NOK million | Note | FY2024 | FY2023 |
Sales revenue | 9 | ||
Other income | 9 | ||
Total revenue | |||
Cost of goods sold | ( | ( | |
Salary and personnel expenses | 10 | ( | ( |
Other operating expenses | 11 | ( | ( |
Operating expenses | ( | ( | |
Net income/(loss) from associated companies and JV | 4, 16 | ( | |
EBITDA 1 | |||
Depreciation | 14 | ( | ( |
Amortization | ( | ||
Impairment | 15 | ( | |
Operating profit (EBIT) 1 | |||
Financial income | 7, 12 | ||
Financial expenses | 7, 12 | ( | ( |
Profit/(loss) before tax | |||
Income tax expense | 13 | ( | |
Profit/(loss) after tax | |||
| Profit/(loss) attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | ( | ||
| Earnings per share (NOK): | |||
| Continued operation | |||
– Basic | 22 | ||
– Diluted | 22 |
NOK million | Note | FY2024 | FY2023 |
Profit for the year | |||
| Other comprehensive income | |||
Items which may be reclassified over profit and loss in subsequent periods | |||
Net movement of cash flow hedges | 8 | ( | ( |
Income tax effect | 8 | ||
Exchange differences on translation of foreign operations | ( | ||
Net other comprehensive income | ( | ||
Total comprehensive income/(loss) for the year | |||
| Total comprehensive income/(loss) attributable to: | |||
Equity holders of the parent company | |||
Non-controlling interest | ( |
NOK million | Note | 31.12.2024 | 31.12.2023 |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 14 | ||
Intangible assets | |||
Goodwill | 15 | ||
Investment in associated companies and JVs | 16 | ||
Financial assets and other assets | 7 | ||
Total non-current assets | |||
| Current assets | |||
Inventory | 17 | ||
Accounts receivables | 7 | ||
Other assets | 7 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
TOTAL ASSETS |
NOK million | Note | 31.12.2024 | 31.12.2023 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
Share capital | 19 | ||
Share premium | 19 | ||
Total paid in capital | |||
Other equity | |||
Non-controlling interests | |||
Total equity | |||
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 8, 20 | ||
Lease liabilities | |||
Provisions | 21 | ||
Deferred tax liabilities | 13 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Interest-bearing loans and borrowings | 20 | ||
Other financial liabilities | |||
Lease liabilities | |||
Accounts payables and other liabilities | 7 | ||
Provisions | 21 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
NOK million | Note | FY2024 | FY2023 |
| Cash flow from operating activities | |||
Profit/(loss) before tax | |||
Net gain from sale of PPE and project inventory | ( | ( | |
Depreciations and amortization | 14 | ||
Impairment | |||
Net income from associated companies and JV's | 4, 16 | ( | |
Share-based payments – non-cash to equity | |||
Net interest paid/received | |||
Unrealised effect from change in fair value derivatives | ( | ( | |
Unrealised foreign exchange (gain)/loss | ( | ( | |
Change in accounts payable | ( | ||
Change in accounts receivable | ( | ||
Change in other current assets and liabilities | ( | ||
Net cash flow from operating activities | |||
| Cash flow from investing activities | |||
Interest received | 12 | ||
Investment and capitalization projects | ( | ( | |
Investments in PPE and intangible assets | 14 | ( | ( |
Net proceeds from sale of PPE and project inventory | 6 | ||
Net proceeds from divestment of operations, net of cash | 6 | ( | |
Investment in business comb. net of cash acquired | 5 | ( | ( |
Payment for increase in controlling interest | ( | ( | |
Investments in associated companies and JV's | 16 | ( | |
Net cash flow from loans to associated companies and JV's | ( | ( | |
Distributions from associated companies and JV's | 16 | ||
Net cash flow from (used in) investing activities | ( | ( |
NOK million | Note | FY2024 | FY2023 |
| Cash flow from financing activities | |||
Payment to escrow account | ( | ||
Proceeds from new term loans | 20 | ||
Payment of capitalised borrowing costs | ( | ( | |
Repayment of term loan | 20 | ( | ( |
Repayment of current interest-bearing liabilities | 20 | ( | ( |
Interest paid on loans and borrowings | 12 | ( | ( |
Payment on lease liabilities – interest | ( | ( | |
Repayment on lease liabilities | ( | ( | |
Share capital increase | 19 | ||
Payment for shares bought back | 19 | ( | |
Dividends paid to NCI | ( | ( | |
Net cash flow from financing activities | |||
Total change in cash and cash equivalents | ( | ||
Effect of exchange rate changes on cash and cash equivalents | ( | ||
Cash and cash equivalents at start of period | |||
Cash and cash equivalents at end of period |
| Attributable to parent company equity holders | |||||||||||
Paid in capital | Other equity | ||||||||||
| Foreign | |||||||||||
| Share based | Cash flow | currency trans- | Retained | Total other | Non-controlling | ||||||
Share capital | Share premium | Treasury shares | payment | hedge reserves | lation reserve | earnings | equity | Total | interests | Total equity | |
Equity as at 01.01 2023: | |||||||||||
Profit/loss for the period | ( | ||||||||||
Other comprehensive income | ( | ( | ( | ( | ( | ( | |||||
Total comprehensive income | ( | ( | ( | ||||||||
Share capital increase | |||||||||||
Repurchase own shares | ( | ( | ( | ( | |||||||
Share based payments in the year | |||||||||||
Transaction with non-controlling interest | ( | ( | |||||||||
| Transaction with non-controlling interest | |||||||||||
from business combinations | |||||||||||
Transfer to other equity | |||||||||||
Equity as at 31.12 2023 | ( | ||||||||||
Equity as at 01.01 2024: | ( | ||||||||||
Profit/loss for the period | |||||||||||
Other comprehensive income | ( | ||||||||||
Total comprehensive income | ( | ||||||||||
Share capital increase | |||||||||||
Repurchase own shares | ( | ( | |||||||||
Share based payments in the year | |||||||||||
Transaction with non-controlling interest | ( | ( | ( | ( | ( | ||||||
| Transaction with non-controlling interest | |||||||||||
from business combinations | ( | ( | |||||||||
Transfer to other equity | |||||||||||
Equity as at 31.12 2024 | ( |
| FY2024 | Elimination | Residual | |||||||
| of equity | ownership | ||||||||
| Asset | Total | Group | accounted | consolidated | Total | ||||
NOK million | Projects | Commercial | Management | Corporate | proportionate | eliminations | entities | entities | consolidated |
Total revenue | 141 | 569 | 65 | 1 | 776 | (120) | (192) | 84 | 548 |
Operating expenses | (41) | (173) | (68) | (63) | (345) | 8 | 77 | (30) | (290) |
Net income/(loss) from associated companies and JV's | - | - | - | - | - | - | 51 | - | 51 |
EBITDA | 100 | 396 | (3) | (62) | 431 | (112) | (63) | 54 | 309 |
Depreciation and amortisation | (22) | (172) | (6) | (1) | (200) | 3 | 63 | (31) | (166) |
Operating profit (EBIT) | 78 | 224 | (9) | (63) | 231 | (110) | - | 23 | 144 |
Net financial items | 3 | (43) | 1 | 22 | (16) | (33) | 16 | 24 | (10) |
Profit/(loss) before tax | 81 | 182 | (8) | (40) | 214 | (143) | 16 | 47 | 134 |
Total assets | 259 | 7 011 | 121 | 678 | 8 068 | (374) | (366) | (300) | 7 028 |
Interest bearing debt | - | 2 645 | - | - | 2 645 | - | 1 953 | (2 647) | 1 951 |
Cash | 75 | 184 | 7 | 662 | 927 | - | (68) | 14 | 874 |
Net interest-bearing debt (NIBD) | (75) | 2 461 | (7) | (662) | 1 718 | - | 2 021 | (2 661) | 1 077 |
| FY2023 | Elimination | Residual | |||||||
| of equity | ownership | ||||||||
| Asset | Total | Group | accounted | consolidated | Total | ||||
NOK million | Projects | Commercial | Management | Corporate | porportionate | eliminations | entities | entities | consolidated |
Total revenue | 15 | 655 | 38 | 2 | 711 | (22) | (159) | 80 | 610 |
Operating expenses | (31) | (168) | (44) | (67) | (310) | 20 | 75 | (61) | (276) |
Net income/(loss) from associated companies and JV's | - | - | - | - | - | - | (72) | - | (72) |
EBITDA | (16) | 487 | (6) | (64) | 401 | (1) | (156) | 19 | 263 |
Depreciation and amortisation | (72) | (134) | (63) | (3) | (272) | - | 116 | (69) | (225) |
Operating profit (EBIT) | (88) | 353 | (69) | (67) | 129 | (1) | (40) | (50) | 37 |
Net financial items | 21 | (51) | (1) | 192 | 162 | - | 25 | (2) | 185 |
Profit/(loss) before tax | (66) | 303 | (70) | 124 | 291 | (1) | (15) | (52) | 222 |
Total assets | 924 | 5 720 | 184 | 536 | 7 363 | (264) | (723) | 315 | 6 691 |
Interest bearing debt | - | 2 088 | 10 | - | 2 098 | - | (626) | 112 | 1 585 |
Cash | (67) | 277 | 45 | 543 | 797 | - | (80) | 62 | 779 |
Net interest-bearing debt (NIBD) | 67 | 1 812 | (35) | (543) | 1 302 | - | (546) | 50 | 806 |
2024 | 2023 | |
Effect on profit before income tax | - | (1) |
Effect on equity | (1) | (2) |
2024 | 2023 | |
Effect on profit before income tax | - | 1 |
Effect on equity | 1 | 2 |
Low | Medium | High | |
MNOK | <25 | 25–100 | >100 |
Frequency | <0-1 years | 1-5 years | >5 years |
NOK million | 2024 | 2023 |
Effect on profit before income tax | 4 | 1 |
Effect on equity | 100 | 86 |
NOK million | 2024 | 2023 |
Effect on profit before income tax | (4) | (1) |
Effect on equity | (92) | (79) |
NOK million | 2024 | 2023 |
Change in SEK | (5%) | (5%) |
Effect on cash and cash equivalents | 1 | (2) |
Effect on long-term debt | - | - |
Effect on group receivables and liabilities | - | (28) |
Change in DKK | (5%) | (5%) |
Effect on cash and cash equivalents | (4) | 1 |
Effect on long-term debt | 40 | 39 |
Effect on group receivables and liabilities | (40) | (44) |
Change in EUR | (5%) | (5%) |
Effect on cash and cash equivalents | (8) | (3) |
Effect on long-term debt | 25 | 10 |
Effect on group receivables and liabilities | (25) | (10) |
| Carrying | Less than | ||||||
| NOK million | amount | a year 2026 | 2027 | 2028 | 2029+ | Total | |
Bank loan (incl. interest payments) | 1 876 | 223 | 352 | 1 461 | 49 | 104 | 2 189 |
Lease liabilities | 40 | 16 | 7 | 6 | 6 | 10 | 45 |
Accounts payable | 27 | 27 | - | - | - | - | 27 |
Total non-derivatives | 1 943 | 266 | 359 | 1 467 | 55 | 114 | 2 261 |
Net-settled derivatives | 75 | 7 | 10 | 10 | 11 | 37 | 75 |
Total financial liabilities and derivatives | 2 017 | 273 | 368 | 1 477 | 66 | 151 | 2 336 |
| Carrying | Less than | ||||||
| NOK million | amount | a year 2025 | 2026 | 2027 | 2028+ | Total | |
Bank loan (incl. interest payments) | 1 547 | 185 | 180 | 174 | 1 205 | 131 | 1 876 |
Lease liabilities | 36 | 7 | 8 | 7 | 6 | 16 | 44 |
Accounts payable | 147 | 147 | - | - | - | - | 147 |
Total non-derivatives | 1 729 | 339 | 187 | 181 | 1 211 | 147 | 2 066 |
Net-settled derivatives | 44 | 17 | 10 | 10 | 5 | 2 | 44 |
Total financial liabilities and derivatives | 1 774 | 356 | 198 | 190 | 1 216 | 149 | 2 110 |
| Fianancial | Financial | |||||
| assets at | liabilities at | Financial | Financial | |||
| amortised | amortised | assets | liabilities | |||
NOK million | Note | cost | cost | - fair value | - fair value | Total |
Financial investments | 13 | - | - | - | 13 | |
Derivative financial instrument | - | - | 48 | - | 48 | |
Other non-current assets | 43 | - | - | - | 43 | |
Total non-current financial assets | 57 | - | 48 | - | 105 | |
Accounts receivables | 59 | - | - | - | 59 | |
Other assets | 30 | - | - | - | 30 | |
Cash and cash equivalents | 18 | 874 | - | - | - | 874 |
Total current financial assets | 963 | - | - | - | 963 | |
Lease liability | - | (16) | - | - | (16) | |
Interest-bearing loans and borrowings | 20 | - | (100) | - | - | (100) |
Derivative financial instrument (included in current provisions) | - | - | - | - | - | |
Accounts payables and other liabilities | - | (27) | - | - | (27) | |
Total current financial liabilities | - | (143) | - | - | (143) | |
Lease liability | - | (24) | - | - | (24) | |
Interest-bearing loans and borrowings | 20 | - | (1 778) | - | - | (1 778) |
Derivative financial instrument (included in non-current provisions) | 20 | - | - | - | (75) | (75) |
Total non-current financial liabilities | - | (1 802) | - | (75) | (1 877) | |
Net financial assets (liabilities) | 963 | (1 945) | 48 | (75) | (1 009) |
| Fianancial | Financial | |||||
| assets at | liabilities at | Financial | Financial | |||
| amortised | amortised | assets | liabilities | |||
NOK million | Note | cost | cost | - fair value | - fair value | Total |
Financial investments | 13 | - | - | - | 13 | |
Derivative financial instrument | - | - | 45 | - | 45 | |
Other non-current assets | 33 | - | - | - | 33 | |
Total non-current financial assets | 45 | - | 45 | - | 91 | |
Accounts receivables | 61 | - | - | - | 61 | |
Other assets | 260 | - | - | - | 260 | |
Cash and cash equivalents | 18 | 779 | - | - | - | 779 |
Total current financial assets | 1 100 | - | - | - | 1 100 | |
Lease liability | - | (7) | - | - | (7) | |
Interest-bearing loans and borrowings | 20 | - | (78) | - | - | (78) |
Derivative financial instrument (included in current provisions) | - | - | - | (6) | (6) | |
Accounts payables and other liabilities | - | (147) | - | - | (147) | |
Total current financial liabilities | - | (231) | - | (6) | (237) | |
Lease liability | - | (30) | - | - | (30) | |
Interest-bearing loans and borrowings | 20 | - | (1 469) | - | - | (1 469) |
Derivative financial instrument (included in non-current provisions) | 20 | - | - | - | (39) | (39) |
Total non-current financial liabilities | - | (1 498) | - | (39) | (1 537) | |
Net financial assets (liabilities) | 1 146 | (1 729) | 45 | (44) | (583) |
| Level 2 | ||
NOK million | 31.12.2024 | 31.12.2023 |
| Derivative assets | ||
– Interest rate derivatives | 36 | 35 |
– Commodity derivatives (PPAs) | 11 | 10 |
| Derivative liabilities | ||
– Interest rate derivatives | (75) | (39) |
– FX derivatives | - | - |
– Commodity derivatives (PPAs) | - | (6) |
Fair value | (28) | 1 |
Weighted | Carrying amount of the | ||||
| Maturity | average | Nominal | hedging instruments 3 | ||
(months) rate/price 1 | amount 2 | Assets | Liabilities | ||
| Cash flow hedges | |||||
| Interest rate risk – borrowings | |||||
Interest rate swap (IRS) – NOK³ | 65-149 | 1.83% | 220 | 23 | (75) |
Interest rate swap (IRS) – EUR | 79-322 | 2.65% | 53 | ||
Interest rate swap (IRS) – DKK | 47-104 | 3.14% | 437 | ||
| Commodity price risk – Forecast transactions | |||||
Fixed price PPA³ | 36 | 133 | 15 | 11 | - |
NOK million | 2024 | 2023 |
Opening balance | 40 | 74 |
Net change in value of effective derivative hedging instruments | (54) | (44) |
Interest rate swap (IRS) – NOK | (46) | (41) |
Fixed price PPA | 1 | 8 |
Interest rate swap (IRS) – NOK Forte | (9) | (11) |
Deferred tax/tax credit | 12 | 10 |
Total movement | (42) | (35) |
Closing balance | (2) | 40 |
NOK million | 2024 | 2023 |
Power related products | 317 | 273 |
Asset Management | 31 | 27 |
Consultancy services | 21 | 17 |
Other revenue | 14 | 16 |
Sales revenues | 382 | 333 |
Net gain sale of PPE and project inventory | 118 | 271 |
Public grants | 47 | 6 |
Other | 1 | - |
Other income | 166 | 277 |
Total revenue | 548 | 610 |
NOK million | 2024 | 2023 |
Norway | 252 | 468 |
Denmark | 265 | 138 |
Switzerland | 2 | 1 |
Sweden | 29 | 3 |
Total revenue | 548 | 610 |
NOK million | 2024 | 2023 |
Salaries | 89 | 90 |
Social security tax | 13 | 16 |
Pension benefits | 5 | 4 |
Share based payments | 19 | 23 |
Other benefits | 2 | 3 |
Gross personnel expenses | 127 | 136 |
Capitalized development costs (project inventory) | (6) | (17) |
Total personnel expenses | 122 | 119 |
Average number of full-time equivalents (FTEs) | 57 | 65 |
Number of full-time equivalents as 31.12 (FTEs) | 50 | 67 |
| Erik W. | |||||||
| Anders | Ingrid | Ole-Kristofer | Charlotte | Christian | Welle- | ||
| Lenborg | Bjørdal | Bragnes | Bergqvist | Helland | Strand | ||
| NOK million | (CEO) | (CSO) | (CFO) 1 | (CPO) | (CCO) | (COO) 1 | Total |
Salary | 4.2 | 2.2 | 1.6 | 1.5 | 3.2 | 1.7 | 14.2 |
Bonus | 2.1 | 0.8 | 0.6 | 0.5 | 1.1 | 0.5 | 5.6 |
Pension costs | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.7 |
Share-based payments | 5.5 | 0.8 | 0.9 | 1.8 | 4.1 | 0.2 | 13.4 |
Total reportable benefits | 11.9 | 3.8 | 3.2 | 4.1 | 8.5 | 2.5 | 33.9 |
| Anders | Ingrid | Christian | Charlotte | Jon | Stig J. | ||
| Lenborg | Bjørdal | Helland | Bergqvist | Gunnar Solli | Østebrøt | ||
| NOK million | (CEO) | (CSO) | (CCO) | (CPO) | (COO) | (CTO) | Total |
Salary | 4.0 | 2.1 | 3.0 | 1.3 | 2.0 | 2.8 | 15.1 |
Bonus | 1.9 | 0.6 | 0.9 | 0.4 | 0.6 | - | 4.4 |
Pension benefits | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.8 |
Share-based payments | 7.3 | 0.6 | 5.4 | 2.1 | 2.3 | - | 17.6 |
Total reportable benefits | 13.2 | 3.3 | 9.4 | 4.1 | 5.0 | 2.9 | 38.0 |
| FY 2024 | |||||||
| Warrants | |||||||
| Total | Warrants | granted | |||||
| Holding | Shares pr | remun- | granted | Warrants pr | total pr | Warrants | |
| NOK million | company | 31.12.24 | aration | 2024 | 01.01.2024 | 31.12.24 | exercised |
Anders Lenborg (CEO) | Lenco AS | 1 403 546 | 12 | 350 000 | 7 095 000 | 7 445 000 | - |
Ingrid Bjørdal (CSO) | 110 000 | 4 | 325 000 | 600 000 | 925 000 | - | |
Ole-Kristofer Bragnes (CFO) | - | 3 | 300 000 | 700 000 | 1 000 000 | - | |
Charlotte Bergqvist (CPO) | - | 4 | 300 000 | 1 700 000 | 2 000 000 | - | |
Christian Helland (CCO) | Amandus | 301 758 | 8 | 350 000 | 5 250 000 | 5 600 000 | - |
| Invest AS | |||||||
Erik W. Welle Strand (COO) | Belisarius | 181 702 | 3 | 300 000 | - | 300 000 | - |
| Invest AS | |||||||
34 | 1 925 000 | 15 345 000 | 17 270 000 | - |
| FY 2023 | |||||||
| Warrants | |||||||
| Total | Warrants | granted | |||||
| Holding | Shares pr | remun- | granted | Warrants pr | total pr | Warrants | |
| NOK million | company | 31.12.23 | aration | 2023 | 01.01.2023 | 31.12.23 | exercised |
Anders Lenborg (CEO) | Lenco AS | 1 403 546 | 13 | 3 700 000 | 3 395 000 | 7 095 000 | - |
Ingrid Bjørdal (CSO) | 80 000 | 3 | 600 000 | - | 600 000 | - | |
Christian Helland (CCO) | Amandus | 301 758 | 9 | 2 700 000 | 2 550 000 | 5 250 000 | - |
| Invest AS | |||||||
Charlotte Bergqvist (CPO) | - | 4 | 1 100 000 | 600 000 | 1 700 000 | - | |
Jon Gunnar Solli (COO) | Lotmar | 626 323 | 5 | 1 100 000 | 1 150 000 | 2 250 000 | - |
| Invest AS | |||||||
Stig J. Østebrøt (CTO) | 45 000 | 3 | - | - | - | - | |
38 | 9 200 000 | 7 695 000 | 16 895 000 | - |
| FY 2024 | |
| NOK million | |
Outstanding warrants 01.01. | 22 899 999 |
Granted in 2024 | 3 750 000 |
Exercised in 2024 | (825 000) |
Expired in 2024 | (1 166 667) |
Outstanding warrants 31.12. | 24 658 332 |
Vested 31.12.2024 | 12 274 990 |
Charged to profit and loss during year (NOK million) | 19 |
Charged to equity during year (NOK million) | 17 |
| FY 2023 | |
| NOK million | |
Outstanding warrants 01.01. | 10 500 000 |
Granted in 2023 | 12 700 000 |
Exercised in 2023 | - |
Expired in 2023 | (300 001) |
Outstanding warrants 31.12. | 22 899 999 |
Vested 31.12.2023 | 6 766 662 |
Charged to profit and loss during year (NOK million) | 24 |
Charged to equity during year (NOK million) | 24 |
| FY 2024 | |||||||
| Weighted | |||||||
| average | Weighted | Vested | |||||
| # Warrants | Grant | Expiry | remaining | average | instruments | Share price | |
| outstanding | date | date | contractual life | strice price | 31.12.2024 | (grant date) | |
Warrant package #1 | 500 000 | 20.03.2020 | 20.03.2025 | 0.2 | 11.1 | 500 000 | 11.1 |
Warrant package #2 | 1 175 000 | 25.09.2020 | 25.09.2025 | 0.7 | 12.2 | 1 175 000 | 13.1 |
Warrant package #3 | 4 866 666 | 17.06.2021 | 17.06.2026 | 1.5 | 12.5 | 4 866 666 | 14.7 |
Warrant package #4 | 2 766 666 | 15.06.2022 | 28.04.2027 | 2.3 | 17.4 | 1 866 662 | 16.0 |
Warrant package #5 | 11 600 000 | 27.04.2023 | 26.04.2028 | 3.3 | 12.6 | 3 866 662 | 10.4 |
Warrant package #6 | 3 750 000 | 16.04.2024 | 16.04.2029 | 4.3 | 11.1 | - | 8.8 |
24 658 332 | 12 274 990 |
NOK million | 2024 | 2023 |
Lease short-term, low value and variable | 16 | 23 |
External accounting and auditing fees | 12 | 10 |
Legal and other fees | 32 | 30 |
Operating and maintenance power plants | 52 | 38 |
Other | 24 | 27 |
Total other operating expenses | 136 | 130 |
NOK million | 2024 | 2023 |
Statutory audit | 8 | 7 |
Tax counselling | - | - |
Other assurance services | - | - |
Total auditor costs | 8 | 7 |
NOK million | 2024 | 2023 |
Interest income | 33 | 28 |
Other financial income | 28 | 148 |
Exchange differences | 173 | 130 |
Total financial income | 234 | 306 |
NOK million | 2024 | 2023 |
Interest expense | (89) | (61) |
Other financial expense | (1) | (1) |
Exchange differences | (155) | (62) |
Capitalized interest | 2 | 3 |
Total financial expense | (244) | (121) |
NOK million | 2024 | 2023 |
| Tax expense in the income statement | ||
Income tax payable | (1) | - |
Resource rent tax payable | - | - |
Change in deferred tax related to recource tax | - | (3) |
Change in deferred income tax | (9) | 14 |
Tax expense in the income statement | (10) | 11 |
| Reconciliation of nominal tax rate and effective tax rate | ||
Profit before income tax | 134 | 222 |
Nominal tax rate | 22% | 22% |
Expected tax expense | (29) | (49) |
| Effect on taxes of: | ||
Permanent differences | 37 | 39 |
Change in unrecognized tax asset related to tax losses carried forward | (10) | 25 |
Changes related to other deferred tax | (7) | - |
Change deferred tax on resource rent | - | (3) |
Tax expense in the income statement | (10) | 11 |
NOK million | 2024 | 2023 |
| Temporary differences deferred tax asset | ||
Property, plant and equipment | - | 2 |
Derivatives | 106 | 78 |
Other receivables | 11 | 31 |
Tax loss carried forward | 441 | 456 |
Subtotal | 558 | 566 |
Of which not recognised as tax asset (basis for) | (154) | (156) |
Basis for deferred tax asset | 404 | 410 |
Deferred tax asset | 89 | 90 |
| Temporary differences deferred tax liability | ||
Inventory valuation | (8) | (69) |
Property, plant and equipment | (520) | (592) |
Intangible assets | - | (7) |
Derivative assets | (48) | (45) |
Other | (2) | 14 |
Resource rent tax calculations | (12) | (12) |
Subtotal | (590) | (711) |
Of which not recognised | - | 99 |
Basis for deferred tax liability | (590) | (612) |
Deferred tax liability | (130) | (135) |
of which deferred tax asset presented in the statement of financial position | 14 | 15 |
of which deferred tax liabilities presented in the statement of financial position | (55) | (59) |
NOK million | 2024 | 2023 |
Net deferred tax at 01.01 | (44) | (127) |
Recognised in profit or loss statement | (9) | 14 |
Recognised in other comprehensive income | 10 | - |
Acquisitions and disposals of subsidiaries | 3 | 56 |
Other and currency translation differences | - | 16 |
Change in deferred tax realted to resource tax | - | (3) |
Net deferred tax at 31.12 | (41) | (44) |
| FY 2024 | Power | ||||
| Producing | plant under | Right to use | |||
| NOK million | power plants | construction | Equipment | - lease asset | Total |
Accumulated cost 1.1.2024 | 3 372 | 684 | 5 | 209 | 4 271 |
Additions from bus.comb. and acquisitions during the year | 123 | 1 | - | - | 124 |
Additions during the year | 375 | (100) | (2) | - | 274 |
Transfer between groups | 596 | (596) | - | - | - |
Transfer from inventory | - | - | - | - | - |
Cost of disposed assets | (280) | - | - | - | (280) |
| Effects of movements in foreign | |||||
exchange | 167 | 20 | - | 9 | 196 |
Accumulated cost at 31.12.2024 | 4 354 | 9 | 4 | 219 | 4 585 |
Accumulated depreciations and impairment losses at 1.1.2024 | 243 | - | 3 | 28 | 274 |
| Accumulated depreciations acquired | |||||
assets during the year | - | - | - | - | - |
Depreciations for the year | 160 | - | 1 | 14 | 175 |
Impairment losses | - | - | - | - | - |
Accumulated depreciations and impairment losses disposed assets | (67) | - | - | - | (67) |
| Effects of movements in foreign | |||||
exchange | 30 | - | (1) | 2 | 31 |
Accumulated depreciations and impairment losses at 31.12.2024 | 366 | - | 3 | 45 | 413 |
Carrying amount at 31.12.2024 | 3 988 | 9 | 1 | 174 | 4 172 |
Carrying amount beginning of period | 3 129 | 684 | 2 | 182 | 3 997 |
Estimated useful life (years) | 25-60 | 5-10 | 5-10 |
| FY 2023 | Power | ||||
| Producing | plant under | Right to use | |||
| NOK million | power plants | construction | Equipment | - lease asset | Total |
Accumulated cost 1.1.2023 | 1 542 | 118 | 4 | 46 | 1 710 |
Additions from bus.comb. and acquisitions during the year | 2 453 | - | - | 163 | 2 616 |
Additions during the year | - | 522 | - | 2 | 524 |
Transfer between groups | - | - | - | - | - |
Transfer from inventory | - | 26 | - | - | 26 |
Cost of disposed assets | (485) | - | - | (1) | (487) |
| Effects of movements in foreign | |||||
exchange | (138) | 19 | 1 | - | (118) |
Accumulated cost at 31.12.2023 | 3 372 | 684 | 5 | 209 | 4 271 |
Accumulated depreciations and impairment losses at 1.1.2023 | 106 | - | 2 | 5 | 113 |
| Accumulated depreciations acquired | |||||
assets during the year | 37 | - | 7 | 44 | |
Depreciations for the year | 94 | - | 1 | 13 | 109 |
Impairment losses | - | - | - | - | - |
Accumulated depreciations and impairment losses disposed assets | (4) | - | - | - | (4) |
| Effects of movements in foreign | |||||
exchange | 10 | - | - | 3 | 13 |
Accumulated depreciations and impairment losses at 31.12.2023 | 243 | - | 3 | 28 | 274 |
Carrying amount at 31.12.2023 | 3 129 | 684 | 2 | 182 | 3 997 |
Carrying amount beginning of period | 1 437 | 118 | 2 | 40 | 1 597 |
Estimated useful life (years) | 25-60 | 5-10 | 5-10 |
NOK million | 2024 | 2023 |
Goodwill Projects | 37 | 37 |
Goodwill Commercial | 93 | 89 |
Goodwill Asset Managment | 78 | 80 |
Total | 208 | 206 |
| Recovarable amout | ||
| Segment | based on | Key assumptions |
Projects | Discounted CF model | Price pr MW, expected |
| - Value in use | future development cost | |
| and discount rate | ||
Commercial | Discounted CF model | Long term power |
| - Value in use | price curve 1, change in | |
| discount rate, estimated | ||
| production volumes | ||
| Asset | Discounted CF model | Management business |
| Management | - Value in use | plan, discount rate and |
| growth in terminal |
| Place of | Consolidated economic | ||||
| Name of entity | business | interest per 31.12.24 | Segment | Principal activities | |
Forte Energy Norway AS with SPV's. | Associated company | Norway | 49.99% | Production | Hydro power |
Odal Vind AS Odin portfolio (80% ownership): | Associated company | Norway | 33.40% | Production | Wind power |
Fåre Vindmøllelaug I/S | Associated company | Denmark | 37.98% | Production | Wind power |
Fløvej 33 I/S | Joint Venture | Denmark | 40.00% | Production | Wind power |
Nørgaard Vind I/S | Joint Venture | Denmark | 40.00% | Production | Wind power |
Østergaard Vindkraft I/S | Associated company | Denmark | 16.00% | Production | Wind power |
P/S Tændpibe Vind | Associated company | Denmark | 12.00% | Production | Wind power |
Stakroge Vindkraft I/S | Associated company | Denmark | 20.75% | Production | Wind power |
Stakroge VM4 I/S | Joint Venture | Denmark | 40.00% | Production | Wind power |
Vindtved Vindkraft I/S | Associated company | Denmark | 30.05% | Production | Wind power |
Volder Mark Vindkraft I/S | Associated company | Denmark | 12.64% | Production | Wind power |
Orreholmen Vindkraft AB | Joint Venture | Sweden | 40.00% | Production | Wind power |
Vetteberget Vindkraft AB | Joint Venture | Sweden | 40.00% | Production | Wind power |
Fossum Sol AS | Associated company | Norway | 33.30% | Development | Solar power in |
| construction permit | |||||
| process | |||||
Dingelsundet Energy AS 1 | Joint Venture | Sweden | 50.00% | Development | Development project |
Simpevarp Havsvindpark AB | Joint Venture | Sweden | 50.00% | Development | Development project |
Kraftanmelding AS | Associated company | Norway | 31.57% | Operations | Balancing services for |
| power companies |
| FY2024 | |||||
| Forte Energy | |||||
| NOK million | Norway AS | Odal Vind AS | Odin Portfolio | Other¹ | Total |
Book value beginning of year | 316 | 511 | 313 | 35 | 1 175 |
Additions of invested capital | 165 | - | - | 24 | 189 |
Share of profit/loss for the year | 3 | 45 | 15 | 3 | 65 |
Depreciation of excess value | (4) | (1) | (9) | - | (14) |
Dividend paid to the owners | (14) | - | (18) | - | (32) |
Divestments | - | - | - | (2) | (2) |
Currency translation differences | 9 | 25 | 16 | - | 50 |
Items charged to equity | (7) | - | - | - | (7) |
Book value at reporting date | 468 | 581 | 315 | 59 | 1 424 |
Excess value beginning of year | 131 | 18 | 217 | - | 366 |
Excess value 31 December 2024 | 207 | 18 | 214 | 9 | 448 |
| Book value of equity at 31 December | |||||
associated company/JV | 261 | 563 | 101 | 50 | 976 |
| FY2023 | |||||
| Forte Energy | |||||
| NOK million | Norway AS | Odal Vind AS | Odin Portfolio | Other | Total |
Book value beginning of year | 317 | 555 | - | 18 | 890 |
Conversion of debt to equity | - | - | - | 84 | 84 |
Additions from business combinations | - | - | 339 | - | 339 |
Share of profit/loss for the year | 2 | (10) | 13 | (67) | (62) |
Depreciation of excess value | (3) | (1) | (5) | (1) | (10) |
Dividend paid to the owners | - | (73) | (12) | - | (85) |
Currency translation differences | 8 | 40 | (22) | - | 26 |
Items charged to equity | (9) | - | - | - | (9) |
Book value at reporting date | 316 | 511 | 313 | 35 | 1 175 |
Excess value beginning of year | 134 | 19 | - | 1 | 154 |
Excess value 31 December 2023 | 131 | 18 | 217 | - | 366 |
| Book value of equity at 31 December | |||||
associated company/JV | 185 | 494 | 96 | 35 | 809 |
| Forte | ||||
Based on 100% | Cloudberry share | |||
NOK million | 2024 | 2023 | 2024 | 2023 |
Revenue | 87 | 117 | 37 | 40 |
EBITDA | 40 | 62 | 17 | 21 |
Profit for the period | 8 | 5 | 2 | 2 |
Total assets | 1 290 | 1 329 | 645 | 452 |
Total cash and cash equivalents | 94 | 134 | 47 | 45 |
Non-current Interest-bearing loans and borrowings | 716 | 704 | 358 | 239 |
Total equity | 519 | 543 | 260 | 185 |
| Odal | ||||
Based on 100% | Cloudberry share | |||
NOK million | 2024 | 2023 | 2024 | 2023 |
Revenue | 357 | 270 | 119 | 90 |
EBITDA | 225 | 129 | 75 | 43 |
Profit for the period | 137 | (26) | 46 | (9) |
Total assets | 2 867 | 2 615 | 957 | 873 |
Total cash and cash equivalents | 53 | 66 | 18 | 22 |
Non-current Interest-bearing loans and borrowings | 971 | 952 | 324 | 318 |
Total equity | 1 687 | 1 476 | 564 | 493 |
Based on 100% | Cloudberry share | |||
NOK million | 2024 | 2023 | 2024 | 2023 |
Revenue | 115 | 105 | 29 | 25 |
EBITDA | 87 | 88 | 21 | 20 |
Profit for the period | 43 | 59 | 9 | 11 |
Total assets | 528 | 552 | 138 | 144 |
Total cash and cash equivalents | 7 | 3 | 2 | 1 |
Non-current Interest-bearing loans and borrowings | 133 | 170 | 53 | 57 |
Total equity | 360 | 352 | 75 | 78 |
NOK million | 31.12.2024 | 31.12.2023 |
Projects | 152 | 99 |
Government grants | - | - |
Total | 152 | 99 |
| FY2024 | Projects – with | Projects – | |
| NOK million | construction permit | backlog | Total |
Project inventory 01.01. | 51 | 48 | 99 |
Acqusitions during the year | 23 | - | 23 |
Capitalized right of lease asset | 9 | - | 9 |
Capitalization (salary, borrowing cost, other expenses) | 11 | 9 | 19 |
Effects of movements in foreign exchange | 2 | - | 2 |
Project inventory 31.12. | 95 | 57 | 152 |
| FY2023 | Projects – with | Projects – | |
| NOK million | construction permit | backlog | Total |
Project inventory 01.01 | 65 | 40 | 106 |
Acqusitions during the year | 4 | 3 | 7 |
Capitalization (salary, borrowing cost, other expenses) | 5 | 4 | 9 |
Transfer to PPE | (26) | - | (26) |
Effects of movements in foreign exchange | 2 | 1 | 3 |
Project inventory 31.12. | 51 | 48 | 99 |
NOK million | 2024 | 2023 |
Bank deposits | 724 | 468 |
Money market funds | 150 | 311 |
Total cash and cash equivalents | 874 | 779 |
NOK million | 2024 | 2023 |
Share capital | 72 | 73 |
Share premium | 3 497 | 3 496 |
Share capital and premium at 31 December | 3 569 | 3 569 |
| Number | |||
NOK million | Date | of shares | Share capital |
Number of shares 1 January 2024 | 291 370 104 | 72 842 526 | |
Capital reduction | 17.04.2024 | (2 807 500) | (701 875) |
Capital increase | 11.06.2024 | 83 833 | 20 958 |
Number of shares and share capital 31 December 2024 | 288 646 437 | 72 161 609 |
| Number of | Share of | Share of | |
| 20 largest shareholders as of 31 December | shares | ownership | voting rights |
Ferd AS | 35 454 343 | 12.3% | 12.3% |
Joh Johannson Eiendom AS | 29 512 098 | 10.2% | 10.2% |
Havfonn AS (Bergesen family) | 24 761 554 | 8.6% | 8.6% |
Snefonn AS (Bergesen family) | 16 203 725 | 5.6% | 5.6% |
The Northern Trust Comp, London Br | 15 980 677 | 5.5% | 5.5% |
Morgan Stanley & Co. Int. Plc. | 15 315 910 | 5.3% | 5.3% |
Skandinaviska Enskilda Banken AB | 11 739 566 | 4.1% | 4.1% |
Farvatn Capital As | 10 007 145 | 3.5% | 3.5% |
Skandinaviska Enskilda Banken AB | 9 600 299 | 3.3% | 3.3% |
Clearstream Banking S.A. | 7 238 122 | 2.5% | 2.5% |
HSBC Continental Europe | 6 657 425 | 2.3% | 2.3% |
Citibank Europe plc | 6 102 209 | 2.1% | 2.1% |
UBS AG | 4 857 999 | 1.7% | 1.7% |
State Street Bank and Trust Comp | 4 524 050 | 1.6% | 1.6% |
Danske Invest Norge Vekst | 4 469 031 | 1.5% | 1.5% |
Gjensidige Forsikring ASA | 4 023 469 | 1.4% | 1.4% |
MP Pensjon PK | 3 496 230 | 1.2% | 1.2% |
Caceis Bank | 3 461 534 | 1.2% | 1.2% |
Ccpartner AS | 3 400 000 | 1.2% | 1.2% |
Verdipapirfondet Storebrand Norge | 3 196 558 | 1.1% | 1.1% |
Other | 68 644 493 | 23.8% | 23.8% |
Total number of shares | 288 646 437 | 100.0% | 100.0% |
NOK million | 31.12.2024 | 31.12.2023 |
Non-current interest-bearing debt and borrowings | 1 778 | 1 469 |
Non-current derivative liability related to hedge accounting | 75 | 39 |
Total non-current interest-bearing loans and borrowings | 1 853 | 1 507 |
Current interest-bearing loans and borrowings | 98 | 78 |
Total interest-bearing loand and borrowings to banks | 1 951 | 1 585 |
NOK million | In cash flow statement | 31.12.2024 |
Opening balance interest-bearing loans and borrowings 01.01.24 | 1 585 | |
Repayment of term loan | cash outflow | (129) |
Drawn from bank facility | cash inflow | 471 |
Downpayments | cash outflow | (86) |
Change in interest swap derivatives | non cash | 36 |
Effects of movements in foreign exchange | non cash | 73 |
Closing balance interest-bearing debt and borrowings 31.12.24 | 1 951 |
Drawn from bank facility | 471 |
Proceeds from new term loans 2024 | 471 |
Repayment of term loan | (129) |
Downpayments | (86) |
Total repayment of term loan 2024 | (215) |
NOK million | 2024 | 2023 |
Accounts payables | 22 | 142 |
Advance tax withholdings and taxes payable | 5 | 5 |
Total account payables and other liabilities | 27 | 147 |
Accrued salary and bonus | 16 | 15 |
Provision for project costs | 6 | 6 |
Public duties payable | 4 | 6 |
PPA contract termination | 5 | 5 |
Accrued fall lease | 11 | 24 |
Derivative financial instrument- current liability | - | 6 |
Other | 21 | 14 |
Total provisions | 62 | 76 |
| Maturity | |||||
NOK million | Balance sheet item | date | 2024 | 2023 | |
Guarantee Hån wind farm | Bank deposit restricted | other current asset | FY 2051 | 3 | 3 |
| Guarantee Munkhyttan | Bank deposit restricted | other current asset | FY 2053 | 3 | 3 |
| wind farm | |||||
Guarantees for office rent | Escrow account | non-current | Q1 2029 | 2 | 2 |
| financial asset | |||||
Munkhyttan wind farm | Parent guarantee | off-balance | Q1 2025 | 11 | 191 |
| to supplier | |||||
Sundby wind farm | Parent guarantee | off-balance | Q1 2024 | N/A | 11 |
| to supplier | |||||
Stenkalles Vind AB | Parent guarantee | off-balance | Q2 2024 | N/A | 5 |
Skovgaard transaction 1 | Equity commitment | off-balance | Q1 2025 | 662 | - |
Total guarantees and restricted deposits | 681 | 215 |
NOK million | 2024 | 2023 |
Profit/(loss) attributable to the equity holders of the company | 95 | 272 |
Weighted average number of shares outstanding for the purpose of basic earnings per share | 289 713 921 | 291 342 409 |
Earnings per share for income attributable to the equity holders of the company – basic NOK | 0.33 | 0.93 |
| Effect of potential dilutive shares | ||
Weighted average number of shares outstanding for the purpose of diluted earnings per share | 291 388 921 | 291 917 409 |
Earnings per share for income attributable to the equity holders of the company – diluted NOK | 0.33 | 0.93 |
| NOK million | ||||
Related party | Relation for Cloudberry | Nature of transaction | 2024 | 2023 |
Bergehus Holding AS | Subsidiary of related company | Office lease | 5 | 4 |
Forte Energy Norway AS | Associated company | Management fee revenue | 3 | 3 |
| FY 2024 | Remuneration | ||||||
| Served | Term | paid in 2024 | Warrants | Shares | Holding company/ | ||
| Function | since | expires | (NOK) | pr 31.12.24 | pr 31.12.24 | associated company | |
Tove Feld | Chair of the Board | 2023 | 2024 | 702 000 | - | 43 141 | |
Petter W. Borg | Board member | 2019 | 2024 | 373 000 | - | 1 273 576 | Caddie Invest AS |
Benedicte H. Fossum | Board member | 2020 | 2024 | 350 000 | - | 197 320 | Mittas AS/ Jeshol AS |
Nicolai Nordstrand | Board member | 2022 | 2024 | 379 000 | - | 41 031 299 | Havfonn AS/ Snefonn AS |
Henrik Joelsson | Board member | 2022 | 2024 | 352 000 | - | 61 020 | HJ Business Development AB |
Alexandra Koefoed | Board member | 2023 | 2024 | 339 000 | - | 21 570 | |
Mads Andersen | Board member | 2024 | 2025 | - | - | - | |
Stefanie Witte | No longer BoD member | 2020 | 2023 | 339 000 | - | 9 044 | |
2 834 000 | - | 42 636 970 |
| FY 2023 | Remuneration | ||||||
| Served | Term | paid in 2023 | Warrants | Shares | Holding company/ | ||
| Function | since | expires | (NOK) | pr 31.12.23 | pr 31.12.23 | associated company | |
Tove Feld | Chair of the Board | 2023 | 2024 | - | - | 19 188 | |
Petter W. Borg | Board member | 2019 | 2024 | 361 500 | - | 1 261 600 | Caddie Invest AS |
Benedicte H. Fossum | Board member | 2020 | 2024 | 329 500 | - | 145 344 | Mittas AS/ Jeshol AS |
Stefanie Witte | Board member | 2022 | 2024 | 319 500 | - | 9 044 | |
Henrik Joelsson | Board member | 2022 | 2024 | 332 500 | - | 49 044 | HJ Business Development AB |
Nicolai Nordstrand | Board member | 2022 | 2024 | 332 500 | - | 41 019 323 | Havfonn AS/ Snefonn AS |
Alexandra Koefoed | Board member | 2023 | 2024 | - | - | 9 594 | |
Frank J Berg | No longer BoD member | 2020 | 2023 | 645 000 | - | 4 212 412 | CCPartner AS |
Liv E. Lønnum | No longer BoD member | 2020 | 2023 | 319 500 | - | 7 765 | |
2 640 000 | - | 46 733 314 |
| Consolidated | |||||
| economic | Part of | ||||
| Place of | interest per | Group | |||
Name of entity | Accounted as | business | 31.12.24 | from date | Segment |
Cloudberry Clean Energy ASA | Parent company | Norway | 100.00% | 24.11.2017 | Corporate |
Cloudberry Production AS | Subsidiary | Norway | 100.00% | 15.02.2020 | Commercial |
CB Production AB | Subsidiary | Sweden | 100.00% | 01.07.2022 | Commercial |
Røyrmyra Vindpark AS | Subsidiary | Norway | 100.00% | 15.02.2020 | Commercial |
Øvre Kvemma Kraftverk AS | Subsidiary | Norway | 100.00% | 05.07.2024 | Commercial |
Hån Vindpark AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Commercial |
Hån 22kV AS | Subsidiary | Norway | 100.00% | 15.02.2020 | Commercial |
Sundby Vindpark AB | Subsidiary | Sweden | 100.00% | 21.12.2021 | Commercial |
Munkhyttan Vindkraft AB | Subsidiary | Sweden | 100.00% | 03.02.2022 | Commercial |
Forte Energy Norway AS | Associated Company | Norway | 49.99% | 15.11.2020 | Commercial |
Odal Vind AS | Associated Company | Norway | 33.40% | 23.12.2020 | Commercial |
Skåråna Kraft AS | Subsidiary | Norway | 100.00% | 24.02.2021 | Commercial |
Tinnkraft AS | Subsidiary | Norway | 100.00% | 01.02.2022 | Commercial |
Ramsliåna Kraftverk AS | Subsidiary | Norway | 100.00% | 31.03.2022 | Commercial |
Re Energi AS | Subsidiary | Norway | 100.00% | 31.03.2022 | Commercial |
Bøen Kraft AS | Subsidiary | Norway | 100.00% | 10.06.2022 | Commercial |
| Cloudberry Production | Subsidiary | Denmark | 100.00% | 31.05.2023 | Commercial |
| Holding ApS | |||||
Cloudberry Production Aps | Subsidiary | Denmark | 100.00% | 31.05.2023 | Commercial |
Odin Energy Holding P/S | Subsidiary | Denmark | 80.00% | 31.05.2023 | Commercial |
| Odin Energy General | Subsidiary | Denmark | 80.00% | 31.05.2023 | Commercial |
| Partner ApS |
| Consolidated | |||||
| economic | Part of | ||||
| Place of | interest per | Group | |||
Name of entity | Accounted as | business | 31.12.24 | from date | Segment |
Odin Energy Invest I P/S | Subsidiary | Denmark | 80.00% | 31.05.2023 | Commercial |
Odin Energy Invest II P/S | Subsidiary | Denmark | 80.00% | 31.05.2023 | Commercial |
Odin Energy Invest III P/S | Subsidiary | Denmark | 80.00% | 31.05.2023 | Commercial |
Lem Kær Vindkraft I/S | Subsidiary | Denmark | 60.98% | 31.05.2023 | Commercial |
Nørh-Hjortmose Vind 11 I/S | Subsidiary | Denmark | 71.80% | 31.05.2023 | Commercial |
Skræddergaard Vindkraft I/S | Subsidiary | Denmark | 48.00% | 31.05.2023 | Commercial |
Tornbygård Vindkraft I/S | Subsidiary | Denmark | 64.58% | 31.05.2023 | Commercial |
Trikelshøj Vindkraft I/S | Subsidiary | Denmark | 48.11% | 31.05.2023 | Commercial |
Vemb Vindkraft I/S | Subsidiary | Denmark | 43.43% | 31.05.2023 | Commercial |
Volder Mark M5 Erhverv I/S | Subsidiary | Denmark | 67.69% | 31.05.2023 | Commercial |
Fåre Vindmøllelaug I/S | Associated Company | Denmark | 37.98% | 31.05.2023 | Commercial |
Fløvej 33 I/S | Joint Venture | Denmark | 40.00% | 31.05.2023 | Commercial |
Nørgaard Vind I/S | Joint Venture | Denmark | 40.00% | 31.05.2023 | Commercial |
Stakroge Vindkraft I/S | Associated Company | Denmark | 20.75% | 31.05.2023 | Commercial |
Stakroge VM4 I/S | Joint Venture | Denmark | 40.00% | 31.05.2023 | Commercial |
Østergaard Vindkraft I/S | Associated Company | Denmark | 16.00% | 31.05.2023 | Commercial |
Vindtved Vindkraft I/S | Associated Company | Denmark | 30.05% | 31.05.2023 | Commercial |
P/S Tændpibe Vind | Associated Company | Denmark | 12.00% | 31.05.2023 | Commercial |
Volder Mark Vindkraft I/S | Associated Company | Denmark | 12.65% | 31.05.2023 | Commercial |
Orreholmen Vindkraft AB | Joint Venture | Sweden | 40.00% | 31.05.2023 | Commercial |
Vetteberget Vindkraft AB | Joint Venture | Sweden | 40.00% | 31.05.2023 | Commercial |
| Komplementar Klimapark | Subsidiary | Denmark | 80.00% | 01.02.2024 | Commercial |
| Nees Hede ApS | |||||
KlimaparkNees Hede K/S | Subsidiary | Denmark | 80.00% | 01.02.2024 | Commercial |
Cloudberry Develop AS | Subsidiary | Norway | 100.00% | 15.02.2020 | Projects |
Cloudberry Utveckling AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Cloudberry Utveckling II AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Cloudberry Utveckling III AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Cloudberry Wind AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
| Consolidated | |||||
| economic | Part of | ||||
| Place of | interest per | Group | |||
Name of entity | Accounted as | business | 31.12.24 | from date | Segment |
Cloudberry Clean Energy AB 1 | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Rewind Offshore AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Cloudberry Projekt AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Kånna Vindpark AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Ljunga Vindpark AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Duvhällen Vindpark AB | Subsidiary | Sweden | 100.00% | 15.02.2020 | Projects |
Skogvind AS | Subsidiary | Norway | 100.00% | 31.08.2020 | Projects |
Dingelsundet Energy AS 2 | Joint Venture | Norway/ | 50.00% | 19.09.2022 | Projects |
| Sweden | |||||
Fossum Sol AS | Associated Company | Norway | 33.30% | 15.03.2023 | Projects |
| Bjornejarnsberget | Subsidiary | Sweden | 100.00% | 01.04.2023 | Projects |
| Vindpark AB | |||||
Simpevarp Havsvindpark AB | Joint Venture | Sweden | 50.00% | 03.10.2023 | Projects |
| Captiva Asset | Subsidiary | Norway | 100.00% | 07.01.2022 | Asset |
| Management AS | Management | ||||
Captiva Financial Services AS | Subsidiary | Norway | 100.00% | 07.01.2022 | Asset |
| Management | |||||
| Captiva Digital Services | Subsidiary | Switzerland | 100.00% | 07.01.2022 | Asset |
| GmbH | Management | ||||
Kraftanmelding AS | Associated company | Norway | 31.57% | 07.01.2022 | Asset |
| Management | |||||
Captiva Energi AS | Subsidiary | Norway | 100.00% | 07.01.2022 | Asset |
| Management | |||||
Captiva Digital Services AB | Subsidiary | Sweden | 100.00% | 01.04.2023 | Asset |
| Management | |||||
Enestor AS | Subsidiary | Norway | 51.00% | 01.06.2022 | Asset |
| Management |