisions for the year | 16 074 | 28 195 |
Provisions used (and reversed) during the year | (9 444) | (3 765) |
Reversals of provision | (6 770) | - |
Warranty provision, other changes | (306) | 847 |
Balance 31 December | 69 435 | 65 782 |
(NOK 1 000) | 2024 | 2023 |
Defined contribution pension plan | 11 281 | 8 762 |
Defined benefit pension plan | 218 | 109 |
Total | 11 499 | 8 870 |
(NOK 1 000) | 2024 | 2023 |
Pension liabilities | 1 696 | 1 717 |
2024 | 2023 | |
Ordinary shares of NOK 0.10 (2024/2023) | 428 486 108 | 276 797 456 |
Total number of shares | 428 486 108 | 276 797 456 |
| Changes in share capital and share premium | ||||||
Number of shares | Share capital (NOK 1 000) | Share premium (NOK 1 000) | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Ordinary shares | ||||||
Issued and paid 1 January | 276 797 456 | 258 278 937 | 27 680 | 25 828 | 1 342 308 | 1 542 880 |
Issued new share capital | 151 688 652 | 18 518 519 | 15 169 | 1 852 | 986 000 | 497 976 |
Transaction cost | (31 289) | (25 846) | ||||
Issued and paid, end of period | 428 486 108 | 276 797 456 | 42 849 | 27 680 | 2 297 019 | 2 015 010 |
Transferred to share premium | (672 702) | |||||
Net total | 2 297 019 | 1 342 308 |
| Number of | ||
shares | Shareholding | |
HEXAGON COMPOSITES ASA | 164 578 833 | 38.4% |
CLEARSTREAM BANKING S.A. | 59 675 053 | 13.9% |
Sumitomo Mitsui Trust Bank (U.S.A) 1 | 58 978 293 | 13.8% |
MP PENSJON PK | 12 804 281 | 3.0% |
The Bank of New York Mellon SA/NV | 11 307 883 | 2.6% |
FLAKK COMPOSITES AS | 10 268 728 | 2.4% |
Citibank Europe plc | 8 209 582 | 1.9% |
DNB Markets Aksjehandel/-analyse | 5 649 355 | 1.3% |
VERDIPAPIRFONDET DELPHI NORGE | 5 156 700 | 1.2% |
Deutsche Bank Aktiengesellschaft | 4 563 809 | 1.1% |
DANSKE BANK | 4 273 616 | 1.0% |
Nordnet Bank AB | 3 451 167 | 0.8% |
The Bank of New York Mellon SA/NV | 3 355 500 | 0.8% |
The Bank of New York Mellon | 3 021 755 | 0.7% |
NØDINGEN AS | 2 460 626 | 0.6% |
VERDIPAPIRFONDET STOREBRAND NORGE | 1 863 019 | 0.4% |
State Street Bank and Trust Comp | 1 861 878 | 0.4% |
Caceis Bank | 1 814 909 | 0.4% |
U.S. Bank National Association | 1 627 070 | 0.4% |
UBS Switzerland AG | 1 450 622 | 0.3% |
Total of 20 largest shareholders | 366 372 629 | 85.5% |
Remainder | 62 113 479 | 14.5% |
Total | 428 486 108 | 100.0% |
| LTIP 2025 - | ||||
| Issued | ||||
| LTIP 2022 - | LTIP 2023 - | LTIP 2024 - | December | |
| Issued 2022 | Issued 2023 | Issued 2024 | 2024 | |
Opening balance, number of instruments | 988 686 | 1 637 823 | - | - |
Grants | - | - | 1 925 000 | - |
Lapsed/cancelled | (15 000) | (52 000) | - | - |
Closing balance | 973 686 | 1 585 823 | 1 925 000 | - |
Fair value – at grant date (NOK) | 33.99 | 22.57 | 7.74 | - |
Vesting period | 3 years | 3 years | 3 years | - |
Expiry | Q1 2025 | Q1 2026 | Q1 2027 - |
| LTIP 2025 - | ||||
| Issued | ||||
| LTIP 2022 - | LTIP 2023 - | LTIP 2024 - | December | |
| Issued 2022 | Issued 2023 | Issued 2024 | 2024 | |
Opening balance, number of instruments | 78 080 | 109 284 | - | - |
Grants | - | - | 960 000 | 4 840 000 |
Lapsed/cancelled | (5 000) | - | - | - |
Closing balance | 73 080 | 109 284 | 960 000 | 4 840 000 |
Fair value – at grant date (NOK) | 27.76 | 22.04 | 7.42 | 5.89 |
Vesting period | 3 years | 3 years | 3 years | 3 years |
Expiry | Q1 2025 | Q1 2026 | Q1 2027 | Q1 2028 |
(NOK 1 000) | Note | 2024 | 2023 |
| Profit/loss for the year flowing to holders of ordinary shares | |||
Profit/loss for the year | (1 109 795) | (672 702) | |
| Weighted average number of shares outstanding 31 December | |||
| Ordinary shares issued 01.01 | 23 | 276 797 456 | 258 278 937 |
Issued new shares | 151 688 652 | 18 518 519 | |
Outstanding number of shares 31.12 | 428 486 108 | 276 797 456 | |
Weighted average number of shares outstanding 31.12 1 | 302 774 819 | 273 804 052 | |
Profit/loss per share | (3.67) | (2.46) | |
| Diluted number of shares outstanding 31 December | |||
| Ordinary shares issued 01.01 | 23 | 276 797 456 | 258 278 937 |
Issued new shares | 151 688 652 | 18 518 519 | |
Outstanding shares 31.12 adjusted for dilution effects | 428 486 108 | 276 797 456 | |
| Weighted average number of shares outstanding | |||
31.12 adjusted for dilution effects | 302 774 819 | 273 804 052 | |
Diluted profit/loss per share | (3.67) | (2.46) |
(NOK 1 000) | 2024 | 2023 |
Opening balance | 598 799 | 44 030 |
Exchange difference | 1 413 | 5 344 |
Repayment of loans | (5 260) | (20 000) |
Transaction cost and accrued interest | 208 548 | 62 834 |
Proceeds from new loans | 769 097 | 506 591 |
Closing balance 31 December | 1 572 597 | 598 799 |
| Amount | Amortized | Carrying | ||||
| Principal | Transaction | at initial | Accumulated | transaction | amount | |
| (NOK 1 000) | amount | costs | recognition | interests | costs | 31.12.2024 |
Liability component | 521 648 | (15 057) | 506 591 | 151 867 | 4 059 | 662 517 |
Equity component | 278 352 | (8 034) | 270 318 | - | - | 270 318 |
Total | 800 000 | (23 091) | 776 909 | 151 867 | 4 059 | 932 835 |
| Amount | Amortized | Carrying | ||||
| Principal | Transaction | at initial | Accumulated | transaction | amount | |
| (NOK 1 000) | amount | costs | recognition | interests | costs | 31.12.2024 |
Liability component | 790 290 | (21 193) | 769 097 | 112 369 | 2 939 | 881 466 |
Equity component | 209 660 | (5 622) | 204 037 | - | - | 204 037 |
Total | 999 950 | (26 815) | 973 134 | 112 369 | 2 939 | 1 085 503 |
| Interest rate | |||||
| (NOK 1 000) | conditions | Currency | Maturity | 2024 | 2023 |
| Secured loans | |||||
Volksbank an der Niers eG | 1.55% | EUR | 30.09.2036 | 7 052 | 3 089 |
Deutsche Bank AG | 2.88% | EUR | 30.06.2033 | 16 280 | 16 781 |
Deutsche Bank AG | 1.79% | EUR | 30.11.2025 | 1 417 | 7 292 |
Total non-current liabilities, not including 1 st year’s instalments | 24 748 | 27 163 |
(NOK 1 000) | 2025 | 2026 | 2027 | 2028 | 2029 | Thereafter |
| Repayments | 3 345 | 1 929 | 1 929 | 1 929 | 1 929 | 13 686 |
structure for non-current lia- bilities (1 st year as current) |
| Financial | Lease | ||
| (NOK 1 000) | liabilities | liabilities | Total |
Liabilities 1 January 2024 | 641 339 | 558 068 | 1 136 573 |
| Financing activities with cash settlement | |||
Repayment of loans and liabilities | (5 260) | - | (5 260) |
Repayment of lease liabilities | - | (43 022) | (43 022) |
Proceeds from loans and liabilities | 999 950 | - | 999 950 |
| Settlement of contingent consideration of business | |||
combination | (42 539) | - | (42 539) |
| Financing activities without cash settlement | |||
Accrued interest and transaction cost | 181 713 | - | 181 713 |
Equity component bond loan | (204 037) | - | (204 037) |
New lease liabilities | 67 008 | 67 008 | |
Disposals of lease liabilities | - | (34 782) | (34 782) |
Exchange differences | 1 431 | 45 563 | 46 994 |
Balance 31 December 2024 | 1 572 597 | 592 836 | 2 165 433 |
Liabilities 1 January 2023 | 158 871 | 154 710 | 313 580 |
| Financing activities with cash settlement | |||
Repayment of loans and liabilities | (105 693) | - | (105 693) |
Repayment of lease liabilities | - | (29 537) | (29 537) |
Proceeds from loans and liabilities | 776 909 | - | 776 909 |
| Financing activities without cash settlement | |||
Accrued interest and transaction cost | 62 834 | - | 62 834 |
Equity component bond loan | (270 318) | - | (270 318) |
New lease liabilities | 437 431 | 437 431 | |
Exchange differences | 18 736 | (4 536) | 14 200 |
Balance 31 December 2023 | 641 339 | 558 068 | 1 199 407 |
(NOK 1 000) | 2024 | 2023 |
| Secured current interest-bearing liabilities | ||
1 st year’s instalments, non-current interest-bearing liabilities | 3 346 | 2 317 |
Total | 3 346 | 2 317 |
1 st year’s instalments, lease liabilities | 49 994 | 39 930 |
(NOK 1 000) | 2024 | 2023 |
Public duties payable | 18 001 | 7 996 |
Accrued expenses and other current liabilities | 45 041 | 73 274 |
Other current liabilities | 61 569 | 49 900 |
Total | 124 611 | 131 170 |
(NOK 1 000) | 2024 | 2023 |
Sales revenue | 63 074 | 42 311 |
Cost of materials | 468 426 | 583 943 |
Other operating expenses | 54 218 | 39 461 |
Interest expenses from related parties | - | 1 525 |
(NOK 1 000) | 2024 | 2023 |
Trade receivables | 7 143 | 10 442 |
Trade payables | 23 123 | 157 908 |
| Total | ||||||
| Salaries | One-year | Employment | Paid pension | Multi-year | remuneration | |
| NOK 1 000 | and fees | variable 1 | benefits | premium | variable 2 | 2024 |
| Executive | ||||||
management | 21 845 | 11 796 | 643 | 1 310 | 17 213 | 52 806 |
Board of directors | 3 599 | - | - | - | - | 3 599 |
Total remuneration | 25 444 | 11 796 | 643 | 1 310 | 17 213 | 56 405 |
| Total | ||||||
| Salaries | One-year | Employment | Paid pension | Multi-year | remuneration | |
| NOK 1 000 | and fees | variable 1 | benefits | premium | variable 2 | 2023 |
| Executive | ||||||
management | 21 733 | 9 775 | 285 | 1 642 | 12 323 | 45 758 |
Board of directors | 2 548 | - | - | - | - | 2 548 |
Total remuneration | 24 281 | 9 775 | 285 | 1 642 | 12 323 | 48 306 |
2024 | 2023 | |
Espen Gundersen (Chairman) 1 | 45 619 | 45 619 |
Jon Erik Engeset 2 | 301 973 | 199 473 |
Rick Rashilla | 117 362 | 67 362 |
Knut Flakk 3 | na | na |
Karen Romer 5 | na | na |
Martha Kold Bakkevig | 4 124 | 4 124 |
Jannicke Hilland 3 | na | na |
Liv Fiksdahl 4 | - | - |
Susana Quintana-Plaza 4 | 2 334 | - |
Hidetomo Araki 4 | - | - |
2024 | 2023 | |
Morten Holum - President and CEO | 349 630 | 130 646 |
Salman Alam - CFO | 140 711 | 8 247 |
Dilip Warrier - EVP Strategic Projects 1 | - | 8 559 |
Michael Kleschinski - EVP Light duty, Distribution & Cylinders | 247 025 | 112 000 |
Todd Sloan - EVP Systems | 204 811 | 69 759 |
Anne Lise Hjelseth - EVP People & Culture | 84 715 | 41 237 |
Heiko Chudzick - EVP Operations 2 | 90 045 | 61 060 |
Frank Häberli - SVP Asia 3 | 60 664 | 60 664 |
(NOK 1 000) | 2024 | 2023 |
Statutory audit and auditing-related services | 8 294 | 4 544 |
Attestation services | 160 | 95 |
Tax advice | 225 | 324 |
Total | 8 679 | 4 963 |
(NOK 1 000) | 2024 | 2023 |
Income tax payable in the income statement | - | 1 770 |
Change in deferred tax in income statement | (7 379) | (6 063) |
Foreign exchange translation effects on tax expense | (1 898) | (3 501) |
Tax expense | (9 277) | (7 793) |
Income tax payable in the balance sheet | 346 | 509 |
Prepaid tax abroad in the balance sheet | - | 33 |
Settled tax not paid | (346) | (509) |
FX translation effects | - | 29 |
Other effects | - | 1 708 |
Total income tax payable in the income statement | - | 1 770 |
Nominal tax rates in Norway | 22% | 22% |
Profit before tax | (1 211 669) | (691 308) |
Tax based on nominal tax rate in Norway | (266 567) | (152 088) |
Varying foreign tax rates vs. Norwegian tax rate | (25 426) | (29 231) |
Other non-taxable income and non-taxable expenses | 76 079 | (168) |
Deferred tax asset not recognized in statement of financial position | 185 437 | 171 086 |
Interest deduction limitation | 17 788 | - |
Other differences relating to foreign subsidiaries | 356 | (384) |
Share of profit/loss from associates | 3 057 | 2 992 |
Tax expense from prior periods | - | - |
Tax expense in income statement | (9 277) | (7 793) |
Balance sheet | Change in deferred tax in income statement | |||
(NOK 1 000) | 2024 | 2023 | 2024 | 2023 |
| Deferred tax asset | ||||
Loss carried forward | (524 760) | (346 959) | (177 801) | (130 910) |
Property, plant & equipment | 27 406 | 9 012 | 18 395 | 9 012 |
Intangible assets | 5 765 | 12 | 5 753 | 12 |
Inventories | (9 423) | (6 429) | (2 994) | 1 817 |
Trade receivables | (145) | (163) | 17 | (163) |
Provisions for liabilities/other current liabilities | (9 879) | (7 547) | (2 332) | (128) |
Interest deduction limitation reserve carry forward | (23 760) | (5 352) | (18 408) | - |
Other | (14 907) | (2 791) | (11 146) | (2 088) |
Deferred tax asset– gross | (549 393) | (360 217) | (188 205) | (122 448) |
Reduction of tax assets due to uncertainty | 549 393 | 360 217 | 188 205 | 128 010 |
Deferred tax assets - net carrying amount | - | - | - | 5 562 |
| Deferred tax liabilities | ||||
Property, plant & equipment | 602 | 756 | (154) | (3 283) |
Intangible assets | 30 628 | 38 052 | (7 424) | (6 038) |
Trade receivables | - | - | - | (737) |
Provisions for liabilities/other current liabilities | (99) | (298) | 199 | (1 567) |
Deferred tax liabilities – gross | 31 131 | 38 510 | (7 379) | (11 624) |
Net recognized deferred tax liabilities/assets (-) | 31 131 | 38 510 | (7 379) | (6 063) |
| Carrying amounts | ||||
Deferred tax asset | - | - | ||
Deferred tax liabilities | 31 131 | 38 510 | ||
Net recognized deferred tax assets/ deferred tax liabilities | 31 131 | 38 510 |
(NOK 1 000) | 2024 | 2023 |
Actuarial gains/losses, pensions | - | - |
Derivatives | - | - |
Total | - | - |
(NOK 1 000) | 2024 | 2023 |
| Governmental grants related to income | ||
Governmental grants presented as income | - | - |
Governmental grants reducing R&D personnel cost | 23 902 | - |
Governmental grants presented as general cost reduction | 14 061 | 8 247 |
Total governmental grants related to income | 37 963 | 8 247 |
Investment grants | 23 732 | - |
Grant total governmental grants | 61 695 | 8 247 |
(NOK 1 000) | 2024 | 2023 |
First year | 105 333 | 262 135 |
Second year | 31 455 | 349 931 |
Thereafter | 5 902 | - |
Total | 142 690 | 612 066 |
(NOK 1 000) | 2024 | 2023 |
First year | 65 149 | 98 650 |
Second year | - | - |
Thereafter | - | - |
Total | 65 149 | 98 650 |
(NOK 1 000) | 2024 | 2023 |
First year | 87 570 | 78 313 |
Second year | 82 547 | 83 384 |
Thereafter | 643 094 | 645 251 |
Total | 813 210 | 806 948 |