31.12.2024 31.12.2023 | |||||
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. | EUR | Slovakia | 100 % | 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 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 |
31.12.2024 31.12.2023 | |||||
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. |
(Amounts in NOK million) Gain/(loss) | |
Other items | (27) |
Finance income | 11 |
Income tax (expenses) benefits | 1 067 |
Total | 1 052 |
Net cash outflow | (Amounts in NOK million) 2023 |
Cash transferred on acquisition | (152) |
Cash and cash equivalents of the acquiree | 0 |
Acquisition of subsidiaries, net of cash acquired | (152) |
Consideration | (Amounts in NOK million) 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 | 98 | 152 |
% equity | % equity | |||||
Principal | interests | interests | ||||
Name of entity | Business office | Country | actvities | Classification | 2024 | 2023 |
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% |
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% |
Jiangxi Guoxing Intelligence | Yangjialing | China | Energy production | Joint venture | 35% | 35% |
Energy Co. Ltd 1) | ||||||
Jiangxi Ganjiang New | Ganjiang | China | Research center | Joint venture | 30% | - |
District Silicones Innovative | ||||||
Research Center Ltd. 1) | ||||||
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 1) | Roussillon | France | Business supplies | Associate | 25% | 25% |
and equipment | ||||||
3Deus Dynamics SAS 1) | Lyon | France | 3D printing | Associate | 21% | 21% |
Future Materials AS | Grimstad | Norway | Marketing of | Associate | 20% | 20% |
research facilities |
| 2024 | 2023 | |||||
Joint | Joint | |||||
Amounts in NOK million | ventures | Associates | Total | ventures | Associates | Total |
Opening balance | 1 054 | 242 | 1 296 | 822 | 217 | 1 039 |
Acquisition of and capital contribution to joint ventures | 4 | - | 4 | 303 | 26 | 329 |
Change in equity interest, transfer from financial instruments (note 30) | - | - | - | - | 11 | 11 |
Disposal of shares | (759) | - | (759) | - | - | - |
Dividends received | (7) | (17) | (23) | (18) | (50) | (68) |
Share of profit (loss) from equity accounted companies | (8) | 2 | (6) | 15 | 29 | 44 |
from continuing operations | ||||||
Share of profit (loss) from equity accounted companies | 4 | - | 4 | 1 | - | 1 |
from discontinued operations | ||||||
Share of profit (loss) from equity accounted financial | (15) | - | (15) | (63) | - | (63) |
investments from continuing operations | ||||||
Amortisation of excess value from equity accounted | - | (2) | (2) | - | - | - |
companies from discontinued operations | ||||||
Gain on sales of assets to equity accounted companies | - | - | - | (4) | - | (4) |
Gain (loss) on sales of shares | (128) | - | (128) | - | - | - |
Part of other comprehensive income | 0 | 4 | 4 | (0) | 3 | 2 |
Assets classified as held for sale | (69) | (88) | (157) | - | - | - |
Currency translation differences | 5 | 7 | 12 | (2) | 6 | 4 |
Closing balance | 81 | 149 | 230 | 1 054 | 242 1 296 | |
2024 | 31.12.2024 | 2023 | 31.12.2023 | |
Amounts in NOK million | Share of profit | Carrying amount | Share of profit | Carrying amount |
North Sea Container Line AS | (10) | 74 | 13 | 90 |
North-Sea Management AS | 2 | 7 | 2 | 5 |
Klafi EHF | (0) | 0 | 0 | 1 |
Weldermate AS | 0 | 0 | - | 0 |
Vianode AS | (15) | - | (63) | 903 |
Jiangxi Guoxing Intelligence Energy Co. Ltd | - | - | - | 56 |
Jiangxi Ganjiang New District Silicones Innovative Research Center Ltd. | - | - | - | - |
Euro Partnership BV | 10 | 48 | 18 | 43 |
Combined Cargo Warehousing BV | (1) | 4 | 2 | 4 |
Euro Nordic Agencies Belgium NV | 1 | 6 | 1 | 5 |
EPB Chartering AS | (8) | 91 | 8 | 105 |
Osiris GIE | - | - | - | 49 |
3Deus Dynamics SAS | - | - | - | 36 |
Future Materials AS | - | 0 | - | 0 |
Total | (21) | 230 | (19) | 1 296 |
Gain (loss) on sales of assets to equity accounted companies | (128) | - | ||
Total | (149) | 230 | (19) | 1 296 |
Amounts in NOK million | 2024 | 2023 |
Share of profit (loss) from equity accounted investments from continuing operations | 6 | (44) |
Share of profit (loss) from equity accounted investments from discontinued operations | (2) | (1) |
Dividend received | 23 | 68 |
Equity accounted investments | 27 | 22 |
Vianode | Total | Vianode | Total | |||
Amounts in NOK million | AS | Other | 2024 | AS | Other | 2023 |
Current assets, including cash and cash equivalents | - | 213 | 213 | 805 | 460 | 1 264 |
NOK 73 million (NOK 866 million) | ||||||
Non-current assets | - | 18 | 18 | 1 653 | 436 | 2 089 |
Current liabilities, including current financial liabilities | - | 67 | 67 | 203 | 124 | 328 |
NOK 0 million (NOK 26 million) | ||||||
Non-current liabilities, including non-current financial | - | 2 | 2 | 148 | 421 | 569 |
liabilities NOK 0 million (NOK 547 million) | ||||||
Net assets/equity | - | 162 | 162 | 2 107 | 350 | 2 457 |
Excess value | - | - | - | 60 | - | 60 |
Elkem's carrying amount | - | 81 | 81 | 903 | 151 | 1 054 |
Total revenue | (0) | 827 | 827 | 0 | 833 | 833 |
Total expenses, including depreciation and amortisation | (35) | (848) | (884) | (187) | (815) | (1 002) |
NOK 3 million (NOK 4 million) and other items | ||||||
Financial income, including interest income | 12 | 8 | 20 | 38 | 13 | 52 |
NOK 10 million (NOK 42 million) | ||||||
Financial expenses, including interest expenses | (4) | (0) | (4) | (10) | (1) | (11) |
NOK 2 million (NOK 9 million) | ||||||
Tax expense | - | (2) | (2) | - | (1) | (1) |
Total profit for the year | (27) | (16) | (43) | (158) | 30 | (128) |
Other comprehensive income | 0 | - | 0 | (0) | 0 | (0) |
Total comprehensive income | (27) | (16) | (43) | (159) | 30 | (129) |
Elkem's share of profit for the year | (15) | (8) | (23) | (63) | 15 | (48) |
Elkem's share of other comprehensive income | - | - | - | (0) | 0 | (0) |
Amounts in NOK million | Total 2024 | Total 2023 |
Revenue | 25 | 102 |
Profit for the year | (12) | 70 |
Other comprehensive income | 16 | 10 |
Total comprehensive income | 4 | 80 |
Elkem's share of profit for the year | 2 | 29 |
Elkem's share of other comprehensive income | 4 | 3 |
Net assets/equity | 483 | 775 |
Excess value | - | 26 |
Elkem's carrying amount | 149 | 242 |
2024 | ||||||
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Total |
Revenue from sale of goods (note 7) | 14 871 | 13 548 | 3 243 | (167) | - | 31 495 |
Other revenue (note 7) | 109 | 76 | 16 | 226 | - | 427 |
Other operating income (note 8) | 20 | 1 023 | 26 | 17 | - | 1 086 |
Share of profit from equity accounted investments (note 5) | 2 | (0) | 0 | (6) | - | (4) |
Total operating income from external customers | 15 003 | 14 647 | 3 285 | 70 | - | 33 004 |
Operating income from other segments | 88 | 859 | 364 | 592 | (1 903) | - |
Total operating income | 15 091 | 15 506 | 3 649 | 662 | (1 903) | 33 004 |
Operating expenses | (14 570) | (12 642) | (2 518) | (986) | 1 857 | (28 858) |
EBITDA | 521 | 2 864 | 1 131 | (324) | (46) | 4 146 |
EBIT | (1 233) | 2 091 | 1 003 | (521) | (46) | 1 294 |
Cash flow from operations | (426) | 1 398 | 1 139 | (663) | 36 | 1 484 |
Working capital | 1 938 | 5 019 | 521 | (44) | (126) | 7 308 |
Capital employed | 19 612 | 12 178 | 1 754 | 960 | (126) | 34 377 |
Reinvestments | (2 061) | |||||
Strategic investments | (957) | |||||
Movement CAPEX payables | (317) | |||||
Cash flow from investments in property, plant and equipment | (3 334) | |||||
and intangible assets, including received investment grants |
2023 | ||||||
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Total 1) |
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) | 19 | 323 | 2 | 6 | - | 350 |
Share of profit from equity accounted investments (note 5) | 1 | 0 | - | 44 | - | 46 |
Total operating income from external customers | 14 099 | 16 971 | 3 761 | (71) | - | 34 760 |
Operating income from other segments | 63 | 865 | 450 | 506 | (1 884) | - |
Total operating income | 14 163 | 17 836 | 4 210 | 436 | (1 884) | 34 760 |
Operating expenses | (14 768) | (14 532) | (2 924) | (968) | 2 203 | (30 989) |
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 | Solutions | Other | Eliminations | Elke m |
Profit (loss) for the year | 2 11 5 | |||||
Income tax (expense) benefit | (58 8) | |||||
Finance expenses | 77 8 | |||||
Foreign exchange gains (losses) | (24 7) | |||||
Finance income | (10 7) | |||||
Share of profit from equity accounted financial investments | 14 3 | |||||
Other items | 31 6 | |||||
Realised effects from hedge ineffectiveness and | 12 2 | |||||
discontinuation of hedging | ||||||
EBIT from discontinued operations | (1 23 7) | |||||
EBIT | (1 233) | 2 091 | 1 003 | (521) | (46) | 1 29 4 |
Impairment losses | 16 8 | |||||
Amortisation and depreciation | 9 31 | |||||
Amortisations, depreciations and impairment losses from | 1 75 4 | |||||
discontinued operations | ||||||
EBITDA | 521 | 2 864 | 1 131 | (324) | (46) | 4 14 6 |
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Elkem |
Profit (loss) for the year | 2 097 | |||||
Income tax (expense) benefit | 781 | |||||
Finance expenses | 666 | |||||
Foreign exchange gains (losses) | 106 | |||||
Finance income | (137) | |||||
Share of profit from equity accounted financial investments | 63 | |||||
Other items | (596) | |||||
Realised effects from hedge ineffectiveness and | 199 | |||||
discontinuation of hedging | ||||||
EBIT from discontinued operations | (1 815) | |||||
EBIT | (2 142) | 2 610 | 1 164 | (585) | 318 | 1 365 |
Impairment losses | 25 | |||||
Amortisation and depreciation | 844 | |||||
Amortisations, depreciations and impairment losses from | 1 537 | |||||
discontinued operations | ||||||
EBITDA | (605) | 3 304 | 1 286 | (532) | 318 | 3 771 |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Inventories | 6 038 | 9 018 |
Trade receivables | 1 960 | 3 209 |
Bills receivables | (269) | (823) |
Accounts receivable | 1 691 | 2 386 |
Other assets, current | 1 254 | 2 062 |
Other receivables to related parties, interest free | - | (8) |
Grants receivables | (576) | (671) |
Tax receivables | (241) | (261) |
Accrued interest | (0) | (0) |
Other current assets included in working capital | 436 | 1 122 |
Trade payables | 2 076 | 5 281 |
Trade payables related to purchase of non-current assets | (184) | (1 313) |
Accounts payables included in working capital | 1 892 | 3 968 |
Employee benefit obligations | 471 | 912 |
Provisions and other liabilities, current | 815 | 1 381 |
Provisions, contingent considerations and contract obligations | (19) | (101) |
Liabilities to related parties | (0) | (17) |
Other current liabilities included in working capital | 795 | 1 263 |
Working capital assets and liabilities as held for sale | 2 302 | - |
Working capital | 7 309 | 6 383 |
Property, plant and equipment | 8 405 | 22 754 |
Right-of-use assets | 403 | 854 |
Other intangible assets | 216 | 1 458 |
Goodwill | 329 | 1 015 |
Equity accounted investments | 230 | 1 296 |
Grants payable | (17) | (17) |
Trade payables- and prepayments related to purchase of non-current assets | (171) | (1 295) |
Other capital employed effects assets and liabilities as held for sale | 17 674 | - |
Capital employed | 34 378 | 32 449 |
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Total |
Revenue from sale of goods (note 31) | 0 | 41 | - | (166) | (125) | |
Operating expenses (note 31) | - | 107 | (9) | 36 | 134 | |
Total realised effects from derivatives included in EBITDA | 0 | 148 | (9) | (130) | 10 |
Silicon | Carbon | |||||
Amounts in NOK million | Silicones | Products | Solutions | Other | Eliminations | Total |
Revenue from sale of goods (note 31) | 1 | 34 | - | (400) | (366) | |
Operating expenses (note 31) | - | 290 | (2) | 23 | 311 | |
Total realised effects from derivatives included in EBITDA | 1 | 323 | (2) | (377) | (55) |
Amounts in NOK million | 2024 | 2023 |
Norway | 978 | 1 157 |
Other Nordic countries | 862 | 1 020 |
United Kingdom | 408 | 546 |
Germany | 1 917 | 2 870 |
France | 1 092 | 1 108 |
Italy | 742 | 1 049 |
Poland | 328 | 474 |
Spain | 441 | 574 |
Other European countries | 1 305 | 1 810 |
Europe | 8 073 | 10 609 |
Africa | 277 | 353 |
USA | 2 309 | 2 367 |
Canada | 177 | 404 |
Brazil | 1 477 | 1 704 |
Other American countries | 260 | 295 |
America | 4 223 | 4 770 |
China | 1 305 | 1 219 |
Japan | 1 112 | 1 231 |
South Korea | 329 | 238 |
India | 1 049 | 1 127 |
Other Asian countries | 1 448 | 1 834 |
Asia | 5 243 | 5 649 |
Rest of the world | 118 | 120 |
Total revenue before hedging effects | 17 935 | 21 500 |
Realised effects from hedging | ||
programmes (note 31) | (125) | (366) |
Total revenue | 17 810 | 21 134 |
Amounts in NOK million | 2024 | 2023 |
Norway | 6 956 | 6 548 |
Other Nordic countries | 1 045 | 855 |
United Kingdom | 23 | 40 |
Germany | 39 | 102 |
France | 0 | 4 730 |
Italy | 2 | 147 |
Poland | - | 2 |
Spain | 148 | 380 |
Other European countries | 265 | 209 |
Europe | 8 478 | 13 013 |
Africa | 124 | 115 |
USA | 129 | 990 |
Canada | 548 | 686 |
Brazil | 458 | 448 |
Other American countries | 494 | 454 |
America | 1 630 | 2 578 |
China | 161 | 11 827 |
Japan | 9 | 9 |
South Korea | - | 226 |
India | 122 | 111 |
Other Asian countries | 46 | 54 |
Asia | 337 | 12 228 |
Total non-current assets | 10 569 | 27 934 |
Silicon | Carbon | |||
Amounts in NOK million | Products | Solutions | Other | Total |
Sale of goods, Silicon Products | 13 507 | - | (1) | 13 506 |
Sale of goods, Carbon Solutions | - | 3 243 | - | 3 243 |
Sale of goods to related parties 1) | 697 | - | - | 697 |
Revenue from energy recovery and other energy related income | 31 | 0 | 75 | 106 |
Service agreements with related parties (note 37) 1) | 20 | 1 | 168 | 189 |
Other revenue from contracts with customers | 45 | 15 | 133 | 193 |
Total revenue from contracts with customers | 14 300 | 3 259 | 375 | 17 935 |
Realised effects from hedging programmes (note 31) | 41 | (166) | (125) | |
Total revenue | 14 341 | 3 259 | 209 | 17 810 |
Silicon | Carbon | |||
Amounts in NOK million | Products | Solutions | Other | Total |
Sale of goods, Silicon Products | 16 501 | - | (1) | 16 500 |
Sale of goods, Carbon Solutions | - | 3 742 | - | 3 742 |
Sale of goods to related parties 1) | 689 | - | - | 689 |
Revenue from energy recovery and other energy related income | 63 | - | 92 | 154 |
Service agreements with related parties (note 37) 1) | 16 | 4 | 215 | 234 |
Other revenue from contracts with customers | 50 | 14 | 117 | 181 |
Total revenue from contracts with customers | 17 319 | 3 759 | 422 | 21 501 |
Realised effects from hedging programmes (note 31) | 34 | - | (400) | (367) |
Total revenue | 17 353 | 3 759 | 22 | 21 134 |
Amounts in NOK million | 2024 | 2023 |
Sale of CO 2 emission allowances | 169 | 288 |
Gain on disposal of fixed assets | 3 | 24 |
Insurance settlements | 849 | 8 |
Other | 46 | 12 |
Total other operating income | 1 066 | 331 |
2024 | Other | Raw | Employee | Other | Amortisation |
operating | materials | benefit | operating | and depreciation | |
income | and energy | expenses | expenses | ||
R&D grants from government | 1 | - | 21 | 23 | - |
Other government grants | 7 | - | 5 | 2 | - |
CO 2 compensation from the Norwegian Environment Agency | - | 593 | - | - | - |
Grants related to investment projects | - | - | - | - | 58 |
Total government grants | 8 | 593 | 26 | 25 | 58 |
2023 1) | Other | Raw | Employee | Other | Amortisation |
operating | materials | benefit | operating | and depreciation | |
Amounts in NOK million | income | and energy | expenses | expenses | |
R&D grants from government | - | - | 15 | 10 | - |
Other government grants | - | 2 | 4 | 3 | - |
CO 2 compensation from the Norwegian Environment Agency | - | 549 | - | - | - |
Grants related to investment projects | - | - | - | - | 35 |
Total government grants | - | 550 | 20 | 14 | 35 |
Amounts in NOK million | 2024 | 2023 |
Grants receivable related to fixed and intangible assets (note 24) | - | - |
Grants receivable related to income (note 24) | 576 | 891 |
Grants payable (note 29) | (17) | (17) |
Grants, deferred income (note 29) | (0) | (34) |
Amounts in NOK million | 2024 | 2023 |
Government grants, R&D | 35 | 38 |
Government grants, other | - | 1 |
Grants from other than government, Norwegian NO x Fund | - | 28 |
Total | 35 | 67 |
Amounts in NOK million | 2024 | 2023 1) |
Raw materials and energy for production | (8 591) | (10 636) |
Change in inventories own production | 278 | (189) |
Total raw materials and energy | (8 313) | (10 825) |
Amounts in NOK million | 2024 | 2023 1) |
Salaries, holiday pay and variable compensation | (2 277) | (2 207) |
Employer's national insurance contributions / social security tax | (318) | (287) |
Pension expenses | (163) | (129) |
Share-based payments (note 12) | (2) | (7) |
Other payments / benefits | (48) | (76) |
Grants | 26 | 20 |
Capitalised employee benefit expenses on PPE development | 15 | 25 |
Total employee benefit expenses | (2 766) | (2 662) |
Average number of full-time equivalents | 3 010 | 2 957 |
Amounts in NOK million | 2024 | 2023 |
Fixed compensation | (41) | (36) |
Variable compensation - STI | (19) | (9) |
Variable compensation - LTI | (1) | (3) |
Other benefits | (2) | (1) |
Pension benefits | (4) | (4) |
Total remuneration to corporate management | (67) | (54) |
Remuneration provided to the board of directors | (6) | (6) |
Remuneration provided to the committee remuneration | (1) | (1) |
2024 | 2023 | ||||
Number | Number of | Number | Number of | ||
Name | Position | of shares | options | of shares | options |
Helge Aasen | CEO | 68 406 | 67 333 | 68 406 | 101 000 |
Morten Viga | CFO | 46 896 | 300 000 | 46 896 | 300 000 |
Katja Lehland | SVP Human Resources | - | 300 000 | - | 300 000 |
Asbjørn Søvik | SVP Green Ventures & Digital | 10 000 | 300 000 | 10 000 | 300 000 |
Håvard Moe | SVP Technology | 10 000 | 300 000 | 10 000 | 300 000 |
Louis Vovelle | SVP Innovation and R&D | 6 896 | 300 000 | 6 896 | 308 380 |
Morten Magnus Voll | SVP Strategy and Business Development | 10 384 | 150 000 | 10 384 | 200 000 |
Inge Grubben-Strømnes | SVP Silicon Products | 35 189 | 300 000 | 35 189 | 300 000 |
Luiz Simao | SVP Carbon Solutions | 22 000 | 300 000 | 22 000 | 300 000 |
Sandy Chen | Acting SVP Silicones | - | 150 000 | - | - |
Li Bo (from April 2024) 1) | Chair of the board | - | - | - | - |
Dag Jakob Opedal | Vice chair of the board | 40 000 | - | 40 000 | - |
Zhigang Hao (until October 2024) 1) | Board member | - | - | - | - |
Olivier Tillette de | Board member | 15 517 | - | 15 517 | - |
Clermont-Tonnerre 1) | |||||
Dong Dachuan | Board member | - | - | - | - |
(from October 2024) 1) | |||||
Yougen Ge (until October 2024) 1) | Board member | - | - | - | - |
Marianne Johnsen | Board member | - | - | - | - |
Grace Tang | Board member | - | - | - | - |
Nathalie Brunelle | Board member | - | - | - | - |
Wei Yao (from October 2024) 1) | Board member | - | - | - | - |
Terje Andre Hanssen 2) | Board member | - | - | - | - |
Marianne Færøyvik 2) | Board member | 4 950 | - | 4 950 | - |
Thomas Eggan 2) | Board member | - | - | - | - |
Heidi Feldborg 2) | Observer | - | - | - | - |
Jan Harald Karlsen 2) | Observer | - | - | - | - |
Non-current | Current | |||
Amounts in NOK million | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Pension plan assets, net (note 24) | 31 | 28 | - | - |
Pension contribution fund (note 24) | 1 | 1 | 4 | 3 |
Total employee benefit assets | 32 | 29 | 4 | 3 |
Salaries, holiday pay and variable compensation | - | - | 403 | 684 |
Employer's national insurance contributions / social security tax | - | - | 66 | 210 |
Pension plan obligations, net | 219 | 375 | - | - |
Other benefit plans | 20 | 132 | 2 | 18 |
Total employee benefit obligations | 238 | 507 | 471 | 912 |
Amounts in NOK million | 2024 | 2023 |
Current service expenses | (20) | (18) |
Administration expenses | (1) | (1) |
Curtailments | 0 | - |
Net pension expenses, defined benefit plans | (21) | (19) |
Defined contribution plans | (119) | (88) |
Early retirement scheme AFP (Norway) | (23) | (22) |
Total pension expenses | (163) | (129) |
In addition, interest expenses on net | (6) | (5) |
pension liabilities are recognised as a part | ||
of finance expenses |
Amounts in NOK million | 2024 | 2023 |
Present value of funded pension obligations | (463) | (438) |
Fair value of plan assets | 494 | 466 |
Net funded pension obligations | 31 | 28 |
Present value of unfunded pension obligations | (219) | (375) |
Net value of funded and unfunded obligations | (188) | (347) |
| 2024 | 2023 | |||||
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 | (813) | 466 | (347) | (754) | 425 | (329) |
Current service cost and social contribution | (20) | - | (20) | (18) | - | (18) |
tax from continuing operations | ||||||
Current service cost and social contribution | (10) | - | (10) | (8) | - | (8) |
tax from discontinued operations | ||||||
Interest (expenses) income from | (29) | 22 | (6) | (28) | 23 | (5) |
continuing operations | ||||||
Interest (expenses) income from | (5) | 0 | (5) | (6) | - | (6) |
discontinued operations | ||||||
Administration cost from | - | (1) | (1) | - | (1) | (1) |
continuing operations | ||||||
Administration cost from | - | - | - | - | - | - |
discontinued operations | ||||||
Remeasurement gains / (losses) | (12) | 20 | 8 | (30) | 11 | (19) |
Contributions from employer | - | 3 | 3 | - | 6 | 6 |
Benefits paid | 63 | (36) | 27 | 44 | (23) | 21 |
Curtailments from continuing operations | 0 | - | 0 | - | - | - |
Curtailments from discontinued operations | - | - | - | 23 | - | 23 |
Other changes | (6) | - | (6) | 4 | - | 4 |
Liabilities classified as held for sale | 181 | - | 181 | - | - | - |
Currency translation | (32) | 20 | (12) | (41) | 25 | (16) |
Closing balance | (682) | 494 | (188) | (813) | 466 | (347) |
31.12.2024 | 31.12.2023 | |||
Fair value of | Fair value of | |||
Amounts in NOK million | Distribution% | plan assets | Distribution% | plan assets |
Cash, cash equivalents and money market investments | 9% | 47 | 12% | 54 |
Bonds | 15% | 73 | 14% | 67 |
Shares | 32% | 159 | 34% | 156 |
Property | 36% | 179 | 33% | 155 |
Other plan assets | 7% | 37 | 7% | 33 |
Total pension plan assets | 100% | 494 | 100% | 466 |
Actual return on plan assets | 9% | 43 | 8% | 34 |
2024 (2023) | ||||||||||
Norway | France | Canada | Germany | UK | ||||||
Discount rate | 4.8% | (4.8%) | na | (3.0%) | 4.8% | (4.8%) | 3.7% | (3.7%) | 4.8% | (4.8%) |
Expected rate of salary increase | na | (na) | na | (3.0%) | 3.5% | (3.5%) | na | (na) | na | (na) |
Annual regulation of pensions paid | 2.3% | (2.3%) | 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 | |
2024: Effect on the pension obligation | (36) | 40 | 18 | (19) | 12 | (10) |
2023: Effect on the pension obligation | (43) | 48 | 17 | (17) | 19 | (17) |
Amounts in NOK million | Norway | Canada | Germany | UK |
Contribution to be paid to defined pension plans next year | 9 | 22 | 4 | 7 |
Weighted average duration of the defined benefit obligations | 6 years | 15 years | 11 years | 11 years |
Amounts in NOK million | 2024 | 2023 |
Share-based payment | (2) | (7) |
Social security contribution | 0 | 4 |
Total expenses related to share-based payments | (1) | (3) |
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 2024 | 31 December 2023 | ||||
Number of | Number of | ||||
Grant | instruments | Remaining | instruments | Remaining | |
Amounts in NOK million | Exercise price | outstanding | contractual life | outstanding | contractual life |
2019 programme | 23.53 | - | 0.00 | 259 190 | 10.58 |
2020 programme | 19.10 | 2 150 000 | 0.58 | 2 433 380 | 1.50 |
2021 programme | 31.20 | 4 667 333 | 1.08 | 4 921 950 | 2.01 |
Total outstanding | 6 817 333 | 0.93 | 7 614 520 | 1.80 | |
31 December 2024 | 31 December 2023 | |||
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 | 7 614 520 | 27.07 | 11 636 203 | 29.18 |
Granted during the year | - | - | - | - |
Exercised during the year | (279 190) | 19.10 | (1 413 303) | 25.76 |
Forfeited during the year | - | - | (408 380) | 30.03 |
Expired during the year | (517 997) | 27.26 | (2 200 000) | 38.52 |
Outstanding options 31 December | 6 817 333 | 27.38 | 7 614 520 | 27.07 |
Of which exercisable (vested) | 6 817 333 | 27.38 | 5 280 854 | 25.25 |
Average share price at exercise date (NOK per share) | 22.26 | 37.52 | ||
Amounts in NOK million | 2024 | 2023 2) |
Loss on disposal of fixed assets | (1) | (0) |
Freight and commission expenses | (1 200) | (1 217) |
Leasing short-term and low value contracts (note 18) | (55) | (48) |
Machinery, equipment, spare parts and operating materials | (778) | (753) |
External services 1) | (1 415) | (1 379) |
Insurance expenses | (130) | (93) |
Impairment losses trade and other receivables | 2 | 2 |
Grants | 25 | 14 |
Other operating expenses | (731) | (699) |
Total other operating expenses | (4 283) | (4 173) |
Amounts in NOK million | 2024 | 2023 |
KPMG | ||
Audit fee | (23) | (23) |
Other assurance services | (0) | (1) |
Tax services | - | (0) |
Other services | - | - |
Other audit firms | ||
Audit fee | (4) | (4) |
Other assurance services | (0) | (0) |
Tax services | (2) | (2) |
Other services | (1) | (1) |
Total fees to KPMG and other audit firms | (30) | (30) |
Amounts in NOK million | 2024 | 2023 |
Changes in fair value commodity contracts (note 30) | (1) | (1) |
Net gains (losses) on embedded EUR derivatives power contracts (note 30) | (106) | (73) |
Ineffectiveness on cash flow hedges (note 31) | (196) | 357 |
Net foreign exchange gains (losses) - forward currency contracts | (5) | (26) |
Operating foreign exchange gains (losses) | 39 | 350 |
Total other gains (losses) | (269) | 608 |
Dividends from other shares | 3 | 3 |
Change in fair value from other shares measured at fair value through profit or loss | 8 | 2 |
Restructuring expenses (note 29) | (9) | - |
Dismantling and environmental expenses (note 29) | (1) | (4) |
Other 1) | (49) | (13) |
Total other income (expenses) | (47) | (12) |
Total other items | (316) | 596 |
Amounts in NOK million | 2024 | 2023 |
Interest income on loans and receivables | 78 | 136 |
Fair value adjustments on financial instruments | 16 | - |
Other financial income | 12 | 1 |
Total finance income | 107 | 137 |
Net foreign exchange gains (losses) 1) | 247 | (106) |
Interest expenses on interest-bearing liabilities measured at amortised cost | (694) | (575) |
Interest expenses from other items measured at amortised cost | (9) | (17) |
Interest expenses on factoring agreements | (50) | (52) |
Interest expenses on lease liabilities (note 18) | (15) | (13) |
Unwinding of discounted liabilities | (2) | (2) |
Interest expenses on net pension liabilities (note 11) | (6) | (5) |
Other financial expenses | (3) | (2) |
Total finance expenses | (778) | (666) |
Net finance income (expenses) | (424) | (635) |
Amounts in NOK million | 2024 | 2023 |
Profit (loss) before income tax | 1 526 | 2 879 |
Current taxes | (455) | (648) |
Deferred taxes | 1 043 | (133) |
Total income tax (expense) benefit | 588 | (781) |
Amounts in NOK million | 2024 | 2023 |
Remeasurement of defined benefit pension plans | (1) | 4 |
Hedging of net investment in foreign operations | 28 | 44 |
Cash flow hedges | (9) | 247 |
Total tax charged to OCI | 18 | 295 |
Amounts in NOK million | 2024 | 2023 |
Profit (loss) before income tax | 1 526 | 2 879 |
Expected income taxes, 22% of profit before tax (22%) | (336) | (633) |
Tax effects of: | ||
Difference in tax rates for each individual jurisdiction | (22) | (16) |
Preferential tax rates | 5 | 4 |
Permanent differences | ||
Tax effects of income from Norwegian controlled foreign companies (NOKUS) | (23) | (22) |
Tax effects share of profit (loss) from equity accounted companies | (17) | (5) |
Tax effects non-deductible expenses from continuing operations | (15) | (10) |
Tax effects non-deductible expenses from discontinued operations | (73) | (61) |
Tax relief based on value of equity | 7 | 10 |
Tax effects non-taxable income | 20 | 14 |
Other effects | ||
Tax effects of changes in unrecognised deferred tax assets | 1 060 | (31) |
Other current taxes | (4) | (20) |
Previous year tax adjustment | (14) | (12) |
Total income tax (expense) benefit | 588 | (781) |
Effective tax rate | -39 % | 27 % |
31.12.2024 | 31.12.2023 | |||
Temporary | Temporary | |||
Amounts in NOK million | difference | Deferred tax | difference | Deferred t ax |
Property, plant and equipment and intangible assets | 154 | 37 | 177 | 36 |
Pension liabilities | 182 | 45 | 339 | 86 |
Trade receivables | 8 | 2 | 879 | 5 |
Inventories | 325 | 72 | 755 | 1 58 |
Provisions | 249 | 65 | 661 | 1 46 |
Other differences | 467 | 110 | 294 | 55 |
Debt waiver | - | - | 595 | 1 53 |
Tax losses carried forward | 5 065 | 1 107 | 6 151 | 1 2 61 |
Gross deferred tax assets | 6 449 | 1 437 | 9 850 | 1 9 00 |
Not capitalised deferred tax asset to tax loss carry forward | (242) | (45) | (5 800) | (1 1 66) |
Debt waiver | - | - | (595) | (1 53) |
Unrecognised deferred tax assets other items | (1 623) | (357) | (91) | ( 11) |
Recognised deferred tax assets | 4 584 | 1 036 | 3 366 | 5 70 |
Netting | (297) | (4 36) | ||
Net deferred tax assets | 738 | 1 34 | ||
Derivatives including cash flow hedges | 654 | 144 | 1 087 | 2 39 |
Property, plant and equipment and intangible assets | 1 092 | 265 | 4 437 | 9 72 |
Inventories | 72 | 16 | 96 | 20 |
Other differences | 514 | 110 | 651 | 1 39 |
Gross deferred tax liabilities | 2 332 | 535 | 6 271 | 1 3 70 |
Netting | (297) | (4 36) | ||
Net deferred tax liabilities | 238 | 9 35 | ||
Net deferred tax (liabilities) assets recognised | 501 | (8 01) | ||
Amounts in NOK million | 2024 | 2023 |
Opening balance | (801) | (972) |
Recognised in profit or loss for the year for continuing operations | 1 043 | (133) |
Recognised in profit or loss for the year for discontinued operations | - | 35 |
Effect of business combination | - | (20) |
Effect of assets acquisition (see note 4) | 128 | - |
Recognised in other comprehensive income | 18 | 295 |
Assets classified as held for sale | 112 | - |
Currency translation differences | 1 | (6) |
Closing balance | 501 | (801) |
Gross tax losses | Net tax losses | Unrecognised tax | Recognised deferred tax | |
Amounts in NOK million | carried forward | carried forward | losses | losses carried forward |
Norway | 4 811 | 1 058 | - | 1 058 |
Malaysia | 38 | 9 | (9) | - |
Paraguay | 96 | 9 | (9) | - |
Uruguay | 105 | 26 | (26) | - |
France | 12 | 3 | - | 3 |
Slovakia | 3 | 1 | (1) | - |
Total tax losses to carried forward | 5 065 | 1 107 | (45) | 1 061 |
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 | - | - | - |
Total tax losses to carried forward | 6 151 | 1 261 | (1 167) | 95 |
31.12.2024 | 31.12.2023 | |||
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) | - |
Loss car.forw.which exp. within 2 years | (7) | - | (9) | - |
Loss car.forw.which exp. within 3 years | (3) | - | (10) | - |
Loss car.forw.which exp. within 4 years | - | - | (3) | - |
Loss car.forw.which exp. within 5 years | - | - | - | - |
Loss car.forw.which exp. within 5-10 years | - | - | (40) | - |
Without maturity | (35) | 1 061 | (1 100) | 95 |
Total tax losses carried forward | (45) | 1 061 | (1 166) | 95 |
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 | 3 years | 5 years | 6 years | 7 years |
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 | 276 | 9 575 | 26 965 | 2 328 | 6 842 | 45 987 |
Additions | - | 40 | 71 | 23 | 2 783 | 2 917 |
Transferred from CiP | 4 | 450 | 4 308 | 1 381 | (6 144) | - |
Disposals | (0) | (20) | (144) | (23) | (6) | (194) |
Assets classified as held for sale | (160) | (6 757) | (19 993) | (3 604) | (2 080) | (32 595) |
Currency translation differences | 15 | 530 | 1 333 | 188 | 287 | 2 353 |
Closing balance | 134 | 3 819 | 12 540 | 293 | 1 682 | 18 468 |
Accumulated depreciation | ||||||
Opening balance | (3 639) | (15 650) | (1 043) | (20 332) | ||
Additions from continuing operations | (134) | (677) | (15) | (827) | ||
Additions from discontinued operations | (194) | (992) | (288) | (1 475) | ||
Disposals | 16 | 118 | 23 | 157 | ||
Assets classified as held for sale | 1 964 | 10 400 | 1 202 | 13 566 | ||
Currency translation differences | (133) | (706) | (77) | (917) | ||
Closing balance | (2 121) | (7 507) | (199) | (9 827) | ||
Impairment losses | ||||||
Opening balance | (12) | (446) | (2 398) | (15) | (30) | (2 900) |
Additions from continuing operations | - | (3) | (35) | (0) | (0) | (38) |
Additions from discontinued operations | - | (1) | (9) | (0) | - | (10) |
Disposals | - | 3 | 17 | 0 | 0 | 20 |
Assets classified as held for sale | - | 469 | 2 419 | 15 | 31 | 2 935 |
Currency translation differences | (1) | (41) | (197) | (1) | (3) | (242) |
Closing balance | (13) | (18) | (202) | (1) | (1) | (235) |
Carrying amount | ||||||
Closing balance | 121 | 1 680 | 4 831 | 92 | 1 681 | 8 405 |
Original cost of assets fully depreciated | 0 | 1 919 | 4 903 | 97 | - | 6 919 |
but still in use | ||||||
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 | 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 | - | 0 |
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 from continuing operations | (116) | (620) | (17) | (753) | ||
Additions from discontinued operations | (203) | (819) | (191) | (1 213) | ||
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 from continuing operations | - | (0) | (24) | - | (0) | (25) |
Additions from discontinued operations | - | (13) | (56) | - | - | (69) |
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 |
2024 | Buildings | Plant, machinery, | |||
and other | equipment and | Office and other | |||
Amounts in NOK million | Land | property | motor vehicles | equipment | Total |
Cost | |||||
Opening balance | 397 | 733 | 153 | 2 | 1 285 |
Additions / lease modifications / remeasurements | 8 | 78 | 60 | 0 | 148 |
Partial or full termination of agreements | - | (53) | (41) | (2) | (96) |
Assets classified as held for sale | (378) | (260) | (143) | (0) | (782) |
Currency translation differences | 33 | 25 | 7 | 0 | 65 |
Closing balance | 60 | 523 | 36 | 0 | 619 |
Accumulated depreciation | |||||
Opening balance | (80) | (258) | (92) | (2) | (431) |
Additions from continuing operations | (6) | (52) | (9) | - | (68) |
Additions from discontinued operations | (8) | (42) | (36) | (0) | (87) |
Partial or full termination of agreements | - | 48 | 36 | 2 | 86 |
Assets classified as held for sale | 81 | 143 | 84 | 0 | 308 |
Currency translation differences | (7) | (12) | (4) | (0) | (23) |
Closing balance | (20) | (174) | (22) | (0) | (216) |
Impairment losses | |||||
Opening balance | - | - | - | - | - |
Closing balance | - | - | - | - | - |
Carrying amount | |||||
Closing balance | 40 | 349 | 15 | 0 | 403 |
Estimated useful life | 1–99 years | 1–25 years | 1–5 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 | 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 from continuing operations | (2) | (45) | (4) | (0) | (52) |
Additions from discontinued operations | (7) | (48) | (34) | (0) | (90) |
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 | 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 | 2024 | 2023 |
Opening balance | 589 | 578 |
Additions / lease modifications / remeasurements | 148 | 225 |
Partial or full termination of agreements | (10) | (16) |
Payments | (170) | (236) |
Interest expenses on lease liabilities from continuing operations | 15 | 13 |
Interest expenses on lease liabilities from discontinued operations | 13 | 14 |
Liabilities classified as held for sale | (195) | - |
Currency translation differences | 17 | 10 |
Closing balance (note 26) | 405 | 589 |
Amounts in NOK million | 2024 | 2023 |
Depreciation of right-of-use assets | (68) | (52) |
Interest expenses on lease liabilities (note 15) | (15) | (13) |
Leasing expenses, short-term leases (note 13) | (53) | (47) |
Leasing expenses, low value assets (note 13) | (2) | (1) |
Leasing expenses, variable lease payments (note 13) | (1) | (0) |
Total amount recognised in consolidated statement of profit or loss | (138) | (113) |
Intangible | |||||||
Land use | Technology | Other assets under | |||||
Amounts in NOK million | rights | and licences | Software Development | intangible 1) | construction | Total | |
Cost | |||||||
Opening balance | 116 | 911 | 714 | 1 030 | 384 | 407 | 3 563 |
Additions | - | 0 | 12 | - | - | 88 | 100 |
Transferred from CiP | - | 0 | 44 | 61 | 11 | (116) | - |
Disposals | - | - | (2) | - | - | - | (2) |
Assets classified as held for sale | - | (945) | (490) | (1 152) | (333) | (201) | (3 121) |
Currency translation differences | 6 | 56 | 31 | 61 | 24 | 14 | 192 |
Closing balance | 121 | 23 | 309 | - | 86 | 193 | 732 |
Accumulated amortisation | |||||||
Opening balance | (65) | (654) | (514) | (711) | (159) | (2 103) | |
Additions from continuing operations | (2) | (1) | (25) | - | (8) | (35) | |
Additions from discontinued operations | - | (42) | (33) | (77) | (31) | (182) | |
Disposals | - | - | 2 | - | - | 2 | |
Assets classified as held for sale | - | 712 | 335 | 826 | 173 | 2 045 | |
Currency translation differences | (3) | (38) | (22) | (39) | (10) | (112) | |
Closing balance | (70) | (23) | (257) | - | (35) | (385) | |
Impairment losses | |||||||
Opening balance | (1) | - | - | - | - | - | (1) |
Additions from continuing operations | - | - | (1) | - | - | (129) | (130) |
Currency translation differences | (0) | - | - | - | - | 0 | (0) |
Closing balance | (1) | - | (1) | - | - | (129) | (131) |
Carrying amount | |||||||
Closing balance | 50 | 0 | 51 | - | 51 | 64 | 216 |
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 | |||||||
| Technology | Land use | 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 | - | - | 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 from continuing operations | (2) | (2) | (29) | - | (6) | (39) | |
Additions from discontinued operations | - | (41) | (28) | (65) | (31) | (166) | |
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 | ||
Amounts in NOK million | 2024 | 2023 |
Opening balance | 1 015 | 984 |
Business combinations (note 4) | - | 23 |
Assets classified as held for sale | (756) | - |
Currency translation differences | 70 | 8 |
Closing balance | 329 | 1 015 |
Amounts in NOK million | Silicon Products | Carbon Solutions | Total |
Elkem Nagpur | 42 | - | 42 |
Elkem Rana AS | 40 | - | 40 |
Elkem Oilfield Chemical FZCO Ltd. | 26 | - | 26 |
Elkem Dronfield Ltd. | 19 | - | 19 |
Elkem Materials Processing Services BV | 0 | - | 0 |
Elkem Ferroveld JV | - | 45 | 45 |
Elkem Carbon Slovakia a.s. | - | 22 | 22 |
Elkem Participaçòes Indústria e Comércio Limitada | - | 8 | 8 |
Elkem Carbon (China) Co., Ltd. | - | 1 | 1 |
NEH LLC | 107 | 20 | 126 |
Total goodwill | 234 | 95 | 329 |
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 Ltd. | - | 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 |
Carrying amount | Of which goodwill | Pre-tax discount rate | ||||
Amounts in NOK million | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Silicones | - | 17 458 | - | 710 | - | 11.9 % |
Silicon Products | 7 447 | 6 874 | 234 | 215 | 11.1 % | 11.9 % |
Carbon Solutions | 1 259 | 1 108 | 95 | 89 | 10.5 % | 12.3 % |
Total | 8 706 | 25 440 | 329 | 1 015 | ||
| 31.12.2024 | 31.12.2023 | |||||
Amounts in NOK million | Cost price | Provision | Net total | Cost price | Provision | Net total |
Raw materials | 1 616 | (1) | 1 614 | 2 359 | (39) | 2 321 |
Semi-finished goods | 570 | - | 570 | 467 | (0) | 466 |
Finished goods | 3 227 | (66) | 3 162 | 5 385 | (238) | 5 147 |
Operating materials and spare parts | 695 | (4) | 692 | 1 121 | (36) | 1 084 |
Total inventories | 6 108 | (71) | 6 038 | 9 331 | (314) | 9 018 |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Trade receivables | 1 615 | 2 417 |
Trade receivables, related parties 1) | 105 | 29 |
Allowance for expected credit losses | (29) | (59) |
Bills receivables | 269 | 823 |
Total trade receivables | 1 960 | 3 209 |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Not due | 1 306 | 1 956 |
Overdue by: | ||
1–30 days | 251 | 312 |
31–60 days | 75 | 78 |
61–90 days | 31 | 38 |
More than 90 days | 57 | 62 |
Total trade receivables 1) | 1 720 | 2 445 |
Amounts in NOK million | 2024 | 2023 |
Opening balance | (59) | (65) |
Realised losses during the year / Received on earlier losses from continuing operations | (1) | (0) |
Realised losses during the year / Received on earlier losses from discontinued operations | (0) | 1 |
Provision for expected credit losses from continuing operations | (6) | (9) |
Provision for expected credit losses from discontinued operations | (5) | (4) |
Reversal of earlier provisions from continuing operations | 7 | 11 |
Reversal of earlier provisions from discontinued operations | 3 | 5 |
Assets classified as held for sale | 40 | - |
Currency translation differences | (8) | 2 |
Closing balance | (29) | (59) |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Not due | (6) | (10) |
Overdue by: | ||
1–30 days | (0) | (1) |
31–60 days | (0) | (4) |
61–90 days | (1) | (4) |
More than 90 days | (21) | (41) |
Total allowance for expected credit losses | (29) | (59) |
| Non-current | Current | |||
Amounts in NOK million | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Other shares | 36 | 26 | - | - |
Restricted deposits | 60 | 51 | - | - |
Other deposits | 9 | 15 | - | - |
Pension assets, defined benefits and contribution plans (note 11) | 32 | 29 | 4 | 3 |
Prepayments for construction of fixed assets | 13 | 18 | - | - |
Prepayments for goods and equipment | - | - | 22 | 143 |
Prepayments for other expenses | - | 80 | 82 | 103 |
Prepayments to related parties (note 37) | - | - | - | 2 |
Receivables from related parties, interest-bearing (note 37) | 0 | 1 | - | - |
Receivables from related parties, interest free (note 37) | - | - | - | 8 |
Grants receivable (note 9) | - | 220 | 576 | 671 |
Value added tax | 68 | 61 | 297 | 742 |
Corporate income tax receivables | - | - | 241 | 261 |
Interest receivables | - | - | 0 | 0 |
Other receivables | 0 | 9 | 13 | 115 |
Assets at fair value through profit (loss) | 765 | - | - | - |
Fixed assets under disposal | - | 2 | - | - |
Other assets | 2 | 45 | 18 | 14 |
Total other assets | 985 | 556 | 1 254 | 2 062 |
Provision for impairment included in total other assets, | ||
mainly prepayments. | - | (68) |
Non-current | Current | |||
Amounts in NOK million | 31.12.2024 | 31.12.2023 1) | 31.12.2024 | 31.12.2023 1) |
Lease liabilities (note 18) | 338 | 464 | 67 | 125 |
Loan agreements, bank | 5 856 | 7 767 | 706 | 18 |
Loan agreements, bonds | 3 500 | 2 750 | 295 | 646 |
Loan agreements, other than bank | 2 123 | 2 529 | 0 | 414 |
Accrued interest | - | - | 23 | 28 |
Total interest-bearing liabilities | 11 817 | 13 509 | 1 090 | 1 231 |
31.12.2024 | 31.12.2023 1) | |||
Amounts in NOK million | Currency amount | NOK | Currency amount | NOK |
EUR | 711 | 8 386 | 771 | 8 664 |
USD | 0 | 2 | 2 | 20 |
NOK | 4 501 | 4 501 | 3 647 | 3 647 |
CNY | 4 | 6 | 1 632 | 2 334 |
Other currencies | - | 12 | - | 74 |
Total interest-bearing liabilities | 12 907 | 14 741 | ||
2030 | |||||||
Amounts in NOK million | 2025 | 2026 | 2027 | 2028 | 2029 | and later | Total |
Lease liabilities | 67 | 41 | 38 | 34 | 32 | 193 | 405 |
Loan agreements | 1 001 | 2 210 | 6 796 | 1 413 | 800 | 300 | 12 519 |
Accrued interest | 23 | 23 | |||||
Total interest-bearing liabilities excluding prepaid loan fees | 1 090 | 2 251 | 6 834 | 1 446 | 832 | 493 | 12 947 |
Prepaid loan fees | (41) | ||||||
Total interest-bearing liabilities | 12 907 |
2029 | |||||||
Amounts in NOK million | 2024 | 2025 | 2026 | 2027 | 2028 | and later | Total |
Lease liabilities | 125 | 79 | 63 | 48 | 44 | 230 | 589 |
Loan agreements | 1 078 | 1 114 | 2 901 | 6 270 | 1 584 | 1 221 | 14 169 |
Accrued interest | 28 | 28 | |||||
Total interest-bearing liabilities excluding prepaid loan fees | 1 231 | 1 193 | 2 964 | 6 318 | 1 628 | 1 452 | 14 786 |
Prepaid loan fees | (45) | ||||||
Total interest-bearing liabilities | 14 741 |
Amounts in NOK million | 31.12.2024 | Loan covenant | 31.12.2023 | Loan covenant |
Equity ratio | 49 % | > 30% | 48 % | > 30% |
Interest cover ratio | 5.2 | > 3.00 | 6.2 | > 4.00 |
Cash | |||||||
flows | Non-cash changes | ||||||
Additions, lease | |||||||
modifications, | Liabilities | Currency | |||||
Receipts/ remeasurements | classified as | translation | |||||
Amounts in NOK million | 31.12.2023 | Payments | and terminations | held for sale | Reclassification | differences | 31.12.2024 |
Lease liabilities | 464 | - | 137 | (129) | (147) | 12 | 338 |
Loan agreements | 13 091 | 2 118 | - | (3 162) | (1 149) | 620 | 11 519 |
Total movements non-current | 13 555 | 2 118 | 137 | (3 290) | (1 295) | 632 | 11 857 |
Lease liabilities | 125 | (143) | - | (66) | 147 | 5 | 67 |
Loan agreements | 1 078 | (1 121) | - | (130) | 1 149 | 26 | 1 001 |
Total movements current | 1 203 | (1 264) | - | (197) | 1 295 | 31 | 1 068 |
Total | 14 758 | 854 | 137 | (3 487) | - | 663 | 12 925 |
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 |
Loan agreements | 9 898 | 3 876 | - | - | (1 183) | 499 | 13 091 |
Total movements non-current | 10 374 | 3 876 | 210 | - | (1 410) | 506 | 13 555 |
Lease liabilities | 103 | (209) | - | - | 227 | 3 | 125 |
Loan agreements | 84 | (228) | - | 31 | 1 183 | 7 | 1 078 |
Total movements current | 187 | (436) | - | 31 | 1 410 | 11 | 1 203 |
Total | 10 561 | 3 440 | 210 | 31 | - | 516 | 14 758 |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Restricted deposits bills payable | - | (351) |
Bills payable | - | 1 466 |
Net bills payable | - | 1 114 |
| Non-current | Current | |||
Amounts in NOK million | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Employee withholding taxes and other public taxes | - | - | 113 | 143 |
Value added tax | - | - | 93 | 252 |
Prepayments | - | - | 63 | 112 |
Prepayments from related parties (note 37) | - | - | - | 10 |
Liabilities to related parties (note 37) | - | - | 0 | 17 |
Provisions | 250 | 262 | 19 | 101 |
Accrued expenses | - | - | 361 | 389 |
Grants, deferred income (note 9) | - | - | 0 | 34 |
Grants payable (note 9) | 17 | 17 | - | - |
Advances on export exchange contracts (ACC) | - | - | 72 | 106 |
Recourse liabilities factoring agreement (note 23) | - | - | 53 | 94 |
Settlement liabilities factoring agreements | - | - | 31 | 71 |
Other liabilities | - | - | 9 | 53 |
Total provisions and other liabilities | 267 | 279 | 815 | 1 381 |
Amounts in NOK million | 2024 | 2023 |
Opening balance | - | 42 |
Fair value adjustment of contingent consideration upon payment | - | (3) |
Unwinding | - | 0 |
Payments | - | (38) |
Currency translation differences | - | (1) |
Closing balance | - | - |
2024 | |||||||
Site Environmental | Other | Total | |||||
Amounts in NOK million | Restructuring restoration | measures | Litigations | Customers provisions | provisions | ||
Opening balance | 44 | 35 | 203 | 71 | 5 | 5 | 363 |
Additional provisions recognised from | 9 | 9 | 11 | 3 | 0 | 0 | 32 |
continuing operations | |||||||
Additional provisions recognised from | 130 | - | - | - | 8 | 10 | 148 |
discontinued operations | |||||||
Used during the year | (101) | (0) | (13) | (8) | (2) | (10) | (134) |
Reversal of provisions recognised from | - | - | (3) | - | - | - | (3) |
continuing operations | |||||||
Reversal of provisions recognised from | - | - | - | - | (1) | - | (1) |
discontinued operations | |||||||
Liabilities classified as held for sale | (85) | - | (29) | (10) | (10) | (5) | (138) |
Currency translation differences | 4 | 0 | 5 | (7) | 0 | 0 | 3 |
Closing balance | 0 | 44 | 175 | 49 | 0 | 1 | 270 |
Hereof non-current | - | 38 | 163 | 49 | - | 1 | 250 |
Hereof current | 0 | 6 | 12 | 1 | 0 | 0 | 19 |
Closing balance | 0 | 44 | 175 | 49 | 0 | 1 | 270 |
2023 | |||||||
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 from | - | 2 | 6 | 5 | - | - | 13 |
continuing operations | |||||||
Additional provisions recognised from | 43 | - | - | - | 1 | 10 | 54 |
discontinued operations | |||||||
Used during the year | (15) | (1) | (1) | (3) | (5) | (12) | (37) |
Reversal of provisions recognised from | - | - | - | - | - | - | - |
continuing operations | |||||||
Reversal of provisions recognised from | - | - | - | - | (1) | - | (1) |
discontinued operations | |||||||
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 |
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 | 572 | 440 | - | - | - | 1 012 | |
Other assets, non-current | 24 | 781 | - | 20 | 70 | 115 | 985 |
Trade receivables | 23 | - | - | - | 1 960 | - | 1 960 |
Derivatives, current | 130 | 137 | - | - | - | 267 | |
Other assets, current | 24 | - | - | - | 13 | 1 241 | 1 254 |
Restricted deposits | 25 | - | - | - | 7 | - | 7 |
Cash and cash equivalents | 25 | - | - | - | 4 397 | - | 4 397 |
Total | 1 483 | 577 | 20 | 6 447 | 1 355 |
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 | 26 | - | - | 11 817 | - | 11 817 |
Derivatives, non-current 2) | 31 | 453 | - | - | 485 | |
Provisions and other liabilities, non-current | 29 | - | - | - | 267 | 267 |
Trade payables | 27 | - | - | 2 076 | - | 2 076 |
Interest-bearing liabilities, current 1) | 26 | - | - | 1 090 | - | 1 090 |
Bills payables | 28 | - | - | - | - | - |
Derivatives, current 2) | (43) | 183 | - | - | 140 | |
Provisions and other liabilities, current | 29 | - | - | 525 | 290 | 815 |
Total | (11) | 636 | 15 508 | 557 |
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 | 745 | 232 | - | - | - | 977 | |
Other assets, non-current | 24 | 7 | - | 18 | 75 | 456 | 556 |
Trade receivables | 23 | - | - | - | 3 209 | - | 3 209 |
Derivatives, current | 269 | 142 | - | - | 411 | ||
Other assets, current | 24 | - | - | - | 123 | 1 939 | 2 062 |
Restricted deposits | 25 | - | - | - | 388 | - | 388 |
Cash and cash equivalents | 25 | - | - | - | 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 1) | 26 | - | - | 13 509 | - | 13 509 |
Derivatives, non-current 2) | (127) | 362 | - | - | 235 | |
Provisions and other liabilities, non-current | 29 | - | - | - | 279 | 279 |
Trade payables | 27 | - | - | 5 281 | - | 5 281 |
Interest-bearing liabilities, current 1) | 26 | - | - | 1 231 | - | 1 231 |
Bills payables | 28 | - | - | 1 466 | - | 1 466 |
Derivatives, current 2) | (48) | 114 | - | - | 66 | |
Provisions and other liabilities, current | 29 | - | - | 729 | 652 | 1 381 |
Total | (174) | 475 | 22 216 | 930 |
Total | Total | |||||||
Amounts in NOK million | Level 1 | Level 2 | Level 3 | 2024 | Level 1 | Level 2 | Level 3 | 2023 |
Financial assets at fair value through profit or loss | 15 | 16 | 1 451 | 1 483 | 7 | 24 | 990 | 1 022 |
Derivatives designated in a hedging relationship | - | 81 | 496 | 577 | - | 153 | 221 | 374 |
Assets at fair value through other comprehensive income | - | - | 20 | 20 | - | - | 18 | 18 |
Total assets | 15 | 97 | 1 968 | 2 080 | 7 | 178 | 1 229 | 1 414 |
Financial liabilities at fair value through profit or loss | - | (11) | - | (11) | - | (174) | - | (174) |
Derivatives designated in a hedging relationship | - | 636 | - | 636 | - | 475 | - | 475 |
Total liabilities | - | 625 | - | 625 | - | 301 | - | 301 |
Amounts in NOK million | 2024 | 2023 |
Opening balance | 1 229 | 2 016 |
Acquisition / business combinations | 0 | 2 |
Transfer to investment in equity accounted companies | - | (11) |
Transfer from investment in equity accounted companies | 759 | - |
Change in fair value recognised in OCI, cash flow hedges | 412 | (704) |
Hedge ineffectiveness | (338) | 58 |
Disposal | - | (1) |
Settlement / realised effects | (109) | (137) |
Other changes in fair value through profit or loss, unrealised | 15 | 4 |
Currency translation differences | 0 | 1 |
Net bills payable | 1 968 | 1 229 |
Notional | ||||||||
Purchase | Purchase | Sale | Sale | Type of | Currency | Fair value | amount 1) | |
currency | ccy million | currency | ccy million | instrument | deal rate | Due | NOK | NOK |
NOK | 1 864 | EUR | 159 | Fwd | 11.7621 | 2025 | (20) | 1 869 |
NOK | 201 | JPY | 1 954 | Fwd | 0.1028 | 2025 | 57 | 141 |
NOK | 33 | JPY | 312 | Fwd | 0.1052 | 2026 | 9 | 23 |
NOK | 375 | USD | 35 | Fwd | 10.7453 | 2025 | (21) | 396 |
USD | 1 | JPY | 101 | Fwd | 0.0068 | 2024 | 0 | 7 |
NOK | 818 | EUR | 76 | Embedded 2) | 10.7941 | 2025 | (89) | 894 |
NOK | 5 984 | EUR | 518 | Embedded 2) | 11.5528 | 2026-2035 | (483) | 6 108 |
Total fair value 3) | (547) |
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 | ||||
Amounts in NOK million | Volume GWh / Oz | Due | Fair value | amount 1) |
Commodity contracts Power | 501 GWh | 2025 | 196 | 177 |
Commodity contracts Power | 4478 GWh | 2026-2035 | 986 | 1 950 |
Interest rate swap | 1550 MNOK | 2025-2029 | 19 | 301 |
Total fair value contracts within scope of IFRS 9 2) | 1 201 |
Notional | ||||
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 | 2024-2028 | 12 | 94 |
Total fair value contracts within scope of IFRS 9 2) | 1 223 |
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 | 1 182 | - | 1 182 | - | - | 1 182 |
Forward currency contracts | 75 | - | 75 | 5 | - | 80 |
Total | 1 257 | - | 1 257 | 5 | - | 1 262 |
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 | 572 | - | 572 | - | - | 572 |
Forward currency contracts | 50 | - | 50 | 5 | - | 54 |
Total | 622 | - | 622 | 5 | - | 626 |
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) | 1 211 | - | - | 1 211 |
Forward currency contracts | 153 | - | 153 | 7 | - | 160 |
Total | 1 364 | (1) | 1 364 | 7 | - | 1 371 |
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 | 289 | - | 289 | - | - | 289 |
Forward currency contracts | 12 | - | 12 | 7 | - | 19 |
Total | 301 | - | 301 | 7 | - | 308 |
31.12.2024 | 31.12.2024 | 31.12.2023 | 31.12.2023 | |
Assets | Liabilities | Assets | Liabilities | |
Amounts in NOK million | fair value | fair value | fair value | fair value |
Forward currency contracts | 60 | 43 | 141 | 12 |
Financial power contracts | 496 | - | 220 | - |
Power contracts embedded derivatives | - | 591 | - | 463 |
Interest rate swap | 21 | 3 | 12 | |
Commodity contracts Platinum | - | - | 0 | - |
Total hedging instruments | 577 | 636 | 374 | 475 |
Less non-current portion: | ||||
Forward currency contracts | 8 | - | 60 | - |
Financial power contracts | 415 | - | 162 | - |
Power contracts embedded derivatives | 451 | 362 | ||
Interest rate swap | 17 | 2 | 9 | - |
Commodity contracts Platinum | - | - | - | - |
Current portion of hedging instruments | 137 | 183 | 142 | 114 |
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 | 25 | 17 | 9 | 8 | - | - |
Embedded EUR derivatives | (572) | (591) | (140) | (124) | (84) | (243) |
Power contracts | 1 182 | 496 | 81 | 84 | 80 | 252 |
Interest rate swaps | 19 | 18 | 3 | 3 | 4 | 7 |
Total 1) | 654 | (59) | (46) | (28) | (1) | 16 |
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) |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Realised effects from forward currency contracts, recognised in revenue | 10 | (229) |
Realised effects from embedded derivatives EUR, recognised in revenue | (135) | (122) |
Realised effects from EUR loans, recognised in revenue | - | (15) |
Realised effects from power contracts, recognised in raw materials and energy | 13 | 112 |
Realised effects hedge discontinuation, recognised in other items | 102 | 85 |
Realised effects from interest rate swap, recognised in finance expenses | (4) | (1) |
Total realised effects hedge accounting | (14) | (170) |
Opening | Net change | Reclassified | Closing | |
Amounts in NOK million | balance | in fair value | to P&L | balance |
Hedging of future sales, forward currency contracts | 129 | (102) | (10) | 17 |
Hedging of future sales, embedded EUR derivatives in own use power contracts 1) | (463) | (263) | 135 | (591) |
Hedging of future sales, platinum contracts from discontinued operations | 0 | 0 | (0) | - |
Hedging of future need for power, contract '30-øringen' 2) | 220 | 322 | (115) | 427 |
Hedging of future need for power, contract Axpo | - | 69 | - | 69 |
Change in fair value of derivatives designated as a hedging of future interest expense | 12 | 2 | 4 | 18 |
Total (before tax) | (102) | 29 | 14 | (59) |
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 | (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) |
31.12.2024 | 31.12.2023 | ||||
Amounts in NOK million | Fair value | Adjusted NPV | Fair value | Adjusted NPV | |
Discount rate (used 5.6% (5.0%)) | change with -3.5 %-point | 1 182 | 1 313 | 1 211 | 1 323 |
Discount rate (used 5.6% (5.0%)) | change with +3.5 %-point | 1 182 | 1 073 | 1 211 | 1 115 |
CPI (used 2.0%) | change to 1% | 1 182 | 1 204 | 1 211 | 1 241 |
CPI (used 2.0%) | change to 3% | 1 182 | 1 160 | 1 211 | 1 180 |
Power price | decrease -10% | 1 182 | 904 | 1 211 | 982 |
Power price | increase + 10% | 1 182 | 1 461 | 1 211 | 1 439 |
Amounts in NOK million | 2024 | 2023 |
Net foreign exchange gains (losses) - forward currency contracts - recognised in other items | (5) | (26) |
Operating foreign exchange gains (losses) - recognised in other items | 39 | 350 |
Net foreign currency exchange gains (losses) on financing activities - recognised in foreign exchange gains (losses) | 247 | (106) |
Currency translation differences - recognised in other comprehensive income | 1 154 | 476 |
Hedging of net investment in foreign operations - recognised in other comprehensive income | (128) | (199) |
Total | 1 307 | 496 |
2024 | 2023 | |
USD | 11.3484 | 10.1655 |
EUR | 11.7921 | 11.2380 |
CNY | 1.5390 | 1.4308 |
CAD | 7.8723 | 7.6706 |
Amounts in NOK million | USD | EUR | CNY | CAD | NOK | Other | Total |
Other non-current assets | - | - | - | - | - | - | - |
Trade receivables | 627 | (7) | - | - | - | 96 | 715 |
Other assets | - | - | - | - | - | - | - |
Restricted deposits | - | - | - | - | - | - | - |
Cash and cash equivalents | 709 | 1 293 | (123) | (282) | 0 | 358 | 1 955 |
Total monetary assets | 1 336 | 1 285 | (123) | (282) | 0 | 454 | 2 670 |
Interest-bearing liabilities | - | 8 714 | - | - | - | - | 8 714 |
Other liabilities | - | - | - | - | - | - | - |
Trade payables | 341 | 218 | - | 0 | 1 | 53 | 613 |
Bills payable | - | - | - | - | - | - | - |
Total monetary liabilities | 341 | 8 932 | - | 0 | 1 | 53 | 9 327 |
Derivatives, notional value | 396 | 8 871 | - | - | - | 164 | 9 431 |
Net currency exposure financial position | 599 | (16 518) | (123) | (282) | (1) | 237 | (16 088) |
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) |
31.12.2024 | 31.12.2023 | ||||
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 % | (288) | (517) | (113) | (548) |
EUR | -5 % | 288 | 517 | 113 | 548 |
USD | 5 % | 50 | (20) | 40 | (8) |
USD | -5 % | (50) | 20 | (40) | 8 |
Amounts in NOK million | USD | EUR | CNY | CAD | NOK | Other | Total |
Other non-current assets | 68 | 166 | 23 | 31 | 849 | 50 | 1 186 |
Trade receivables | 966 | 176 | 1 798 | 18 | 84 | 619 | 3 661 |
Other assets | 57 | 196 | 592 | 13 | 1 023 | 263 | 2 144 |
Restricted deposits | 1 | - | 356 | - | 0 | - | 356 |
Cash and cash equivalents | 1 132 | 1 665 | 1 324 | (72) | 1 324 | 698 | 6 070 |
Total monetary assets | 2 224 | 2 202 | 4 093 | (11) | 3 279 | 1 630 | 13 418 |
Asset non-monetary items | 2 826 | 7 428 | 13 864 | 974 | 12 822 | 2 100 | 40 014 |
Total assets | 5 050 | 9 631 | 17 957 | 963 | 16 102 | 3 730 | 53 432 |
Interest-bearing liabilities | 2 | 8 386 | 3 448 | - | 4 501 | 60 | 16 397 |
Other liabilities | 60 | 246 | 329 | 17 | 450 | 235 | 1 337 |
Trade payables | 469 | 1 200 | 2 046 | 106 | 949 | 389 | 5 159 |
Bills payable | - | - | 1 549 | - | (0) | - | 1 549 |
Total monetary liabilities | 532 | 9 832 | 7 371 | 123 | 5 900 | 685 | 24 442 |
Liabilities non-monetary items | 136 | 772 | 292 | 216 | 1 338 | 215 | 2 969 |
Total liabilities | 668 | 10 605 | 7 663 | 338 | 7 238 | 900 | 27 411 |
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 | Floating | Fixed | Total |
Interest-bearing liabilities (note 26) | 11 707 | 1 200 | 12 907 |
Derecognised trade receivables under factoring agreements (note 23) | 1 182 | - | 1 182 |
Advances on export exchange contracts (note 29) | 72 | - | 72 |
Recourse liability factoring agreement (note 29) | 53 | - | 53 |
Settlement liability factoring agreements (note 29) | 31 | - | 31 |
Supplier finance agreements (note 27) | 113 | - | 113 |
Cash and cash equivalents (note 25) | (4 397) | - | (4 397) |
Restricted deposits (note 25) | (7) | - | (7) |
Receivables from related parties (note 24) | (0) | - | (0) |
Net exposure | 8 753 | 1 200 | 9 953 |
Amounts in NOK million | 2024 | 2027 | Total |
Total amount of credit facilities | 623 | 5 896 | 6 519 |
2030 | Carrying | |||||||
Amounts in NOK million | 2025 | 2026 | 2027 | 2028 | 2029 | and later | Total | amount |
Trade receivables | 1 960 | - | - | - | - | - | 1 960 | 1 960 |
Derivative assets | 272 | 243 | 247 | 261 | 279 | 199 | 1 501 | 1 279 |
Total assets | 2 233 | 243 | 247 | 261 | 279 | 199 | 3 462 | 3 240 |
Trade payables | 2 076 | - | - | - | - | - | 2 076 | 2 076 |
Derivative liabilities | 141 | 94 | 85 | 56 | 62 | 312 | 750 | 625 |
Lease liabilities | 67 | 54 | 49 | 43 | 40 | 216 | 468 | 405 |
Loan agreements | 1 581 | 2 738 | 7 225 | 1 552 | 864 | 335 | 14 296 | 12 519 |
Bills payables | - | - | - | - | - | - | - | - |
Total liabilities | 3 865 | 2 886 | 7 358 | 1 651 | 966 | 863 | 17 590 | 15 625 |
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 |
Loan agreements | 1 798 | 1 781 | 3 505 | 6 726 | 1 711 | 1 326 | 16 848 | 14 169 |
Bills payables | 1 466 | - | - | - | - | - | 1 466 | 1 466 |
Total liabilities | 8 737 | 1 940 | 3 640 | 6 833 | 1 789 | 1 708 | 24 646 | 21 805 |
| 2024 | 2023 | |||||
Shares | Treasury | Total issued | Shares | Treasury | Total issued | |
outstanding | shares | shares | outstanding | shares | shares | |
Beginning of the year | 633 890 288 | 5 551 090 | 639 441 378 | 634 476 985 | 4 964 393 | 639 441 378 |
Increase in treasury shares | - | - | - | (2 000 000) | 2 000 000 | - |
Sale of treasury shares | 279 190 | (279 190) | - | 1 413 303 | (1 413 303) | - |
End of the year | 634 169 478 | 5 271 900 | 639 441 378 | 633 890 288 | 5 551 090 | 639 441 378 |
2024 | 2023 | |
Weighted average number of shares outstanding | 634 005 481 | 634 991 082 |
Effects of dilution | 128 351 | 798 645 |
Weighted average number of shares outstanding - diluted | 634 133 832 | 635 789 727 |
Owners of the parent's share of profit (loss) (NOK million) from Elkem group total operations | 488 | 72 |
Earnings per share (NOK) | 0.77 | 0.11 |
Diluted earnings per share (NOK) | 0.77 | 0.11 |
Owners of the parent's share of profit (loss) (NOK million) from continuing operations | 2 026 | 1 999 |
Earnings per share (NOK) | 3,20 | 3,15 |
Diluted earnings per share (NOK) | 3,20 | 3,14 |
Owners of the parent's share of profit (loss) (NOK million) from discontinued operations | (1 538) | (1 927) |
Earnings per share (NOK) | (2,43) | (3,04) |
Diluted earnings per share (NOK) | (2,42) | (3,03) |
Amounts in NOK million | 2024 | 2023 |
Changes in accounts receivable | 13 | 924 |
Changes in inventories | (447) | 1 660 |
Changes in other current assets | (97) | (375) |
Changes in accounts payable | (45) | (349) |
Changes in other current liabilities including employee benefit obligations | (53) | (275) |
Total | (629) | 1 584 |
Amounts in NOK million | 2024 | 2023 |
Settlement of contingent consideration | - | 39 |
Discounting element on settlement of contingent consideration | - | 4 |
Fair value adjustment on settlement of contingent consideration | - | (3) |
Foreign exchange gains (losses) from date of control | - | (2) |
Total payment of contingent consideration related to acquisitions (IFRS 3) | - | 38 |
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 | - | (202) | 20 | (192) | 0 | - |
Related parties within Sinochem | 130 | (619) | 1 | (112) | - | - |
Other related parties | 4 | (8) | - | (23) | - | - |
Total | 133 | (830) | 21 | (327) | 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 | - | (282) | 77 | (223) | 0 | - |
Related parties within Sinochem | 206 | (636) | 2 | (102) | - | - |
Other related parties | - | (17) | - | (23) | - | - |
Total | 206 | (935) | 79 | (348) | 0 | - |
| Non-current | Current | |||
Amounts in NOK million | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Receivables from joint ventures and associates, interest-bearing | 0 | 1 | - | - |
Receivables from joint ventures and associates, interest free | - | - | 4 | 0 |
Receivables from related parties within Sinochem, interest free | - | - | 10 | 8 |
Trade receivables, joint ventures and associates | - | - | 18 | 12 |
Trade receivables, related parties within Sinochem | - | - | 1 | 16 |
Prepayments to related parties within Sinochem | - | - | - | 2 |
Liabilities to related parties within Sinochem, interest free | - | - | (14) | (17) |
Trade payables, Bluestar Elkem Investment Co. Ltd. S.A | - | - | (48) | (5) |
Trade payables, joint ventures and associates | - | - | (47) | (94) |
Trade payables, related parties within Sinochem | - | - | (4) | (54) |
Prepayments from joint ventures and associates | - | - | (3) | (10) |
Prepayments from related parties within Sinochem | - | - | (1) | (0) |
Net balances with related parties | 0 | 1 | (83) | (141) |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Pledged liabilities | 53 | 94 |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Building | - | 10 |
Machinery and plant | - | 7 |
Accounts receivables | 53 | 102 |
Inventories | - | 67 |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Guarantee commitment KLIF (Climate and Pollution Agency) | 40 | 40 |
Guarantee commitment tax cases Brazil | 42 | 47 |
2024 | Impact | Impact | 2024 | ||
before | Impact | capitalised | changes in | after | |
Amounts in NOK million | change | grants | salary | inventories | change |
Other operating income | 1 711 | (644) | - | - | 1 066 |
Raw materials and energy | (9 024) | 593 | - | 118 | (8 313) |
Employee benefit expenses | (2 807) | 26 | 15 | - | (2 766) |
Other operating expenses | (4 175) | 25 | (15) | (118) | (4 283) |
Operating profit (loss) | 2 094 | - | - | - | 2 094 |
Financial | Impact | Impact | Financial | ||
statement | Impact | capitalised | changes in | statement | |
Amounts in NOK million | 2023 | grants | salary | inventories | 2023 restated |
Other operating income | 915 | (584) | - | - | 331 |
Raw materials and energy | (11 493) | 550 | - | 118 | (10 825) |
Employee benefit expenses | (2 706) | 20 | 25 | - | (2 662) |
Other operating expenses | (4 045) | 14 | (25) | (118) | (4 173) |
Operating profit (loss) | 1 682 | - | - | - | 1 682 |
2024 | 2024 | ||
before | after | ||
Amounts in NOK million | change | Impact | change |
Changes in provisions, bills and other | (48) | 21 | (27) |
Net changes in bills payable and restricted deposits | 21 | (21) | - |
Change in cash and cash equivalents | (536) | - | (536) |
Financial | |||
Financial | statement | ||
statement | 2023 | ||
Amounts in NOK million | 2023 | Impact | restated |
Changes in provisions, bills and other | 190 | (237) | (47) |
Net changes in bills payable and restricted deposits | (237) | 237 | - |
Change in cash and cash equivalents | (3 017) | - | (3 017) |
Amounts in NOK million | 31.12.2024 | 31.12.2023 |
Revenue | 14 113 | 13 230 |
Other operating income | 20 | 19 |
Share of profit(loss) from equity accounted investments | 2 | 1 |
Total operating income | 14 134 | 13 250 |
Raw materials and energy | (8 718) | (8 615) |
Employee benefit expenses | (2 469) | (2 413) |
Other operating expenses | (2 431) | (2 500) |
Amortisation and depreciation | (1 744) | (1 468) |
Impairment loss | (10) | (69) |
Other items | (145) | (80) |
Operating profit (loss) | (1 382) | (1 895) |
Share of profit(loss) from equity accounted financial investment | - | - |
Finance Income | 41 | 45 |
Foreign exchange gains (losses) | - | - |
Finance expenses | (138) | (77) |
Profit (loss) before income tax | (1 480) | (1 928) |
Income tax (expenses) benefits | (58) | 0 |
Profit (loss) for the year from discontinued operations | (1 538) | (1 927) |
Amounts in NOK million | 2024 | 2023 |
Exchange differences on translation of discontinued operations | 2 048 | 1 333 |
Amounts in NOK million | 2024 | 2023 |
Basic earnings per share in NOK | (2.43) | (3.04) |
Diluted earnings per share in NOK | (2.42) | (3.03) |
Silicones | Eliminations in | Elkem | ||
Continuing | operating | discontinued | group | |
Amounts in NOK million | operations | segment | operations | total |
Revenue | 17 810 | 15 069 | (956) | 31 922 |
Other operating income | 1 066 | 20 | (1) | 1 086 |
Share of profit(loss) from equity accounted investments | (6) | 2 | - | (4) |
Total operating income | 18 870 | 15 091 | (957) | 33 004 |
Raw materials and energy | (8 313) | (9 439) | 720 | (17 032) |
Employee benefit expenses | (2 766) | (2 469) | - | (5 234) |
Other operating expenses | (4 283) | (2 663) | 232 | (6 714) |
Amortisation and depreciation | (931) | (1 744) | - | (2 674) |
Impairment loss | (168) | (10) | - | (178) |
Other items | (316) | (145) | - | (460) |
Operating profit (loss) | 2 094 | (1 377) | (5) | 712 |
Share of profit(loss) from equity accounted financial investment | (143) | - | - | (143) |
Finance Income | 107 | 41 | (0) | 147 |
Foreign exchange gains (losses) | 247 | - | - | 247 |
Finance expenses | (778) | (471) | 332 | (916) |
Profit (loss) before income tax | 1 526 | (1 807) | 328 | 47 |
Income tax (expenses) benefits | 588 | (58) | (0) | 530 |
Profit (loss) for the year from continuing operations | 2 115 | (1 865) | 328 | 577 |
Silicones | Eliminations in | Elkem | ||
Continuing | operating | discontinued | group | |
Amounts in NOK million | operations | segment | operations | total |
Revenue | 21 134 | 14 142 | (912) | 34 364 |
Other operating income | 331 | 19 | (1) | 350 |
Share of profit(loss) from equity accounted investments | 44 | 1 | - | 46 |
Total operating income | 21 510 | 14 163 | (912) | 34 760 |
Raw materials and energy | (10 825) | (9 658) | 1 042 | (19 441) |
Employee benefit expenses | (2 662) | (2 413) | - | (5 074) |
Other operating expenses | (4 173) | (2 697) | 197 | (6 673) |
Amortisation and depreciation | (844) | (1 468) | - | (2 312) |
Impairment loss | (25) | (69) | - | (94) |
Other items | 596 | (80) | - | 516 |
Operating profit (loss) | 3 577 | (2 222) | 327 | 1 682 |
Share of profit(loss) from equity accounted financial investment | (63) | 0 | - | (63) |
Finance Income | 137 | 46 | (1) | 182 |
Foreign exchange gains (losses) | (106) | 0 | - | (106) |
Finance expenses | (666) | (358) | 281 | (743) |
Profit (loss) before income tax | 2 879 | (2 534) | 606 | 951 |
Income tax (expenses) benefits | (781) | 0 | 0 | (781) |
Profit (loss) for the year from continuing operations | 2 097 | (2 534) | 606 | 170 |
Amounts in NOK million | 2024 | 2023 |
Net cash inflow from operating activities | 262 | 41 |
Net cash inflow from investing activities | (1 734) | (3 235) |
Net cash outflow from financing activities | 769 | 1 131 |
Net increase (decrease) in cash generated from discontinued operations | (703) | (2 064) |
Amounts in NOK million | 2024 |
Property, plant and equipment | 16 095 |
Right of use assets | 474 |
Other intangible assets | 1 075 |
Goodwill | 756 |
Deferred tax assets | 36 |
Investments in equity accounted companies | 157 |
Other assets | 201 |
Total non-current assets | 18 793 |
Inventories | 3 783 |
Trade receivables | 1 700 |
Other assets | 891 |
Restricted deposits | 350 |
Cash and cash equivalents | 1 673 |
Total current assets | 8 396 |
Total assets | 27 189 |
Amounts in NOK million | 2024 |
Interest-bearing liabilities | 3 290 |
Deferred tax liabilities | 137 |
Employee benefit obligations | 292 |
Provisions and other liabilities | 12 |
Total non-current liabilities | 3 731 |
Trade payable | 3 084 |
Income tax payables | 52 |
Interest-bearing liabilities | 200 |
Bills payable | 1 549 |
Employee benefit obligations | 530 |
Provisions and other liabilities | 522 |
Total current liabilities | 5 937 |
Total liabilities | 9 668 |
EBITDA-margin in steady state (in per cent) | ||||
Amounts in NOK billion | 17.5 % | 15.0 % | 12.7 % | |
8.44% | 21.1 | 17.1 | 13.3 | |
WACC(in per cent) | 9.44% | 17.9 | 14.5 | 11.4 |
10.0% | 16.4 | 13.4 | 10.5 | |