31.12.2023 31.12.2022 |
|||||
Functional |
Country of |
Equity |
Equity |
||
Company |
currency |
incorporation |
interests |
interests |
Owner |
Elkania DA (Joint operation) |
NOK |
Norway |
50% |
50% |
Elkem ASA |
Elkem (Thailand) Co., Ltd. |
THB |
Thailand |
100% |
100% |
Elkem ASA |
Elkem Carbon (China) Co., Ltd. |
CNY |
China |
100% |
100% |
Elkem Carbon |
Singapore Pte. Ltd. |
|||||
Elkem Carbon AS |
NOK |
Norway |
100% |
100% |
Elkem ASA |
Elkem Carbon Malaysia Sdn. Bhd. |
MYR |
Malaysia |
100% |
100% |
Elkem Carbon AS |
Elkem Carbon Singapore Pte. Ltd. |
SGD |
Singapore |
100% |
100% |
Elkem Carbon AS |
Elkem Carbon Slovakia, a.s. 2) |
EUR |
Slovakia |
100% |
- |
Elkem Carbon AS |
Elkem Chartering Holding AS |
NOK |
Norway |
80% |
80% |
Elkem ASA |
Elkem Digital Office AS |
NOK |
Norway |
100% |
100% |
Elkem ASA |
Elkem Distribution Center B.V. |
EUR |
Netherlands |
100% |
100% |
Elkem ASA |
Elkem Dronfield Ltd. |
GBP |
United Kingdom |
100% |
100% |
Elkem UK |
Holdings Ltd. |
|||||
Elkem Egypt for Industry, |
USD |
Egypt |
100% |
100% |
Elkem International AS |
Contracting & Trading S.A.E. |
|||||
Elkem Ferroveld JV (Joint operation) |
ZAR |
South Africa |
50% |
50% |
Elkem Carbon AS |
Elkem Foundry (China) Co., Ltd. |
CNY |
China |
100% |
100% |
Elkem ASA |
Elkem GmbH |
EUR |
Germany |
100% |
100% |
Elkem ASA |
Elkem Iberia S.L.U |
EUR |
Spain |
100% |
100% |
Elkem ASA |
Elkem International AS |
NOK |
Norway |
100% |
100% |
Elkem ASA |
Elkem International Trade (Shanghai) Co., Ltd. |
CNY |
China |
100% |
100% |
Elkem International AS |
Elkem Ísland ehf. |
NOK |
Iceland |
100% |
100% |
Elkem ASA |
Elkem Japan K.K. |
JPY |
Japan |
100% |
100% |
Elkem ASA |
Elkem Korea Co., Ltd. |
KRW |
Republic |
100% |
100% |
Elkem ASA |
of Korea |
|||||
Elkem Ltd. |
GBP |
United Kingdom |
100% |
100% |
Elkem UK |
Holdings Ltd. |
|||||
Elkem Madencilik Metalurji |
EUR |
Turkey |
100% |
100% |
Elkem International AS |
Sanayi Ve Ticaret Ltd. STI |
|||||
Elkem Materials, Inc. |
USD |
USA |
100% |
100% |
NEH LLC |
Elkem Materials Delaware, Inc. 3) |
USD |
USA |
- |
100% |
Elkem Materials, Inc. |
Elkem Materials Processing (Tianjin) Co., Ltd. |
CNY |
China |
100% |
100% |
Elkem ASA |
Elkem Materials Processing Services BV |
EUR |
Netherlands |
100% |
100% |
Elkem ASA |
Elkem Materials South America Ltda. |
BRL |
Brazil |
100% |
100% |
Elkem Materials, Inc. |
Elkem Metal Canada Inc. |
CAD |
Canada |
100% |
100% |
Elkem ASA |
Elkem Milling Services GmbH |
EUR |
Germany |
100% |
100% |
Elkem ASA |
Elkem Nordic A.S. |
DKK |
Denmark |
100% |
100% |
Elkem ASA |
Elkem Oilfield Chemicals FZCO Ltd. |
AED |
UAE |
51% |
51% |
Elkem ASA |
Elkem Paraguay S.A. |
USD |
Paraguay |
100% |
100% |
Elkem ASA 1) |
Elkem Participaçòes Indústria e Comércio Limitada |
BRL |
Brazil |
100% |
100% |
Elkem Carbon AS |
Elkem Processing Services S.A. |
EUR |
Belgium |
100% |
100% |
Elkem ASA |
Elkem S.à r.l. |
EUR |
France |
100% |
100% |
Elkem ASA |
Elkem S.r.l. |
EUR |
Italy |
100% |
100% |
Elkem ASA |
31.12.2023 31.12.2022 | |||||
Functional | Country of | Equity | Equity | ||
Company | currency | incorporation | interest | interest | Owner |
Elkem Silicon Materials (Lanzhou) Co., Ltd. | CNY | China | 100% | 100% | Elkem ASA |
Elkem Silicon Product Development AS | NOK | Norway | 100% | 100% | Elkem ASA |
Elkem Siliconas España S.A.U | EUR | Spain | 100% | 100% | Elkem ASA |
Elkem Silicones (UK) Ltd. | GBP | United Kingdom | 100% | 100% | Elkem UK Holdings Ltd. |
Elkem Silicones Brasil Ltda. | BRL | Brazil | 100% | 100% | Elkem ASA |
Elkem Silicones Canada Corp. | CAD | Canada | 100% | 100% | Elkem ASA |
Elkem Silicones Czech Republic, s.r.o. | CZK | Czech Republic | 100% | 100% | Elkem ASA |
Elkem Silicones Finland OY | EUR | Finland | 100% | 100% | Elkem ASA |
Elkem Silicones France SAS | EUR | France | 100% | 100% | Elkem ASA |
Elkem Silicones Germany GmbH | EUR | Germany | 100% | 100% | Elkem ASA |
Elkem Silicones Guangdong Co., Ltd. | CNY | China | 100% | 100% | Elkem ASA |
Elkem Silicones Hong Kong Co., Ltd. | HKD | Hong Kong | 100% | 100% | Elkem ASA |
Elkem Silicones Korea Co., Ltd. | KRW | Republic | 100% | 100% | Elkem ASA |
of Korea | |||||
Elkem Silicones Material Zhongshan Co., Ltd. | CNY | China | 100% | 100% | Elkem Silicones |
Guangdong Co., Ltd. | |||||
Elkem Silicones México S. De R.L. De C.V. | MXN | Mexico | 100% | 100% | Elkem ASA |
Elkem Silicones Poland sp. z o.o. | PLN | Poland | 100% | 100% | Elkem ASA |
Elkem Silicones Scandinavia AS | NOK | Norway | 100% | 100% | Elkem ASA |
Elkem Silicones Services S.à r.l. | EUR | France | 100% | 100% | Elkem ASA |
Elkem Silicones Shanghai Co., Ltd. | CNY | China | 100% | 100% | Elkem ASA |
Elkem Silicones USA Corp. | USD | USA | 100% | 100% | Elkem ASA |
Elkem Siliconi Italia S.r.l. | EUR | Italy | 100% | 100% | Elkem ASA |
Elkem Singapore Materials Pte. Ltd. | SGD | Singapore | 100% | 100% | Elkem ASA |
Elkem South Asia Private Limited | INR | India | 100% | 100% | Elkem ASA |
Elkem UK Holdings Ltd. | GBP | United Kingdom | 100% | 100% | Elkem ASA |
Elkem Uruguay S.A. | USD | Uruguay | 100% | 100% | Elkem ASA |
Euro Nordic Logistics BV | EUR | Netherlands | 80% | 80% | Elkem Chartering |
Holding AS | |||||
Euro Nordic Netherlands BV | EUR | Netherlands | 80% | 80% | Euro Nordic Logistics BV |
Explotación de Rocas Industriales y | EUR | Spain | 100% | 100% | Elkem ASA |
Minerales S.A. (ERIMSA) | |||||
Iniconce, S.L. | EUR | Spain | 100% | 100% | Explotación de Rocas |
Industriales y Minerales S.A | |||||
Jiangxi Bluestar Xinghuo Silicones Co., Ltd. | CNY | China | 100% | 100% | Elkem ASA |
NEH LLC | USD | USA | 100% | 100% | Elkem ASA |
NorenoComercial Importada e | BRL | Brazil | 100% | 100% | Elkem Participaçòes |
Exportadora Limitada | Indústria e Comércio | ||||
Limitada | |||||
Norsil, S.A. | EUR | Spain | 100% | 100% | Iniconce, S.L |
Tifwer Trade S.A. | USD | Uruguay | 100% | 100% | Elkem Uruguay S.A. |
Net cash outflow |
2023 |
Cash transferred on acquisition |
(152) |
Cash and cash equivalents of the acquiree |
0 |
Acquisition of subsidiaries, net of cash acquired |
(152) |
Consideration |
2023 |
Cash transferred on acquisition |
152 |
Total consideration |
152 |
Amounts in NOK million |
Carrying amount |
Excess value |
Fair value |
Property, plant and equipment |
14 |
67 |
81 |
Other intangible assets |
0 |
29 |
29 |
Inventories |
71 |
(1) |
70 |
Trade receivables |
26 |
- |
26 |
Other assets, current |
10 |
- |
10 |
Cash and cash equivalents |
0 |
- |
0 |
Deferred tax liabilities |
(0) |
(20) |
(20) |
Employee benefit expenses |
(1) |
- |
(1) |
Trade payables |
(18) |
- |
(18) |
Income tax payables |
(11) |
- |
(11) |
Interest-bearing liabilities, current |
(31) |
- |
(31) |
Provisions and other liabilities, current |
(6) |
- |
(6) |
Total identifiable net assets |
54 |
75 |
129 |
Goodwill |
- |
23 |
23 |
Total recognised |
54 |
75 |
152 |
Net cash outflow | 2022 |
Cash transferred on acquisition | (156) |
Cash and cash equivalents of the acquiree | 48 |
Acquisition of subsidiaries, net of cash acquired | (108) |
Consideration | 2022 |
Cash transferred on acquisition | 156 |
Fair value of 50% pre-transaction ownership in SEAS | 122 |
Total consideration | 278 |
Amounts in NOK million | Carrying amount | Excess value | Fair value |
Property, plant and equipment | 823 | 119 | 942 |
Other intangible assets | 0 | 6 | 6 |
Deferred tax assets | 7 | - | 7 |
Inventories | 29 | - | 29 |
Trade receivables | 10 | - | 10 |
Other assets, current | 13 | - | 13 |
Cash and cash equivalents | 48 | - | 48 |
Deferred tax liabilities | - | (28) | (28) |
Interest-bearing liabilities, non-current | (650) | - | (650) |
Derivatives, non-current | (87) | - | (87) |
Trade payables | (7) | - | (7) |
Income tax payables | (3) | - | (3) |
Interest-bearing liabilities, current | (10) | - | (10) |
Provisions and other liabilities, current | (46) | - | (46) |
Total identifiable net assets | 128 | 97 | 225 |
Loss on pre-existing relationship | - | - | 58 |
Gain on bargain purchase 1) | - | - | (5) |
Total recognised | 128 | 97 | 278 |
Net cash outflow | 2022 |
Cash transferred on acquisition | - |
Cash and cash equivalents of the acquiree | 151 |
Acquisition of subsidiaries, net of cash acquired | 151 |
% equity | % equity | |||||
Principal | interests | interests | ||||
Name of entity | Business office | Country | actvities | Classification | 2023 | 2022 |
Elkem Ferroveld JV | Ferrobank | South Africa | Electrode paste | Joint | 50% | 50% |
Emalahleni | production | operation | ||||
Elkania DA | Hauge i Dalane | Norway | Microfine weighting | Joint | 50% | 50% |
material | operation | |||||
North Sea Container Line AS | Haugesund | Norway | Shipping services | Joint venture | 50% | 50% |
North-Sea Management AS | Haugesund | Norway | Shipping services | Joint venture | 50% | 50% |
Salten Energigjenvinning AS | Oslo | Norway | Energy production | - | - | - |
Klafi EHF | Grundartangi, | Iceland | Transportation / | Joint venture | 50% | 50% |
Akranes | harbour services | |||||
Weldermate AS | Oslo | Norway | Robot welding systems | Joint venture | 50% | 50% |
Vianode AS | Oslo | Norway | Battery materials | Joint venture | 40% | 40% |
Jiangxi Guoxing Intelligence | Yangjialing | China | Energy production | Joint venture | 35% | 35% |
Energy Co. Ltd | ||||||
Euro Partnership BV | Moerdijk | Netherlands | Ship management | Associate | 50% | 50% |
services | ||||||
Combined Cargo | Moerdijk | Netherlands | Warehousing | Associate | 33% | 33% |
Warehousing BV | ||||||
Euro Nordic Agencies | Antwerpen | Belgium | Ship agencies services | Associate | 50% | 50% |
Belgium NV | ||||||
EPB Chartering AS | Oslo | Norway | Deep sea charter services | Associate | 25% | 25% |
Osiris GIE | Roussillon | France | Business supplies | Associate | 25% | 25% |
and equipment | ||||||
3Deus Dynamics SAS | Lyon | France | 3D printing | Associate | 21% | - |
Future Materials AS | Grimstad | Norway | Marketing of | Associate | 20% | 20% |
research facilities |
| 2023 | 2022 | |||||
Joint | Joint | |||||
Amounts in NOK million | ventures | Associates | Total | ventures | Associates | Total |
Opening balance | 822 | 217 | 1 039 | 115 | 126 | 241 |
Acquisition of and capital contribution to joint ventures | 303 | 26 | 329 | 292 | - | 292 |
Change in equity interest, in relation to business combinations | - | - | - | (47) | - | (47) |
Change in equity interest, in relation to disposal of subsidiaries | - | - | - | 443 | - | 443 |
Change in equity interest, transfer from financial instruments (note 25) | - | 11 | 11 | - | - | - |
Dividends received | (18) | (50) | (68) | (13) | (14) | (26) |
Share of profit (loss) from equity accounted companies | 16 | 29 | 46 | 42 | 93 | 135 |
Share of profit (loss) from equity accounted financial investments | (63) | - | (63) | (17) | - | (17) |
Gain on sales of assets to equity accounted companies | (4) | - | (4) | - | - | - |
Part of other comprehensive income | (0) | 3 | 2 | 7 | 7 | 15 |
Currency translation differences | (2) | 6 | 4 | 0 | 5 | 5 |
Closing balance | 1 054 | 242 | 1 296 | 822 | 217 1 039 | |
2023 | 31.12.2023 | 2022 | 31.12.2022 | |
Amounts in NOK million | Share of profit | Carrying amount | Share of profit | Carrying amount |
North Sea Container Line AS | 13 | 90 | 42 | 95 |
North-Sea Management AS | 2 | 5 | (0) | 2 |
Salten Energigjenvinning AS | - | - | (6) | - |
Klafi EHF | 0 | 1 | (0) | 1 |
Weldermate AS | - | 0 | (0) | 0 |
Vianode AS | (63) | 903 | (11) | 699 |
Jiangxi Guoxing Intelligence Energy Co. Ltd | 1 | 56 | - | 25 |
Euro Partnership BV | 18 | 43 | 10 | 44 |
Combined Cargo Warehousing BV | 2 | 4 | 1 | 6 |
Euro Nordic Agencies Belgium NV | 1 | 5 | 1 | 4 |
EPB Chartering AS | 8 | 105 | 80 | 117 |
Osiris GIE | - | 49 | - | 46 |
3Deus Dynamics SAS | - | 36 | - | - |
Future Materials AS | - | 0 | - | 0 |
Total | (17) | 1 296 | 117 | 1 039 |
Amounts in NOK million | 2023 | 2022 |
Share of profit (loss) from equity accounted investments | (46) | (135) |
Dividend received | 68 | 26 |
Equity accounted investments | 22 | (108) |
Vianode | Total | Vianode | Total | |||
Amounts in NOK million | AS | Other | 2023 | AS | Other | 2022 |
Current assets, including cash and cash equivalents | 805 | 460 | 1 264 | 729 | 269 | 998 |
NOK 866 million (NOK 92 million) | ||||||
Non-current assets | 1 653 | 436 | 2 089 | 783 | 92 | 875 |
Current liabilities, including current financial liabilities | 203 | 124 | 328 | 120 | 94 | 214 |
NOK 28 million (NOK 0 million) | ||||||
Non-current liabilities, including non-current financial | 148 | 421 | 569 | 127 | - | 127 |
liabilities NOK 547 million (NOK 651 million) | ||||||
Net assets/equity | 2 107 | 350 | 2 457 | 1 265 | 268 | 1 533 |
Excess value | 60 | - | 60 | 193 | - | 193 |
Elkem's carrying amount | 903 | 151 | 1 054 | 699 | 123 | 822 |
Total revenue | 0 | 890 | 891 | 0 | 907 | 907 |
Total expenses, including depreciation and amortisation | (187) | (868) | (1 055) | (33) | (834) | (867) |
NOK 5 million (NOK 31 million) and other items | ||||||
Financial income, including interest income | 38 | 13 | 52 | 5 | 3 | 8 |
NOK 42 million (NOK 0 million) | ||||||
Financial expenses, including interest expenses | (10) | (1) | (11) | (0) | (4) | (4) |
NOK 9 million (NOK 11 million) | ||||||
Tax expense | - | (1) | (1) | 0 | (0) | (0) |
Total profit for the year | (158) | 34 | (125) | (28) | 71 | 43 |
Other comprehensive income | (0) | 0 | (0) | - | (14) | (14) |
Total comprehensive income | (159) | 34 | (125) | (28) | 57 | 29 |
Elkem's share of profit for the year | (63) | 16 | (47) | (11) | 36 | 24 |
Elkem's share of other comprehensive income | (0) | 0 | (0) | - | 7 | 7 |
Amounts in NOK million | Total 2023 | Total 2022 |
Revenue | 2 458 | 1 770 |
Profit for the year | 70 | 347 |
Other comprehensive income | 10 | 29 |
Total comprehensive income | 80 | 377 |
Elkem's share of profit for the year | 29 | 93 |
Elkem's share of other comprehensive income | 3 | 7 |
Net assets/equity | 775 | 768 |
Excess value | 26 | - |
Elkem's carrying amount | 242 | 217 |
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Total |
Revenue from sale of goods (note 7) | 14 055 | 16 535 | 3 742 | (401) | - | 33 931 |
Other revenue (note 7) | 23 | 113 | 17 | 280 | - | 434 |
Other operating income (note 8) | 220 | 890 | 9 | 16 | - | 1 135 |
Share of profit from equity accounted investments (note 5) | 1 | 0 | - | 44 | - | 46 |
Total operating income from external customers | 14 301 | 17 538 | 3 768 | (61) | - | 35 545 |
Operating income from other segments | 63 | 865 | 450 | 506 | (1 884) | - |
Total operating income | 14 364 | 18 403 | 4 217 | 445 | (1 884) | 35 545 |
Operating expenses | (14 969) | (15 099) | (2 931) | (977) | 2 203 | (31 774) |
EBITDA | (605) | 3 304 | 1 286 | (532) | 318 | 3 771 |
EBIT | (2 142) | 2 610 | 1 164 | (585) | 318 | 1 365 |
Cash flow from operations | (1 033) | 3 511 | 1 394 | (859) | 14 | 3 027 |
Working capital | 1 790 | 4 388 | 641 | (356) | (80) | 6 383 |
Capital employed | 18 183 | 11 068 | 1 724 | 1 553 | (80) | 32 449 |
Reinvestments | (2 351) | |||||
Strategic investments | (2 866) | |||||
Movement CAPEX payables | 361 | |||||
Cash flow from investments in property, plant and equipment | (4 856) | |||||
and intangible assets, including received investment grants |
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products 1) | Solutions | Other 1) | Eliminations | Total |
Revenue from sale of goods (note 7) | 18 994 | 22 361 | 3 393 | (87) | - | 44 660 |
Other revenue (note 7) | 66 | 72 | 21 | 199 | - | 358 |
Other operating income (note 8) | 150 | 542 | 5 | 48 | - | 746 |
Share of profit from equity accounted investments (note 5) | 0 | (0) | (0) | 135 | - | 135 |
Total operating income from external customers | 19 210 | 22 974 | 3 419 | 295 | - | 45 898 |
Operating income from other segments | 78 | 1 515 | 333 | 392 | (2 319) | - |
Total operating income | 19 288 | 24 489 | 3 752 | 688 | (2 319) | 45 898 |
Operating expenses | (17 266) | (14 263) | (2 586) | (920) | 2 062 | (32 973) |
EBITDA | 2 022 | 10 226 | 1 166 | (233) | (257) | 12 925 |
EBIT | 743 | 9 632 | 1 063 | (283) | (257) | 10 898 |
Cash flow from operations | 1 271 | 7 802 | 620 | (157) | 16 | 9 551 |
Working capital | 2 449 | 5 456 | 739 | (636) | (371) | 7 637 |
Capital employed | 16 762 | 11 293 | 1 597 | 1 030 | (371) | 30 310 |
Reinvestments | (1 682) | |||||
Strategic investments | (2 797) | |||||
Movement CAPEX payables | 421 | |||||
Cash flow from investments in property, plant and equipment | (4 058) | |||||
and intangible assets, including received investment grants |
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Elkem |
Profit (loss) for the year | 170 | |||||
Income tax (expense) benefit | 781 | |||||
Finance expenses | 743 | |||||
Foreign exchange gains (losses) | 106 | |||||
Finance income | (182) | |||||
Share of profit from equity accounted financial investments | 63 | |||||
Other items | (516) | |||||
Realised effects from hedge ineffectiveness and | 199 | |||||
discontinuation of hedging | ||||||
EBIT | (2 142) | 2 610 | 1 164 | (585) | 318 | 1 365 |
Impairment losses | 94 | |||||
Amortisation and depreciation | 2 312 | |||||
EBITDA | (605) | 3 304 | 1 286 | (532) | 318 | 3 771 |
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Elkem |
Profit (loss) for the year | 9 642 | |||||
Income tax (expense) benefit | 2 594 | |||||
Finance expenses | 313 | |||||
Foreign exchange gains (losses) | (85) | |||||
Finance income | (67) | |||||
Share of profit from equity accounted financial investments | 17 | |||||
Other items | (2 151) | |||||
Realised effects from hedge ineffectiveness and | 635 | |||||
discontinuation of hedging | ||||||
EBIT | 743 | 9 632 | 1 063 | (283) | (257) | 10 898 |
Impairment losses | 28 | |||||
Amortisation and depreciation | 1 999 | |||||
EBITDA | 2 022 | 10 226 | 1 166 | (233) | (257) | 12 925 |
Amounts in NOK million | 31.12.2023 | 31.12.2022 |
Inventories | 9 018 | 10 325 |
Trade receivables | 3 209 | 4 248 |
Bills receivables | (823) | (1 086) |
Accounts receivable | 2 386 | 3 162 |
Other assets, current | 2 062 | 1 698 |
Other receivables to related parties, interest free | (8) | (7) |
Grants receivables | (671) | (620) |
Tax receivables | (261) | (338) |
Assets at fair value through profit or loss | - | - |
Accrued interest | (0) | (0) |
Other current assets included in working capital | 1 122 | 733 |
Trade payables | 5 281 | 5 335 |
Trade payables related to purchase of non-current assets | (1 313) | (1 117) |
Accounts payables included in working capital | 3 968 | 4 219 |
Employee benefit obligations | 912 | 994 |
Provisions and other liabilities, current | 1 381 | 1 545 |
Provisions, contingent considerations and contract obligations | (101) | (144) |
Liabilities to related parties | (17) | (30) |
Other current liabilities included in working capital | 1 263 | 1 371 |
Working capital | 6 383 | 7 637 |
Property, plant and equipment | 22 754 | 19 520 |
Right-of-use assets | 854 | 779 |
Other intangible assets | 1 458 | 1 385 |
Goodwill | 1 015 | 984 |
Equity accounted investments | 1 296 | 1 039 |
Grants payable | (17) | (16) |
Trade payables- and prepayments related to purchase of non-current assets | (1 295) | (1 018) |
Capital employed | 32 449 | 30 310 |
Silicon |
Carbon |
|||||
Amounts in NOK million |
Silicones |
Products |
Solutions |
Other |
Eliminations |
Total |
Revenue from sale of goods (note 26) |
1 |
34 |
- |
(400) |
(366) |
|
Operating expenses (note 26) |
- |
290 |
(2) |
23 |
311 |
|
Total realised effects from derivatives included in EBITDA |
1 |
323 |
(2) |
(377) |
(55) |
Silicon |
Carbon |
|||||
Amounts in NOK million |
Silicones |
Products |
Solutions |
Other |
Eliminations |
Total |
Revenue from sale of goods (note 26) |
0 |
37 |
- |
(86) |
(49) |
|
Operating expenses (note 26) |
- |
982 |
44 |
(15) |
1 012 |
|
Total realised effects from derivatives included in EBITDA |
0 |
1 019 |
44 |
(100) |
963 |
Amounts in NOK million |
2023 |
2022 |
Norway |
1 194 |
1 342 |
Other Nordic countries |
1 241 |
1 545 |
United Kingdom |
902 |
1 354 |
Germany |
3 846 |
5 394 |
France |
994 |
1 566 |
Italy |
1 400 |
1 719 |
Poland |
610 |
869 |
Spain |
965 |
1 066 |
Other European countries |
2 654 |
3 238 |
Europe |
13 806 |
18 093 |
Africa |
386 |
345 |
USA |
4 219 |
5 470 |
Canada |
473 |
770 |
Brazil |
1 978 |
1 854 |
Other American countries |
420 |
548 |
America |
7 090 |
8 643 |
China |
7 706 |
10 849 |
Japan |
1 349 |
2 153 |
South Korea |
537 |
501 |
India |
1 433 |
1 485 |
Other Asian countries |
2 285 |
2 792 |
Asia |
13 310 |
17 780 |
Rest of the world |
139 |
206 |
Total revenue before hedging effects |
34 730 |
45 067 |
Realised effects from hedging |
||
programmes (note 26) |
(366) |
(49) |
Total revenue |
34 364 |
45 018 |
Amounts in NOK million |
2023 |
2022 |
Norway |
6 548 |
5 744 |
Other Nordic countries |
855 |
568 |
United Kingdom |
40 |
38 |
Germany |
102 |
97 |
France |
4 730 |
4 133 |
Italy |
147 |
134 |
Poland |
2 |
0 |
Spain |
380 |
324 |
Other European countries |
209 |
177 |
Europe |
13 013 |
11 214 |
Africa |
115 |
112 |
USA |
990 |
882 |
Canada |
686 |
643 |
Brazil |
448 |
357 |
Other American countries |
454 |
494 |
America |
2 578 |
2 376 |
China |
11 827 |
10 363 |
Japan |
9 |
2 |
South Korea |
226 |
230 |
India |
111 |
79 |
Other Asian countries |
54 |
48 |
Asia |
12 228 |
10 721 |
Total non-current assets |
27 934 |
24 423 |
Silicon | Carbon | ||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Total |
Sale of goods, Silicones | 14 012 | - | - | - | 14 012 |
Sale of goods, Silicon Products | 43 | 16 501 | - | (1) | 16 543 |
Sale of goods, Carbon Solutions | - | - | 3 742 | - | 3 742 |
Revenue from energy recovery and other energy related income | 3 | 63 | - | 92 | 157 |
Service agreements with related parties (note 32) | 4 | 0 | 3 | 72 | 79 |
Other revenue from contracts with customers | 17 | 50 | 14 | 117 | 198 |
Total revenue from contracts with customers | 14 078 | 16 614 | 3 759 | 279 | 34 730 |
Realised effects from hedging programmes (note 26) | 1 | 34 | - | (400) | (366) |
Total revenue | 14 079 | 16 648 | 3 759 | (121) | 34 364 |
Silicon | Carbon | ||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Total |
Sale of goods, Silicones | 18 954 | - | - | - | 18 954 |
Sale of goods, Silicon Products | 39 | 22 324 | - | (1) | 22 362 |
Sale of goods, Carbon Solutions | - | - | 3 393 | - | 3 393 |
Revenue from energy recovery and other energy related income | 2 | 38 | 0 | 52 | 92 |
Service agreements with related parties (note 32) | 14 | 1 | - | 14 | 30 |
Other revenue from contracts with customers | 48 | 31 | 21 | 133 | 232 |
Total revenue from contracts with customers | 19 057 | 22 395 | 3 413 | 197 | 45 063 |
Rental income | 2 | 1 | 0 | 1 | 4 |
Realised effects from hedging programmes (note 26) | 0 | 37 | - | (86) | (49) |
Total revenue | 19 060 | 22 432 | 3 414 | 112 | 45 018 |
Amounts in NOK million | 2023 | 2022 |
Grants | 785 | 717 |
Sale of CO 2 emission allowances | 288 | - |
Gain on disposal of fixed assets | 35 | 0 |
Insurance settlements | 8 | 19 |
Other | 19 | 10 |
Total other operating income | 1 135 | 746 |
2023 | 2022 | |||
Other | Deduction | Other | Deduction | |
operating | of carrying | operating | of carrying | |
Amounts in NOK million | income | amount FA/IA | income amount FA/IA | |
R&D grants from the Norwegian government | 24 | - | 59 | - |
R&D grants from the French government | 73 | - | 71 | - |
Other R&D grants | 58 | 38 | 13 | 91 |
CO 2 compensation from the Norwegian Environment Agency | 549 | - | 497 | - |
Other government grants | 81 | 1 | 72 | 1 |
Total government grants | 785 | 39 | 712 | 93 |
Norwegian NO X fund for reduced emission of NO X | - | 28 | 1 | 64 |
Other grants | - | - | 3 | - |
Total grants from other than governments | - | 28 | 5 | 64 |
Total grants | 785 | 67 | 717 | 157 |
Grants receivable related to fixed and intangible assets (note 22) | - | 64 | ||
Grants receivable related to income (note 22) | 891 | 862 | ||
Grants payable (note 24) | (17) | (16) | ||
Grants, deferred income (note 24) | (34) | (8) |
Amounts in NOK million | 2023 | 2022 |
Salaries, holiday pay and variable compensation | (3 998) | (3 755) |
Employer's national insurance contributions / social security tax | (893) | (787) |
Pension expenses | (138) | (168) |
Share-based payments (note 10) | (8) | (24) |
Other payments / benefits | (217) | (185) |
Total employee benefit expenses | (5 253) | (4 918) |
Average number of full-time equivalents | 7 647 | 7 592 |
Amounts in NOK million | 2023 | 2022 |
Fixed compensation | (36) | (33) |
Variable compensation - STI | (9) | (20) |
Variable compensation - LTI | (3) | (31) |
Other benefits | (1) | (2) |
Pension benefits | (4) | (4) |
Total remuneration to corporate management | (54) | (90) |
Remuneration provided to the board of directors | (6) | (5) |
Remuneration provided to the committee remuneration | (1) | (1) |
2023 | 2022 | ||||
Number | Number of | Number | Number of | ||
Name | Position | of shares | options | of shares | options |
Helge Aasen | CEO | 68 406 | 101 000 | 46 206 | 101 000 |
Morten Viga | CFO | 46 896 | 300 000 | 46 896 | 408 380 |
Katja Lehland | SVP Human Resources | - | 300 000 | - | 400 000 |
Asbjørn Søvik | SVP Green Ventures & Digital | 10 000 | 300 000 | 10 000 | 400 000 |
Håvard Moe | SVP Elkem Technology | 10 000 | 300 000 | 110 000 | 600 000 |
Louis Vovelle | SVP Innovation R&D | 6 896 | 308 380 | 6 896 | 425 140 |
Morten Magnus Voll | SVP Business development | 10 384 | 200 000 | - | - |
(from February) | |||||
Frédéric Jacquin | SVP Business development | - | - | 81 551 | 408 380 |
Inge Grubben-Strømnes | SVP Silicon Products | 35 189 | 300 000 | 35 189 | 676 526 |
Luiz Simao | SVP Carbon Solutions | 22 000 | 300 000 | 20 000 | 350 000 |
Larry Zhang | SVP Silicones | - | 150 000 | - | 250 000 |
Zhigang Hao 1) | Chair of the board | - | - | - | - |
Dag Jakob Opedal | Vice chair of the board | 40 000 | - | 40 000 | - |
Olivier Tillette de | Board member | 15 517 | - | 15 517 | - |
Clermont-Tonnerre 1) | |||||
Yougen Ge 1) | Board member | - | - | - | - |
Marianne Johnsen | Board member | - | - | - | - |
Grace Tang | Board member | - | - | - | - |
Nathalie Brunelle (from May) | Board member | - | - | - | - |
Jin Wang Johnny Wu | Board member | - | - | - | - |
(from May until November) 1) | |||||
Li Bo (from November) 1) | Board member | - | - | - | - |
Terje Andre Hanssen 2) | Board member | - | - | - | - |
Marianne Færøyvik 2) | Board member | 4 950 | - | 4 950 | - |
Thomas Eggan (from July) 2) | Board member | - | - | - | - |
Heidi Feldborg 2) | Observer | - | - | - | - |
Jan Harald Karlsen (from July) 2) | Observer | - | - | - | - |
Anja Isabel Dotzenrath (until April) | Board member | - | - | - | - |
Knut Sande (until June) 2) | Board member | - | - | - | - |
Per Roar Aas (until June) 2) | Observer | - | - | - | - |
Non-current | Current | |||
Amounts in NOK million | 31.12.2023 | 31.12.2022 | 31.12.2023 | 31.12.2022 |
Pension plan assets, net (note 22) | 28 | 40 | - | - |
Pension contribution fund (note 22) | 1 | 1 | 3 | 2 |
Employee prepayments etc. | - | - | - | 5 |
Total employee benefit assets | 29 | 41 | 3 | 7 |
Salaries, holiday pay and variable compensation | - | - | 684 | 752 |
Employer's national insurance contributions / social security tax | - | - | 210 | 226 |
Pension plan obligations, net | 375 | 370 | - | - |
Other benefit plans | 132 | 119 | 18 | 16 |
Total employee benefit obligations | 507 | 489 | 912 | 994 |
Amounts in NOK million | 2023 | 2022 |
Current service expenses | (25) | (43) |
Administration expenses | (1) | (1) |
Curtailments | 23 | - |
Net pension expenses, defined benefit plans | (3) | (45) |
Defined contribution plans | (113) | (102) |
Early retirement scheme AFP (Norway) | (22) | (21) |
Total pension expenses | (138) | (168) |
In addition, interest expenses on net | (11) | (9) |
pension liabilities are recognised as a part | ||
of finance expenses |
Amounts in NOK million | 2023 | 2022 |
Present value of funded pension obligations | (438) | (384) |
Fair value of plan assets | 466 | 425 |
Net funded pension obligations | 28 | 40 |
Present value of unfunded pension obligations | (375) | (370) |
Net value of funded and unfunded obligations | (347) | (329) |
2023 |
2022 |
|||||
Defined |
Defined |
Net |
Defined |
Defined |
Net |
|
benefit benefit plan pension plan |
benefit |
benefit plan |
pension plan |
|||
Amounts in NOK million |
obligations |
assets |
obligations |
obligations |
assets |
obligations |
Opening balance |
(754) |
425 |
(329) |
(978) |
487 |
(492) |
Current service expenses incl. |
||||||
social security tax |
(25) |
- |
(25) |
(43) |
- |
(43) |
Interest (expenses) income |
(34) |
23 |
(11) |
(22) |
13 |
(9) |
Administration expenses |
- |
(1) |
(1) |
- |
(1) |
(1) |
Remeasurement gains (losses) |
(30) |
11 |
(19) |
237 |
(91) |
146 |
Contributions from employer |
- |
6 |
6 |
- |
32 |
32 |
Benefits paid |
44 |
(23) |
21 |
85 |
(33) |
52 |
Curtailments |
23 |
- |
23 |
- |
- |
- |
Other changes |
4 |
- |
4 |
3 |
- |
3 |
Currency translation differences |
(41) |
25 |
(16) |
(36) |
18 |
(19) |
Closing balance |
(813) |
466 |
(347) |
(754) |
425 |
(329) |
31.12.2023 |
31.12.2022 |
|||
Fair value of |
Fair value of |
|||
Amounts in NOK million |
Distribution% |
plan assets |
Distribution% |
plan assets |
Cash, cash equivalents and money market investments |
12% |
54 |
12% |
52 |
Bonds |
14% |
67 |
15% |
62 |
Shares |
34% |
156 |
36% |
152 |
Property |
33% |
155 |
35% |
147 |
Other plan assets |
7% |
33 |
3% |
12 |
Total pension plan assets |
100% |
466 |
100% |
425 |
Actual return on plan assets |
8% |
34 |
-16% |
(78) |
Norway | France | Canada | Germany | UK | ||||||
Discount rate | 4.8% | 4.2%) | 3.0% | (3.0%) | 4.8% | (5.0%) | 3.7% | (3.9%) | 4.8% | (5.1%) |
Expected rate of salary increase | na | (na) | 3.0% | (3.0%) | 3.5% | (3.5%) | 3.0% | (3.0%) | na | (na) |
Annual regulation of pensions paid | 2.3% | (1.9%) | na | (na) | na | (na) | 2.0% | (2.0%) | na | (na) |
| Discount rate | Life expectancy | Salary growth | ||||
0.5% | 0.5% | 1 year | 1 year | 0.5% | 0.5% | |
Amounts in NOK million | increase | decrease | increase | decrease | increase | decrease |
2023: Effect on the pension obligation | (43) | 48 | 17 | (17) | 19 | (17) |
2022: Effect on the pension obligation | (38) | 42 | 14 | (15) | 10 | (10) |
Amounts in NOK million | Norway | France | Canada | Germany | UK |
Contribution to be paid to defined pension plans next year | 8 | 18 | 19 | 4 | 6 |
Weighted average duration of the defined benefit obligations | 6 years | 15 years | 15 years | 11 years | 11 years |
Components of share-based payments employee benefit expenses | ||
A mounts in NOK million | 2023 | 2022 |
S hare-based payment | (8) | (24) |
S ocial security contribution | 4 | (9) |
T otal expenses related to share-based payments | (4) | (33) |
Amounts in NOK million | 2021 | 2020 | 2019 |
Number of options granted | 7 451 000 | 8 000 000 | 8 000 000 |
Date of Grant | 29 Jul 2021 | 29 Jul 2020 | 29 Jul 2019 |
Exercise price (NOK) | 31.20 | 19.10 | 23.53 |
Share price (NOK) | 32.90 | 17.19 | 24.66 |
Expected lifetime* | 3.34 | 3.12 | 3.12 |
Volatility* | 34.4% | 46.0% | 35.8% |
Interest rate* | 0.9% | 0.2% | 1.3% |
Dividend* | 6.5% | 6.5% | 6.5% |
FV per instrument* | 5.19 | 2.95 | 4.08 |
Vesting conditions | Service | Service | Service |
31 December 2023 | 31 December 2022 | ||||
Number of | Number of | ||||
Grant | instruments | Remaining | instruments | Remaining | |
Amounts in NOK million | Exercise price | outstanding | contractual life | outstanding | contractual life |
2018 programme | 38.52 | - | - | 2 300 000 | 0.72 |
2019 programme | 23.53 | 259 190 | 0.58 | 612 688 | 1.57 |
2020 programme | 19.10 | 2 433 380 | 1.50 | 2 945 140 | 2.38 |
2021 programme | 31.20 | 4 921 950 | 2.01 | 5 778 375 | 2.85 |
Total outstanding | 7 614 520 | 1.80 | 11 636 203 | 2.24 | |
31 December 2023 | 31 December 2022 | |||
Overview of outstanding options | Number of | Weighted average | Number of | Weighted average |
Amounts in NOK million | instruments | exercise price | instruments | exercise price |
Outstanding options 1 January | 11 636 203 | 29.18 | 20 479 772 | 28.55 |
Granted during the year | - | - | - | - |
Exercised during the year | (1 413 303) | 25.76 | (6 443 569) | 23.97 |
Forfeited during the year | (408 380) | 30.03 | (200 000) | 30.01 |
Expired during the year | (2 200 000) | 38.52 | (2 200 000) | 38.52 |
Outstanding options 31 December | 7 614 520 | 27.07 | 11 636 203 | 29.18 |
Of which exercisable (vested) | 5 280 854 | 25.25 | 4 368 870 | 32.47 |
Average share price at exercise date (NOK per share) | 37.52 | 37.64 | ||
Amounts in NOK million | 2023 | 2022 |
Loss on disposal of fixed assets | (3) | (2) |
Freight and commission expenses | (1 910) | (2 395) |
Leasing short-term and low value contracts (note 16) | (66) | (70) |
Machinery, equipment, spare parts and operating materials | (1 145) | (1 344) |
External services 1) | (2 593) | (2 441) |
Insurance expenses | (183) | (137) |
Impairment losses trade and other receivables | 8 | (2) |
Other operating expenses 2) 3) | (426) | (324) |
Total other operating expenses | (6 319) | (6 714) |
Amounts in NOK million | 2023 | 2022 |
KPMG | ||
Audit fee | (23) | (19) |
Other assurance services | (1) | (1) |
Tax services | (0) | - |
Other services | - | - |
Other audit firms | ||
Audit fee | (4) | (2) |
Other assurance services | (0) | (0) |
Tax services | (2) | (2) |
Other services | (1) | (0) |
Total fees to KPMG and other audit firms | (30) | (25) |
Amounts in NOK million | 2023 | 2022 |
Changes in fair value commodity contracts (note 25) | (1) | (2) |
Net gains (losses) on embedded EUR derivatives power contracts (note 25) | (73) | 218 |
Ineffectiveness on cash flow hedges (note 26) | 357 | 1 471 |
Net foreign exchange gains (losses) - forward currency contracts | (26) | 9 |
Operating foreign exchange gains (losses) | 308 | 387 |
Total other gains (losses) | 566 | 2 084 |
Dividends from other shares | 3 | 4 |
Change in fair value from other shares measured at fair value through profit or loss | 6 | 1 |
Gains (losses) on acquisition and disposal of subsidiaries (note 4 and 5) | - | 159 |
Restructuring expenses (note 24) | (43) | 26 |
Dismantling and environmental expenses (note 24) 1) | (4) | (72) |
Other 2) | (13) | (50) |
Total other income (expenses) | (50) | 67 |
Total other items | 516 | 2 151 |
Amounts in NOK million |
2023 |
2022 |
Interest income on loans and receivables |
179 |
65 |
Other financial income |
3 |
1 |
Total finance income |
182 |
67 |
Net foreign exchange gains (losses) 1) |
(106) |
85 |
Interest expenses on interest-bearing liabilities measured at amortised cost |
(647) |
(229) |
Interest expenses from other items measured at amortised cost 2) |
(102) |
(50) |
Interest expenses on lease liabilities (note 16) |
(27) |
(30) |
Capitalised interest expenses |
51 |
20 |
Unwinding of discounted liabilities |
(5) |
(10) |
Interest expenses on net pension liabilities (note 9) |
(11) |
(9) |
Other financial expenses |
(2) |
(5) |
Total finance expenses |
(743) |
(313) |
Net finance income (expenses) |
(668) |
(161) |
Amounts in NOK million | 2023 | 2022 |
Profit (loss) before income tax | 951 | 12 236 |
Current taxes | (683) | (2 234) |
Deferred taxes | (98) | (360) |
Total income tax (expense) benefit | (781) | (2 594) |
Amounts in NOK million | 2023 | 2022 |
Remeasurement of defined benefit pension plans | 4 | (33) |
Hedging of net investment in foreign operations | 44 | 31 |
Cash flow hedges | 247 | (125) |
Total tax charged to OCI | 295 | (127) |
Amounts in NOK million | 2023 | 2022 |
Profit (loss) before income tax | 951 | 12 236 |
Expected income taxes, 22% of profit before tax (22%) | (209) | (2 692) |
Tax effects of: | ||
Difference in tax rates for each individual jurisdiction | 61 | (99) |
Preferential tax rates | (136) | 61 |
Permanent differences | ||
Tax effects of income from Norwegian controlled foreign companies (NOKUS) | (22) | (16) |
Tax effects share of profit (loss) from equity accounted companies | (5) | 24 |
Tax effects non-deductible expenses | (48) | (12) |
Tax relief based on value of equity | 10 | 19 |
Tax effects gains (losses) on acquisition and disposal of subsidiaries | - | 34 |
Tax effects non-taxable income | 83 | 134 |
Other effects | ||
Tax effects of changes in unrecognised deferred tax assets | (476) | (32) |
Other current taxes | (20) | (10) |
Previous year tax adjustment | (19) | (5) |
Total income tax (expense) benefit | (781) | (2 594) |
Effective tax rate | 82% | 21% |
31.12.2023 | 31.12.2022 | |||
Temporary | Temporary | |||
Amounts in NOK million | difference | Deferred tax | difference | Deferred tax |
Property, plant and equipment and intangible assets | 177 | 36 | 412 | 69 |
Pension liabilities | 339 | 86 | 325 | 79 |
Trade receivables | 879 | 5 | 92 | 7 |
Inventories | 755 | 158 | 998 | 222 |
Provisions | 661 | 146 | 364 | 72 |
Other differences | 294 | 55 | 458 | 93 |
Debt waiver | 595 | 153 | 595 | 161 |
Tax losses carried forward | 6 151 | 1 261 | 2 901 | 648 |
Gross deferred tax assets | 9 850 | 1 900 | 6 145 | 1 351 |
Unrecognised deferred tax assets for tax loss carried forward | (5 800) | (1 166) | (2 398) | (520) |
Unrecognised debt waiver | (595) | (153) | (595) | (161) |
Unrecognised deferred tax assets other items | (91) | (11) | (1 264) | (190) |
Recognised deferred tax assets | 3 366 | 570 | 1 888 | 480 |
Netting | (436) | (329) | ||
Net deferred tax assets | 134 | 151 | ||
Derivatives including cash flow hedges | 1 087 | 239 | 2 162 | 476 |
Property, plant and equipment and intangible assets | 4 437 | 972 | 3 451 | 775 |
Inventories | 96 | 20 | 284 | 62 |
Other differences | 651 | 139 | 683 | 139 |
Gross deferred tax liabilities | 6 271 | 1 370 | 6 580 | 1 452 |
Netting | (436) | (329) | ||
Net deferred tax liabilities | 935 | 1 123 | ||
Net deferred tax (liabilities) assets recognised | (801) | (972) | ||
Amounts in NOK million | 2023 | 2022 |
Opening balance | (972) | (457) |
Recognised in profit or loss for the year | (98) | (360) |
Effect of business combination | (20) | (20) |
Disposal of subsidiaries | - | 2 |
Recognised in other comprehensive income | 295 | (127) |
Currency translation differences | (6) | (10) |
Closing balance | (801) | (972) |
Gross tax losses | Net tax losses | Unrecognised tax | Recognised deferred tax | |
Amounts in NOK million | carried forward | carried forward | losses | losses carried forward |
France | 2 692 | 695 | (623) | 73 |
China | 2 774 | 416 | (416) | - |
Brazil | 206 | 70 | (70) | - |
Paraguay | 345 | 46 | (46) | - |
Malaysia | 29 | 7 | (7) | - |
US | 87 | 22 | - | 22 |
Canada | 11 | 3 | (3) | - |
Korea | 6 | 1 | (1) | - |
UK | 1 | 0 | (0) | - |
Total tax losses to carried forward | 6 151 | 1 261 | (1 166) | 95 |
Gross tax losses | Net tax losses | Unrecognised tax | Recognised deferred tax | |
Amounts in NOK million | carried forward | carried forward | losses | losses carried forward |
France | 1 803 | 451 | (337) | 114 |
China | 490 | 74 | (74) | - |
Brazil | 175 | 59 | (59) | - |
Paraguay | 295 | 30 | (30) | - |
Malaysia | 61 | 15 | (15) | - |
US | 56 | 14 | - | 14 |
Canada | 18 | 5 | (5) | - |
Mexico | 3 | 1 | (1) | - |
Total tax losses to carried forward | 2 901 | 649 | (520) | 128 |
31.12.2023 | 31.12.2022 | |||
Total | Total | Total | Total | |
unrecognised | recognised | unrecognised | recognised | |
Amounts in NOK million | losses | losses | losses | losses |
Loss car.forw.which exp. within 1 year | (5) | - | (3) | - |
Loss car.forw.which exp. within 2 years | (9) | - | (5) | - |
Loss car.forw.which exp. within 3 years | (10) | - | (9) | - |
Loss car.forw.which exp. within 4 years | (3) | - | (10) | - |
Loss car.forw.which exp. within 5 years | - | - | (70) | - |
Loss car.forw.which exp. within 5-10 years | (40) | - | (7) | - |
Without maturity | (1 100) | 95 | (416) | 128 |
Total tax losses carried forward | (1 166) | 95 | (520) | 128 |
Amounts in NOK million | 2010 | 2012 | 2013 | 2014 | Total |
Gross value of debt waiver | 54 | 186 | 149 | 207 | 595 |
Utilised 2023 | - | - | - | - | - |
Total debt that can be reversed | 54 | 186 | 149 | 207 | 595 |
Deferred tax asset unrecognised 1) | 14 | 48 | 38 | 53 | 153 |
The respective agreements expire in | 2 years | 4 years | 5 years | 6 years |
Amounts in NOK million | 2010 | 2012 | 2013 | 2014 | Total |
Gross value of debt waiver | 54 | 186 | 149 | 207 | 595 |
Utilised 2021 | - | - | - | - | - |
Total debt that can be reversed | 54 | 186 | 149 | 207 | 595 |
Deferred tax asset unrecognised 1) | 15 | 50 | 40 | 56 | 161 |
Plant, | ||||||
machinery, | ||||||
Buildings | equipment | Office | ||||
and other | and motor | and other | Construction | |||
Amounts in NOK million | Land | property | vehicles | equipment | in progress | Total |
Cost | ||||||
Opening balance | 233 | 8 957 | 25 406 | 1 078 | 5 022 | 40 696 |
Additions | 0 | 14 | 97 | 22 | 4 883 | 5 016 |
Transferred from CiP | 12 | 532 | 1 534 | 976 | (3 053) | - |
Reclassification | (1) | 2 | (286) | 285 | - | - |
Business combinations (note 4) | 21 | 33 | 25 | - | 2 | 81 |
Disposals | - | (76) | (227) | (17) | (13) | (333) |
Currency translation differences | 10 | 113 | 417 | (15) | 2 | 526 |
Closing balance | 276 | 9 575 | 26 965 | 2 328 | 6 842 | 45 987 |
Accumulated depreciation | ||||||
Opening balance | (3 322) | (14 437) | (580) | (18 339) | ||
Additions | (319) | (1 440) | (208) | (1 967) | ||
Reclassification | 1 | 267 | (268) | - | ||
Disposals | 40 | 204 | 16 | 260 | ||
Currency translation differences | (39) | (245) | (2) | (287) | ||
Closing balance | (3 639) | (15 650) | (1 043) | (20 332) | ||
Impairment losses | ||||||
Opening balance | (11) | (435) | (2 358) | (1) | (30) | (2 836) |
Additions | - | (13) | (80) | - | (0) | (94) |
Reclassification | - | (9) | 22 | (14) | - | - |
Disposals | - | 10 | 18 | 0 | 1 | 29 |
Currency translation differences | (1) | 1 | 1 | 0 | 0 | 1 |
Closing balance | (12) | (446) | (2 398) | (15) | (30) | (2 900) |
Carrying amount | ||||||
Closing balance | 264 | 5 490 | 8 917 | 1 271 | 6 812 | 22 754 |
Original cost of assets fully depreciated | ||||||
but still in use | 0 | 2 214 | 7 979 | 240 | - | 10 433 |
Estimated useful life | Indefinite | 5–50 years | 3–50 years | 3–20 years | ||
Depreciation plan | Straight-line | Straight-line | Straight-line |
Plant, | ||||||
machinery, | ||||||
Buildings | equipment | Office | ||||
and other | and motor | and other | Construction | |||
Amounts in NOK million | Land | property | vehicles | equipment | in progress | Total |
Cost | ||||||
Opening balance | 217 | 8 064 | 23 043 | 866 | 2 819 | 35 009 |
Additions | 1 | 13 | 34 | 5 | 4 091 | 4 143 |
Transferred from CiP | 2 | 475 | 1 271 | 181 | (1 929) | - |
Reclassification | - | 1 | 1 | (6) | (40) | (43) |
Business combinations (note 4) | 1 | 185 | 749 | 0 | 7 | 942 |
Disposal of subsidiaries (note 4) | - | - | - | - | (29) | (29) |
Disposals | (0) | (10) | (384) | (9) | (12) | (415) |
Currency translation differences | 13 | 229 | 691 | 40 | 116 | 1 088 |
Closing balance | 233 | 8 957 | 25 406 | 1 078 | 5 022 | 40 696 |
Accumulated depreciation | ||||||
Opening balance | (2 999) | (13 085) | (430) | (16 514) | ||
Additions | (263) | (1 293) | (137) | (1 693) | ||
Reclassification | 0 | (1) | 1 | 0 | ||
Disposals | 8 | 306 | 6 | 321 | ||
Currency translation differences | (68) | (365) | (20) | (453) | ||
Closing balance | (3 322) | (14 437) | (580) | (18 339) | ||
Impairment losses | ||||||
Opening balance | (11) | (419) | (2 315) | (1) | (28) | (2 774) |
Additions | - | (10) | (13) | (0) | (5) | (28) |
Reclassification | - | 6 | (6) | (0) | - | (0) |
Disposals | - | 0 | 44 | 0 | 4 | 48 |
Currency translation differences | (1) | (13) | (68) | (0) | (1) | (82) |
Closing balance | (11) | (435) | (2 358) | (1) | (30) | (2 836) |
Carrying amount | ||||||
Closing balance | 222 | 5 200 | 8 610 | 497 | 4 991 | 19 520 |
Original cost of assets fully depreciated | ||||||
but still in use | 0 | 2 738 | 6 592 | 252 | - | 9 583 |
Estimated useful life | Indefinite | 5–50 years | 3–50 years | 3–20 years | ||
Depreciation plan | Straight-line | Straight-line | Straight-line |
Buildings | Plant, machinery, | ||||
and other | equipment and | Office and other | |||
Amounts in NOK million | Land | property | motor vehicles | equipment | Total |
Cost | |||||
Opening balance | 326 | 659 | 150 | 2 | 1 138 |
Additions / lease modifications / remeasurements | 73 | 95 | 57 | - | 225 |
Partial or full termination of agreements | - | (30) | (63) | - | (93) |
Currency translation differences | (3) | 9 | 9 | 0 | 15 |
Closing balance | 397 | 733 | 153 | 2 | 1 285 |
Accumulated depreciation | |||||
Opening balance | (70) | (191) | (96) | (1) | (359) |
Additions | (10) | (93) | (38) | (0) | (141) |
Partial or full termination of agreements | - | 30 | 48 | - | 77 |
Currency translation differences | 0 | (3) | (6) | (0) | (9) |
Closing balance | (80) | (258) | (92) | (2) | (431) |
Impairment losses | |||||
Opening balance | - | - | - | - | - |
Closing balance | - | - | - | - | - |
Carrying amount | |||||
Closing balance | 317 | 476 | 61 | 0 | 854 |
Estimated useful life | 9–99 years | 2–25 years | 2–6 years | 3-4 years | |
Depreciation plan | Straight-line | Straight-line | Straight-line | Straight-line |
Buildings | Plant, machinery, | ||||
and other | equipment and | Office and other | |||
Amounts in NOK million | Land | property | motor vehicles | equipment | Total |
Cost | |||||
Opening balance | 432 | 730 | 138 | 11 | 1 310 |
Additions / lease modifications / remeasurements | 4 | 105 | 21 | 0 | 131 |
Disposal of subsidiaries (note 4) | (118) | (145) | - | - | (264) |
Partial or full termination of agreements | (0) | (46) | (15) | (9) | (71) |
Currency translation differences | 9 | 15 | 7 | 1 | 31 |
Closing balance | 326 | 659 | 150 | 2 | 1 138 |
Accumulated depreciation | |||||
Opening balance | (66) | (143) | (75) | (5) | (288) |
Additions | (8) | (79) | (32) | (1) | (119) |
Disposal of subsidiaries (note 4) | 8 | 10 | - | - | 18 |
Reclassification | (3) | (7) | - | - | (10) |
Partial or full termination of agreements | 0 | 32 | 15 | 5 | 53 |
Currency translation differences | (2) | (6) | (4) | (0) | (12) |
Closing balance | (70) | (191) | (96) | (1) | (359) |
Impairment losses | |||||
Opening balance | - | (1) | - | (4) | (5) |
Partial or full termination of agreements | - | 1 | - | 4 | 5 |
Currency translation differences | - | (0) | - | (0) | (0) |
Closing balance | - | - | - | - | - |
Carrying amount | |||||
Closing balance | 256 | 468 | 55 | 1 | 779 |
Estimated useful life | 8–99 years | 2–25 years | 2–6 years | 3-4 years | |
Depreciation plan | Straight-line | Straight-line | Straight-line | Straight-line |
Amounts in NOK million | 2023 | 2022 |
Opening balance | 578 | 801 |
Additions / lease modifications / remeasurements | 225 | 124 |
Partial or full termination of agreements | (16) | (6) |
Disposal of subsidiaries | - | (238) |
Payments | (236) | (146) |
Interest expenses on lease liabilities | 27 | 30 |
Currency translation differences | 10 | 13 |
Closing balance (note 23) | 589 | 578 |
Amounts in NOK million | 2023 | 2022 |
Depreciation of right-of-use assets | (141) | (119) |
Interest expenses on lease liabilities (note 13) | (27) | (30) |
Leasing expenses, short-term leases (note 11) | (52) | (56) |
Leasing expenses, low value assets (note 11) | (14) | (13) |
Leasing expenses, variable lease payments (note 11) | (1) | (2) |
Total amount recognised in consolidated statement of profit or loss | (235) | (219) |
Intangible | |||||||
Land use | Technology | Other assets under | |||||
Amounts in NOK million | rights | and licences | Software Development | intangible 1) | construction | Total | |
Cost | |||||||
Opening balance | 108 | 868 | 627 | 880 | 350 | 377 | 3 209 |
Additions 2) | - | - | 17 | - | - | 183 | 200 |
Transferred from CiP | - | 5 | 67 | 94 | 3 | (170) | - |
Business combinations (note 4) | - | - | 0 | - | 29 | - | 29 |
Disposals | - | - | (9) | - | - | - | (9) |
Currency translation differences | 7 | 38 | 13 | 56 | 2 | 17 | 133 |
Closing balance | 116 | 911 | 714 | 1 030 | 384 | 407 | 3 563 |
Accumulated amortisation | |||||||
Opening balance | (59) | (579) | (457) | (606) | (122) | (1 824) | |
Additions | (2) | (43) | (58) | (65) | (37) | (205) | |
Reclassification | - | - | - | - | - | - | |
Disposals | - | - | 9 | - | - | 9 | |
Currency translation differences | (4) | (32) | (8) | (40) | (0) | (84) | |
Closing balance | (65) | (654) | (514) | (711) | (159) | (2 103) | |
Impairment losses | |||||||
Opening balance | (1) | - | - | - | - | - | (1) |
Currency translation differences | (0) | - | - | - | - | - | (0) |
Closing balance | (1) | - | - | - | - | - | (1) |
Carrying amount | |||||||
Closing balance | 49 | 257 | 200 | 319 | 225 | 407 | 1 458 |
Estimated useful life | 3–10 years | 3–15 years | 3–10 years | 3–16 years | 3–10 years | ||
Amortisation plan | Straight-line | Straight-line | Straight-line | Straight-line | Straight-line | ||
Intangible | |||||||
Land use | Technology | Other assets under | |||||
Amounts in NOK million | rights | and licences | Software Development | intangible 1) | construction | Total | |
Cost | |||||||
Opening balance | 103 | 828 | 567 | 775 | 335 | 568 | 3 175 |
Additions 2) | - | - | 24 | 1 | 0 | 310 | 335 |
Transferred from CiP | - | - | 5 | 58 | - | (63) | - |
Reclassification | - | 3 | 43 | - | (1) | 7 | 53 |
Business combinations (note 4) | - | 0 | - | - | 6 | - | 6 |
Disposal of subsidiaries (note 4) | - | - | - | - | - | (460) | (460) |
Disposals | - | - | (30) | - | - | (3) | (33) |
Currency translation differences | 5 | 36 | 18 | 46 | 11 | 18 | 134 |
Closing balance | 108 | 868 | 627 | 880 | 350 | 377 | 3 209 |
Accumulated amortisation | |||||||
Opening balance | (55) | (513) | (398) | (519) | (87) | (1 572) | |
Additions | (2) | (41) | (54) | (57) | (33) | (186) | |
Reclassification | - | - | (1) | - | 1 | (0) | |
Disposals | - | - | 8 | - | - | 8 | |
Currency translation differences | (3) | (26) | (12) | (30) | (3) | (74) | |
Closing balance | (59) | (579) | (457) | (606) | (122) | (1 824) | |
Impairment losses | |||||||
Opening balance | (1) | - | - | - | - | - | (1) |
Currency translation differences | (0) | - | - | - | - | - | (0) |
Closing balance | (1) | - | - | - | - | - | (1) |
Carrying amount | |||||||
Closing balance | 48 | 288 | 170 | 273 | 228 | 377 | 1 385 |
Estimated useful life | 3–10 years | 3–15 years | 3–10 years | 3–16 years | 3–10 years | ||
Amortisation plan | Straight-line | Straight-line | Straight-line | Straight-line | Straight-line | ||
Amounts in NOK million | 2023 | 2022 |
Opening balance | 984 | 941 |
Business combinations (note 4) | 23 | - |
Currency translation differences | 8 | 43 |
Closing balance | 1 015 | 984 |
Amounts in NOK million | Silicones | Silicon Products | Carbon Solutions | Total |
Elkem Silicones Guangdong Co., Ltd. | 499 | - | - | 499 |
Elkem Silicones Korea Co., Ltd | 126 | - | - | 126 |
Elkem Silicones excluding Xinghuo/Yongdeng, Elkem | ||||
Guangdong, and Elkem Silicones Korea | 85 | - | - | 85 |
Elkem Rana AS | - | 40 | - | 40 |
Elkem Nagpur | - | 38 | - | 38 |
Elkem Oilfield Chemical FZCO | - | 24 | - | 24 |
Elkem Dronfield Ltd. | - | 17 | - | 17 |
Elkem Materials Processing Services BV | - | 0 | - | 0 |
Elkem Ferroveld JV | - | - | 41 | 41 |
Elkem Carbon Slovakia a.s. | - | - | 21 | 21 |
Elkem Participaçòes Indústria e Comércio Limitada | - | - | 9 | 9 |
Elkem Carbon (China) Co., Ltd. | - | - | 1 | 1 |
NEH LLC | - | 96 | 18 | 113 |
Total goodwill | 710 | 215 | 89 | 1 015 |
Amounts in NOK million | Silicones | Silicon Products | Carbon Solutions | Total |
Elkem Silicones Guangdong Co., Ltd. | 499 | - | - | 499 |
Elkem Silicones Korea Co., Ltd | 126 | - | - | 126 |
Elkem Silicones excluding Xinghuo/Yongdeng, Elkem | ||||
Guangdong, and Elkem Silicones Korea | 80 | - | - | 80 |
Elkem Rana AS | - | 40 | - | 40 |
Elkem Nagpur | - | 38 | - | 38 |
Elkem Oilfield Chemical FZCO | - | 23 | - | 23 |
Elkem Dronfield Ltd. | - | 16 | - | 16 |
Elkem Materials Processing Services BV | - | 0 | - | 0 |
Elkem Ferroveld JV | - | - | 43 | 43 |
Elkem Participaçòes Indústria e Comércio Limitada | - | - | 8 | 8 |
Elkem Carbon (China) Co., Ltd. | - | - | 1 | 1 |
NEH LLC | - | 93 | 17 | 110 |
Total goodwill | 705 | 209 | 69 | 984 |
Carrying amount |
Of which goodwill |
Pre-tax discount rate |
||||
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
31.12.2023 |
31.12.2022 |
31.12.2023 |
31.12.2022 |
Silicones |
17 458 |
15 152 |
710 |
705 |
11.9% |
10.5% |
Silicon Products |
6 874 |
6 041 |
215 |
209 |
11.9% |
10.1% |
Carbon Solutions |
1 108 |
886 |
89 |
69 |
12.3% |
10.2% |
Goodwill |
25 440 |
22 080 |
1 015 |
984 |
||
| 31.12.2023 | 31.12.2022 | |||||
Amounts in NOK million | Cost price | Provision | Net total | Cost price | Provision | Net total |
Raw materials | 2 359 | (39) | 2 321 | 3 322 | (12) | 3 310 |
Semi-finished goods | 467 | (0) | 466 | 402 | (41) | 361 |
Finished goods | 5 385 | (238) | 5 147 | 6 035 | (142) | 5 893 |
Operating materials and spare parts | 1 121 | (36) | 1 084 | 792 | (31) | 761 |
Total inventories | 9 331 | (314) | 9 018 | 10 550 | (226) | 10 325 |
Amounts in NOK million | 31.12.2023 | 31.12.2022 |
Trade receivables | 2 417 | 3 208 |
Trade receivables, related parties (note 32) | 29 | 19 |
Allowance for expected credit losses | (59) | (65) |
Bills receivables | 823 | 1 086 |
Total trade receivables | 3 209 | 4 248 |
Amounts in NOK million | 31.12.2023 | 31.12.2022 |
Not due | 1 956 | 2 392 |
Overdue by: | ||
1–30 days | 312 | 527 |
31–60 days | 78 | 92 |
61–90 days | 38 | 124 |
More than 90 days | 62 | 91 |
Total trade receivables 1) | 2 445 | 3 227 |
Amounts in NOK million | 2023 | 2022 |
Opening balance | (65) | (69) |
Business combinations (note 4) | - | - |
Realised losses during the year / Received on earlier losses | 0 | 5 |
Provision for expected credit losses | (14) | (27) |
Reversal of earlier provisions | 16 | 29 |
Currency translation differences | 2 | (2) |
Closing balance | (59) | (65) |
Amounts in NOK million | 31.12.2023 | 31.12.2022 |
Not due | (10) | (13) |
Overdue by: | ||
1–30 days | (1) | (1) |
31–60 days | (4) | (0) |
61–90 days | (4) | (3) |
More than 90 days | (41) | (48) |
Total allowance for expected credit losses | (59) | (65) |
| Non-current | Current | |||
Amounts in NOK million | 31.12.2023 | 31.12.2022 | 31.12.2023 | 31.12.2022 |
Other shares | 26 | 24 | - | - |
Restricted deposits | 51 | 46 | - | - |
Other deposits | 15 | 10 | - | - |
Pension assets, defined benefits and contribution plans (note 9) | 29 | 41 | 3 | 2 |
Prepayments for construction of fixed assets | 18 | 99 | - | - |
Prepayments for goods and equipment | - | - | 143 | 150 |
Prepayments for other expenses | 80 | 77 | 103 | 90 |
Prepayments to related parties (note 32) | - | - | 2 | 15 |
Receivables from related parties, interest-bearing (note 32) | 1 | 1 | - | - |
Receivables from related parties, interest free (note 32) | - | - | 8 | 7 |
Grants receivable (note 8) | 220 | 306 | 671 | 620 |
Value added tax | 61 | 64 | 742 | 418 |
Corporate income tax receivables | - | - | 261 | 338 |
Interest receivables | - | - | 0 | 0 |
Other receivables | 9 | 8 | 115 | 47 |
Fixed assets under disposal | 2 | - | - | - |
Other assets | 45 | 39 | 14 | 11 |
Total other assets | 556 | 716 | 2 062 | 1 698 |
Provision for impairment included in total other assets, | (68) | (75) |
Non-current |
Current |
|||
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
31.12.2023 |
31.12.2022 |
Interest-bearing liabilities |
||||
Lease liabilities (note 16) |
464 |
475 |
125 |
103 |
Loans from external parties, other than bank |
5 279 |
3 697 |
1 060 |
10 |
Bank financing |
7 767 |
6 160 |
18 |
74 |
Accrued interest |
- |
- |
28 |
17 |
Total interest-bearing liabilities |
13 509 |
10 331 |
1 231 |
204 |
Total bills payables |
- |
- |
1 466 |
1 742 |
Total interest-bearing liabilities including bills payable |
13 509 |
10 331 |
2 697 |
1 946 |
Interest-bearing assets |
||||
Cash and cash equivalents |
- |
- |
6 367 |
9 255 |
Restricted deposits bills payable |
- |
- |
351 |
395 |
Other restricted deposits |
51 |
46 |
37 |
12 |
Receivables from related parties |
1 |
1 |
- |
- |
Loans to external parties |
9 |
8 |
- |
- |
Accrued interest income |
- |
- |
- |
0 |
Total interest-bearing assets |
60 |
55 |
6 756 |
9 663 |
Net interest-bearing assets / (liabilities) |
(13 449) |
(10 276) |
4 059 |
7 717 |
31.12.2023 |
31.12.2022 |
|||
Amounts in NOK million |
Currency amount |
NOK |
Currency amount |
NOK |
EUR |
771 |
8 664 |
630 |
6 620 |
USD |
2 |
20 |
3 |
31 |
NOK |
3 647 |
3 647 |
2 753 |
2 753 |
CNY |
2 656 |
3 800 |
1 963 |
2 809 |
Other currencies |
- |
74 |
- |
66 |
Total interest-bearing liabilities |
16 206 |
12 278 |
||
2029 |
|||||||
Amounts in NOK million |
2024 |
2025 |
2026 |
2027 |
2028 |
and later |
Total |
Lease liabilities |
125 |
79 |
63 |
48 |
44 |
230 |
589 |
Loans from external parties, other than bank |
1 060 |
1 031 |
2 354 |
500 |
1 393 |
- |
6 339 |
Bank financing |
18 |
83 |
547 |
5 770 |
191 |
1 221 |
7 830 |
Bills payable |
1 466 |
1 466 |
|||||
Accrued interest |
28 |
28 |
|||||
Total interest-bearing liabilities excluding prepaid loan fees |
2 697 |
1 193 |
2 964 |
6 318 |
1 628 |
1 452 |
16 252 |
Prepaid loan fees |
(45) |
||||||
Total interest-bearing liabilities |
16 206 |
2028 |
|||||||
Amounts in NOK million |
2023 |
2024 |
2025 |
2026 |
2027 |
and later |
Total |
Lease liabilities |
103 |
74 |
57 |
47 |
40 |
257 |
578 |
Loans from external parties, other than bank |
10 |
916 |
1 234 |
942 |
500 |
105 |
3 706 |
Bank financing |
74 |
9 |
39 |
63 |
5 335 |
755 |
6 276 |
Bills payable |
1 742 |
1 742 |
|||||
Accrued interest |
17 |
17 |
|||||
Total interest-bearing liabilities excluding prepaid loan fees |
1 946 |
1 000 |
1 330 |
1 052 |
5 875 |
1 117 |
12 320 |
Prepaid loan fees |
(42) |
||||||
Total interest-bearing liabilities |
12 278 |
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
Loan covenant |
Total Equity |
NOK |
24 458 |
28 773 |
Total Assets |
NOK |
50 500 |
52 781 |
Equity ratio |
48% |
55% |
> 30% |
EBITDA excluding income/loss from associated |
|||
entities and joint ventures |
NOK |
3 726 |
12 790 |
Net interest payable |
NOK |
597 |
219 |
Interest cover ratio |
6.24 |
58.38 |
> 4.00 |
Cash |
|||||||
flows |
Non-cash changes |
||||||
Additions, lease |
|||||||
modifications, |
Acquisition |
Currency |
|||||
Receipts/ remeasurements |
/ Disposal of |
translation |
|||||
Amounts in NOK million |
31.12.2022 |
Payments and terminations |
subsidiaries Reclassification |
differences |
31.12.2023 |
||
Lease liabilities |
475 |
- |
210 |
- |
(227) |
6 |
464 |
Loans from external parties, |
3 697 |
2 590 |
- |
- |
(1 164) |
157 |
5 279 |
other than bank |
|||||||
Bank financing |
6 202 |
1 286 |
- |
- |
(19) |
343 |
7 812 |
Total movements non-current |
10 374 |
3 876 |
210 |
- |
(1 410) |
506 |
13 555 |
Lease liabilities |
103 |
(209) |
- |
- |
227 |
3 |
125 |
Loans from external parties, |
10 |
(114) |
- |
1 164 |
0 |
1 060 |
|
other than bank |
|||||||
Bank financing |
74 |
(113) |
- |
31 |
19 |
7 |
18 |
Total movements current |
187 |
(436) |
- |
31 |
1 410 |
11 |
1 203 |
Total |
10 561 |
3 440 |
210 |
31 |
- |
516 |
14 758 |
Cash |
|||||||
flows |
Non-cash changes |
||||||
Additions, lease |
|||||||
modifications, |
Acquisition |
Currency |
|||||
Receipts/ remeasurements |
/ Disposal of |
translation |
|||||
Amounts in NOK million |
31.12.2021 |
Payments |
and terminations |
subsidiaries Reclassification |
differences |
31.12.2022 |
|
Lease liabilities |
685 |
- |
118 |
(218) |
(117) |
8 |
475 |
Loans from external parties |
3 125 |
547 |
- |
- |
(9) |
34 |
3 697 |
Bank financing |
4 615 |
902 |
- |
650 |
(189) |
223 |
6 202 |
Total movements non-current |
8 425 |
1 449 |
118 |
432 |
(315) |
266 |
10 374 |
Lease liabilities |
116 |
(116) |
- |
(20) |
117 |
5 |
103 |
Loans from external parties |
1 264 |
(1 328) |
- |
- |
9 |
64 |
10 |
Bank financing |
572 |
(710) |
- |
10 |
189 |
13 |
74 |
Total movements current |
1 952 |
(2 153) |
- |
(9) |
315 |
82 |
187 |
Total |
10 376 |
(704) |
118 |
423 |
- |
348 |
10 561 |
Non-cash |
||||
changes |
||||
Cash flows |
Currency |
|||
Receipts/ |
translation |
|||
Amounts in NOK million |
31.12.2022 |
Payments |
differences |
31.12.2023 |
Restricted deposits bills payables |
(395) |
47 |
(3) |
(351) |
Bills payables |
1 742 |
(284) |
7 |
1 466 |
Total |
1 347 |
(237) |
4 |
1 114 |
Non-cash |
||||
changes |
||||
Cash flows |
Currency |
|||
Receipts/ |
translation |
|||
Amounts in NOK million |
31.12.2021 |
Payments |
differences |
31.12.2022 |
Restricted deposits bills payables |
(601) |
231 |
(25) |
(395) |
Bills payables |
2 096 |
(449) |
96 |
1 742 |
Total |
1 494 |
(218) |
70 |
1 347 |
| Non-current |
Current |
|||
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
31.12.2023 |
31.12.2022 |
Employee withholding taxes and other public taxes |
- |
- |
143 |
160 |
Value added tax |
- |
- |
252 |
137 |
Prepayments |
- |
- |
112 |
195 |
Prepayments from related parties (note 32) |
- |
- |
10 |
17 |
Liabilities to related parties (note 32) |
- |
- |
17 |
30 |
Provisions |
262 |
216 |
101 |
102 |
Contingent consideration acquisition of subsidiaries |
- |
- |
- |
42 |
Accrued expenses |
- |
- |
389 |
516 |
Grants, deferred income (note 8) |
- |
- |
34 |
8 |
Grants payable (note 8) |
17 |
16 |
- |
- |
Advances on export exchange contracts (ACC) |
- |
- |
106 |
160 |
Recourse liabilities factoring agreement (note 21) |
- |
- |
94 |
106 |
Settlement liabilities factoring agreements |
- |
- |
71 |
- |
Other liabilities |
- |
- |
53 |
72 |
Total provisions and other liabilities |
279 |
232 |
1 381 |
1 545 |
Amounts in NOK million |
2023 |
2022 |
Opening balance |
42 |
203 |
Fair value adjustment of contingent consideration upon payment |
(3) |
(0) |
Unwinding |
0 |
4 |
Payments |
(38) |
(176) |
Currency translation differences |
(1) |
12 |
Closing balance |
- |
42 |
Site Environmental |
Other |
Total |
|||||
Amounts in NOK million |
Restructuring |
restoration |
measures |
Litigations |
Customers |
provisions |
provisions |
Opening balance |
17 |
34 |
190 |
62 |
9 |
7 |
318 |
Additional provisions recognised |
43 |
2 |
6 |
5 |
1 |
10 |
67 |
Used during the year |
(15) |
(1) |
(1) |
(3) |
(5) |
(12) |
(37) |
Reversal of provisions recognised |
- |
- |
- |
- |
(1) |
- |
(1) |
Currency translation differences |
(0) |
0 |
9 |
7 |
1 |
0 |
16 |
Closing balance |
44 |
35 |
203 |
71 |
5 |
5 |
363 |
Hereof non-current |
- |
35 |
167 |
59 |
- |
1 |
262 |
Hereof current |
44 |
- |
36 |
11 |
5 |
5 |
101 |
Closing balance |
44 |
35 |
203 |
71 |
5 |
5 |
363 |
Site Environmental |
Other |
Total |
|||||
Amounts in NOK million |
Restructuring |
restoration |
measures |
Litigations Customers |
provisions |
provisions |
|
Opening balance |
70 |
32 |
109 |
66 |
4 |
134 |
415 |
Additional provisions recognised |
- |
2 |
83 |
7 |
6 |
0 |
99 |
Used during the year |
(31) |
(0) |
(2) |
(17) |
(1) |
(127) |
(180) |
Reversal of provisions recognised |
(26) |
- |
(1) |
(1) |
(1) |
- |
(28) |
Currency translation differences |
3 |
0 |
0 |
7 |
1 |
0 |
12 |
Closing balance |
17 |
34 |
190 |
62 |
9 |
7 |
318 |
Hereof non-current |
- |
34 |
131 |
50 |
- |
1 |
216 |
Hereof current |
17 |
- |
58 |
12 |
9 |
6 |
102 |
Closing balance |
17 |
34 |
190 |
62 |
9 |
7 |
318 |
Assets at fair value |
|||||||
Assets at fair |
Assets at fair |
through other |
Loans and |
Non- |
|||
value through |
value - hedging |
comprehensive |
receivables at |
financial |
|||
Amounts in NOK million |
Note |
profit or loss |
instruments |
income |
amortised cost |
assets |
Total |
Derivatives, non-current |
745 |
232 |
- |
- |
- |
977 |
|
Other assets, non-current |
22 |
7 |
- |
18 |
75 |
456 |
556 |
Trade receivables |
21 |
- |
- |
- |
3 209 |
- |
3 209 |
Derivatives, current |
269 |
142 |
- |
- |
411 |
||
Other assets, current |
22 |
- |
- |
- |
123 |
1 939 |
2 062 |
Restricted deposits |
23 |
- |
- |
- |
388 |
- |
388 |
Cash and cash equivalents |
23 |
- |
- |
- |
6 367 |
- |
6 367 |
Total |
1 022 |
374 |
18 |
10 163 |
2 394 |
Liabilities |
||||||
at fair value |
Liabilities at fair |
|||||
through |
value - hedging |
Liabilities at |
Non-financial |
|||
Amounts in NOK million |
Note |
profit or loss |
instruments |
amortised cost |
liabilities |
Total |
Interest-bearing liabilities, non-current |
23 |
- |
- |
13 509 |
- |
13 509 |
Derivatives, non-current 2) |
(127) |
362 |
- |
- |
235 |
|
Provisions and other liabilities, non-current |
24 |
- |
- |
- |
279 |
279 |
Trade payables |
- |
- |
5 281 |
- |
5 281 |
|
Interest-bearing liabilities, current 1) |
23 |
- |
- |
1 231 |
- |
1 231 |
Bills payables |
23 |
- |
- |
1 466 |
- |
1 466 |
Derivatives, current 2) |
(48) |
114 |
- |
- |
66 |
|
Provisions and other liabilities, current |
24 |
- |
- |
729 |
652 |
1 381 |
Total |
(174) |
475 |
22 216 |
930 |
Assets at fair value |
|||||||
Assets at fair |
Assets at fair |
through other |
Loans and |
Non-financial |
|||
value through |
value - hedging |
comprehensive |
receivables at |
assets |
|||
Amounts in NOK million |
Note |
profit or loss |
instruments |
income |
amortised cost |
Total |
|
Derivatives, non-current |
822 |
740 |
- |
- |
- |
1 562 |
|
Other assets, non-current |
22 |
7 |
- |
18 |
65 |
627 |
716 |
Trade receivables |
21 |
- |
- |
- |
4 248 |
- |
4 248 |
Derivatives, current |
284 |
427 |
- |
- |
- |
711 |
|
Other assets, current |
22 |
- |
- |
- |
54 |
1 644 |
1 698 |
Restricted deposits |
23 |
- |
- |
- |
408 |
- |
408 |
Cash and cash equivalents |
23 |
- |
- |
- |
9 255 |
- |
9 255 |
Total |
1 113 |
1 167 |
18 |
14 030 |
2 271 |
Liabilities |
||||||
at fair value |
Liabilities at fair |
|||||
through |
value - hedging |
Liabilities at |
Non-financial |
|||
Amounts in NOK million |
Note |
profit or loss |
instruments |
amortised cost |
liabilities |
Total |
Interest-bearing liabilities, non-current 1) |
23 |
- |
- |
10 331 |
- |
10 331 |
Provisions and other liabilities, non-current |
24 |
- |
- |
- |
232 |
232 |
Trade payables |
- |
- |
5 335 |
- |
5 335 |
|
Interest-bearing liabilities, current 1) |
23 |
- |
8 |
196 |
- |
204 |
Bills payable |
23 |
- |
- |
1 742 |
- |
1 742 |
Derivatives, current 2) |
(27) |
136 |
- |
- |
109 |
|
Provisions and other liabilities, current |
24 |
42 |
- |
885 |
618 |
1 545 |
Total |
15 |
144 |
18 490 |
850 |
Total |
Total |
|||||||
Amounts in NOK million |
Level 1 |
Level 2 |
Level 3 |
2023 |
Level 1 |
Level 2 |
Level 3 |
2022 |
Financial assets at fair value through profit or loss |
7 |
24 |
990 |
1 022 |
7 |
287 |
819 |
1 113 |
Derivatives designated in a hedging relationship |
- |
153 |
221 |
374 |
- |
(55) |
1 222 |
1 167 |
Assets at fair value through other comprehensive income |
- |
- |
18 |
18 |
- |
- |
18 |
18 |
Total assets |
7 |
178 |
1 229 |
1 414 |
7 |
233 |
2 058 |
2 297 |
Financial liabilities at fair value through profit or loss |
- |
(174) |
- |
(174) |
- |
(27) |
42 |
15 |
Derivatives designated in a hedging relationship |
- |
475 |
- |
475 |
- |
144 |
- |
144 |
Total liabilities |
- |
301 |
- |
301 |
- |
117 |
42 |
159 |
Amounts in NOK million |
2023 |
2022 |
Opening balance |
2 016 |
212 |
Acquisition / business combinations |
2 |
(58) |
Transfer to / from other levels |
- |
3 |
Transfer to investment in equity accounted companies |
(11) |
- |
Change in fair value recognised in OCI, cash flow hedges |
(704) |
1 227 |
Hedge ineffectiveness |
58 |
1 391 |
Disposal |
(1) |
(5) |
Settlement / realised effects |
(137) |
(735) |
Other changes in fair value through profit or loss, unrealised |
4 |
(7) |
Currency translation differences |
1 |
(12) |
Closing balance |
1 229 |
2 016 |
Notional |
||||||||
Purchase |
Purchase |
Sale |
Sale |
Type of |
Currency |
Fair value |
amount 1) |
|
currency |
ccy million |
currency |
ccy million |
instrument |
deal rate |
Due |
NOK |
NOK |
CAD |
9 |
USD |
7 |
Fwd |
1,3454 |
2024 |
1 |
68 |
NOK |
1 897 |
EUR |
164 |
Fwd |
11,5408 |
2024 |
43 |
1 848 |
NOK |
193 |
JPY |
1 976 |
Fwd |
0,0975 |
2024 |
48 |
142 |
NOK |
234 |
JPY |
2 266 |
Fwd |
0,1031 |
2025-2026 |
61 |
163 |
NOK |
167 |
USD |
16 |
Fwd |
10,1675 |
2024 |
0 |
167 |
USD |
1 |
JPY |
168 |
Fwd |
0,0070 |
2024 |
(0) |
12 |
NOK |
807 |
EUR |
76 |
Embedded 2) |
10,6493 |
2024 |
(54) |
851 |
NOK |
5 101 |
EUR |
458 |
Embedded 2) |
11,1367 |
2025-2034 |
(235) |
5 148 |
Total fair value 3) |
(136) |
Notional | ||||||||
Purchase | Purchase | Sale | Sale | Type of | Currency | Fair value | amount 1) | |
currency | ccy million | currency | ccy million | instrument | deal rate | Due | NOK | NOK |
CAD | 40 | USD | 31 | Fwd | 1,3101 | 2023 | (9) | 301 |
NOK | 1 750 | EUR | 170 | Fwd | 10,2788 | 2023 | (44) | 1 790 |
NOK | 189 | JPY | 2 014 | Fwd | 0,0938 | 2023 | 36 | 151 |
NOK | 426 | JPY | 4 242 | Fwd | 0,1005 | 2024-2026 | 88 | 317 |
NOK | 764 | USD | 79 | Fwd | 9,6767 | 2023 | (10) | 780 |
USD | 1 | JPY | 123 | Fwd | 0,0072 | 2023 | (0) | 9 |
NOK | 719 | EUR | 69 | Embedded 2) | 10,4520 | 2023 | (22) | 723 |
NOK | 3 688 | EUR | 335 | Embedded 2) | 11,0169 | 2024-2034 | 42 | 3 520 |
Total fair value 3) | 80 |
Notional | ||||
Amounts in NOK million | Volume GWh / Oz | Due | Fair value | amount 1) |
Power contract '30-øringen' | 501 GWh | 2024 | 303 | 172 |
Power contract '30-øringen' | 3006 GWh | 2025-2030 | 907 | 1 105 |
Commodity contracts Platinum | 1176 Oz | 2024 | 0 | 3 |
Interest rate swap | 350 MNOK | 2023-2028 | 12 | 94 |
Total fair value contracts within scope of IFRS 9 2) | 1 223 |
Notional | ||||
Amounts in NOK million | Volume GWh / Oz | Due | Fair value | amount 1) |
Forward power contracts financial institutions | 44 | 2023 | 43 | 15 |
Power contract '30-øringen' | 501 | 2023 | 608 | 158 |
Power contract '30-øringen' | 3 507 | 2024-2030 | 1 430 | 1 199 |
Equity warrants | 2023 | 3 | 3 | |
Commodity contracts Platinum | 2 380 | 2023 | 1 | 7 |
Total fair value contracts within scope of IFRS 9 2) | 2 085 |
Gross amount | ||||||
of financial | Net | Financial | ||||
liabilities set | amounts | instruments | ||||
Gross | off in the | of financial | not set off in | |||
amount of | statement | assets | the statement | Cash | ||
financial | of financial | recognised / | of financial | collateral | Net | |
Amounts in NOK million | assets | position | presented | position | pledged | amount |
Power contracts including embedded derivatives | 1 211 | - | 1 211 | - | - | 1 211 |
Forward currency contracts | 153 | - | 153 | 7 | - | 160 |
Total | 1 364 | - | 1 364 | 7 | - | 1 371 |
Gross amount | ||||||
of recognised | Financial | |||||
Gross financial assets | Net | instruments | ||||
amount of | set off in the | amounts | not set off in | |||
recognised | statement | of financial | the statement | Cash | ||
financial | of financial | liabilities | of financial | collateral | Net | |
Amounts in NOK million | liabilities | position | presented | position | pledged | amount |
Power contracts including embedded derivatives | 289 | - | 289 | - | - | 289 |
Forward currency contracts | 12 | - | 12 | 7 | - | 19 |
Total | 301 | - | 301 | 7 | - | 308 |
Gross amount | ||||||
of financial | Net | Financial | ||||
liabilities set | amounts | instruments | ||||
Gross | off in the | of financial | not set off in | |||
amount of | statement | assets | the statement | Cash | ||
financial | of financial | recognised / | of financial | collateral | Net | |
Amounts in NOK million | assets | position | presented | position | pledged | amount |
Power contracts including embedded derivatives | 2 123 | (1) | 2 122 | - | - | 2 122 |
Forward currency contracts | 147 | - | 147 | 21 | - | 168 |
Total | 2 269 | (1) | 2 268 | 21 | - | 2 289 |
31 December 2022 | Gross amount | |||||
of recognised | ||||||
financial | Financial | |||||
Gross | assets set | Net | instruments | |||
amount of | off in the | amounts | not set off in | |||
recognised | statement | of financial | the statement | Cash | ||
financial | of financial | liabilities | of financial | collateral | Net | |
Amounts in NOK million | liabilities | position | presented | position | pledged | amount |
Power contracts including embedded derivatives | 23 | (1) | 22 | - | - | 22 |
Forward currency contracts | 86 | - | 86 | 21 | - | 108 |
Total | 109 | (1) | 108 | 21 | - | 129 |
Cash flow hedging instruments, by type | ||||
31.12.2023 | 31.12.2023 | 31.12.2022 | 31.12.2022 | |
Assets | Liabilities | Assets | Liabilities | |
Amounts in NOK million | fair value | fair value | fair value | fair value |
Forward currency contracts | 141 | 12 | 110 | 80 |
Power contracts financial institutions | - | - | 28 | - |
Power contract '30-øringen' | 220 | - | 1 235 | - |
Power contracts embedded derivatives | - | 463 | (207) | 56 |
Interest rate swap | 12 | - | - | |
Currency effect loan EUR | - | - | - | 8 |
Commodity contracts Platinum | 0 | - | 1 | - |
Total hedging instruments | 374 | 475 | 1 167 | 144 |
Less non-current portion | ||||
Forward currency contracts | 60 | - | 87 | - |
Power contracts financial institutions | - | - | - | - |
Power contract '30-øringen' | 162 | - | 861 | - |
Power contracts embedded derivatives | - | 362 | (207) | - |
Interest rate swap | 9 | - | - | - |
Currency effect loan EUR | - | - | - | - |
Commodity contracts Platinum | - | - | - | - |
Current portion of hedging instruments | 142 | 114 | 427 | 144 |
Effects to be recycled from OCI |
||||||
Hereof |
Within |
|||||
Net fair |
recognised |
Within |
Within |
Within |
4 years |
|
Amounts in NOK million |
value |
in OCI |
1 year |
2 years |
3 years |
or more |
Forward currency contracts |
153 |
129 |
69 |
52 |
8 |
- |
Embedded EUR derivatives |
(289) |
(463) |
(101) |
(96) |
(84) |
(182) |
Power contracts |
1 211 |
220 |
58 |
42 |
38 |
83 |
Interest rate swap |
12 |
12 |
3 |
3 |
3 |
4 |
Commodity contracts Platinum |
0 |
0 |
0 |
- |
- |
- |
Total 1) |
1 087 |
(102) |
28 |
1 |
(36) |
(95) |
31 December 2022 |
Effects to be recycled from OCI |
|||||
Hereof |
Within |
|||||
Net fair |
recognised |
Within |
Within |
Within |
4 years |
|
Amounts in NOK million |
value |
in OCI |
1 year |
2 years |
3 years |
or more |
Forward currency contracts |
60 |
30 |
(57) |
33 |
46 |
7 |
Embedded EUR derivatives |
20 |
(263) |
(56) |
(51) |
(49) |
(108) |
Power contracts |
2 080 |
1 263 |
402 |
229 |
167 |
464 |
Warrants 2) |
3 |
- |
- |
- |
- |
- |
Commodity contracts Platinum |
1 |
1 |
1 |
- |
- |
- |
Total 1) |
2 164 |
1 031 |
291 |
211 |
165 |
364 |
EUR loan designed as cash flow hedging instrument |
(56) |
(8) |
(8) |
- |
- |
- |
Total |
1 023 |
283 |
211 |
165 |
364 |
|
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
Realised effects from forward currency contracts, recognised in revenue |
(229) |
(14) |
Realised effects from embedded derivatives EUR, recognised in revenue |
(122) |
(29) |
Realised effects from EUR loans, recognised in revenue |
(15) |
(5) |
Realised effects from platinum contracts, recognised in revenue |
1 |
0 |
Realised effects from power contracts, recognised in raw materials and energy for production |
112 |
377 |
Realised effects hedge discontinuation, recognised in other items |
85 |
38 |
Realised effects from interest rate swap, recognised in finance expenses |
(1) |
- |
Realised effects Salten Energigjenvinning, business combination (note 4) |
- |
58 |
Total realised effects hedge accounting |
(170) |
424 |
Opening |
Net change |
Reclassified |
Closing |
|
Amounts in NOK million |
balance |
in fair value |
to P&L |
balance |
Hedging of future sales, forward currency contracts |
30 |
(130) |
229 |
129 |
Hedging of future sales, embedded EUR derivatives in own use power contracts 1) |
(263) |
(322) |
122 |
(463) |
Hedging of future sales, currency effects EUR loan |
(8) |
(7) |
15 |
- |
Hedging of future sales, platinum contracts 2) |
2 |
(1) |
(1) |
0 |
Hedging of future need for power, contracts with financial institutions |
28 |
(22) |
(6) |
0 |
Hedging of future need for power, contract '30-øringen' 2) |
1 235 |
(824) |
(190) |
220 |
Change in fair value of derivatives designated as a hedging of future interest expense |
- |
11 |
1 |
12 |
Total (before tax) |
1 023 |
(1 294) |
170 |
(102) |
Opening |
Net change |
Reclassified |
Closing |
|
Amounts in NOK million |
balance |
in fair value |
to P&L |
balance |
Hedging of future sales, forward currency contracts |
127 |
(112) |
14 |
30 |
Hedging of future sales, embedded EUR derivatives in own use power contracts 1) |
(110) |
(182) |
29 |
(263) |
Hedging of future sales, currency effects EUR loan |
(10) |
(3) |
5 |
(8) |
Hedging of future sales, platinum contracts 2) |
0 |
2 |
(0) |
1 |
Hedging of future need for power, contracts with financial institutions |
27 |
57 |
(56) |
28 |
Hedging of future need for power, contract '30-øringen' 2) |
364 |
1 230 |
(359) |
1 235 |
Hedging of future need for power, contract Salten Energigjenvinning, |
58 |
0 |
(58) |
- |
business combination (see note 4) |
||||
Total (before tax) |
455 |
992 |
(424) |
1 023 |
31.12.2023 |
31.12.2022 |
||||
Amounts in NOK million |
Fair value |
Adjusted NPV |
Fair value |
Adjusted NPV |
|
Discount rate (used 5.0% (4.9%)) |
change with -3.5 %-point |
1 211 |
1 323 |
2 037 |
2 239 |
Discount rate (used 5.0% (4.9%)) |
change with +3.5 %-point |
1 211 |
1 115 |
2 037 |
1 869 |
CPI (used 2.0%) |
change to 1% |
1 211 |
1 241 |
2 037 |
2 084 |
CPI (used 2.0%) |
change to 3% |
1 211 |
1 180 |
2 037 |
1 988 |
Power price |
decrease -10% |
1 211 |
982 |
2 037 |
1 721 |
Power price |
increase + 10% |
1 211 |
1 439 |
2 037 |
2 353 |
Amounts in NOK million |
2023 |
2022 |
Net foreign exchange gains (losses) - forward currency contracts - recognised in other items |
(26) |
9 |
Operating foreign exchange gains (losses) - recognised in other items |
308 |
387 |
Net foreign currency exchange gains (losses) on financing activities - recognised in foreign exchange gains (losses) |
(106) |
85 |
Currency translation differences - recognised in other comprehensive income |
476 |
765 |
Hedging of net investment in foreign operations - recognised in other comprehensive income |
(199) |
(142) |
Total |
453 |
1 104 |
2023 |
2022 |
|
USD |
10.1655 |
9.8714 |
EUR |
11.2380 |
10.5130 |
CNY |
1.4308 |
1.4309 |
CAD |
7.6706 |
7.2879 |
Amounts in NOK million |
USD |
EUR |
CNY |
CAD |
NOK |
Other |
Total |
Other non-current assets |
- |
- |
- |
- |
- |
- |
- |
Trade receivables |
544 |
27 |
- |
- |
- |
113 |
685 |
Other assets |
- |
- |
- |
- |
- |
- |
- |
Restricted deposits |
- |
- |
- |
- |
- |
- |
- |
Cash and cash equivalents |
913 |
3 380 |
329 |
(331) |
0 |
673 |
4 964 |
Total monetary assets |
1 457 |
3 408 |
329 |
(331) |
0 |
786 |
5 649 |
Interest-bearing liabilities |
- |
8 560 |
- |
- |
- |
- |
8 560 |
Other liabilities |
- |
- |
- |
- |
- |
- |
- |
Trade payables |
650 |
219 |
- |
- |
0 |
89 |
959 |
Bills payable |
- |
- |
- |
- |
- |
- |
- |
Total monetary liabilities |
650 |
8 778 |
- |
- |
0 |
89 |
9 518 |
Derivatives, notional value |
167 |
7 847 |
- |
- |
- |
305 |
8 318 |
Net currency exposure financial position |
641 |
(13 217) |
329 |
(331) |
0 |
392 |
(12 187) |
Amounts in NOK million |
USD |
EUR |
CNY |
CAD |
NOK |
Other |
Total |
Other non-current assets |
- |
- |
- |
- |
- |
- |
- |
Trade receivables |
662 |
98 |
- |
- |
- |
- |
759 |
Other assets |
- |
- |
- |
- |
- |
- |
- |
Restricted deposits |
- |
- |
- |
- |
- |
- |
- |
Cash and cash equivalents |
1 658 |
3 124 |
489 |
(265) |
0 |
459 |
5 466 |
Total monetary assets |
2 320 |
3 222 |
489 |
(265) |
0 |
459 |
6 225 |
Interest-bearing liabilities |
- |
6 505 |
- |
- |
- |
- |
6 505 |
Other liabilities |
- |
- |
- |
- |
- |
- |
- |
Trade payables |
592 |
232 |
- |
- |
- |
37 |
862 |
Bills payable |
- |
- |
- |
- |
- |
- |
- |
Total monetary liabilities |
592 |
6 738 |
- |
- |
- |
37 |
7 367 |
Derivatives, notional value |
780 |
6 033 |
- |
- |
- |
468 |
7 281 |
Net currency exposure financial position |
948 |
(9 549) |
489 |
(265) |
0 |
(46) |
(8 423) |
Currency |
31.12.2023 |
31.12.2022 |
|||
Change in |
Effect on profit |
Effect on |
Effect on profit |
Effect on |
|
Amounts in NOK million |
FX rate |
before tax |
pre-tax equity |
before tax |
pre-tax equity |
EUR |
5% |
(113) |
(548) |
(46) |
(431) |
EUR |
-5% |
113 |
548 |
46 |
431 |
USD |
5% |
40 |
(8) |
79 |
(31) |
USD |
-5% |
(40) |
8 |
(79) |
31 |
Amounts in NOK million |
USD |
EUR |
CNY |
CAD |
NOK |
Other |
Total |
Other non-current assets |
61 |
319 |
36 |
28 |
69 |
43 |
556 |
Trade receivables |
879 |
243 |
1 366 |
13 |
101 |
607 |
3 209 |
Other assets |
36 |
293 |
460 |
14 |
1 018 |
241 |
2 062 |
Restricted deposits |
0 |
0 |
383 |
- |
4 |
1 |
388 |
Cash and cash equivalents |
1 265 |
3 672 |
1 536 |
(14) |
(1 155) |
1 063 |
6 367 |
Total monetary assets |
2 242 |
4 526 |
3 781 |
41 |
37 |
1 955 |
12 583 |
Asset non-monetary items |
2 562 |
6 687 |
13 685 |
1 075 |
12 033 |
1 876 |
37 917 |
Total assets |
4 803 |
11 213 |
17 466 |
1 116 |
12 070 |
3 831 |
50 500 |
Interest-bearing liabilities |
20 |
8 664 |
2 334 |
- |
3 647 |
74 |
14 741 |
Other liabilities |
67 |
222 |
198 |
9 |
595 |
290 |
1 381 |
Trade payables |
756 |
1 172 |
2 418 |
92 |
576 |
268 |
5 281 |
Bills payable |
- |
- |
1 466 |
- |
- |
- |
1 466 |
Total monetary liabilities |
843 |
10 058 |
6 416 |
101 |
4 818 |
632 |
22 868 |
Liabilities non-monetary items |
118 |
708 |
264 |
210 |
1 646 |
228 |
3 174 |
Total liabilities |
960 |
10 766 |
6 680 |
311 |
6 464 |
860 |
26 042 |
Amounts in NOK million |
USD |
EUR |
CNY |
CAD |
NOK |
Other |
Total |
Other non-current assets |
64 |
399 |
113 |
40 |
67 |
34 |
716 |
Trade receivables |
1 451 |
452 |
1 644 |
29 |
3 |
668 |
4 248 |
Other assets |
64 |
215 |
236 |
32 |
938 |
213 |
1 698 |
Restricted deposits |
7 |
0 |
400 |
- |
- |
1 |
408 |
Cash and cash equivalents |
2 017 |
3 363 |
2 083 |
(60) |
998 |
854 |
9 255 |
Total monetary assets |
3 603 |
4 429 |
4 476 |
41 |
2 006 |
1 771 |
16 325 |
Asset non-monetary items |
2 828 |
5 917 |
12 311 |
1 278 |
12 264 |
1 858 |
36 455 |
Total assets |
6 431 |
10 345 |
16 787 |
1 319 |
14 270 |
3 628 |
52 781 |
Interest-bearing liabilities |
31 |
6 620 |
1 066 |
- |
2 753 |
66 |
10 535 |
Other liabilities |
25 |
193 |
334 |
36 |
605 |
351 |
1 545 |
Trade payables |
778 |
1 277 |
2 341 |
96 |
630 |
212 |
5 335 |
Bills payable |
- |
- |
1 742 |
- |
- |
- |
1 742 |
Total monetary liabilities |
834 |
8 090 |
5 485 |
132 |
3 988 |
628 |
19 158 |
Liabilities non-monetary items |
169 |
694 |
310 |
391 |
3 080 |
204 |
4 849 |
Total liabilities |
1 004 |
8 785 |
5 794 |
524 |
7 069 |
832 |
24 007 |
Amounts in NOK million |
Floating |
Fixed |
Total |
Interest-bearing liabilities (Note 23) |
16 038 |
169 |
16 206 |
Derecognised trade receivables under factoring agreements (note 21) |
1 806 |
- |
1 806 |
Advances on export exchange contracts (note 24) |
106 |
- |
106 |
Recourse liability factoring agreement (note 24) |
94 |
- |
94 |
Settlement liability factoring agreements (Note 24) |
71 |
- |
71 |
Supplier finance agreements |
143 |
- |
143 |
Interest-bearing assets (note 23) |
(6 816) |
- |
(6 816) |
Bills payables (note 23) |
(1 466) |
- |
(1 466) |
Restricted deposit bills payable (note 23) |
351 |
- |
(351) |
Net exposure |
10 327 |
169 |
9 793 |
Amounts in NOK million |
2024 |
2027 |
Total |
Total amount of credit facilities |
674 |
5 619 |
6 293 |
31 December 2023 |
||||||||
2029 |
Carrying |
|||||||
Amounts in NOK million |
2024 |
2025 |
2026 |
2027 |
2028 |
and later |
Total |
amount |
Trade receivables |
3 209 |
- |
- |
- |
- |
- |
3 209 |
3 209 |
Derivative assets |
384 |
292 |
241 |
240 |
239 |
124 |
1 520 |
1 388 |
Total assets |
3 593 |
292 |
241 |
240 |
239 |
124 |
4 729 |
4 597 |
Trade payables |
5 281 |
- |
- |
- |
- |
- |
5 281 |
5 281 |
Derivative liabilities |
67 |
54 |
51 |
42 |
20 |
117 |
352 |
301 |
Lease liabilities |
125 |
105 |
84 |
65 |
58 |
264 |
701 |
589 |
Loans from external parties, other than bank |
1 416 |
1 333 |
2 596 |
611 |
1 475 |
- |
7 431 |
6 339 |
Bank financing |
383 |
448 |
909 |
6 114 |
236 |
1 326 |
9 416 |
7 830 |
Bills payable |
1 466 |
- |
- |
- |
- |
- |
1 466 |
1 466 |
Total liabilities |
8 737 |
1 940 |
3 640 |
6 833 |
1 789 |
1 708 |
24 646 |
21 805 |
31 December 2022 |
||||||||
2028 |
Carrying |
|||||||
Amounts in NOK million |
2023 |
2024 |
2025 |
2026 |
2027 |
and later |
Total |
amount |
Trade receivables |
4 248 |
- |
- |
- |
- |
- |
4 248 |
4 248 |
Derivative assets |
698 |
434 |
346 |
306 |
287 |
482 |
2 554 |
2 273 |
Total assets |
4 946 |
434 |
346 |
306 |
287 |
482 |
6 802 |
6 521 |
Trade payables |
5 335 |
- |
- |
- |
- |
- |
5 335 |
5 335 |
Derivative liabilities |
109 |
8 |
- |
- |
- |
- |
117 |
109 |
Lease liabilities |
103 |
101 |
79 |
65 |
55 |
291 |
695 |
578 |
Loans from external parties, other than bank |
103 |
1 009 |
1 299 |
979 |
518 |
105 |
4 014 |
3 706 |
Bank financing |
140 |
73 |
102 |
125 |
5 395 |
827 |
6 661 |
6 276 |
Bills payable |
1 742 |
- |
- |
- |
- |
- |
1 742 |
1 742 |
Total liabilities |
7 532 |
1 191 |
1 480 |
1 169 |
5 968 |
1 223 |
18 564 |
17 747 |
| 2023 |
2022 |
|||||
Shares |
Treasury |
Total issued |
Shares |
Treasury |
Total issued |
|
outstanding |
shares |
shares |
outstanding |
shares |
shares |
|
Beginning of the year |
634 476 985 |
4 964 393 |
639 441 378 |
633 037 606 |
6 403 772 |
639 441 378 |
Capital increase |
- |
- |
- |
- |
- |
- |
Increase in treasury shares |
(2 000 000) |
2 000 000 |
- |
(5 000 000) |
5 000 000 |
- |
Sale of treasury shares |
1 413 303 |
(1 413 303) |
- |
6 439 379 |
(6 439 379) |
- |
End of the year |
633 890 288 |
5 551 090 |
639 441 378 |
634 476 985 |
4 964 393 |
639 441 378 |
2023 | 2022 | |
Weighted average number of shares outstanding | 634 991 082 | 633 563 574 |
E ffects of dilution | 798 645 | 2 025 138 |
W eighted average number of shares outstanding - diluted | 635 789 727 | 635 588 712 |
O wners of the parent's share of profit (loss) (NOK million) | 72 | 9 561 |
E arnings per share (NOK) | 0.11 | 15.09 |
D iluted earnings per share (NOK) | 0.11 | 15.04 |
Amounts in NOK million | 2023 | 2022 |
Changes in accounts receivable | 924 | 324 |
Changes in inventories | 1 660 | (2 258) |
Changes in other current assets | (375) | 99 |
Changes in accounts payable | (349) | 134 |
Changes in other current liabilities including employee benefit obligations | (275) | 118 |
Total | 1 584 | (1 583) |
Sale of | Purchase | Sale of | Purchase of | Interest | Financial | |
Amounts in NOK million | goods | of goods | services 1) | services | income | expenses |
Bluestar Elkem International Co. Ltd S.A. | - | - | - | - | - | - |
Joint ventures and associates | - | (282) | 77 | (223) | 0 | - |
Related parties within Sinochem | 206 | (636) | 2 | (102) | - | - |
Other related parties | - | (17) | - | (23) | - | - |
Total | 206 | (935) | 79 | (348) | 0 | - |
Sale of | Purchase | Sale of | Purchase of | Interest | Financial | |
Amounts in NOK million | goods | of goods | services 1) | services | income | expenses |
Bluestar Elkem International Co. Ltd S.A. | - | - | - | - | - | - |
Joint ventures and associates | - | (280) | 15 | (191) | 0 | - |
Related parties within Sinochem | 336 | (434) | 14 | (126) | - | - |
Other related parties | - | (21) | - | (18) | - | - |
Total | 336 | (735) | 30 | (335) | 0 | - |
| Non-current |
Current |
|||
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
31.12.2023 |
31.12.2022 |
Receivables from joint ventures and associates, interest-bearing |
1 |
1 |
- |
- |
Receivables from joint ventures and associates, interest free |
- |
- |
0 |
- |
Receivables from related parties within Sinochem, interest free |
- |
- |
8 |
7 |
Trade receivables, joint ventures and associates |
- |
- |
12 |
15 |
Trade receivables, related parties within Sinochem |
- |
- |
16 |
4 |
Prepayments to related parties within Sinochem |
- |
- |
2 |
15 |
Liabilities to related parties within Sinochem, interest free |
- |
- |
(17) |
(30) |
Trade payables, Bluestar Elkem Investment Co. Ltd. S.A |
- |
- |
(5) |
(5) |
Trade payables, joint ventures and associates |
- |
- |
(94) |
(71) |
Trade payables, related parties within Sinochem |
- |
- |
(54) |
(79) |
Prepayments from joint ventures and associates |
- |
- |
(10) |
(17) |
Prepayments from related parties within Sinochem |
(0) |
- |
||
Net balances with related parties |
1 |
1 |
(141) |
(161) |
Pledged liabilities |
Book value pledged assets |
||||
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
Pledged liabilities |
94 |
125 |
Building |
10 |
30 |
Machinery and plant |
7 |
0 |
|||
Accounts receivables |
102 |
106 |
|||
Inventories |
67 |
- |
Guarantee commitments |
||
Amounts in NOK million |
31.12.2023 |
31.12.2022 |
Guarantee commitment KLIF (Climate and Pollution Agency) |
40 |
40 |
Guarantee commitment tax cases Brazil |
47 |
38 |