PARENT COMPANY | GROUP | |||||
2023 | 2022 | (NOK 1 000) | Note | 2023 | 2022 | |
72 | 113 | Sales | ||||
(14 078) | (9 252) | Payroll and related expenses | 5 | ( | ( | |
(1 467) | (1 537) | Depreciation and amortisation | 10, 15 | ( | ( | |
(3 117) | (4 233) | Other operating expenses | 6 | ( | ( | |
245 | (37 526) | Change in fair value of financial investments | 20, | 2 | ( | |
299 | 126 223 | Net result from investments in associates | 18 | |||
(18 047) | 73 788 | Operating profit/(loss) | ( | |||
3 602 | 1 855 | Financial income | 16 | |||
(1 697) | (339) | Financial expenses | 16 | ( | ( | |
1 905 | 1 515 | Net financial items | ||||
(16 141) | 75 303 | Profit/(loss) before income tax | ( | |||
0 | 0 | Income tax | 14 | |||
(16 141) | 75 303 | Profit/(loss) for the year | ( | |||
| Attributable to: | ||||||
(16 141) | 75 303 | Owners of North Energy ASA | ( | |||
(16 141) | 75 303 | ( | ||||
| Earnings per share (NOK per share) | ||||||
(0.14) | 0.63 | - Basic | 12 | ( | ||
(0.14) | 0.63 | - Diluted | 12 | ( |
PARENT COMPANY | GROUP | ||||
2023 | 2022 | (NOK 1 000) | Note | 2023 | 2022 |
(16 141) | 75 303 | Profit/(loss) for the year | ( | ||
| Other comprehensive income, net of tax: | |||||
0 | 0 | Total other comprehensive income, net of tax | |||
(16 141) | 75 303 | Total comprehensive income/(loss) for the year | ( | ||
| Attributable to: | |||||
(16 141) | 75 303 | Owners of North Energy ASA | ( | ||
(16 141) | 75 303 | ( |
PARENT COMPANY | GROUP | ||||
| ASSETS | |||||
31/12/23 | 31/12/22 | (NOK 1 000) | Note | 31/12/23 | 31/12/22 |
| ASSETS | |||||
| Non-current assets | |||||
155 | 189 | Property, plant and equipment | 15 | ||
4 809 | 6 011 | Right-of-use assets | 10 | ||
256 128 | 120 | Investments in subsidiaries | |||
4 640 | 4 341 | Investments in associates | 18 | ||
0 | 0 | Deferred tax asset | 14 | ||
0 | 0 | Other receivables | |||
265 732 | 10 661 | Total non-current assets | |||
| Current assets | |||||
3 483 | 3 525 | Trade and other receivables | 7 | ||
12 052 | 255 604 | Loan to subsidiaries | 13 | ||
102 962 | 143 069 | Financial investments at fair value through profit or loss | 20 | ||
5 720 | 3 056 | Cash and cash equivalents | 8 | ||
124 217 | 405 254 | Total current assets | |||
389 949 | 415 915 | Total assets |
| EQUITY AND LIABILITIES | |||||
31/12/23 | 31/12/22 | (NOK 1 000) | Note | 31/12/23 | 31/12/22 |
119 047 | 119 047 | Share capital | 9 | ||
(3 411) | (3 411) | Treasury shares | 9 | ( | ( |
838 653 | 850 378 | Share premium | |||
30 691 | 30 691 | Other paid-in capital | |||
(616 242) | (600 101) | Retained earnings | ( | ( | |
368 737 | 396 604 | Total equity | |||
| Liabilities | |||||
| Non-current liabilities | |||||
0 | 0 | Deferred tax liability | 14 | ||
3 492 | 4 802 | Leasing liabilities | 10 | ||
0 | 0 | Other non-current liabilities | 11 | ||
3 492 | 4 802 | Total non-current liabilities | |||
| Current liabilities | |||||
13 575 | 7 723 | Current borrowings | |||
1 458 | 1 325 | Leasing liabilities, current | 10 | ||
101 | 46 | Trade creditors | |||
0 | 0 | Tax payable | 14 | ||
2 587 | 5 415 | Other current liabilities | 11 | ||
17 721 | 14 509 | Total current liabilities | |||
21 212 | 19 311 | Total liabilities | |||
389 949 | 415 915 | Total equity and liabilities |
| Other | ||||||
Share | Treasury | Share | paid-in | Retained | Total | |
(NOK 1 000) | capital | shares | premium | capital | earnings | equity |
Equity at 1 January 2022 | ( | ( | ||||
Total comprehensive income for 01.01.22-31.12.22 | ( | ( | ||||
Equity at 31 December 2022 | ( | ( | ||||
Total comprehensive income for 01.01.23-31.12.23 | ||||||
Paid dividend | ( | ( | ||||
Equity at 31 December 2023 | ( | ( |
PARENT COMPANY | GROUP | ||||
2023 | 2022 | (NOK 1 000) | Note | 2023 | 2022 |
| Cash flows from operating activities | |||||
(16 141) | 75 303 | Income before income tax | ( | ||
| Adjustments: | |||||
1 467 | 1 537 | Depreciation | 10, 15 | ||
0 | 258 | Pensions | |||
(245) | 37 526 | Change in fair value of financial investments | 20 | ( | |
(299) | (126 223) | Net result from investments in associates | 18 | ( | ( |
241 | 164 | Interest costs on lease debt | |||
844 | 15 | Interest costs on bank facility | 17 | ||
55 | 16 | Changes in trade creditors | |||
(4 636) | (14 186) | Changes in other items | 11 | ( | ( |
(18 714) | (25 589) | Net cash flows from operating activities | ( | ( | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
(17) | (84) | Purchase of property, plant and equipment | 15 | ( | ( |
0 | (3 167) | Investment in associates | 18 | ( | ( |
0 | 0 | Divestment of associates | |||
0 | 8 303 | Dividends from associates | 18 | ||
0 | 3 000 | Distribution from associates | |||
(41 826) | (89 472) | Purchase of financial investments | 17 | ( | ( |
82 772 | 64 094 | Proceeds from sales of financial investments | 17 | ||
(11 200) | 0 | Loan to subsidiaries | |||
0 | (120) | Investment in subsidiaries | 18 | ||
29 730 | (17 446) | Net cash flows from investing activities | ( | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
(11 725) | 0 | Dividends paid | 9 | ( | |
5 852 | 7 723 | Drawdown bank facility | 17 | ||
(844) | (15) | Interest costs on bank facility* | 17 | ( | ( |
(1 634) | (1 604) | Lease payments including interests* | ( | ( | |
(8 351) | 6 104 | Net cash flows from financing activities | ( | ||
2 665 | (36 931) | Net change in cash and cash equivalents | ( | ||
3 056 | 39 986 | Cash and cash equivivalents at 1 January | 8 | ||
5 720 | 3 056 | Cash and cash equivivalents at 31 December | 8 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Salaries | 10 142 | 7 592 | 10 142 | 7 592 |
| Fees to the board and election | 1 144 | 0 | 1 144 | 0 |
| committee* | ||||
Payroll tax | 2 045 | 1 308 | 2 045 | 1 308 |
Pension costs | 656 | 268 | 656 | 268 |
Other benefits | 92 | 84 | 92 | 84 |
Total | 14 078 | 9 252 | 14 078 | 9 252 |
Average number of employees | 3.0 | 3.0 | 3.0 | 3.0 |
| Directors' | ||||
| Amounts in NOK 1 000 | fees | Salaries | Pension | Other * |
| Management ** | ||||
Rachid Bendriss (CEO) | 4 178 | 219 | 31 | |
Didrik Leikvang (CEO) | 4 178 | 219 | 31 | |
Rune Damm (CFO) | 1 786 | 219 | 31 | |
| Board of directors | ||||
Anders Onarheim (chair) | 550 | |||
Elin Karfjell (director) | 275 | |||
Jogeir Romestrand (director) | 275 | |||
Total | 1100 | 10 142 | 656 | 92 |
| Directors' | ||||
| Amounts in NOK 1 000 | fees | Salaries | Pension | Other * |
| Management ** | ||||
Rachid Bendriss (CEO) | 3 043 | 89 | 28 | |
Didrik Leikvang (CEO) | 3 043 | 89 | 28 | |
Rune Damm (CFO) | 1 507 | 89 | 28 | |
| Board of directors | ||||
Anders Onarheim (chair) | 500 | |||
Elin Karfjell (director) | 250 | |||
Jogeir Romestrand (director) | 250 | |||
Total | 1000 | 7 592 | 268 | 84 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Travelling expenses | 139 | 198 | 139 | 198 |
Consultant and other fees | 676 | 1 185 | 870 | 1 185 |
Other administrative expenses | 2 303 | 2 850 | 2 310 | 2 890 |
Total | 3 117 | 4 233 | 3 319 | 4 273 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Audit | 511 | 276 | 558 | 276 |
Attestations and other assistance | 121 | 57 | 164 | 57 |
Total, incl. VAT | 632 | 333 | 722 | 333 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Trade receivables | - | 39 | - | 39 |
Prepaid expenses | 130 | 80 | 130 | 80 |
| Premium fund pensions (prepaid | - | 21 | - | 21 |
| premium) | ||||
Other receivables | 3 353 | 3 384 | 3 353 | 3 504 |
Total | 3 483 | 3 525 | 3 483 | 3 645 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Bank deposits | 5 720 | 3 056 | 5 952 | 3 056 |
Total cash and cash equivalents | 5 720 | 3 056 | 5 952 | 3 056 |
| Of this: | ||||
| Restricted cash for witheld taxes | 468 | 418 | 468 | 418 |
| from employees salaries |
2023 | 2022 | |
Number of issued shares at 1 January | 119 047 065 | 119 047 065 |
| New shares issued during the year: | ||
Issued in exchange for cash | 0 | 0 |
Number of issued shares at 31 December * | 119 047 065 | 119 047 065 |
Nominal value NOK per share at 31 December | 1.00 | 1.00 |
Share capital NOK at 31 December | 119 047 065 | 119 047 065 |
| Number of | ||
| Shareholder | shares | % share |
AB INVESTMENT AS | 22 893 735 | 19.2% |
CELISA CAPITAL AS | 12 028 103 | 10.1% |
ISFJORDEN AS | 9 789 668 | 8.2% |
INTERTRADE SHIPPING AS | 4 000 000 | 3.4% |
TRIOMAR AS | 3 100 000 | 2.6% |
CORUNA AS | 3 000 000 | 2.5% |
ARNT HAGEN HOLDING AS | 2 883 506 | 2.4% |
SALTEN KRAFTSAMBAND AS | 2 419 215 | 2.0% |
BAKKANE ARVID | 2 131 264 | 1.8% |
BOYE HANS JØRGEN | 2 107 603 | 1.8% |
NORTH ENERGY ASA | 1 795 472 | 1.5% |
TAJ HOLDING AS | 1 792 030 | 1.5% |
CLEARSTREAM BANKING S.A. | 1 651 232 | 1.4% |
ROME AS | 1 440 000 | 1.2% |
EIKANGER INVEST AS | 1 430 000 | 1.2% |
ORIGO KAPITAL AS | 1 343 569 | 1.1% |
AVANZA BANK AB | 1 225 795 | 1.0% |
SÆBERG KNUT | 1 002 352 | 0.8% |
HEDEN HOLDING AS | 1 000 000 | 0.8% |
PEDERSEN ROLF IVAR | 988 598 | 0.8% |
Total 20 largest shareholders | 78 022 142 | 65.5% |
Other shareholders | 41 024 923 | 34.5% |
Total | 119 047 065 | 100.0% |
| Number of shares owned by management and directors at 31 December 2023: | ||
| Management | ||
| Didrik Leikvang (Co-CEO), through Isfjorden AS and privately | 10 074 668 | 8.5% |
| owned | ||
Rachid Bendriss (Co-CEO), through Celisa Capital AS Board of Directors | 12 028 103 | 10.1% |
Anders Onarheim (chairman), through AB Investment AS, Spitsbergen AS and Liju Invest AS | 24 368 424 | 20.5% |
Jogeir Romestrand (director), through Rome AS | 1 440 000 | 1.2% |
Elin Karfjell (director), through Elika AS | 407 700 | 0.3% |
Total | 48 318 895 | 40.6% |
| Number of shares owned by management and directors at 31 December 2022: | ||
| Management | ||
| Didrik Leikvang (Co-CEO), through Isfjorden AS and privately | 9 799 849 | 8.2% |
| owned | ||
Rachid Bendriss (Co-CEO), through Celisa Capital AS Board of Directors | 11 753 284 | 9.9% |
Anders Onarheim (chairman), through AB Investment AS, Spitsbergen AS and Liju Invest AS | 24 093 604 | 20.2% |
Jogeir Romestrand (director), through Rome AS | 1 440 000 | 1.2% |
Elin Karfjell (director), through Elika AS | 407 700 | 0.3% |
Total | 47 494 437 | 39.9% |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
| Right-of-use assets | ||||
Acquisition cost at 1 January | 11 840 | 7 438 | 11 840 | 7 438 |
Addition of right-of-use assets | 0 | 7 256 | 0 | 7 256 |
Disposals of right-of-use assets | 0 | (2 854) | 0 | (2 854) |
Changes in estimates | 215 | 215 | ||
Acquisition cost 31 December | 12 055 | 11 840 | 12 055 | 11 840 |
Accumulated depreciation and impair- ment 1 January | (5 829) | (4 335) | (5 829) | (4 335) |
Depreciation | (1 417) | (1 493) | (1 417) | (1 493) |
Impairment | 0 | 0 | 0 | 0 |
Accumulated depreciation and impair- ment 31 December | (7 246) | (5 829) | (7 246) | (5 829) |
| Carrying amount of right-of-use assets 31 | 4 809 | 6 011 | 4 809 | 6 011 |
| December | ||||
Lower of remaining lease term or eco- nomic life | 3.25 years | |||
Depreciation method | Linear |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Lease liabilities at 1 January | 6 127 | 3 173 | 6 127 | 3 173 |
Additions new lease contracts | 0 | 7 326 | 0 | 7 326 |
Disposals lease contracts | 0 | (2 933) | 0 | (2 933) |
Changes in estimates | 215 | 0 | 215 | 0 |
Accretion lease liabilities | 241 | 165 | 241 | 165 |
Payments of lease liabilities | (1 634) | (1 604) | (1 634) | (1 604) |
Total leasing liabilities 31 December | 4 950 | 6 127 | 4 950 | 6 127 |
| Break down of lease debt: | ||||
Short-term | 1 458 | 1 325 | 1 458 | 1 325 |
Long-term | 3 492 | 4 802 | 3 492 | 4 802 |
Total lease debt | 4 950 | 6 127 | 4 950 | 6 127 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Within 1 year | 1 566 | 1 566 | 1 566 | 1 566 |
1 to 5 years | 3 915 | 5 090 | 3 915 | 5 090 |
After 5 years | - | - | - | - |
Total | 5 481 | 6 656 | 5 481 | 6 656 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Public duties payable | 839 | 710 | 839 | 710 |
Holiday pay | 851 | 813 | 851 | 813 |
VAT payable | 1 | 1 | 1 | 1 |
Other accruals for incurred costs | 896 | 3 891 | 896 | 3 931 |
Total | 2 587 | 5 415 | 2 587 | 5 455 |
PARENT COMPANY | GROUP | ||||
2023 | 2022 | 2023 | 2022 | ||
Profit/(loss) for the year attributable to owners of North Energy ASA | |||||
(NOK 1 000) | (16 141) | 75 303 | 24 624 | (13 072) | |
| 0 | |||||
| Weighted average number of shares | |||||
outstanding including treasury shares | 119 047 065 119 047 065 | 119 047 065 119 047 065 | |||
Weighted average number of treas- ury shares outstanding | (1 795 472) | (1 795 472) | (1 795 472) | (1 795 472) | |
| Weighted average number of shares | |||||
outstanding excluding treasury shares | 117 251 593 | 117 251 593 | 117 251 593 | 117 251 593 | |
| Earnings per share (NOK per share) | |||||
- Basic | (0.14) | 0.63 | 0.21 | (0.11) | |
- Diluted | (0.14) | 0.63 | 0.21 | (0.11) |
| PARENT | |||
| COMPANY | |||
2023 | 2022 | ||
North Industries 1 AS | Loan balance | 11 000 | 186 351 |
North Industries 1 AS | Accrued interest | 847 | 392 |
North Industries 2 AS | Loan balance | 200 | 68 707 |
North Industries 2 AS | Accrued interest | 5 | 154 |
Total | 12 052 | 255 604 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Tax payable | 0 | 0 | 0 | 0 |
Change deferred tax | 0 | 0 | 0 | 0 |
Total income tax credit | 0 | 0 | 0 | 0 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Property, plant and equipment and Right- of-use assets | 4 746 | 5 914 | 4 746 | 5 914 |
Pensions | 0 | 21 | 0 | 21 |
Leasing liabilities | (4 950) | (6 127) | (4 950) | (6 127) |
Financial investments | 26 964 | 51 119 | 26 964 | 51 119 |
Provisions | 0 | 0 | 0 | 0 |
Tax losses carried forward, onshore | (96 392) | (118 168) | (98 160) | (118 168) |
Total basis for deferred tax | (69 632) | (67 240) | (71 400) | (67 240) |
Deferred tax asset/liability before valua- tion allowance | 15 319 | 14 793 | 15 708 | 14 793 |
| Uncapitalised deferred tax asset (valuation | (15 319) | (14 793) | (15 708) | (14 793) |
| allowance) | ||||
Deferred tax asset/(liability) | 0 | 0 | 0 | 0 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Profit/(loss) before income tax | (16 141) | 75 303 | 24 624 | (13 072) |
Expected income tax 22% | (3 551) | (16 567) | 5 417 | 2 876 |
| Adjusted for tax effects (22%) of the following items: | ||||
Permanent differences | (1 184) | 30 717 | (10 412) | 11 463 |
Adjustments previous years | 4 020 | 0 | 4 020 | 0 |
Changed tax rates | 0 | 0 | 0 | 0 |
Change in valuation allowance for de- ferred tax assets | 715 | (14 150) | 975 | (14 339) |
Total income tax credit | 0 | (0) | 0 | (0) |
Amounts in NOK 1 000 | Equipment, office machines, etc | |||
| PARENT | ||||
| GROUP | ||||
| COMPANY | ||||
2023 | 2022 | 2023 | 2022 | |
| Cost: | ||||
At 1st of January | 560 | 476 | 560 | 476 |
Additions | 17 | 84 | 17 | 84 |
Disposals | 0 | 0 | 0 | 0 |
At 31st of December | 577 | 560 | 577 | 560 |
| Depreciation and impairment: | ||||
At 1st of January | (371) | (328) | (371) | (328) |
Depreciation this year | (50) | (43) | (50) | (43) |
Impairment this year | 0 | 0 | 0 | 0 |
Disposals | 0 | 0 | 0 | 0 |
At 31st of December | (421) | (371) | (421) | (371) |
Carrying amount at 31 of December | 155 | 189 | 155 | 189 |
Economic life | 3-10 years | |||
Depreciation method | linear |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Interest income bank deposits | 102 | 140 | 103 | 140 |
Interest income on bonds | 1 413 | 974 | 1 413 | 974 |
Foreign exchange gain | 832 | 142 | 832 | 142 |
Other finance income | 0 | 52 | 0 | 52 |
Interest income from subsidiaries | 1 256 | 546 | 0 | 0 |
Total finance income | 3 602 | 1 855 | 2 347 | 1 308 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Other interest expenses | 1 168 | 260 | 1 168 | 260 |
Foreign exchange loss | 529 | 79 | 529 | 79 |
Other finance costs | 0 | 0 | 0 | 0 |
Total finance costs | 1 697 | 339 | 1 697 | 339 |
PARENT COMPANY | GROUP | |||
| Financial assets | Financial assets at | Financial assets | Financial assets at | |
| measured at | fair value through | measured at | fair value through | |
| Amounts in NOK 1 000 | amortised cost | profit or loss | amortised cost | profit or loss |
| Assets: | ||||
Financial investments at fair value through profit and loss | 102 962 | 102 962 | ||
Loan to subsidiaries | 12 052 | |||
Cash and cash equivalents | 5 720 | 5 952 | ||
Total | 17 772 | 102 962 | 5 952 | 102 962 |
PARENT COMPANY | GROUP | |||
| Financial assets | Financial assets at | Financial assets | Financial assets at | |
| measured at | fair value through | measured at | fair value through | |
| Amounts in NOK 1 000 | amortised cost | profit or loss | amortised cost | profit or loss |
| Liabilities: | ||||
Current borrowings, credit facility* | 13 575 | 13 575 | ||
Trade creditors | 101 | 103 | ||
Total | 13 676 | 0 | 13 678 | 0 |
PARENT COMPANY | GROUP | |||
| Financial assets | Financial assets at | Financial assets | Financial assets at | |
| measured at | fair value through | measured at | fair value through | |
| Amounts in NOK 1 000 | amortised cost | profit or loss | amortised cost | profit or loss |
| Assets: | ||||
Financial investments at fair value through profit and loss | 143 069 | 143 069 | ||
Loan to subsidiaries | 255 604 | |||
Cash and cash equivalents | 3 056 | 3 056 | ||
Total | 258 660 | 143 069 | 3 056 | 143 069 |
PARENT COMPANY | GROUP | |||
| Financial liabilities | Financial liabilities at | Financial liabilities | Financial liabilities at | |
| measured at | fair value through | measured at | fair value through | |
| Amounts in NOK 1 000 | amortised cost | profit or loss | amortised cost | profit or loss |
| Liabilities: | ||||
Current borrowings, credit facility* | 7 723 | 7 723 | ||
Trade creditors | 46 | 46 | ||
Total | 7 769 | 0 | 7 769 | 0 |
| PARENT COMPANY | ||||
Fair Value 31.12.2023 | Level 1 | Level 2 | Level 3 | Total |
Shares | 78 205 | 78 205 | ||
Bonds | 24 757 | 24 757 | ||
Total fair value | 78 205 | 24 757 | 0 | 102 962 |
Reconciliation of level 3 in the fair value hierarchy | Level 3 |
Opening balance | 0 |
Movement during the period | 0 |
Closing balance | 0 |
| GROUP | ||||
Fair Value 31.12.2023 | Level 1 | Level 2 | Level 3 | Total |
Shares | 78 205 | 78 205 | ||
Bonds | 24 757 | 24 757 | ||
Total fair value | 78 205 | 24 757 | 0 | 102 962 |
Reconciliation of level 3 in the fair value hierarchy | Level 3 |
Opening balance | 0 |
Movement during the period | 0 |
Closing balance | 0 |
| Cash and cash equivalents | ||||
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Bank deposits | 5 720 | 3 056 | 5 952 | 3 056 |
| Credit rating | ||||
No external credit rating | 0 | 0 | 0 | 0 |
A | 0 | 0 | 0 | 0 |
AA- | 5 720 | 3 056 | 5 952 | 3 056 |
Total | 5 720 | 3 056 | 5 952 | 3 056 |
| 2023 | |||||
31/12/2022 | Cash flows | Interests | Other* | 31/12/2023 | |
Paid dividends | (11 725) | ||||
Current borrowings | 7 723 | 5 852 | 13 575 | ||
Paid interests bank facility | (844) | ||||
Leasing liabilities | 6 127 | (1 634) | 241 | 215 | 4 950 |
Total | 13 850 | (8 351) | 241 | 215 | 18 525 |
2022 | 31/12/2021 | Cash flows | Interests | Other* | 31/12/2022 |
| Paid dividends | |||||
Current borrowings | 0 | 7 723 | 7 723 | ||
Paid interests bank facility | (15) | ||||
Leasing liabilities | 3 173 | (1 604) | 165 | 4 393 | 6 127 |
Total | 3 173 | 6 104 | 165 | 4 393 | 13 850 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Opening balance carrying amount of investments in associates | 4 461 | 141 312 | 171 610 | 141 312 |
Gain on dilution of ownership, Reach Subsea ASA* | 0 | 13 842 | 2 040 | 13 842 |
Gain on dilution of ownership Wind Catching Systems AS* | 0 | 18 325 | 0 | 18 325 |
Acquisition cost shares acquired, Reach ASA | 0 | 0 | 20 000 | 0 |
Acquisition cost shares acquired, Wind Catching Systems AS | 0 | 3 167 | 0 | 3 167 |
Repayment of capital, Tyveholmen AS | 0 | (3 000) | 0 | (3 000) |
Share of net result in investment, Reach Subsea ASA | 0 | 10 168 | 44 395 | 10 597 |
Share of net result in investment, Wind Catching Systems AS | 0 | (4 241) | (4 213) | (4 552) |
Share of net result in investment, Tyveholmen AS | 299 | 222 | 299 | 222 |
Dividend received, Reach Subsea ASA | 0 | (8 303) | (9 150) | (8 303) |
Investment in subsidiaries | 256 008 | 120 | 0 | 0 |
Sale of investments to subsidiaries | 0 | (167 150) | 0 | 0 |
Total carrying amount of investments in subsidiaries and associates at balance date | 260 768 | 4 461 | 224 982 | 171 610 |
| Consist of: | ||||
Reach Subsea ASA | 0 | 0 | 196 298 | 139 012 |
Tyveholmen AS | 4 640 | 4 341 | 4 640 | 4 341 |
Wind Catching Systems AS | 0 | 0 | 24 044 | 28 257 |
North Industries 1 AS | 187 098 | 60 | ||
North Industries 2 AS | 69 029 | 60 | ||
Total carrying amount of investments in associates at balance date | 4 640 | 4 341 | 224 982 | 171 610 |
Total carrying amount of investments in subsidiaries at balance date | 256 128 | 120 | 0 | 0 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Share of net result in investment, Reach Subsea ASA | 0 | 10 168 | 44 395 | 10 597 |
Share of net result in investment, Wind Catching Systems AS | 0 | (4 241) | (4 213) | (4 552) |
Share of net result in investment, Tyveholmen AS | 299 | 222 | 299 | 222 |
Gain on dilution of ownership, Wind Catching Systems AS* | 0 | 13 842 | 0 | 13 842 |
Gain on dilution of ownership, Reach Subsea ASA* | 0 | 18 325 | 2 040 | 18 325 |
Gain on sale of shares to subsidiary, Reach Subsea ASA | 0 | 47 768 | 0 | 0 |
Gain on sale of shares to subsidiary, Wind Catching Systems AS | 0 | 40 139 | 0 | 0 |
Net result from investments in associates | 299 | 126 223 | 42 521 | 38 435 |
PARENT COMPANY | GROUP | |||
2023 | 2022 | 2023 | 2022 | |
Reach Subsea ASA | 0.00 % | 0.00 % | 18.70 % | 20.43 % |
Tyveholmen AS | 50.00 % | 50.00 % | 50.00 % | 50.00 % |
Wind Catching Systems AS | 0.00 % | 0.00 % | 22.03 % | 22.19 % |
North Industries 1 AS | 100.00 % | 100.00 % | ||
North Industries 2 AS | 100.00 % | 100.00 % |
Amounts in NOK 1 000 (100% basis, unaudited) 2023 | 2022 | |
Revenues | 1 966 584 | 1 162 821 |
Operating result | 331 786 | 105 255 |
Pre-tax profit | 289 534 | 98 023 |
Liquidity | 436 423 | 191 591 |
Net working capital | (105 259) | 70 809 |
Net interest bearing debt | (369 000) | (163 573) |
Equity | 928 005 | 579 442 |
Amounts in NOK 1 000 (100% basis, unaudited) 2023 | 2022 | |
Revenues | 0 | 0 |
Operating profit | (21 736) | (18 355) |
Profit after tax | (18 955) | (17 350) |
Liquidity | 65 708 | 94 373 |
Total assets | 96 739 | 104 005 |
Equity | 90 054 | 101 506 |
Amounts in NOK 1 000 (100% basis, unaudited) 2023 | 2022 | |
Revenues | 6 245 | 5 520 |
Operating profit | 729 | 397 |
Profit after tax | 598 | 442 |
Liquidity | 3 198 | 2 820 |
Total assets | 8 557 | 8 227 |
Equity | 8 311 | 7 544 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
Stock exchange-listed shares | 78 205 | 106 203 | 78 205 | 106 203 |
Bonds | 24 757 | 36 867 | 24 757 | 36 867 |
Total carrying amount financial invest- ments, current | 102 962 | 143 069 | 102 962 | 143 069 |
PARENT COMPANY | GROUP | |||
Amounts in NOK 1 000 | 2023 | 2022 | 2023 | 2022 |
| Change in fair value recognised in income | ||||
statement under operating items | 245 | (37 526) | 245 | (37 526) |
Interest income bonds recognised as finance income | 1 413 | 974 | 1 413 | 974 |
Amounts in NOK 1 000 2023 | 2022 | |
| Income statement: | ||
Net result from investment in associated company, gain on sale | 87 907 | |
Financial income, interests on loans to subsidiaries | 1 256 | 546 |
| Financial Position: | ||
Investment in subsidiaries | 256 128 | 120 |
Loan to subsidiaries | 12 052 | 255 604 |