NOK'000 | Note | 2024 | 2023 |
Revenue from contracts with customers | |||
Other operating income | |||
| Total operating income | 5 | ||
| Direct cost of consumables and services | 6 | - | - |
| Personell expenses | 7 | - | - |
| Other operating expenses | 8 | - | - |
Operating profit before finance, taxes, depreciation and amortisation (EBITDA) | |||
| Depreciation and amortisation | 11, 12, 13 | - | - |
Operating profit | |||
| Gain on fair value measurement of share in associate | 15 | ||
| Finance income | 9 | ||
| Finance costs | 9 | - | - |
Profit before tax | |||
| Income tax | 10 | - | - |
Profit for the period |
NOK'000 | Note | 2024 | 2023 |
Profit for the period | |||
| Items that may be reclassified to profit or loss | |||
Exchange differences on translation of foreign operations | |||
Net gain/loss bunker fuel hedging | - | - | |
Other comprehensive income | - | ||
Total Comprehensive income |
NOK'000 | Note | 2024 | 2023 |
| Non-current assets | |||
| Property, plant and equipment | 11 | ||
| Intangible assets and goodwill | 12 | ||
| Right-of-use assets | 13 | ||
| Financial assets | 14 | ||
| Investment in associates | 15 | ||
Other assets | |||
Total non-current assets | |||
| Current assets | |||
| Inventories | 16 | ||
| Trade and other receivables | 17 | ||
| Other financial assets | 14 | ||
| Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets |
NOK'000 | Note | 2024 | 2023 |
| Equity | |||
Equity attributable to owners of the parent | |||
Other components of equity | |||
| Total equity | 19 | ||
| Non-current liabilitites | |||
| Interest-bearing debt | 20 | ||
| Lease liabilitites | 13 | ||
| Deferred tax liability | 10 | ||
Other non-current liabilitites | |||
Total non-current liabilitites | |||
| Current liabilitites | |||
| Interest-bearing debt | 20 | ||
| Lease liabilitites | 13 | ||
| Trade and other payables | 21 | ||
| Current income tax | 10 | ||
| Other current financial liabilitites | 14 | ||
Total current liabilitites | |||
Total equity and liabilitites |
Equity attributable to owners of the parent | Other equity components | |||||||
NOK'000 | Share capital | Other issued capital | Translation difference | Hedging reserve | Retained earnings | Total | Hybrid bond-loan | Total equity |
As at 1 January 2023 | - | - | ||||||
Profit for the period | ||||||||
Other comprehensive income | - | |||||||
Total comprehensive Income | - | |||||||
Group contribution | ||||||||
Interest Hybrid-bond 1 | - | - | - | |||||
Payment/issuance Hybrid-bond 1 | - | - | ||||||
Adjustment share in Associate 2 | - | - | - | |||||
As at 31 December 2023 | - | - | ||||||
As at 1 January 2024 | - | - | ||||||
Profit for the period | ||||||||
Other comprehensive income | - | - | - | |||||
Total comprehensive Income | - | |||||||
Dividends | - | - | - | |||||
Interest Hybrid-bond 1 | - | - | - | |||||
Payment/issuance Hybrid-bond 1 | ||||||||
As at 31 December 2024 | - | - |
NOK'000 | Note | 2024 | 2023 |
Profit before tax | |||
| Adjustments to reconcile profit before tax to net cash flow: | |||
| Depreciation and amortisation | 11, 12, 13 | ||
| Finance income | 9 | - | - |
| Finance cost | 9 | ||
| Gain on fair value measurement of share in associate | 15 | - | |
| Other gains withouth cash effect | 5 | - | - |
Other adjustments | - | - | |
| Change in operating assets and liabilitites, net of effects | |||
| presented as investing or finance cash flows: | |||
Inventory | - | - | |
Trade and other receivables | - | ||
Trade and other payables | |||
Cash generated from operations | |||
Interest received | |||
Interest paid | - | - | |
Net cashflow from market based shares | - | - | |
Income tax paid | - | ||
Net cash flows from operating activities |
NOK'000 | Note | 2024 | 2023 |
Payments for property, plant and equipment | 11 | - | - |
| Payments for intangible assets | 12 | - | - |
Proceeds from sale of property, plant and equipment | |||
| Dividends from associates | 15 | ||
| Cash aquired on acquisition of subsidiary | 28 | ||
Payments for other investments | - | ||
Net cash flows from investing activitites | - | - | |
| Proceeds from borrowings | 20 | ||
| Repayment of borrowings | 20 | - | - |
| Payments to Hybrid-bond holders | 19 | - | - |
| Proceeds from Hybrid-bond | 19 | ||
| Payments lease liabilitites | 13 | - | - |
| Proceeds from group contributions | 23 | ||
| Payment of group contributions | 23 | - | - |
Payment of dividend | - | ||
Proceeds from other receivables | |||
Net cash flows from Financing activitites | - | - | |
Net change in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of period | |||
Cash and cash equivalents at the end of period |
NOK'000 | Less than one year | 1–2 years | 3–4 years | 5 years and more |
Unsecured bond issues | 1 800 000 | 900 000 | 900 000 | 900 000 |
Secured loans | 2 560 117 | 2 207 172 | 1 473 046 | 837 920 |
Interest-bearing debt | 4 360 117 | 3 107 172 | 2 373 046 | 1 737 920 |
Liquid assets | 1 062 152 | 1 062 152 | 1 062 152 | 1 062 152 |
Interest-rate swaps | 1 402 424 | 1 320 424 | 1 238 424 | 456 424 |
Net amount | 1 895 541 | 724 596 | 72 470 | 219 344 |
Interest rate sensitivity at +/- 1 percent point change | 18 955 | 7 246 | 725 | 2 193 |
NOK'000 | 2024 | 2023 |
Cash and cash equivalents | 961 737 | 358 293 |
Market-traded shares | 100 415 | 48 322 |
Liquid assets | 1 062 152 | 406 615 |
Unused drawing rights | 679 000 | 693 000 |
Availible liquidity | 1 741 152 | 1 099 615 |
NOK'000 | 2024 | 2023 |
Interest-bearing debt | 4 674 927 | 4 155 329 |
Liquid assets | 1 062 152 | 406 615 |
Net interest-bearing debt | 3 612 775 | 3 748 714 |
Equity | 2 087 026 | 1 686 625 |
Debt to equity ratio | 1.73 | 2.22 |
NOK'000 | 2024 | 2023 |
Transport of passengers and cargo | 2 972 129 | 2 873 198 |
Sale of goods and other services | 3 585 281 | 3 307 503 |
Hotel | 66 857 | 66 256 |
Revenue from contracts with customers | 6 624 267 | 6 246 957 |
Gain on sale of property, plant and equipment | 1 149 | 53 948 |
Other gains | 44 814 | 0 |
Government grants | 13 474 | 5 038 |
Other operating income | 59 437 | 58 986 |
Total operating income | 6 683 704 | 6 305 943 |
NOK'000 | 2024 | 2023 |
Goods consumed or sold | 1 301 451 | 1 221 979 |
Bunker oil products and electricity | 666 471 | 679 893 |
Cost of carbon allowances | 117 454 | 0 |
Other | 313 852 | 288 833 |
Direct cost of consumables and services | 2 399 228 | 2 190 705 |
NOK'000 | 2024 | 2023 |
Salaries | 1 520 138 | 1 414 702 |
Net wage scheme | -306 916 | -300 670 |
Payroll tax | 225 555 | 216 642 |
Pension cost | 125 446 | 115 398 |
Other personell expenses | 192 626 | 185 040 |
Personell expenses | 1 756 849 | 1 631 112 |
Number of full time equivalents | 2 191 | 2 177 |
NOK'000 | 2024 | 2023 |
Contribution scheme | 90 645 | 83 038 |
Pension insurance for seafarers | 34 801 | 32 360 |
Pension contributions | 125 446 | 115 398 |
NOK'000 | 2024 | 2023 |
Maintenance, repair and equipment | 388 957 | 413 475 |
Professional services | 312 102 | 265 642 |
Other shipboard expenses | 89 574 | 91 193 |
Other | 346 302 | 315 277 |
Other operating expenses | 1 136 935 | 1 085 587 |
NOK'000 | 2024 | 2023 |
Interest income | 45 564 | 51 401 |
Gain on financial instruments at fair value | 34 674 | 0 |
Share of profit in associated company | 1 727 | 48 032 |
Other financial income | 11 568 | 2 769 |
Finance income | 93 533 | 102 202 |
Interest expense bonds and bank loans | 345 162 | 344 280 |
Interest expense lease liability | 42 812 | 61 923 |
Loss on financial instruments at fair value | 0 | 28 036 |
Foreign exchange loss | 10 454 | 17 850 |
Other financial expense | 36 852 | 14 081 |
Finance cost | 435 280 | 466 170 |
NOK'000 | 2024 | 2023 |
Current period payable income tax | 113 260 | 43 468 |
Prior period adjustments | 3 650 | 0 |
Payable income tax expense | 116 910 | 43 468 |
Change in deferred tax | 6 540 | 53 615 |
Prior period adjustments | -3 | 183 |
Deferred tax expense/(income) | 6 537 | 53 798 |
Income tax | 123 447 | 97 266 |
NOK'000 | 2024 | 2023 |
Tax expense/(income) on cash flow hedge | -2 788 | -1 015 |
Tax expense/(income) in other comprehensive income | -2 788 | -1 015 |
Tax expense/(income) on Hybrid-bond loan | -24 963 | -29 864 |
Tax expense/(income) on Group contributions | 71 275 | 54 182 |
Tax expense/(income) directly in Equity | 46 312 | 24 318 |
NOK'000 | 2024 | 2023 |
Profit before income tax | 609 849 | 455 250 |
Calculated income tax at Norwegian tax rate of 22% | 134 167 | 100 155 |
Share of profit in associate | -31 952 | -10 567 |
Other permanent differences | 5 575 | 377 |
Other items including foreign currency effects | 12 011 | 7 301 |
Prior period adjustments | 3 647 | 0 |
Income tax | 123 447 | 97 266 |
Effective tax rate | 20.2% | 21.4% |
2024 | 2023 | |
Property, plant and equipment and Intangible assets | 618 681 | 594 935 |
Leases | -7 025 | -16 008 |
Derivatives | 5 554 | 713 |
Other current assets and -liabilitites | -7 364 | -7 896 |
Group contributions | 0 | -20 376 |
Tax losses carried forward | 0 | -66 077 |
Interest reductions carried forward | -99 509 | -66 859 |
Net deferred tax liability/(asset) | 510 337 | 418 432 |
| Presentation in the statement of Financial Position | ||
Deferred tax asset | - | - |
Deferred tax liability | 510 337 | 418 432 |
Net deferred tax | 510 337 | 418 432 |
NOK'000 | 2024 | 2023 |
Net deferred tax liability as at 1 January | 418 432 | 340 499 |
Recognised in statement of income | 6 537 | 53 798 |
Recognised in other comprehensive income | -2 788 | -1 015 |
Hybrid-bond loan | -24 963 | -29 864 |
Group contributions | 71 275 | 54 182 |
Acquisitions | 41 386 | 0 |
Other items including foreign currency effects | 458 | 832 |
Net deferred tax liability as at 31 December | 510 337 | 418 432 |
| Assets under | |||||
NOK'000 | Vessels | Property | Equipment | development | Total |
| Acquisition cost: | |||||
As at 1 January 2024 | 8 737 420 | 1 453 116 | 412 514 | 26 944 | 10 629 994 |
Additions and transfers | 231 719 | 36 407 | 53 824 | -26 944 | 295 006 |
Acquisition of a subsididary | 1 080 307 | 0 | 1 080 307 | ||
Disposals | 0 | -10 204 | -19 109 | 0 | -29 313 |
Foreign currency translation | 0 | 23 296 | 4 872 | 0 | 28 168 |
As at 31 December 2024 | 10 049 446 | 1 502 615 | 452 101 | 0 | 12 004 162 |
| Accumulated depreciation and impairment: | |||||
As at 1 January 2024 | 4 371 847 | 1 074 877 | 333 798 | 0 | 5 780 522 |
Depreciation for the period | 400 253 | 43 538 | 19 556 | 0 | 463 347 |
Disposals | 0 | -9 218 | -18 381 | 0 | -27 599 |
Foreign currency translation | 0 | 10 490 | 3 991 | 0 | 14 481 |
As at 31 December 2024 | 4 772 100 | 1 119 687 | 338 964 | 0 | 6 230 751 |
Carrying amount as at 31 December 2024 | 5 277 346 | 382 928 | 113 137 | 0 | 5 773 411 |
| Assets under | |||||
NOK'000 | Vessels | Property | Equipment | development | Total |
| Acquisition cost: | |||||
As at 1 January 2023 | 8 574 569 | 1 394 766 | 386 797 | 29 799 | 10 385 931 |
Additions and transfers | 197 835 | 29 651 | 20 985 | -2 855 | 245 616 |
Disposals | -34 984 | 0 | -1 524 | 0 | -36 508 |
Foreign currency translation | 0 | 28 699 | 6 256 | 0 | 34 955 |
As at 31 December 2023 | 8 737 420 | 1 453 116 | 412 514 | 26 944 | 10 629 994 |
| Accumulated depreciation and impairment: | |||||
As at 1 January 2023 | 4 037 012 | 1 011 304 | 311 939 | 0 | 5 360 255 |
Depreciation for the period | 368 318 | 44 202 | 16 896 | 0 | 429 416 |
Disposals | -33 483 | 0 | -70 | 0 | -33 553 |
Foreign currency translation | 0 | 19 371 | 5 033 | 0 | 24 404 |
As at 31 December 2023 | 4 371 847 | 1 074 877 | 333 798 | 0 | 5 780 522 |
Carrying amount as at 31 December 2023 | 4 365 573 | 378 239 | 78 716 | 26 944 | 4 849 472 |
NOK'000 | Goodwill | Software | Other rights | Total |
| Acquisition cost: | ||||
As at 1 January 2024 | 667 301 | 835 229 | 4 000 | 1 506 530 |
Additions and transfers | 0 | 2 239 | 0 | 2 239 |
As at 31 December 2024 | 667 301 | 837 468 | 4 000 | 1 508 769 |
| Accumulated depreciation and impairment: | ||||
As at 1 January 2024 | 0 | 512 129 | 0 | 512 129 |
Depreciation for the period | 0 | 42 837 | 0 | 42 837 |
As at 31 December 2024 | 0 | 554 966 | 0 | 554 966 |
Carrying amount as at 31 December 2024 | 667 301 | 282 502 | 4 000 | 953 803 |
NOK'000 | Goodwill | Software | Other rights | Total |
| Acquisition cost: | ||||
As at 1 January 2023 | 667 301 | 799 276 | 4 000 | 1 470 577 |
Additions and transfers | 0 | 35 953 | 35 953 | |
As at 31 December 2023 | 667 301 | 835 229 | 4 000 | 1 506 530 |
| Accumulated depreciation and impairment: | ||||
As at 1 January 2023 | 0 | 471 407 | 0 | 471 407 |
Amortisation for the period | 0 | 40 722 | 0 | 40 722 |
As at 31 December 2023 | 0 | 512 129 | 0 | 512 129 |
Carrying amount as at 31 December 2023 | 667 301 | 323 100 | 4 000 | 994 401 |
NOK'000 | Vessels | Property | Equipment | Total |
As at 1 January 2023 | 612 473 | 274 475 | 36 597 | 923 545 |
Additions | 549 246 | 8 959 | 35 145 | 593 350 |
Depreciation | -58 174 | -25 810 | -25 199 | -109 183 |
As at 31 December 2023 | 1 103 545 | 257 624 | 46 543 | 1 407 712 |
Additions | 0 | 6 | 29 183 | 29 189 |
Depreciation | -21 145 | -26 790 | -28 486 | -76 421 |
Disposals | -1 082 400 | 0 | 0 | -1 082 400 |
As at 31 December 2024 | 0 | 230 840 | 47 240 | 278 080 |
Remaining lease term (years) | 1–17 | 1–4 |
NOK'000 | 2024 | 2023 |
As at 1 January | 1 480 477 | 988 120 |
Additions | 29 188 | 593 313 |
Interest on leasing liability | 42 812 | 61 923 |
Lease payments | -115 252 | -162 879 |
Disposals | -1 127 214 | 0 |
As at 31 December | 310 011 | 1 480 477 |
Current lease liability | 60 359 | 159 913 |
Non-current lease liability | 249 652 | 1 320 564 |
NOK'000 | 2024 | 2023 |
Year 1 | 61 883 | 164 156 |
Year 2 | 42 667 | 152 296 |
Year 3 | 36 146 | 136 709 |
Year 4 | 27 878 | 133 908 |
Year 5 | 25 186 | 996 181 |
After 5 years | 218 861 | 243 599 |
Total | 412 621 | 1 826 849 |
| Fair value through | Hedge | Total carrying | ||||
NOK'000 | Note | Amortised cost | profit or loss | derivatives | Non-financial | amount |
| As at 31 December 2024 | ||||||
Non-current financial assets | 48 275 | 48 275 | ||||
| Trade and other receivables | 17 | 258 453 | 306 847 | 565 300 | ||
Other current financial assets | 101 323 | 101 323 | ||||
| Cash and cash equivalents | 18 | 961 737 | 961 737 | |||
Total assets | 1 220 190 | 149 598 | 0 | 306 847 | 1 676 635 | |
| As at 31 December 2024 | ||||||
| Non-current interest-bearing debt | 20 | 4 322 927 | 4 322 927 | |||
| Current interest-bearing debt | 20 | 352 000 | 352 000 | |||
| Trade and other payables | 21 | 422 644 | 880 990 | 1 303 634 | ||
Other current financial liabilitites | 0 | 23 937 | 23 937 | |||
Total liabilitites | 5 097 571 | 0 | 23 937 | 880 990 | 6 002 498 |
| Fair value through | Hedge | Total carrying | ||||
NOK'000 | Note | Amortised cost | profit or loss | derivatives | Non-financial | amount |
| As at 31 December 2023 | ||||||
Non-current financial assets | 35 193 | 35 193 | ||||
| Trade and other receivables | 17 | 641 612 | 257 303 | 898 915 | ||
Other current financial assets | 48 322 | 48 322 | ||||
| Cash and cash equivalents | 18 | 358 293 | 358 293 | |||
Total assets | 999 905 | 83 515 | 0 | 257 303 | 1 340 723 | |
| As at 31 December 2023 | ||||||
| Non-current interest-bearing debt | 20 | 3 124 329 | 3 124 329 | |||
| Current interest-bearing debt | 20 | 1 031 000 | 1 031 000 | |||
| Trade and other payables | 21 | 446 590 | 658 551 | 1 105 141 | ||
Other current financial liabilitites | 20 685 | 11 265 | 31 950 | |||
Total liabilitites | 4 601 919 | 20 685 | 11 265 | 658 551 | 5 292 420 |
NOK'000 | 2024 | 2023 |
Interest rate swaps | 48 275 | 35 193 |
Non-current financial assets | 48 275 | 35 193 |
Market-traded shares | 100 415 | 48 322 |
Currency derivatives | 908 | 0 |
Other current financial assets | 101 323 | 48 322 |
Currency derivatives | 0 | 20 685 |
Bunker derivatives | 23 937 | 11 265 |
Other current financial liabilitites | 23 937 | 31 950 |
NOK'000 | Level 1 | Level 2 | Level 3 | Total fair value |
At 31 December 2024 | 0 | |||
Non-current derivative financial instruments – assets | 48 275 | 48 275 | ||
Current financial investments | 100 415 | 100 415 | ||
Current derivative financial instruments – assets | 908 | 908 | ||
Current derivative financial instruments – liabilitites | -23 937 | -23 937 | ||
Net fair value | 100 415 | 25 246 | 0 | 125 661 |
At 31 December 2023 | 0 | |||
Non-current derivative financial instruments – assets | 35 193 | 35 193 | ||
Current financial investments | 48 322 | 48 322 | ||
Current derivative financial instruments – assets | 0 | |||
Current derivative financial instruments – liabilitites | -31 950 | -31 950 | ||
Net fair value | 48 322 | 3 243 | 0 | 51 565 |
NOK'000 | 2024 | 2023 |
Carrying amount as at 1 January | 109 593 | 271 352 |
Share of net income | 1 727 | 48 032 |
Investment in associate | 9 908 | 0 |
Dividends | 0 | -127 287 |
Remeasurement at fair value | 143 509 | 0 |
Divestment | -258 381 | 0 |
Other | 15 905 | -82 504 |
Carrying amount as at 31 December | 22 261 | 109 593 |
NOK'000 | 2024 | 2023 |
Finished goods | 187 887 | 171 768 |
Bunker oil | 17 647 | 20 592 |
Carbon allowances | 104 309 | 0 |
Inventory | 309 843 | 192 360 |
Number of EUA allowances in thousand | Amount in NOK thousand | |||
NOK'000 | 2024 | 2023 | 2024 | 2023 |
Opening balance at 1 January | 0 | 0 | 0 | 0 |
Purchased allowances | 120 | 0 | 104 309 | 0 |
Settled allowances | 0 | 0 | 0 | 0 |
Closing balance at 31 December | 120 | 0 | 104 309 | 0 |
NOK'000 | 2024 | 2023 |
Trade receivables from contracts with customers | 119 244 | 125 739 |
Provision for bad debts | -4 142 | -4 066 |
Net trade receivables | 115 102 | 121 673 |
Recivable from related party | 143 351 | 519 939 |
Prepaid expenses | 235 346 | 226 209 |
Other current receivables | 71 501 | 31 094 |
Trade and other receivables | 565 300 | 898 915 |
NOK'000 | 2024 | 2023 |
Cash and cash equivalents available | 961 737 | 358 293 |
Restricted cash and cash equivalents | 0 | 0 |
Cash and cash equivavalents | 961 737 | 358 293 |
| Weighted average | Carrying amount | Fair value | ||||
| interest rate in % | as at 31 December | as at 31 December | ||||
NOK'000 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Unsecured bond issues | 8.82 | 8.90 | 1 782 908 | 1 614 046 | 1 858 500 | 1 671 958 |
Secured loans | 6.00 | 5.83 | 2 892 019 | 2 541 283 | 2 560 117 | 2 253 482 |
Interest-bearing debt | 4 674 927 | 4 155 329 | 4 418 617 | 3 925 440 | ||
Current interest-bearing debt | 352 000 | 1 031 000 | ||||
Non-current interest-bearing debt | 4 322 927 | 3 124 329 |
NOK'000 | 2024 | 2023 |
NOK | 4 421 966 | 3 879 664 |
EUR | 241 964 | 260 444 |
DKK | 10 997 | 15 221 |
Interest-bearing debt | 4 674 927 | 4 155 329 |
NOK'000 | 2024 | 2023 |
Property, plant and equipment | 5 773 411 | 4 849 472 |
Assets pledged as security as at 31 December | 5 773 411 | 4 849 472 |
NOK'000 | 2024 | 2023 |
Less than one year | 684 721 | 1 325 070 |
1–2 years | 1 565 277 | 517 702 |
2–3 years | 945 939 | 1 397 065 |
3–4 years | 802 875 | 783 568 |
5 years or longer | 1 867 548 | 1 011 924 |
Total | 5 866 360 | 5 035 329 |
| Other non- | ||||||
NOK'000 | 31 December 2023 | New loans | Repayment | Amortisation | cash effects | 31 December 2024 |
Unsecured bond issues | 1 614 046 | 594 400 | -434 930 | 6 462 | 2 930 | 1 782 908 |
Secured loans | 2 541 283 | 643 350 | -808 383 | 6 180 | 509 589 | 2 892 019 |
Total | 4 155 329 | 1 237 750 | -1 243 313 | 12 642 | 512 519 | 4 674 927 |
| Other non- | ||||||
NOK'000 | 31 December 2022 | New loans | Repayment | Amortisation | cash effects | 31 December 2023 |
Unsecured bond issues | 1 694 386 | 887 400 | -975 325 | 7 585 | 0 | 1 614 046 |
Secured loans | 3 095 166 | 1 134 867 | -1 720 996 | 8 614 | 23 632 | 2 541 283 |
Total | 4 789 552 | 2 022 267 | -2 696 321 | 16 199 | 23 632 | 4 155 329 |
NOK'000 | 2024 | 2023 |
Trade payables | 422 644 | 446 590 |
Prepayments from customers | 334 479 | 308 300 |
Accruals for carbon allowances | 117 454 | 0 |
Owed public taxes | 102 249 | 106 418 |
Other accruals | 326 808 | 243 833 |
Trade and other payables | 1 303 634 | 1 105 141 |
Per cent | 2024 | 2023 |
Discount rate before tax | 10.61 | 9.83 |
Discount rate after tax | 8.83 | 8.15 |
Long-term growth rate | 2.00 | 2.00 |
NOK'000 | 2024 | 2023 |
Direct cost of consumables and services – other group companies | 11 778 | 10 610 |
Finance income – parent | 24 345 | 32 675 |
Trade and other receivables – parent | 143 030 | 519 939 |
Trade and other receivables – other group companies | 321 | 0 |
Trade and other paybles – other group companies | 814 | 98 |
2024 – NOK'000 | Salary | Bonus | Pension cost | Other | Total |
Olav Nils Sunde (Group CEO Color Group) | 0 | 0 | 0 | 0 | 0 |
Trond Kleivdal (Group CEO Color Line) | 4 875 | 3 048 | 283 | 529 | 8 735 |
Morten Garman (Chairman of the Board) | 650 | 0 | 0 | 0 | 650 |
2023 – NOK'000 | Salary | Bonus | Pension cost | Other | Total |
Olav Nils Sunde (Group CEO Color Group) | 0 | 0 | 0 | 0 | 0 |
Trond Kleivdal (Group CEO Color Line) | 4 641 | 2 891 | 270 | 413 | 8 215 |
Morten Garman (Chairman of the Board) | 200 | 0 | 0 | 0 | 200 |
NOK'000 | 2024 | 2023 |
Statutory audit | 5 463 | 3 941 |
Other assurance services | 2 137 | 559 |
Tax consultancy | 0 | 12 |
Other non-audit services | 401 | 383 |
Total fee to auditor (exclusive VAT) | 8 001 | 4 895 |
| NOK'000 | Cruise and | All other | |
| The year ended 31 December 2024 | transport | segments | Total |
Revenue from contracts with customers | 6 557 410 | 66 857 | 6 624 267 |
Other operating income | 14 623 | 0 | 14 623 |
Segment income | 6 572 033 | 66 857 | 6 638 890 |
Direct cost of consumables and services | -2 383 723 | -15 505 | -2 399 228 |
Personell expenses | -1 718 623 | -38 226 | -1 756 849 |
Other operating expenses | -1 158 394 | -25 993 | -1 184 387 |
Segment profit | 1 311 293 | -12 867 | 1 298 426 |
| NOK'000 | Cruise and | All other | |
| The year ended 31 December 2023 | transport | segments | Total |
Revenue from contracts with customers | 6 180 701 | 66 256 | 6 246 957 |
Other operating income | 58 986 | 0 | 58 986 |
Segment income | 6 239 687 | 66 256 | 6 305 943 |
Direct cost of consumables and services | -2 175 651 | -15 054 | -2 190 705 |
Personell expenses | -1 594 694 | -36 418 | -1 631 112 |
Other operating expenses | -1 109 358 | -22 056 | -1 131 414 |
Segment profit | 1 359 984 | -7 272 | 1 352 712 |
NOK'000 | 2024 | 2023 |
Segment income | 6 638 890 | 6 305 943 |
Gain on derecognition of lease agreement | 44 814 | 0 |
Total operating income | 6 683 704 | 6 305 943 |
NOK'000 | 2024 | 2023 |
Segment profit | 1 298 426 | 1 352 712 |
Gain on derecognition of lease agreement | 44 814 | 0 |
Adjustment for leases | 48 333 | 46 769 |
Other adjustments | -881 | -942 |
Depreciation and amortisation | -582 605 | -579 321 |
Gain on purchase of subsidiary | 143 509 | 0 |
Finance income | 93 533 | 102 202 |
Finance costs | -435 280 | -466 170 |
Profit before tax | 609 849 | 455 250 |
| Ownership share | Ownership share | ||
Company name | Country | 31 Dec 2024 | 31 Dec 2023 |
Color Group AS | Norway | Parent | Parent |
Color Line AS | Norway | 100 | 100 |
Color Hotels AS | Norway | 100 | 100 |
Color Line Cruises AS | Norway | 100 | 100 |
Color Line Transport AS | Norway | 100 | 100 |
Color Line Crew AS | Norway | 100 | 100 |
Color Line Marine AS | Norway | 100 | 100 |
Color Marine Verksted AS | Norway | 100 | 100 |
Bergen Line AS | Norway | 100 | 100 |
Norway Line AS | Norway | 100 | 100 |
Color Scandi Line AS | Norway | 100 | 100 |
Scandi Line AS | Norway | 100 | 100 |
Terminalbygget AS | Norway | 100 | 100 |
Larvik Line AS | Norway | 100 | 100 |
Kristiansand Line AS | Norway | 100 | 100 |
Color Hotel Skagen AS | Denmark | 100 | 100 |
Color Line Danmark AS | Denmark | 100 | 100 |
Hirtshals Skipsproviantering AS | Denmark | 100 | 100 |
Color Line GmbH | Germany | 100 | 100 |
ONS Ship Finance AS | Norway | 100 | 38.6 |
Oslo Line AS | Norway | 100 | 38.6 |
ONS Ship Invest I AS | Norway | 100 | 38.6 |
| NOK'000 | |
Property, plant and equipment (Vessels) | 1 080 307 |
Trade and other receivables | 2 510 |
Cash and cash equivalents | 139 427 |
Deferred tax liability | -41 386 |
Current interest-bearing debt | -497 515 |
Income tax payable | -3 909 |
Trade and other payables | -10 052 |
Net identifiable assets | 669 382 |