NOK'000 | Note | 2025 | 2024 |
Revenue from contracts with customers | |||
Other operating income | |||
| Total operating income | 5 | ||
| Direct cost of consumables and services | 6 | - | - |
| Personnel 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 | 2025 | 2024 |
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 | 2025 | 2024 |
| 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 | 2025 | 2024 |
| 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 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 | - | - | ||||||
As at 1 January 2025 | - | - | ||||||
Profit for the period | ||||||||
Other comprehensive income | - | - | - | - | ||||
Total comprehensive Income | - | - | ||||||
Dividends | - | - | - | |||||
Interest Hybrid-bond 1 | - | - | - | |||||
As at 31 December 2025 | - | - |
NOK'000 | Note | 2025 | 2024 |
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 | 2025 | 2024 |
Payments for property, plant and equipment | 11 | - | - |
| Payments for intangible assets | 12 | - | - |
Proceeds from sale of property, plant and equipment | |||
| Cash acquired 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 | - | - | |
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 | 1 800 000 | 1 800 000 | 900 000 |
Secured loans | 2 279 063 | 1 544 937 | 936 575 | 389 949 |
Interest-bearing debt | 4 079 063 | 3 344 937 | 2 736 575 | 1 289 949 |
Liquid assets | 1 289 925 | 1 289 925 | 1 289 925 | 1 289 925 |
Interest-rate swaps | 1 314 980 | 1 232 980 | 450 980 | 368 980 |
Net amount | 1 474 158 | 822 032 | 995 670 | -368 956 |
Interest rate sensitivity at +/- 1 percent point change | 14 742 | 8 220 | 9 957 | -3 690 |
NOK'000 | 2025 | 2024 |
Cash and cash equivalents | 1 177 195 | 961 737 |
Market-traded shares | 112 730 | 100 415 |
Liquid assets | 1 289 925 | 1 062 152 |
Unused drawing rights | 800 000 | 679 000 |
Availible liquidity | 2 089 925 | 1 741 152 |
NOK'000 | 2025 | 2024 |
Interest-bearing debt | 5 036 169 | 4 674 927 |
Liquid assets | 1 289 925 | 1 062 152 |
Net interest-bearing debt | 3 746 244 | 3 612 775 |
Equity | 1 983 958 | 2 087 026 |
Debt to equity ratio | 1.89 | 1.73 |
NOK'000 | 2025 | 2024 |
Transport of passengers and cargo | 2 997 555 | 2 972 129 |
Sale of goods and services | 3 646 704 | 3 585 281 |
Hotel | 69 486 | 66 857 |
Revenue from contracts with customers | 6 713 745 | 6 624 267 |
Gain on sale of property, plant and equipment | 373 | 1 149 |
Other gains | 10 240 | 44 814 |
Government grants | 0 | 13 474 |
Other operating income | 10 613 | 59 437 |
Total operating income | 6 724 358 | 6 683 704 |
NOK'000 | 2025 | 2024 |
Goods consumed or sold | 1 266 444 | 1 301 451 |
Bunker oil products and electricity | 746 382 | 666 471 |
Cost of carbon allowances | 176 753 | 117 454 |
Other | 328 796 | 313 852 |
Direct cost of consumables and services | 2 518 375 | 2 399 228 |
NOK'000 | 2025 | 2024 |
Salaries | 1 618 208 | 1 531 996 |
Net wage scheme | -322 791 | -306 916 |
Payroll tax | 239 672 | 225 555 |
Pension cost | 135 240 | 125 446 |
Other personnel expenses | 170 273 | 180 768 |
Personnel expenses | 1 840 602 | 1 756 849 |
Number of full time equivalents | 2 205 | 2 191 |
NOK'000 | 2025 | 2024 |
Contribution scheme | 97 684 | 90 645 |
Pension insurance for seafarers | 37 556 | 34 801 |
Pension contributions | 135 240 | 125 446 |
NOK'000 | 2025 | 2024 |
Maintenance, repair and equipment | 427 353 | 388 957 |
Professional services | 314 128 | 312 102 |
Other shipboard expenses | 94 885 | 89 574 |
Other | 372 934 | 346 302 |
Other operating expenses | 1 209 300 | 1 136 935 |
NOK'000 | 2025 | 2024 |
Interest income | 35 749 | 45 564 |
Gain on financial instruments at fair value | 0 | 34 674 |
Share of profit in associated company | 0 | 1 727 |
Other financial income | 34 222 | 11 568 |
Finance income | 69 971 | 93 533 |
Interest expense bonds and bank loans | 332 493 | 345 162 |
Interest expense lease liability | 15 525 | 42 812 |
Loss on financial instruments at fair value | 18 994 | 0 |
Foreign exchange loss | 269 | 10 454 |
Other financial expense | 31 412 | 36 852 |
Finance cost | 398 693 | 435 280 |
NOK'000 | 2025 | 2024 |
Current period payable income tax | 84 560 | 113 260 |
Prior period adjustments | 0 | 3 650 |
Payable income tax expense | 84 560 | 116 910 |
Change in deferred tax | -11 953 | 6 540 |
Prior period adjustments | 294 | -3 |
Deferred tax expense/(income) | -11 659 | 6 537 |
Income tax | 72 901 | 123 447 |
NOK'000 | 2025 | 2024 |
Tax expense/(income) on cash flow hedge | -3 113 | -2 788 |
Tax expense/(income) in other comprehensive income | -3 113 | -2 788 |
Tax expense/(income) on Hybrid-bond loan | -16 370 | -24 963 |
Tax expense/(income) on Group contributions | 0 | 71 275 |
Tax expense/(income) directly in Equity | -16 370 | 46 312 |
NOK'000 | 2025 | 2024 |
Profit before income tax | 233 383 | 609 849 |
Calculated income tax at Norwegian tax rate of 22% | 51 344 | 134 167 |
Share of profit in associate | 212 | -31 952 |
Other permanent differences | 2 120 | 5 575 |
Other items including foreign currency effects | 18 931 | 12 011 |
Prior period adjustments | 294 | 3 647 |
Income tax | 72 901 | 123 447 |
Effective tax rate | 31.2% | 20.2% |
2025 | 2024 | |
Property, plant and equipment and Intangible assets | 612 607 | 618 681 |
Leases | -7 624 | -7 025 |
Derivatives | -660 | 5 554 |
Other current assets and -liabilitites | -8 789 | -7 364 |
Interest reductions carried forward | -116 335 | -99 509 |
Net deferred tax liability/(asset) | 479 199 | 510 337 |
| Presentation in the statement of Financial Position | ||
Deferred tax asset | - | - |
Deferred tax liability | 479 199 | 510 337 |
Net deferred tax | 479 199 | 510 337 |
NOK'000 | 2025 | 2024 |
Net deferred tax liability as at 1 January | 510 337 | 418 432 |
Recognised in statement of income | -11 659 | 6 537 |
Recognised in other comprehensive income | -3 113 | -2 788 |
Hybrid-bond loan | -16 370 | -24 963 |
Group contributions | 0 | 71 275 |
Acquisitions | 0 | 41 386 |
Other items including foreign currency effects | 4 | 458 |
Net deferred tax liability as at 31 December | 479 199 | 510 337 |
| Assets under | |||||
NOK'000 | Vessels | Property | Equipment | development | Total |
| Acquisition cost: | |||||
As at 1 January 2025 | 10 049 446 | 1 502 615 | 452 101 | 0 | 12 004 162 |
Additions and transfers | 426 898 | 38 649 | 20 164 | 0 | 485 711 |
Disposals | -137 350 | 0 | -865 | 0 | -138 215 |
Foreign currency translation | 0 | 9 | 40 | 0 | 49 |
As at 31 December 2025 | 10 338 994 | 1 541 273 | 471 440 | 0 | 12 351 707 |
| Accumulated depreciation and impairment: | |||||
As at 1 January 2025 | 4 772 100 | 1 119 687 | 338 964 | 0 | 6 230 751 |
Depreciation for the period | 428 939 | 43 731 | 24 547 | 0 | 497 217 |
Disposals | -137 350 | 0 | -279 | 0 | -137 629 |
Foreign currency translation | 0 | 7 | 36 | 0 | 43 |
As at 31 December 2025 | 5 063 689 | 1 163 425 | 363 268 | 0 | 6 590 382 |
Carrying amount as at 31 December 2025 | 5 275 305 | 377 848 | 108 172 | 0 | 5 761 325 |
| 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 |
NOK'000 | Goodwill | Software | Other rights | Total |
| Acquisition cost: | ||||
As at 1 January 2025 | 667 301 | 837 468 | 4 000 | 1 508 769 |
Additions and transfers | 0 | 12 761 | 0 | 12 761 |
Disposals | 0 | -28 141 | 0 | -28 141 |
As at 31 December 2025 | 667 301 | 822 088 | 4 000 | 1 493 389 |
| Accumulated depreciation and impairment: | ||||
As at 1 January 2025 | 0 | 554 966 | 0 | 554 966 |
Depreciation for the period | 0 | 42 819 | 0 | 42 819 |
Disposals | 0 | -28 141 | 0 | -28 141 |
As at 31 December 2025 | 0 | 569 644 | 0 | 569 644 |
Carrying amount as at 31 December 2025 | 667 301 | 252 444 | 4 000 | 923 745 |
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 | Vessels | Property | Equipment | Total |
As at 1 January 2024 | 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 |
Additions | 0 | 8 375 | 25 117 | 33 492 |
Depreciation | 0 | -26 443 | -27 497 | -53 940 |
As at 31 December 2025 | 0 | 212 772 | 44 860 | 257 632 |
Remaining lease term (years) | 1–12 | 1–5 |
NOK'000 | 2025 | 2024 |
As at 1 January | 310 011 | 1 480 477 |
Additions | 33 486 | 29 188 |
Interest on leasing liability | 15 525 | 42 812 |
Lease payments | -66 737 | -115 252 |
Disposals | 0 | -1 127 214 |
As at 31 December | 292 285 | 310 011 |
Current lease liability | 56 149 | 60 359 |
Non-current lease liability | 236 136 | 249 652 |
NOK'000 | 2025 | 2024 |
Year 1 | 57 675 | 61 883 |
Year 2 | 51 010 | 42 667 |
Year 3 | 39 043 | 36 146 |
Year 4 | 33 005 | 27 878 |
Year 5 | 31 059 | 25 186 |
After 5 years | 156 203 | 218 861 |
Total | 367 995 | 412 621 |
| Fair value through | Hedge | Total carrying | ||||
NOK'000 | Note | Amortised cost | profit or loss | derivatives | Non-financial | amount |
| As at 31 December 2025 | ||||||
Non-current financial assets | 35 087 | 35 087 | ||||
| Trade and other receivables | 17 | 269 393 | 315 443 | 584 836 | ||
Other current financial assets | 112 730 | 112 730 | ||||
| Cash and cash equivalents | 18 | 1 177 195 | 1 177 195 | |||
Total assets | 1 446 588 | 147 817 | 0 | 315 443 | 1 909 848 | |
| As at 31 December 2025 | ||||||
| Non-current interest-bearing debt | 20 | 4 042 169 | 4 042 169 | |||
| Current interest-bearing debt | 20 | 994 000 | 994 000 | |||
| Trade and other payables | 21 | 331 319 | 1 000 553 | 1 331 872 | ||
Other current financial liabilitites | 4 897 | 38 087 | 42 984 | |||
Total liabilitites | 5 367 488 | 4 897 | 38 087 | 1 000 553 | 6 411 025 |
| 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 |
NOK'000 | 2025 | 2024 |
Interest rate swaps | 35 087 | 48 275 |
Non-current financial assets | 35 087 | 48 275 |
Market-traded shares | 112 730 | 100 415 |
Currency derivatives | 0 | 908 |
Other current financial assets | 112 730 | 101 323 |
Currency derivatives | 4 897 | 0 |
Bunker derivatives | 38 087 | 23 937 |
Other current financial liabilitites | 42 984 | 23 937 |
NOK'000 | Level 1 | Level 2 | Level 3 | Total fair value |
At 31 December 2025 | 0 | |||
Non-current derivative financial instruments – assets | 35 087 | 35 087 | ||
Current financial investments | 112 730 | 112 730 | ||
Current derivative financial instruments – assets | 0 | 0 | ||
Current derivative financial instruments – liabilitites | -42 984 | -42 984 | ||
Net fair value | 112 730 | -7 897 | 0 | 104 833 |
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 |
NOK'000 | 2025 | 2024 |
Carrying amount as at 1 January | 22 261 | 109 593 |
Share of net income | -963 | 1 727 |
Investment in associate | 0 | 9 908 |
Remeasurement at fair value | 0 | 143 509 |
Divestment | 0 | -258 381 |
Other | 0 | 15 905 |
Carrying amount as at 31 December | 21 298 | 22 261 |
NOK'000 | 2025 | 2024 |
Finished goods | 192 697 | 187 887 |
Bunker oil | 17 426 | 17 647 |
Carbon allowances | 163 332 | 104 309 |
Inventory | 373 455 | 309 843 |
Number of EUA allowances in thousand | Amount in NOK thousand | |||
NOK'000 | 2025 | 2024 | 2025 | 2024 |
Opening balance at 1 January | 120 | 0 | 104 309 | 0 |
Purchased allowances | 240 | 120 | 176 554 | 104 309 |
Settled allowances | -138 | 0 | -117 531 | 0 |
Closing balance at 31 December | 222 | 120 | 163 332 | 104 309 |
NOK'000 | 2025 | 2024 |
Trade receivables from contracts with customers | 114 151 | 119 244 |
Provision for bad debts | -4 143 | -4 142 |
Net trade receivables | 110 008 | 115 102 |
Recivable from related party | 159 385 | 143 351 |
Prepaid expenses | 261 400 | 235 346 |
Other current receivables | 54 043 | 71 501 |
Trade and other receivables | 584 836 | 565 300 |
NOK'000 | 2025 | 2024 |
Cash and cash equivalents available | 1 177 195 | 961 737 |
Restricted cash and cash equivalents | 0 | 0 |
Cash and cash equivavalents | 1 177 195 | 961 737 |
| Weighted average | Carrying amount | Fair value | ||||
| interest rate in % | as at 31 December | as at 31 December | ||||
NOK'000 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Unsecured bond issues | 7.70 | 8.82 | 2 420 938 | 1 782 908 | 2 484 751 | 1 858 500 |
Secured loans | 5.42 | 6.00 | 2 615 231 | 2 892 019 | 2 279 063 | 2 560 117 |
Interest-bearing debt | 5 036 169 | 4 674 927 | 4 763 814 | 4 418 617 | ||
Current interest-bearing debt | 994 000 | 352 000 | ||||
Non-current interest-bearing debt | 4 042 169 | 4 322 927 |
NOK'000 | 2025 | 2024 |
NOK | 4 743 580 | 4 421 966 |
EUR | 212 077 | 241 964 |
DKK | 80 512 | 10 997 |
Interest-bearing debt | 5 036 169 | 4 674 927 |
NOK'000 | 2025 | 2024 |
Property, plant and equipment | 5 761 325 | 5 773 411 |
Assets pledged as security as at 31 December | 5 761 325 | 5 773 411 |
NOK'000 | 2025 | 2024 |
Less than one year | 1 324 097 | 684 721 |
1–2 years | 996 211 | 1 565 277 |
2–3 years | 830 667 | 945 939 |
3–4 years | 1 635 966 | 802 875 |
5 years or longer | 1 380 374 | 1 867 548 |
Total | 6 167 315 | 5 866 360 |
| Other non- | ||||||
NOK'000 | 31 December 2024 | New loans | Repayment | Amortisation | cash effects | 31 December 2025 |
Unsecured bond issues | 1 782 908 | 621 922 | 0 | 6 092 | 10 016 | 2 420 938 |
Secured loans | 2 892 019 | 78 326 | -361 381 | 5 568 | 699 | 2 615 231 |
Total | 4 674 927 | 700 248 | -361 381 | 11 660 | 10 715 | 5 036 169 |
| 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 |
NOK'000 | 2025 | 2024 |
Trade payables | 331 319 | 422 644 |
Prepayments from customers | 363 611 | 334 479 |
Accruals for carbon allowances | 176 676 | 117 454 |
Owed public taxes | 105 045 | 102 249 |
Other accruals | 355 221 | 326 808 |
Trade and other payables | 1 331 872 | 1 303 634 |
% | 2025 | 2024 |
Discount rate before tax | 10.52 | 10.61 |
Discount rate after tax | 8.71 | 8.83 |
Long-term growth rate | 2.00 | 2.00 |
NOK'000 | 2025 | 2024 |
Direct cost of consumables and services – other group companies | 14 143 | 11 778 |
Finance income – parent | 10 340 | 24 345 |
Trade and other receivables – parent | 159 385 | 143 030 |
Trade and other receivables – other group companies | 0 | 321 |
Trade and other paybles – other group companies | 1 093 | 814 |
2025 – 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) | 5 153 | 2 743 | 279 | 546 | 8 723 |
Morten Garman (Chariman of the Board) | 650 | 0 | 0 | 0 | 650 |
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 |
NOK'000 | 2025 | 2024 |
Statutory audit | 4 909 | 5 463 |
Other assurance services | 2 526 | 2 538 |
Total fee to auditor (exclusive VAT) | 7 435 | 8 001 |
| NOK'000 | Cruise and | All other | |
| The year ended 31 December 2025 | transport | segments | Total |
Revenue from contracts with customers | 6 644 259 | 69 486 | 6 713 745 |
Other operating income | 10 257 | 356 | 10 613 |
Segment income | 6 654 516 | 69 842 | 6 724 358 |
Direct cost of consumables and services | -2 503 032 | -15 343 | -2 518 375 |
Personnel expenses | -1 800 657 | -39 945 | -1 840 602 |
Other operating expenses | -1 233 095 | -24 291 | -1 257 386 |
Segment profit | 1 117 732 | -9 737 | 1 107 995 |
| 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 |
Personnel 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 | 2025 | 2024 |
Segment income | 6 724 358 | 6 638 890 |
Gain on derecognition of lease agreement | 0 | 44 814 |
Total operating income | 6 724 358 | 6 683 704 |
NOK'000 | 2025 | 2024 |
Segment profit | 1 107 995 | 1 298 426 |
Gain on derecognition of lease agreement | 0 | 44 814 |
Adjustment for leases | 48 064 | 48 333 |
Other adjustments | 22 | -881 |
Depreciation and amortisation | -593 976 | -582 605 |
Gain on purchase of subsidiary | 0 | 143 509 |
Finance income | 69 971 | 93 533 |
Finance costs | -398 693 | -435 280 |
Profit before tax | 233 383 | 609 849 |
| Ownership share | Ownership share | ||
Company name | Country | 31 Dec 2025 | 31 Dec 2024 |
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 | 100 |
Oslo Line AS | Norway | 100 | 100 |
ONS Ship Invest I AS | Norway | 100 | 100 |
| 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 |