| ESTIMATED ECONOMIC LIFETIMES | |
| Watercourse regulations | 40–50 years |
| Power generation | |
| Buildings | 50 years |
| Dams, water ways, hatches | 25-40 years |
| Machine equipment | 40 years |
| Thermal power plant (Spain) | 25 years |
| Industrial activities | |
| Buildings | 20–25 years |
| Machinery and equipment | 7–15 years |
| Operational moveable property, | |
| vehicles, equipment etc. | 3–12 years |
| Note 1 (1000 NOK) | ||||||||||||||||||||||
| Segment reporting per 31.12. | Group Management | AFK Vannkraft | NSSLGlobal | ENRX | Tekna | Alytic | Property | Other | Total Segment | Eliminations & Adjustments | Total Consolidated | |||||||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Sales at a point in time | 53 | 360 999 | 503 750 | 1 399 388 | 1 203 525 | 898 429 | 913 885 | 216 862 | 212 174 | 65 380 | 45 742 | 287 789 | 10 941 | 1 001 | 516 | 3 229 902 | 2 890 533 | 3 230 017 | 2 890 533 | |||
| Sales over time | 1 015 685 | 885 888 | 73 486 | 107 029 | 332 | 71 | 1 089 170 | 993 320 | 1 089 170 | 993 320 | ||||||||||||
| Other Income | 17 336 | 12 684 | 2 191 | 6 817 | 509 | 2 612 | 9 007 | 4 289 | 31 917 | 8 528 | 1 240 | 446 | 6 954 | 6 412 | 10 711 | -93 | 79 865 | 41 694 | -36 687 | -28 290 | 43 330 | 13 404 |
| Revenue and other income | 17 390 | 12 684 | 363 190 | 510 567 | 1 399 897 | 1 206 137 | 1 923 121 | 1 804 062 | 322 265 | 327 730 | 66 621 | 46 188 | 294 743 | 17 685 | 11 712 | 494 | 4 398 937 | 3 925 547 | -36 687 | -28 290 | 4 362 517 | 3 897 257 |
| Operating expense | 92 102 | 87 467 | 101 742 | 85 382 | 1 105 098 | 975 289 | 1 700 675 | 1 605 918 | 353 590 | 391 661 | 115 998 | 117 666 | 265 671 | 15 211 | 41 239 | 25 174 | 3 776 113 | 3 303 768 | -20 546 | -17 480 | 3 755 803 | 3 286 288 |
| Depreciation, amortization, impairment | 5 838 | 3 358 | 8 716 | 11 657 | 31 399 | 19 557 | 88 403 | 82 516 | 31 545 | 33 036 | 38 249 | 13 321 | 16 520 | 12 227 | 4 561 | 576 | 225 231 | 176 247 | -12 314 | -8 953 | 212 917 | 167 294 |
| Operating profit | -80 551 | -78 140 | 252 733 | 413 528 | 263 400 | 211 291 | 134 043 | 115 628 | -62 870 | -96 966 | -87 626 | -84 799 | 12 552 | -9 753 | -34 088 | -25 256 | 397 593 | 445 532 | -3 827 | -1 857 | 393 797 | 443 675 |
| Income from associates | 967 | 1 087 | 9 | -4 755 | -1 126 | 976 | -4 793 | -34 796 | -9 590 | -33 821 | -14 383 | |||||||||||
| Net financial items | -642 422 | 175 215 | 12 862 | -3 234 | -80 786 | -44 224 | -15 901 | -4 973 | -1 537 | -541 | -11 748 | -3 847 | -50 815 | 4 669 | -790 348 | 123 064 | 657 981 | -96 576 | -132 639 | 26 488 | ||
| Income tax expense | -17 352 | 4 971 | 155 930 | 294 058 | 74 805 | 44 757 | 44 498 | 43 361 | 6 677 | 11 476 | -3 639 | -4 841 | 8 684 | 232 | -3 | 6 | 269 599 | 394 020 | 451 | 451 | 269 654 | 394 471 |
| Profit (-loss) for the period from continued operations | -705 621 | 92 104 | 96 803 | 119 470 | 202 424 | 164 388 | 8 759 | 28 042 | -85 439 | -118 170 | -85 524 | -80 500 | -7 880 | -13 832 | -84 900 | -21 719 | -661 378 | 169 783 | 618 907 | -108 474 | -42 316 | 61 309 |
| Total assets | 6 155 332 | 4 723 264 | 239 113 | 227 280 | 1 258 356 | 1 066 740 | 2 372 107 | 2 014 539 | 576 252 | 585 469 | 255 304 | 224 796 | 523 170 | 621 795 | 64 877 | 981 665 | 11 444 511 | 10 445 547 | -2 592 791 | -1 385 615 | 8 852 326 | 9 059 932 |
| Total liabilities | 949 179 | 1 638 939 | 179 511 | 285 219 | 533 368 | 458 674 | 1 862 777 | 1 597 622 | 366 852 | 291 026 | 107 886 | 85 263 | 330 127 | 436 921 | 1 016 289 | 1 067 567 | 5 345 989 | 5 861 232 | -1 908 144 | -439 832 | 3 438 296 | 5 421 400 |
| Net interest bearing debt | -43 387 | 496 768 | -473 752 | -346 420 | 1 053 958 | 776 613 | 172 321 | 125 011 | 13 815 | 4 163 | 212 686 | 360 721 | 1 005 715 | 879 061 | 1 088 812 | 693 707 | -1 886 862 | 321 567 | 54 222 | 1 015 274 |
| Note 1 Segment reporting cont. (1 000 NOK) | ||||||||||
| GEOGRAPHICAL SEGMENTS | ||||||||||
| Norway | Europe | Asia | North America | Consolidated | ||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Revenue | 848 639 | 692 554 | 1 952 409 | 1 256 466 | 875 639 | 1 225 812 | 685 831 | 722 426 | 4 362 517 | 3 897 257 |
| Segment assets | 4 908 242 | 1 695 074 | 2 292 930 | 5 189 719 | 775 902 | 1 374 982 | 875 252 | 800 157 | 8 852 326 | 9 059 932 |
| SEGMENT REVENUE IS BASED ON LOCATION OF THE CUSTOMERS | ||||||
| Parent Company | AFK Vannkraft | Group Management | Total | |||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Revenue and other income | 363 305 | 510 567 | 13 857 | 8 748 | 377 162 | 519 315 |
| Operating expenses | 104 311 | 85 382 | 84 357 | 84 216 | 188 667 | 169 599 |
| Depreciation, amortization and impair- ment | 8 716 | 11 657 | 5 819 | 3 349 | 14 535 | 15 006 |
| Operating income | 250 279 | 413 528 | -76 319 | -78 817 | 173 960 | 334 711 |
| Net financial items | 2 387 685 | 175 220 | 2 387 685 | 175 220 | ||
| Income tax expense | 155 534 | 294 058 | -17 236 | 4 760 | 138 297 | 298 818 |
| Profit (-loss) continuing operations | 94 745 | 119 470 | 2 328 603 | 91 643 | 2 423 348 | 211 112 |
| Total assets | 239 092 | 227 280 | 6 151 758 | 4 719 486 | 6 390 850 | 4 946 766 |
| Total liabilities | 178 475 | 285 219 | 945 273 | 1 635 585 | 1 123 748 | 1 920 804 |
| Net interest bearing debt | -43 387 | 496 767 | -43 387 | 496 767 | ||
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Other | 36 488 | 9 215 | 7 240 | 6 237 |
| Other income, intercompany | 8 807 | 8 748 | ||
| Gain sales of assets | 656 | 1 314 | 580 | |
| Grants/subsi- dies | 6 186 | 2 875 | ||
| Other income | 43 330 | 13 404 | 16 048 | 15 565 |
| Amount in MNOK | 2024 | 2023 |
| OPERATING REVENUES AND OPERATING COSTS | ||
| Operating revenue | 1 | |
| Operating expense | 4 | 9 |
| Operating profit | -3 | -8 |
| Net financial items | -1 | -1 |
| Share of profit or loss of associates and joint ventures | -5 | -17 |
| Profit before income tax | -10 | -26 |
| Profit (-loss) from discontinued operations | -10 | -26 |
| Gain on disposal of Vergia | 17 | |
| Net discontinued operations income (after tax) | 7 | -26 |
| Basic/diluted earnings per share (NOK) | 0,13 | -0,47 |
| Net cash from operating activities | -4,6 | -15 |
| Net cash from investing activities | -6,2 | -9 |
| Net cash from financing activities | 7,7 | 9 |
| Cash Flow | -3 | -15 |
| Amount in MNOK | 2024 | 2023 |
| OPERATING REVENUES AND OPERATING COSTS | ||
| Operating revenue | 30 | 60 |
| Operating expense | 208 | 118 |
| Depreciation and amortisation | 15 | 24 |
| Operating profit | -193 | -82 |
| Net financial items | -19 | |
| Profit before income tax | -193 | -101 |
| Income tax expense | 3 | 1 |
| Profit (-loss) from discontinued operations | -190 | -101 |
| Impairment losses related to insolvency of Commeo | 613 | |
| Net discontinued operations income (after tax) | -803 | -101 |
| Basic/diluted earnings per share (NOK) | -11.17 | -1.84 |
| Net cash from operating activities | -71 | -179 |
| Net cash from investing activities | -14 | -173 |
| Net cash from financing activities | 53 | 379 |
| Cash Flow | -32 | 26 |
| Amount in MNOK | 2024 | 2023 |
| OPERATING REVENUES AND OPERATING COSTS | ||
| Operating revenue | 1 335 | 1 489 |
| Operating expense | 1 107 | 1 281 |
| Depreciation | 15 | 40 |
| Amortisation | 118 | 88 |
| Operating profit | 95 | 94 |
| Net financial items | -17 | -17 |
| Profit before income tax | 78 | 77 |
| Income tax expense | 9 | 27 |
| Profit (-loss) from discontinued operations | 69 | 50 |
| Gain on disposal of Volue shares | 3 014 | |
| Net discontinued operations income (after tax) | 3 083 | 50 |
| Basic/diluted earnings per share (NOK) | 56.15 | 0.92 |
| Amount in MNOK | 2024 | 2023 |
| OPERATING REVENUES AND OPERATING COSTS | ||
| Net cash from operating activities | 378 | -97 |
| Net cash from investing activities | -444 | -531 |
| Net cash from financing activities | -122 | 347 |
| Cash Flow | -187 | -282 |
| DETAILS OF THE SALE OF SUBSIDIARY VOLUE ASA: | |
| Consideration received | |
| Cash | 1 055 |
| Offset debt and transaction cost | 154 |
| Promissory note | 2 417 |
| Total disposal consideration | 3 625 |
| Transaction costs | -56 |
| Carrying amount of net assets sold, excl. NCI | -556 |
| Gain on sale of shares in Volue ASA | 3 014 |
| 27 October 2024 | |
| Intangible assets | 1 202 |
| Property, plant and equipment | 188 |
| Deferred tax assets | 47 |
| Other non-current assets | 32 |
| Inventories | 34 |
| Contract assets | 105 |
| Accounts receivable | 210 |
| Other receivables | 108 |
| Cash and cash equivalents | 294 |
| Total assets | 2 219 |
| Non-current interest-bearing debt | -193 |
| Other non-current liabilities | -11 |
| Deferred taxes | -90 |
| Non-current RoU liabilities | -103 |
| Accounts payable | -86 |
| Current interest-bearing debt | -173 |
| Payable income tax | -69 |
| Contract liabilities | -123 |
| Current RoU liabilities | -36 |
| Other current liabilities | -418 |
| Total liabilities | -1 301 |
| Net assets | 918 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Salaries | 1 166 572 | 1 011 169 | 60 557 | 55 345 |
| Social security contributions | 154 192 | 228 811 | 10 207 | 10 566 |
| Pension costs | 45 489 | 40 623 | 5 169 | 4 762 |
| Capitalised cost | -96 094 | -79 548 | ||
| Share-based payments | 5 707 | 3 212 | 2 608 | 1 611 |
| Other benefits | 18 383 | 22 913 | 4 043 | 3 221 |
| Total employee benefits | 1 294 249 | 1 227 180 | 82 585 | 75 506 |
| Average number of full-time headcounts | 1 761 | 1 752 | 37 | 37 |
| 2024 | Salaries, fees | Bonus paid out this year | Benefits in kind | Total remu- neration | Share-based payment | Paid-in pension contribution | Number of board meetings (i) |
| SENIOR EXECUTIVES | |||||||
| Benjamin Golding, CEO | 4 107 | 1 987 | 24 | 6 118 | 437 | 129 | |
| Lars Peder Fensli, CFO | 2 912 | 772 | 14 | 3 698 | 389 | 137 | |
| Håkon Tanem, Executive Vice President | 2 575 | - | 53 | 2 628 | 281 | 135 | |
| Torkil Mogstad, Executive Vice President | 2 262 | 426 | 38 | 2 726 | 295 | 89 | |
| Ingunn Ettestøl, ESG Director | 1 896 | 505 | 26 | 2 427 | 260 | 160 | |
| Ann-Kari A. Heier, Executive Vice President | 1 792 | 200 | 38 | 2 030 | 137 | 164 | |
| Total remuneration | 15 544 | 3 890 | 193 | 19 627 | 1 799 | 814 |
| 2024 | Salaries, fees | Bonus paid out this year | Benefits in kind | Total remu- neration | Share-based payment | Paid-in pension contribution | Number of board meetings (i) |
| BOARD MEMBERS | |||||||
| Trond Westlie, Chairman, (iii) | 1 119 | 1 119 | 17 | ||||
| Morten Bergesen, Deputy Chairman, (ii), (iv) | 483 | 483 | 17 | ||||
| Didrik Vigsnæs, Board Member, (iii) | 423 | 423 | 17 | ||||
| Christian Must, Board Member until 15.05.2024 (iii) | 156 | 156 | 5 | ||||
| Arild Nysæther, Board Member from 15.05.2024 | 225 | 225 | 12 | ||||
| Stine Rolstad Brenna, Board Member, (ii) | 477 | 477 | 17 | ||||
| Lise Lindback, Board Member, (iii) | 398 | 398 | 17 | ||||
| Anne Grethe Dalane, Board member, (ii) | 453 | 453 | 17 | ||||
| Total remuneration | 3 734 | 3 734 |
| 2023 | Salaries, fees | Bonus paid out this year | Benefits in kind | Total remu- neration | Share-based payment | Paid-in pension contribution | Number of board meetings (i) |
| SENIOR EXECUTIVES | |||||||
| Benjamin Golding, CEO from 01.05.2023 | 2 436 | 14 | 2 450 | 146 | 78 | ||
| Lars Peder Fensli, CFO, interim CEO from 01.01.2023 until 30.04.2023 | 3 049 | 839 | 34 | 3 922 | 250 | 124 | |
| Morten Henriksen, Executive Vice President until 31.03.2023 | 1 008 | 566 | 7 | 1 581 | 47 | 52 | |
| Håkon Tanem, Executive Vice President from 09.10.2023, (vi) | 578 | 2 000 | 13 | 2 591 | 16 | 30 | |
| Torkil Mogstad, Executive Vice President | 2 126 | 423 | 32 | 2 581 | 250 | 93 | |
| Ingunn Ettestøl, ESG Director | 1 798 | 326 | 23 | 2 147 | 188 | 144 | |
| Ann-Kari A. Heier, Executive Vice President from 14.11.2023 | 252 | 4 | 256 | 10 | 19 | ||
| Total remuneration | 11 247 | 4 154 | 127 | 15 528 | 907 | 540 |
| 2023 | Salaries, fees | Bonus paid out this year | Benefits in kind | Total remu- neration | Share-based payment | Paid-in pension contribution | Number of board meetings (i) |
| BOARD MEMBERS | |||||||
| Trond Westlie, Chairman, (iii) (v) | 1 220 | 1 220 | 10 | ||||
| Morten Bergesen, Deputy Chairman, (ii), (iv) | 458 | 458 | 10 | ||||
| Didrik Vigsnæs, Board Member, (iii) | 386 | 386 | 10 | ||||
| Christian Must, Board member, (iii) | 373 | 373 | 10 | ||||
| Stine Rolstad Brenna, Board Member, (ii) | 443 | 443 | 10 | ||||
| Lise Lindback, Board Member, (iii) | 376 | 376 | 10 | ||||
| Anne Grethe Dalane, Board member, (ii) | 397 | 397 | 10 | ||||
| Total remuneration | 3 653 | 3 653 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| PENSION LIABILITIES | ||||
| Present value of unfunded liabilities | 18 275 | 17 508 | 5 658 | 5 804 |
| Present value of funded liabilities | 60 390 | 82 840 | 46 709 | 48 131 |
| Fair value of pension assets | -75 871 | -96 027 | -68 557 | -61 500 |
| Recognised employers’ contributions | 1 618 | 1 536 | 798 | 818 |
| Present value of net liabilities | 4 412 | 5 856 | -15 392 | -6 747 |
| Of which presented as pension assets | 35 584 | 28 270 | 21 848 | 13 369 |
| Other pension liabilities | 3 329 | 2 811 | ||
| Gross pension liabilities | 43 325 | 36 938 | 6 456 | 6 623 |
| CHANGE IN RECOGNISED NET LIABILITY FOR DEFINED-BENEFIT PENSIONS | ||||
| Net funded defined-benefit pension liability as at 1 January | -4 236 | -11 107 | -13 369 | -12 041 |
| Liability for unfunded schemes as at 1 January | 6 623 | 6 000 | 6 623 | 6 358 |
| Paid-in contributions | 1 273 | -1 022 | -1 475 | |
| Paid out from the scheme | -1 012 | -282 | -255 | -292 |
| Actuarial (gains) losses from other comprehensive income | -6 710 | 1 431 | -8 168 | 718 |
| Exchange rate changes, pension liabilities | 502 | 805 | ||
| Costs of defined-benefit schemes | 241 | 483 | -223 | -14 |
| Net liability for defined-benefit schemes as at 31 December | -3 320 | -3 691 | -15 392 | -6 747 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| COSTS RECOGNISED IN THE INCOME STATEMENT | ||||
| Costs relating to this period’s pension entitlements | 574 | 259 | ||
| Interest on the liabilities | 2 134 | 2 550 | 1 616 | 1 502 |
| Expected return on pension plan assets | -2 245 | -2 916 | -1 863 | -1 721 |
| Recognised employers’ contributions | -222 | 590 | 24 | 205 |
| Costs of defined-contribution pension schemes | 43 542 | 38 075 | 3 716 | 2 819 |
| Net interest on pension liabilities transferred to finance | 253 | 122 | 223 | 14 |
| Transfer effect of discontinuation of separate line in income statement | 1 454 | 1 943 | 1 454 | 1 943 |
| Total pension costs | 45 489 | 40 623 | 5 169 | 4 762 |
| Actual return on pension plan assets | 11 235 | 8 939 | 5 055 | 5 652 |
| DEVELOPMENT OF THE GROUP’S FUNDED PENSION LIABILITIES | ||||
| Present value of funded liabilities | 60 390 | 82 840 | 46 709 | 48 131 |
| Fair value of pension assets | -75 871 | -96 027 | -68 557 | -61 500 |
| Net result | -15 481 | -13 187 | -21 848 | -13 369 |
| 2024 | 2023 | |||
| Average exercise price per share option (NOK) | Number of options | Average exercise price per share option | Number of options | |
| As at 1 January | ||||
| Granted during the year | 0,62 | 2 124 000 | ||
| Exercised during the year | ||||
| Forfeited during the year | ||||
| As at 31 December | 0,62 | 2 124 000 | ||
| Vested and exercisable at 31 December |
| Grant date | Expiry date | Exercise price (NOK) | Share options 31 December 2024 | Share options 31 December 2023 |
| 23-Oct-24 | 23-Oct-27 | 0,62 | 708 000 | |
| 23-Oct-24 | 23-Oct-28 | 0,62 | 708 000 | |
| 23-Oct-24 | 23-Oct-29 | 0,62 | 708 000 | |
| Total | 2 124 000 | |||
| Weighted average remaining contractual life (years) of options outstanding at end of period | 3,87 |
| Vesting Year | 2025 | 2026 | 2027 |
| a) Options are granted for no consideration and vest after one, two and three years (service condition). Vested options are exerciseable for a period of 24 months years after vesting. | |||
| b) Share price | 4,6 | 4,6 | 4,6 |
| c) Exercise price | 4,88 | 4,88 | 4,88 |
| d) Risk free-rate (3, 4 and 5 year) | 3,53% | 3,53% | 3,53% |
| e) Volatility | 35% | 38% | 39% |
| f) Maturity | 3 | 4 | 5 |
| g) Days (360 per year) | 1 080 | 1 440 | 1 800 |
| h) Date of exercise | 23 Oct 27 | 23 Oct 28 | 23 Oct 29 |
| i) Valuation date | 23 Oct 24 | 23 Oct 24 | 23 Oct 24 |
| (1 000 NOK) | 2024 | 2023 |
| Options issued under employee share option plan in Tekna | 154 | |
| Shares purchased under employee share scheme in AFK | 2 608 | 1 611 |
| Shares purchased under employee share scheme in Alytic | 1 464 | 150 |
| Shares purchased under employee share scheme in ENRX | 1 480 | 1 435 |
| Total expenses | 5 707 | 3 196 |
| GROUP | |||||||
| 2023 | Hydro power plants | Under construction | Vehicles, machinery and eq. | Buildings and land | Right-of-use vehicles, machinery and eq. | Right- of-use buildings and land | Property, plant and equipment |
| Balance at 1 January 2023 | 317 833 | 62 526 | 836 310 | 619 560 | 30 156 | 416 816 | 2 283 200 |
| Additions | 217 496 | 116 066 | 66 540 | 492 | 6 294 | 406 888 | |
| Aquisitions through business combinations | 579 | 579 | |||||
| Disposal | -9 320 | -2 630 | -1 673 | -14 836 | -28 460 | ||
| Transferred from under construction | -1 347 | 1 347 | |||||
| Reclassification | -10 | 517 | -583 | 77 | |||
| No longer in use | 3 689 | 3 689 | |||||
| Change in RoU | 11 320 | 71 744 | 83 064 | ||||
| Effect of movements in FX rates | 1 513 | 39 257 | 9 678 | 1 484 | 11 812 | 63 744 | |
| Balance at 31 December 2023 | 317 833 | 280 178 | 988 443 | 692 565 | 41 856 | 491 829 | 2 812 704 |
| DEPRECIATION AND IMPAIRMENT LOSSES | |||||||
| Balance at 1 January 2023 | -186 699 | -597 181 | -214 015 | -20 400 | -178 793 | -1 197 088 | |
| Depreciation | -6 131 | -71 502 | -22 713 | -7 526 | -71 355 | -179 227 | |
| Reclassification | -97 | 131 | -34 | ||||
| No longer in use | -3 701 | -3 701 | |||||
| Disposal | 7 650 | 635 | 1 673 | 14 836 | 24 794 | ||
| Change in RoU | 2 105 | 9 520 | 11 625 | ||||
| Effect of movements in FX rates | -29 762 | -4 421 | -1 046 | -5 342 | -40 570 | ||
| Balance at 31 December 2023 | -192 831 | -694 594 | -240 382 | -25 227 | -231 133 | -1 384 168 | |
| Book value at 1 January 2023 | 131 134 | 62 526 | 239 129 | 405 545 | 9 756 | 238 023 | 1 086 112 |
| Book value at 31 December 2023 | 125 003 | 280 178 | 293 849 | 452 182 | 16 628 | 260 696 | 1 428 536 |
| 2024 | Hydro power plants | Under construction | Vehicles, machinery and eq. | Buildings and land | Right-of-use vehicles, machinery and eq. | Right- of-use buildings and land | Property, plant and equipment |
| Balance at 1 January 2024 | 317 833 | 280 178 | 988 443 | 692 565 | 41 856 | 491 829 | 2 812 704 |
| Additions | 49 226 | 71 277 | 71 591 | 1 234 | 54 328 | 247 656 | |
| Disposal | -24 381 | -9 763 | -504 | -6 686 | -41 333 | ||
| Disposal of companies and busi- nesses | -10 100 | -179 593 | -192 601 | -3 461 | -203 945 | -589 700 | |
| Transferred from under construction | -187 879 | 16 989 | 170 890 | - | |||
| Change in RoU | 3 660 | 63 781 | 67 441 | ||||
| Effect of movements in FX rates | 8 433 | 53 270 | 13 543 | 2 400 | 22 338 | 99 983 | |
| Balance at 31 December 2024 | 317 833 | 139 858 | 926 005 | 746 225 | 45 185 | 421 645 | 2 596 751 |
| DEPRECIATION AND IMPAIRMENT LOSSES | |||||||
| Balance at 1 January 2024 | -192 831 | -694 594 | -240 382 | -25 227 | -231 133 | -1 384 168 | |
| Depreciation | -5 861 | -71 757 | -27 994 | -8 487 | -71 078 | -185 176 | |
| Impairment | -40 276 | -192 008 | -2 463 | -105 | -234 852 | ||
| Disposal | 19 567 | -10 458 | 504 | 6 686 | 16 298 | ||
| Disposal of companies and busi- nesses | 157 956 | 191 862 | 4 813 | 109 394 | 464 024 | ||
| Change in RoU | 1 838 | 33 199 | 35 037 | ||||
| Effect of movements in FX rates | -40 821 | -5 375 | -1 501 | -11 302 | -58 999 | ||
| Balance at 31 December 2024 | -198 692 | -669 915 | -284 355 | -30 525 | -164 339 | -1 347 827 | |
| Book value at 1 January 2024 | 125 003 | 280 178 | 293 849 | 452 182 | 16 628 | 260 696 | 1 428 536 |
| Book value at 31 December 2024 | 119 142 | 139 858 | 256 089 | 461 870 | 14 660 | 257 305 | 1 248 924 |
| PARENT COMPANY | |||||||
| 2023 | Hydro power plants | Under con- struction | Vehicles, machinery and eq. | Buildings and land | Right-of-use vehicles, machinery and eq. | Right- of-use buildings and land | Property, plant and equipment |
| Balance at 1 January 2023 | 317 833 | 1 180 | 39 028 | 4 756 | 504 | 70 999 | 434 300 |
| Additions | 11 290 | 11 290 | |||||
| Disposal | -1 743 | -1 743 | |||||
| Transferred from under construction | -1 180 | 1 180 | |||||
| Change in RoU | -5 973 | -5 973 | |||||
| Balance at 31 December 2023 | 317 833 | 49 755 | 4 756 | 504 | 65 026 | 437 874 | |
| DEPRECIATION AND IMPAIRMENT LOSSES | |||||||
| Balance at 1 January 2023 | -186 699 | -9 179 | -182 | -8 763 | -204 823 | ||
| Depreciation | -6 131 | -3 292 | -126 | -3 522 | -13 072 | ||
| Disposal | 1 444 | 1 444 | |||||
| Change in RoU | -28 | 6 001 | 5 973 | ||||
| Balance at 31 December 2023 | -192 831 | -11 027 | -336 | -6 284 | -210 477 | ||
| Book value at 1 January 2023 | 131 134 | 1 180 | 29 849 | 4 756 | 322 | 62 236 | 229 477 |
| Book value at 31 December 2023 | 125 003 | 38 728 | 4 756 | 168 | 58 742 | 227 396 |
| 2024 | Hydro power plants | Under construction | Vehicles, machinery and equip- ment | Buildings and land | Right-of-use vehicles, machinery and eq. | Right- of-use buildings and land | Property, plant and equipment |
| Balance at 1 January 2024 | 317 833 | 49 755 | 4 756 | 504 | 65 026 | 437 874 | |
| Additions | 5 560 | 1 057 | 6 617 | ||||
| Disposal | -285 | -504 | -789 | ||||
| Transferred from under construction | |||||||
| Change in RoU | 2 254 | 2 254 | |||||
| Balance at 31 December 2024 | 317 833 | 5 560 | 50 528 | 4 756 | 67 279 | 445 956 | |
| DEPRECIATION AND IMPAIRMENT LOSSES | |||||||
| Balance at 1 January 2024 | -192 831 | -11 027 | -336 | -6 284 | -210 477 | ||
| Depreciation | -5 861 | -3 518 | -168 | -3 488 | -13 035 | ||
| Disposal | 45 | 504 | 549 | ||||
| Change in RoU | |||||||
| Balance at 31 December 2024 | -198 692 | -14 500 | -9 772 | -222 964 | |||
| Book value at 1 January 2024 | 125 003 | 38 728 | 4 756 | 168 | 58 742 | 227 396 | |
| Book value at 31 December 2024 | 119 142 | 5 560 | 36 027 | 4 756 | 57 507 | 222 992 |
| GROUP | ||||||
| 2023 | Goodwill | Other intangible assets | Concessions | Capitalised development cost | Intangible assets under development | Intangible assets and goodwill |
| Balance at 1 January 2023 | 1 075 438 | 511 310 | 12 250 | 546 165 | 31 666 | 2 176 829 |
| Additions | 4 677 | 242 614 | 936 | 248 228 | ||
| Aquisitions through business combinations | 259 967 | 177 825 | 17 797 | 343 | 455 932 | |
| Reclassification of accumulated depreciations PPE disposal | -9 214 | -9 214 | ||||
| Effect of movements in exchange rates | 49 345 | 20 956 | 990 | 124 | 71 414 | |
| Balance at 31 December 2023 | 1 384 750 | 714 768 | 12 250 | 798 351 | 33 070 | 2 943 189 |
| AMORTIZATION AND IMPAIRMENT LOSSES | ||||||
| Balance at 1 January 2023 | -43 131 | -205 609 | -7 559 | -163 748 | -420 047 | |
| Amortization | -56 950 | -245 | -83 491 | -140 687 | ||
| Reclassification of accumulated depreciations PPE disposal | 9 214 | 9 214 | ||||
| Effect of movements in exchange rates | -2 018 | -12 489 | -604 | -15 111 | ||
| Balance at 31 December 2023 | -45 149 | -275 048 | -7 804 | -238 628 | -566 630 | |
| Book value at 1 January 2023 | 1 032 307 | 305 701 | 4 691 | 382 417 | 31 666 | 1 756 782 |
| Book value at 31 December 2023 | 1 339 601 | 439 720 | 4 446 | 559 723 | 33 070 | 2 376 559 |
| 2024 | Goodwill | Other intangible assets | Concessions | Capitalised development cost | Intangible assets under development | Intangible assets and goodwill |
| Balance at 31 December 2024 | 1 384 750 | 714 768 | 12 250 | 798 351 | 33 070 | 2 943 189 |
| Additions | 22 554 | 254 754 | 7 622 | 284 930 | ||
| Disposal of companies and businesses | -534 600 | -369 377 | -823 576 | -6 717 | -1 734 270 | |
| Effect of movements in exchange rates | 70 885 | 32 135 | 7 365 | 405 | 110 792 | |
| Balance at 31 December 2024 | 921 035 | 400 081 | 12 250 | 236 895 | 34 380 | 1 604 640 |
| AMORTIZATION AND IMPAIRMENT LOSSES | ||||||
| Balance at 1 January 2024 | -45 149 | -275 048 | -7 804 | -238 628 | -566 630 | |
| Amortization | 207 | -49 760 | -245 | -104 773 | -154 571 | |
| Impairment | -13 781 | -115 798 | -129 579 | |||
| Disposal of companies and businesses | -220 859 | 189 127 | 306 620 | 274 888 | ||
| Effect of movements in exchange rates | 758 | -19 964 | -2 968 | -22 173 | ||
| Balance at 31 December 2024 | -278 823 | -271 444 | -8 049 | -39 749 | -598 065 | |
| Book value at 1 January 2024 | 1 339 601 | 439 720 | 4 446 | 559 723 | 33 070 | 2 376 559 |
| Book value at 31 December 2024 | 642 211 | 128 637 | 4 201 | 197 146 | 34 380 | 1 006 576 |
| PARENT COMPANY | ||||||
| 2023 | Goodwill | Other intangible assets | Concessions | Capitalised development cost | Intangible assets under development | Intangible assets and goodwill |
| Balance at 1 January 2023 | 8 530 | 12 250 | 20 780 | |||
| Additions | ||||||
| No longer in use | ||||||
| Balance at 31 December 2023 | 8 530 | 12 250 | 20 780 | |||
| AMORTIZATION AND IMPAIRMENT LOSSES | ||||||
| Balance at 1 January 2023 | -4 490 | -7 559 | -12 049 | |||
| Amortization | -1 689 | -245 | -1 934 | |||
| No longer in use | ||||||
| Balance at 31 December 2023 | -6 179 | -7 804 | -13 983 | |||
| Book value at 1 January 2023 | 4 040 | 4 691 | 8 731 | |||
| Book value at 31 December 2023 | 2 351 | 4 446 | 6 797 |
| 2024 | Goodwill | Other intangible assets | Concessions | Capitalised development cost | Intangible assets under development | Intangible assets and goodwill |
| Balance at 1 January 2024 | 8 530 | 12 250 | 20 780 | |||
| Additions | ||||||
| No longer in use | ||||||
| Balance at 31 December 2024 | 8 530 | 12 250 | 20 780 | |||
| AMORTIZATION AND IMPAIRMENT LOSSES | ||||||
| Balance at 1 January 2024 | -6 179 | -7 804 | -13 983 | |||
| Amortization | -1 255 | -245 | -1 500 | |||
| No longer in use | ||||||
| Balance at 31 December 2024 | -7 434 | -8 049 | -15 483 | |||
| Book value at 1 January 2024 | 2 351 | 4 446 | 6 797 | |||
| Book value at 31 December 2024 | 1 097 | 4 201 | 5 298 |
| Other intangible assets | Goodwill | Concessions | Capitalised develop- ment cost | Intangible assets under development | Total | |
| INTANGIBLE ASSETS BY COMPANY | ||||||
| Arendals Fossekompani | 1 097 | 4 201 | 5 298 | |||
| ENRX | 81 361 | 372 239 | 95 746 | 549 345 | ||
| NSSLGlobal | 189 005 | 189 005 | ||||
| Tekna | 37 156 | 5 162 | 12 617 | 54 935 | ||
| Alytic | 9 024 | 33 653 | 87 709 | 21 763 | 152 149 | |
| Ampwell | 46 577 | 8 619 | 55 196 | |||
| AFK Property | 738 | 738 | ||||
| Total intangible assets | 128 637 | 642 211 | 4 201 | 197 236 | 34 380 | 1 006 666 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| OTHER OPERATING COST | ||||
| Contractors | 10 549 | 11 728 | ||
| Maintenance property, plant and equipment | 61 285 | 43 930 | 36 561 | 22 018 |
| Loss sales of PPE | 89 | 2 194 | ||
| Loss sales of other non-current assets | 213 | |||
| Premises, service and office costs | 50 214 | 63 246 | 1 400 | 2 716 |
| Audit and other fees | 73 092 | 80 088 | 15 271 | 24 785 |
| Consession fees | 3 365 | 3 502 | 3 365 | 3 291 |
| Company cars, lifts and trucks | 10 747 | 9 492 | 462 | 425 |
| Communication costs | 4 400 | 4 043 | ||
| Travelling costs, indirect | 32 230 | 28 161 | 2 882 | 1 904 |
| Sales and marketing costs | 48 632 | 48 690 | 4 080 | 3 007 |
| Manufacturing indirect costs | 32 089 | 21 897 | 126 | 117 |
| Other operating costs (Misc.) | 84 059 | 57 506 | 11 054 | 11 041 |
| Insurances | 16 392 | 12 791 | 3 411 | 2 939 |
| ICT costs | 66 593 | 51 518 | 11 140 | 9 250 |
| Property tax | 16 494 | 15 314 | 9 327 | 9 544 |
| R&D costs | 12 129 | 1 464 | ||
| Loss allowance | 2 070 | 34 672 | ||
| Operating costs, IC | 4 425 | 1 052 | ||
| Restructuring | 18 033 | |||
| Operating costs | ||||
| Other direct costs | 69 546 | 63 385 | ||
| Other operating expenses | 593 974 | 571 870 | 103 503 | 92 090 |
| REMUNERATION TO AUDITOR | ||||
| Statutory audit | 16 730 | 20 323 | 3 731 | 3 192 |
| Other assurance services | 4 004 | 1 981 | 2 562 | 107 |
| Tax advice | 1 616 | 1 631 | 470 | 24 |
| Other non-audit services | 1 071 | 8 344 | 109 | 2 171 |
| Total remuneration to auditor | 23 421 | 32 278 | 6 872 | 5 495 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| FINANCE INCOME | ||||
| Interest income, intercompany | 73 096 | 65 999 | ||
| Interest income | 94 527 | 66 158 | 42 334 | 47 287 |
| Currency exchange income | 19 226 | 56 279 | 13 196 | 50 849 |
| Other finance income | 1 328 | 25 156 | 7 | 13 |
| Gain on partial sale of subsidiaries | 607 | 3 883 | ||
| Gain on total sale of subsidiaries | -12 | 3 265 046 | ||
| Dividend income | 383 | 3 234 | 361 | 3 234 |
| Dividend income, intercompany | 107 314 | 96 393 | ||
| Finance income | 115 452 | 150 828 | 3 501 961 | 267 658 |
| FINANCE COST | ||||
| Interest expense | 106 211 | 67 739 | 70 449 | 47 097 |
| Interest expense cashpool | 37 753 | 9 177 | ||
| Interest expense on lease | 9 959 | 6 117 | 3 072 | 3 060 |
| Currency exchange expense | 2 042 | 14 566 | 328 | 476 |
| Other finance cost * | 56 879 | 35 882 | 34 606 | 34 016 |
| Impairment loss on subsidiaries | 150 | |||
| Loss on partial sale of subsidiary | 1 467 | |||
| Loss on total sale of subsidiary | 27 141 | |||
| Impairment loss IC receivables | 965 788 | |||
| Impairment loss financial assets | 49 367 | 11 425 | ||
| Impairment loss on associates | 7 638 | 7 638 | ||
| Translation differences | -14 119 | -16 778 | ||
| Finance costs | 248 090 | 124 340 | 1 114 276 | 92 438 |
| Net financial items | -132 639 | 26 488 | 2 387 685 | 175 220 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| CURRENT TAX EXPENSE | ||||
| Natural resource tax for the year | 6 370 | 6 370 | ||
| Tax payable on general income less natural resource tax | 178 127 | 237 057 | 38 221 | 91 630 |
| High-price tax contribution | 26 083 | 26 083 | ||
| Adjustment for previous years | -409 | -18 953 | -317 | -486 |
| Adjustment for disposals | -11 494 | -26 076 | ||
| Resource rent tax payable for the year | 99 407 | 174 000 | 99 407 | 174 000 |
| Total current tax | 265 631 | 398 481 | 137 311 | 297 596 |
| DEFERRED TAX EXPENSE | ||||
| Effect of change in temporary differences | 4 015 | -4 676 | 986 | 545 |
| Effect of changed tax rate | 8 | -10 | ||
| Effect of change in temporary differences, resource rent tax | 677 | 677 | ||
| Effect of changed tax rate, resource rent tax | ||||
| Total deferred tax expense | 4 023 | -4 010 | 986 | 1 222 |
| Total tax expense in the income statement | 269 654 | 394 471 | 138 297 | 298 818 |
| RECONCILIATION OF EFFECTIVE TAX RATE | ||||
| Total pre tax income | 3 257 718 | 455 780 | 2 561 645 | 509 931 |
| Adjustment for disposals | -46 896 | -257 597 | ||
| Tax based on current ordinary tax rate | 494 093 | 359 302 | 563 562 | 112 185 |
| High-price tax contribution (until 30.09.2023) | 26 083 | 26 083 | ||
| Resource rent tax for the year | 99 406 | 174 673 | 99 407 | 174 677 |
| Effect of different tax rates abroad | 14 651 | -2 676 | ||
| Calculated tax | 561 253 | 299 785 | 662 969 | 312 944 |
| Effect of non-deductible expenses | 356 403 | 32 300 | 217 862 | 9 133 |
| Effect of non-taxable income | -664 411 | 341 963 | -742 216 | -22 772 |
| Effect of unrecognised tax loss carryforward | 16 418 | -293 284 | ||
| Effect of changed tax rates | -96 | 70 | ||
| Effect of changed tax assessments for previous years | -5 474 | 19 065 | ||
| Over-/underprovision relating to previous years | 5 562 | -5 429 | -317 | -486 |
| Tax expense in reconciliation of effective tax rate | 269 654 | 394 471 | 138 297 | 298 818 |
| Current ordinary tax rate in Norway | 22,0 % | 22,0 % | 22,0 % | 22,0 % |
| Effective tax rate | 9,7 % | 103,1 % | 5,4 % | 58,6 % |
| TAX RECOGNISED IN OTHER COMPREHENSIVE INCOME (OCI) | ||||
| Tax on cash flow hedges that may be reclassified to P&L | -207 | -1 218 | ||
| Tax on OCI that will not be reclassified to P&L | -1 797 | -143 | -1 797 | 158 |
| Total tax recognised in OCI | -2 004 | -1 361 | -1 797 | 158 |
| GROUP | ||||||
| Assets | Liabilities | Net | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Property, plant and equipment | 21 619 | 23 711 | -43 952 | -43 712 | -22 333 | -20 000 |
| Goodwill, intangible assets | 944 | 7 509 | -21 200 | -98 540 | -20 256 | -91 031 |
| Non-current receivables and liabilities in foreign currency | 3 054 | 3 838 | -13 008 | -11 737 | -9 954 | -7 900 |
| Construction contracts | -6 780 | -6 535 | -6 780 | -6 535 | ||
| Inventories | 10 941 | 8 883 | -608 | -693 | 10 333 | 8 190 |
| Trade and other receivables | 2 960 | 1 449 | 2 960 | 1 449 | ||
| Leases | 30 252 | 19 123 | -1 490 | -1 508 | 28 763 | 17 615 |
| Untaxed gains and losses | 356 | 445 | -6 | -4 075 | 350 | -3 630 |
| Provisions | 19 717 | 17 421 | -56 | -691 | 19 661 | 16 730 |
| Other assets | -45 | 3 537 | -316 | -2 759 | -361 | 778 |
| Financial instruments | 598 | 805 | -150 | -149 | 448 | 656 |
| Employee benefits | 553 | 2 408 | -4 306 | -4 346 | -3 753 | -1 937 |
| Tax loss carryforward | 307 644 | 341 560 | 896 | 308 540 | 341 560 | |
| Unrecognised tax loss carryforward | -273 747 | -293 284 | -3 118 | -276 866 | -293 284 | |
| Total deferred ordinary income tax | 124 848 | 137 407 | -94 095 | -174 746 | 30 753 | -37 339 |
| PPE, resource rent tax | 31 358 | 32 123 | 31 358 | 32 123 | ||
| Losses carried forward - Resource rent | ||||||
| Total deferred resource rent tax | 31 358 | 32 123 | 31 358 | 32 123 | ||
| Deferred tax asset/liability | 156 206 | 169 530 | -94 095 | -174 746 | 62 112 | -5 216 |
| Offsetting of assets and liabilities | -48 979 | -41 807 | 48 979 | 41 807 | ||
| Net deferred tax asset/liability | 107 228 | 127 723 | -45 116 | -132 939 | 62 112 | -5 216 |
| Recognised tax loss carryforward | 33 897 | 48 277 | -2 222 | 31 675 | 48 277 | |
| PARENT COMPANY | Assets | Liabilities | Net | |||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Property, plant and equipment | 14 927 | 15 295 | 14 927 | 15 295 | ||
| Leases | 559 | 297 | 559 | 297 | ||
| Gains and losses account | 43 | 54 | 43 | 54 | ||
| Financial instruments | ||||||
| Employee benefits | -3 386 | -1 484 | -3 386 | -1 484 | ||
| Tax loss carryforward | ||||||
| Recognised tax loss carryforward | ||||||
| Total deferred ordinary income tax | 15 529 | 15 646 | -3 386 | -1 484 | 12 143 | 14 162 |
| PPE, resource rent tax | 31 358 | 32 123 | 31 358 | 32 123 | ||
| Losses carried forward - Resource rent | ||||||
| Total deferred resource rent tax | 31 358 | 32 123 | 31 358 | 32 123 | ||
| Deferred tax asset/liability | 46 888 | 47 769 | -3 386 | -1 484 | 43 501 | 46 285 |
| Offsetting of assets and liabilities | -3 386 | -1 484 | 3 386 | 1 484 | ||
| Net deferred tax asset/liability | 43 501 | 46 285 | 43 501 | 46 285 |
| Group | ||
| 2024 | 2023 | |
| Norway | 18 837 | 44 158 |
| Germany | 8 640 | |
| France | 3 988 | 3 801 |
| Spain | 8 | |
| Other | 209 | 309 |
| Total | 31 675 | 48 277 |
| GROUP 2023 | ||||||||||
| Total Opening Balance | Changes in Net Income | Reclassi- fication | From OCI | Change in tax loss carry- forward | Mergers and acqui- sitions | Group Contri- bution N-GAAP | Group Contri- bution Received/ Paid | Total Effect from FX | Closing Balance | |
| ORDINARY INCOME TAX | ||||||||||
| Property, plant and equipment | -11 223 | -14 857 | -784 | 6 079 | -20 000 | |||||
| Goodwill, intangible assets | -34 750 | 2 302 | 1 889 | -51 084 | -7 499 | -91 031 | ||||
| Non-current rec. and liab. in for. currency | 1 620 | -9 845 | -300 | 343 | -7 900 | |||||
| Construction contracts | -3 495 | -3 049 | -9 | 9 | -6 535 | |||||
| Inventories | 12 067 | -4 499 | -622 | 622 | 8 190 | |||||
| Trade and other receivables | 1 150 | 306 | 1 | -6 | 1 449 | |||||
| Leases | 17 041 | 455 | -538 | -36 | 155 | 17 615 | ||||
| Untaxed gains and losses | 547 | -4 178 | -359 | - | -3 630 | |||||
| Provisions | 10 632 | 6 471 | -373 | 16 730 | ||||||
| Other items | -4 789 | 5 359 | 322 | 208 | 778 | |||||
| Financial instruments | 1 878 | -4 | -1 218 | 656 | ||||||
| Employee benefits | -3 111 | 1 402 | 121 | -143 | -103 | -1 937 | ||||
| Tax loss carryforward | 23 038 | 24 825 | -1 009 | -573 | 987 | 48 277 | ||||
| Total ordinary income tax | 10 606 | 4 686 | -1 288 | -1 361 | -36 | -51 084 | -573 | 424 | -37 339 | |
| Property, plant and equipment | 32 800 | -677 | 32 123 | |||||||
| Loss carried forward - Resource rent | ||||||||||
| Total resource rent tax | 32 800 | -677 | 32 123 | |||||||
| Total change in deferred tax | 43 405 | 4 010 | -1 361 | -36 | -51 084 | -573 | 424 | -5 216 |
| GROUP 2024 | ||||||||||
| Total Opening Balance | Changes in Net Income | Reclassi- fication | From OCI | Change in tax loss carry- forward | Mergers and acqui- sitions | Group Contri- bution N-GAAP | Group Contri- bution Received/ Paid | Total Effect from FX | Closing Balance | |
| Ordinary income tax | ||||||||||
| Property, plant and equipment | -20 000 | -11 484 | 6 926 | 1 873 | -22 333 | |||||
| Goodwill, intangible assets | -91 031 | -3 293 | 75 988 | 1 844 | -20 256 | |||||
| Non-current rec. and liab. in for. currency | -7 900 | -1 807 | -247 | -9 954 | ||||||
| Construction contracts | -6 535 | -3 536 | 3 416 | -62 | -6 780 | |||||
| Inventories | 8 190 | 1 624 | -875 | 697 | 10 333 | |||||
| Trade and other receivables | 1 449 | 3 | -481 | 85 | 1 141 | |||||
| Leases | 17 615 | 16 037 | -4 150 | 732 | 30 583 | |||||
| Gains and losses account | -3 630 | -88 | 4 068 | 350 | ||||||
| Provisions | 16 730 | 416 | -4 943 | 4 254 | 18 011 | |||||
| Other items | 778 | 731 | 120 | -434 | 1 289 | |||||
| Financial instruments | 656 | -2 848 | -207 | 2 847 | 448 | |||||
| Employee benefits | -1 937 | -773 | 745 | -1 797 | 5 | -3 753 | ||||
| Tax loss carryforward | 48 277 | 1 759 | -19 155 | -23 | -884 | 862 | 31 675 | |||
| Total ordinary income tax | -37 339 | -3 258 | 61 658 | -2 004 | -23 | 1 963 | 9 608 | 30 753 | ||
| Property, plant and equipment | 32 123 | -765 | 31 358 | |||||||
| Loss carried forward - Resource rent | ||||||||||
| Total resource rent tax | 32 123 | -765 | 31 358 | |||||||
| Total change in deferred tax | -5 216 | -4 023 | -14 316 | -2 004 | -23 | 1 963 | 9 608 | 62 112 |
| PARENT COMPANY 2023 | ||||||||||
| Total Opening Balance | Changes in Net Income | Reclassi- fication | From OCI | Change in tax loss carry- forward | Mergers and acqui- sitions | Group Contri- bution N-GAAP | Group Contri- bution Received/ Paid | Total Effect from FX | Closing Balance | |
| Ordinary income tax | ||||||||||
| Property, plant and equipment | 15 732 | -436 | 15 295 | |||||||
| Leases | 297 | 297 | ||||||||
| Gains and losses account | 68 | -14 | 54 | |||||||
| Financial instruments | ||||||||||
| Employee benefits | -1 250 | -392 | 158 | -1 484 | ||||||
| Tax loss car- ryforward | ||||||||||
| Total ordinary income tax | 14 549 | -545 | 158 | 14 162 | ||||||
| Property, plant and equipment | 32 800 | -677 | 32 123 | |||||||
| Loss carried forward - Resource rent | ||||||||||
| Total resource rent tax | 32 800 | -677 | 32 123 | |||||||
| Total change in deferred tax | 47 349 | -1 222 | 158 | 46 285 | ||||||
| PARENT COMPANY 2024 | ||||||||||
| Ordinary income tax | ||||||||||
| Property, plant and equipment | 15 295 | -368 | 14 927 | |||||||
| Leases | 297 | 263 | 559 | |||||||
| Gains and losses account | 54 | -11 | 43 | |||||||
| Financial instruments | ||||||||||
| Employee benefits | -1 484 | -105 | -1 797 | -3 386 | ||||||
| Tax loss carryforward | ||||||||||
| Total ordinary income tax | 14 162 | -222 | -1 797 | 12 143 | ||||||
| Property, plant and equipment | 32 123 | -765 | 31 358 | |||||||
| Loss carried forward - Resource rent | ||||||||||
| Total resource rent tax | 32 123 | -765 | 31 358 | |||||||
| Total change in deferred tax | 46 285 | -986 | -1 797 | 43 501 |
| EQUITY | ||
| Share capital | ||
| Ordinary shares | ||
| 2024 | 2023 | |
| Issued as at 31 December – fully paid | 55 995 250 | 55 995 250 |
| Ordinary dividend | ||
| Approved 2024 and paid in 2024 | Approved 2023 and paid in 2023 | |
| Paid | 219 511 | 216 532 |
| Total | 219 511 | 216 532 |
| Subsidiaries | Domicile | Shareholding | Non-controlling interests' share of equity, by subgroup | Value in parent company balance sheet | |||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
| Volue ASA (*) | Oslo | 60,0 % | 342 715 | 304 295 | |||
| NSSL Global Ltd | UK | 80,0 % | 80,0 % | 142 426 | 127 552 | 273 298 | 273 298 |
| ENRX AS | Skien | 95,1 % | 94,0 % | 24 785 | 20 522 | 453 785 | 451 532 |
| Alytic AS | Arendal | 96,0 % | 95,0 % | 31 799 | 41 240 | 280 048 | 140 219 |
| Tekna Holding ASA | Arendal | 69,5 % | 70,3 % | 63 867 | 81 035 | 322 920 | 318 500 |
| AFK Property AS | Arendal | 100,0 % | 100,0 % | 7 140 | 6 634 | 227 692 | 227 692 |
| Vergia AS | Arendal | 100,0 % | 31 343 | ||||
| Ampwell AS | Arendal | 100,0 % | 100,0 % | 17 883 | 100 | 100 | |
| AFK Tyskland Holding AS | Arendal | 100,0 % | 100,0 % | 100 | 100 | ||
| 270 016 | 637 581 | 1 557 944 | 1 747 080 |
| Subsidiaries | Shareholding | |||
| 2024 | 2023 | |||
| Subsidiaries in NSSLGlobal Ltd. | London | UK | ||
| NSSLGlobal LLC | California | USA | 100,0 % | 100,0 % |
| NSSLGlobal PTE Ltd | Singapore | Singapore | 100,0 % | 100,0 % |
| Nera Satellite Services LTD | London | UK | 100,0 % | 100,0 % |
| NSSL Ltd | London | UK | 100,0 % | 100,0 % |
| Aero-Satcom Ltd. | London | UK | 50,0 % | 50,0 % |
| NSSLGlobal AB | Hönö | Sweden | 100,0 % | 100,0 % |
| NSSLGlobal AS | Oslo | Norway | 100,0 % | 100,0 % |
| NSSLGlobal Continental Europe APS | Brøndby | Denmark | 100,0 % | 100,0 % |
| NSSLGlobal APS | Brøndby | Denmark | 100,0 % | 100,0 % |
| NSSLGlobal Polska SP. Z.o.o. | Warzsawa | Poland | 100,0 % | 100,0 % |
| NSSLGlobal Israel Ltd | Beit Shemesh | Israel | 100,0 % | 100,0 % |
| NSSLGlobal Kabushiki Kaisha | Tokyo | Japan | 100,0 % | 100,0 % |
| NSSL Global BV | Scheemda | Netherlands | 100,0 % | 100,0 % |
| NSSLGlobal GmbH | Barbüttel | Germany | 100,0 % | 100,0 % |
| SUBSIDIARIES IN ENRX GROUP ASA | ||||
| Induction Holding AS | Skien | Norway | 100,0 % | 100,0 % |
| ENRX IPT GmbH | Efringer-Kirchen | Germany | 100,0 % | 100,0 % |
| ENRX Holding AS | Skien | Norway | 100,0 % | 100,0 % |
| ENRX AS | Skien | Norway | 100,0 % | 100,0 % |
| ENRX AS filial | Västerås | Sweden | 100,0 % | 100,0 % |
| ENRX GmbH | Freiburg | Germany | 100,0 % | 100,0 % |
| EFD France Holding s.a.r.l. | Grenoble | France | 100,0 % | 100,0 % |
| ENRX S.A.S. | Grenoble | France | 100,0 % | 100,0 % |
| ENRX Ltd. | Wolverhampton | UK | 100,0 % | 100,0 % |
| ENRX Corporation | Detroit | USA | 100,0 % | 100,0 % |
| EHE Acquisition Corporation Inc | Seattle | USA | 100,0 % | 100,0 % |
| ENRX s.r.l | Milano | Italy | 100,0 % | 100,0 % |
| ENRX Private Ltd. | Bangalore | India | 100,0 % | 100,0 % |
| ENRX (Shanghai) Co., Ltd. | Shanghai | China | 100,0 % | 100,0 % |
| ENRX (Zhuhai) Co., Ltd. | Zhuhai City | China | 100,0 % | |
| ENRX Ges.m.b.H | Vienna | Austria | 100,0 % | 100,0 % |
| ENRX s.l | Bilbao | Spain | 100,0 % | 100,0 % |
| ENRX SRL | Bucuresti | Romania | 100,0 % | 100,0 % |
| ENRX SP. Z o.o | Gliwice | Poland | 100,0 % | 100,0 % |
| ENRX Ltd. | Bangkok | Thailand | 100,0 % | 100,0 % |
| ENRX K.K. | Yokohama | Japan | 100,0 % | 100,0 % |
| ENRX Brasil Ltd | Sao Paolo | Brazil | 100,0 % | 100,0 % |
| ENRX Sdn. Bhd. | Selangor | Malaysia | 100,0 % | 100,0 % |
| EFD Induction S de R.L | Queretaro | Mexico | 100,0 % | 100,0 % |
| SUBSIDIARIES IN TEKNA HOLDING ASA | ||||
| Tekna Holdings Canada Inc. | Sherbrooke | Canada | 100,0 % | 96,4 % |
| Tekna Plasma Systems Inc. | Sherbrooke | Canada | 100,0 % | 100,0 % |
| Tekna Advanced Materials Inc. | Sherbrooke | Canada | 100,0 % | 100,0 % |
| Tekna Plasma Europe S.A.S. | Mâcon | France | 100,0 % | 100,0 % |
| Tekna Plasma Systems(Suzhou)Co Ltd. | Suzhou | China | 100,0 % | 100,0 % |
| Tekna Plasma India Private Ltd. | Chennai | India | 100,0 % | 100,0 % |
| Tekna Plasma Korea Co, Ltd | Incheon | South Korea | 100,0 % | 100,0 % |
| Tekna Inc | Delawere | USA | 100,0 % | 100,0 % |
| Shareholding | ||||
| 2024 | 2023 | |||
| SUBSIDIARIES IN ALYTIC AS | ||||
| Kontali Holding AS | Arendal | Norway | 100,0 % | 100,0 % |
| Kontali Analyse AS | Kristiansund | Norway | 84,5 % | 75,1 % |
| Seafood TIP | Utrecht | Netherlands | 84,5 % | 100,0 % |
| Utel Holding AS | Arendal | Norway | 100,0 % | 100,0 % |
| Utel Systems AS | Grimstad | Norway | 89,3 % | 94,2 % |
| Veyt Holding AS | Arendal | Norway | 100,0 % | 100,0 % |
| Veyt AS | Oslo | Norway | 61,8 % | 61,6 % |
| Greenfact GmbH | Berlin | Germany | 100,0 % | 100,0 % |
| Greenfact Ltd | London | UK | 100,0 % | 100,0 % |
| Factlines Holding AS | Oslo | Norway | 100,0 % | 100,0 % |
| Factlines AS | Oslo | Norway | 68,8 % | 66,7 % |
| Alytic Blue AS | Oslo | Norway | 100,0 % | 100,0 % |
| SUBSIDIARIES IN AFK PROPERTY AS | ||||
| Vindholmen Eiendom AS | Arendal | Norway | 100,0 % | 100,0 % |
| Bedriftsveien 17 AS | Arendal | Norway | 100,0 % | 100,0 % |
| Bøleveien 4 AS | Skien | Norway | 100,0 % | 100,0 % |
| Steinodden Eiendom AS | Arendal | Norway | 77,6 % | 77,6 % |
| Arendal Lufthavn Gullknapp AS | Arendal | Norway | 92,3 % | 92,3 % |
| Gullknapp Invest AS | Arendal | Norway | 100,0 % | 100,0 % |
| Longum Property AS | Arendal | Norway | 100,0 % | 100,0 % |
| AFK Longum Invest AS | Arendal | Norway | 100,0 % | 100,0 % |
| Bryggebyen Folkebad AS | Arendal | Norway | 100,0 % | 100,0 % |
| Folkebad Drift AS | Arendal | Norway | 100,0 % | 100,0 % |
| Bøylestad Energipark AS | Froland | Norway | 100,0 % | 100,0 % |
| Vergia Property AS | Arendal | Norway | 100,0 % | 100,0 % |
| SUBSIDIARIES IN AMPWELL AS | ||||
| AFK Storage 3 AS | Arendal | Norway | 100,0 % | 100,0 % |
| Cellect Holding AS | Arendal | Norway | 100,0 % | 100,0 % |
| Cellect Energy SL | Barcelona | Spain | 77,2 % | 61,0 % |
| Commeo Holding AS | Arendal | Norway | 100,0 % | 100,0 % |
| Ampwell GmbH | Berlin | Germany | 100,0 % | 100,0 % |
| SUBSIDIARIES IN AFK TYSKLAND HOLDING AS | ||||
| Arendals Fossekompani Deutchland GmbH | Berlin | Germany | 100,0 % | 100,0 % |
| Entity | Country | Ownership interest | |
| Imphytec Powders SAS | France | Production of powders | 48,00% |
| Kilandsfoss AS | Norway | 33,33% | |
| Glomsdam Krafverk AS | Norway | 50,00% | |
| Faraday Topco AS | Norway | Digital energy solutions | 40,00% |
| Aero-Satcom Ltd | UK | Telecom | 50,00% |
| NorSun AS | North Ammonia AS | Sea- gust AS | Hyde- point AS | Cellect Energy S.L. | Kilands- foss AS | Glomsdam Krafverk AS | Aero- Satcom Ltd | Imphytec Powders SAS | Faraday Topco AS* | Total | |
| Balance at 1 January 2023 | 16 906 | 1 647 | 13 388 | -342 | 1 399 | 43 | 57 | 4 219 | 37 317 | ||
| Income from associates | -9 577 | -2 679 | -11 230 | -2 619 | -996 | -26 | -457 | 958 | -4 755 | -31 382 | |
| Aquisitions through business combinations | -362 | 6 151 | 5 789 | ||||||||
| Investment/ disposal of companies and businesses | -8 934 | 28 | -8 906 | ||||||||
| Issue of shares from non-con- trolling interests | 1 605 | 5 075 | 10 099 | 250 | 17 029 | ||||||
| Exchange differ- ences on trans- lation of foreign operations | -68 | 537 | 469 | ||||||||
| Balance at 31 December | 4 043 | 2 158 | -2 961 | 10 116 | -150 | 7 109 | 20 315 | ||||
| Balance at 1 January 2024 | 4 043 | 2 158 | -2 961 | 10 116 | -150 | 7 109 | 20 315 | ||||
| Income from associates | 1 891 | -103 | 976 | -36 585 | -33 821 | ||||||
| Aquisitions through business combinations | 2 570 648 | 2 570 648 | |||||||||
| Other compre- hensive income | -1 488 | -1 488 | |||||||||
| Investment/ disposal of companies and businesses | -4 043 | -2 158 | 2 961 | -3 240 | |||||||
| Issue of shares from non-con- trolling interests | |||||||||||
| Exchange differ- ences on trans- lation of foreign operations | 734 | 734 | |||||||||
| Balance at 31 December | 12 007 | -253 | 8 819 | 2 532 576 | 2 553 149 |
| The tables below provide summarised financial information for Faraday Topco AS for 2024 (2 months) on 100% basis: | |
| Summarised balance sheet | 2024 |
| Intangible assets | 7 094 |
| Property, plant and equipment | 158 |
| Net pension assets | 11 |
| Non-current receivables and other investments | 25 |
| Deferred tax asset | 30 |
| Total non-current assets | 7 317 |
| Inventories | 34 |
| Contract assets | 78 |
| Accounts receivables | 332 |
| Other receivables | 153 |
| Cash and cash equivalents | 238 |
| Total current assets | 836 |
| Total assets | 8 154 |
| Non-current interest-bearing debt | 292 |
| Other non-current liabilities | 18 |
| Deferred taxes | 77 |
| Non-current RoU liabilities | 101 |
| Total non-current liabilities | 488 |
| Accounts payable | 267 |
| Current interest-bearing debt | 149 |
| Payable income tax | 41 |
| Contract liabilities | 42 |
| Current RoU liabilities | 38 |
| Other current liabilities | 424 |
| Total current liabilities | 962 |
| Total liabilities | 1 450 |
| Net assets | 6 703 |
| Summarised statement of comprehensive income | 2024 |
| Revenues | 299 |
| Materials and consumables used | -52 |
| Employee benefit expense | -253 |
| Other operating cost | -58 |
| EBITDA | -64 |
| Depreciation and amortisation | -34 |
| Net financial items | -9 |
| Income tax expense | 16 |
| Net profit for the year | -91 |
| Other comprehensive income | -4 |
| Total comprehensive income | -95 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| LONG-TERM INVESTMENTS | ||||
| Loans to employees | 23 695 | 47 249 | 22 379 | 15 301 |
| Contributions to company pension plan | 22 002 | 22 001 | 22 002 | 22 001 |
| Other non-current receivables | 19 514 | 66 632 | 18 323 | 17 341 |
| Shares in other companies | 74 652 | 88 283 | 68 562 | 77 275 |
| Other investments | 41 338 | 41 571 | 6 213 | 1 999 |
| Total long-term investments | 181 201 | 265 736 | 137 479 | 133 917 |
| Group | ||
| 2024 | 2023 | |
| Raw materials | 339 639 | 429 378 |
| Work in progress | 166 834 | 479 871 |
| Spare parts | 36 763 | 46 653 |
| Finished goods | 260 021 | 324 321 |
| Total inventories (net after provision for obsolescence) | 803 257 | 1 280 223 |
| Provision for obsolescence | 128 726 | 99 885 |
| Group | ||
| 2024 | 2023 | |
| Contract assets | 218 813 | 182 239 |
| Contract liabilities | 151 808 | 239 890 |
| Net contract assets / - liabilities | 67 005 | -57 651 |
| Group | ||
| 2024 | 2023 | |
| Booked income from uncompleted contracts per 31.12 | ||
| Booked accrued income per 31.12 | 360 033 | 374 894 |
| Booked accrued expenses per 31.12 | -222 381 | -219 136 |
| Reported margin per 31.12 | 137 652 | 155 758 |
| Group | ||
| 2024 | 2023 | |
| Remaining income from sales over time contracts | ||
| Within one year | 250 748 | 320 352 |
| Between one and two years | 994 | |
| Remaining income (sales over time) | 250 748 | 321 347 |
| Contract Assets | ||
| Posted gross value of contract assets are distributed as follows: | ||
| Receivables | 2024 | 2023 |
| Volue Group | 58 536 | |
| ENRX Group | 206 962 | 93 721 |
| Tekna Group | 11 851 | 29 982 |
| Sum | 218 813 | 182 239 |
| Provisions for expected losses on projects are distributed as follows: | ||
| Onerous contracts | 2024 | 2023 |
| Volue | 13 500 | |
| Sum | 13 500 |
| Onerous contracts | Group | |
| 2024 | 2023 | |
| Total Opening Balance | 13 500 | 16 963 |
| Changes in expected losses (loss rates) and outstanding receivables (volume) | 1 876 | |
| Discontinued operations | -13 500 | |
| Realized losses during the period (-) | -5 339 | |
| Exchange differences on translation of foreign operations | ||
| Closing Balance | 13 500 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| ACCOUNTS RECEIVABLES | ||||
| Trade accounts receivables | 590 830 | 1 104 165 | 15 407 | 2 328 |
| Loss allowance (Note 16) | -21 605 | -59 742 | ||
| Trade accounts rec, IC | 5 833 | 19 799 | ||
| Total | 569 225 | 1 044 423 | 21 240 | 22 127 |
| OTHER RECEIVABLES | ||||
| Intercompany loans - current | 145 242 | 217 777 | ||
| Other current receivables | 191 605 | 249 647 | 8 175 | 3 246 |
| Total | 191 606 | 249 648 | 153 417 | 221 022 |
| Advances paid to suppliers | 67 315 | 88 375 | ||
| Accrued revenues at the point in time | 30 544 | 18 782 | ||
| Total | 97 859 | 107 156 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Cash and cash equivalents | 1 799 668 | 1 928 652 | 913 390 | 1 064 083 |
| Here of restricted cash | 36 722 | 35 357 | 3 360 | 2 543 |
| Number of shares | Shareholding in % | Fair value | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Listed shares | ||||||
| Kongsberg Gruppen | 25 812 | 25 812 | 0,01% | 0,01% | 33 039 | 11 922 |
| Spotlio | 423 167 | 423 167 | 0,21% | 0,21% | 101 | 106 |
| Norse Atlantic | 320 625 | 320 625 | 0,26% | 0,26% | 1 281 | 3 880 |
| Total listed shares | 34 421 | 15 907 | ||||
| Financial assets at fair value through OCI | 34 421 | 15 907 |
| Financial assets at fair value through OCI | 2024 | 2023 |
| Balance at 1 January | 15 907 | 11 830 |
| Change in financial assets at fair value through OCI | 18 514 | 2 088 |
| Proceed from sale of financial assets at fair value | -93 | |
| Purchase of financial assets at fair value | 2 081 | |
| Balance at 31 December | 34 421 | 15 907 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Total receivables | 863 505 | 1 405 772 | 174 657 | 243 149 |
| Account receivables | 590 830 | 1 044 423 | 15 407 | 2 328 |
| Loss allowance | 21 605 | 59 743 |
| Overdue | ||||||
| Account receivables 2024 | Not due | 1-30 days | 31-60 days | 61-90 days | More than 90 days | Trade accounts receivable |
| Arendals Fossekompani ASA | 15 366 | 41 | 15 407 | |||
| ENRX Group | 243 044 | 48 412 | 15 698 | 7 726 | 61 602 | 376 482 |
| NSSL Global Limited Group | 98 373 | 17 939 | 17 834 | 1 839 | 14 169 | 150 154 |
| Tekna Group | 24 400 | 10 329 | 1 584 | 1 744 | 38 057 | |
| AFK Property Group | 1 819 | 200 | 2 019 | |||
| Alytic Group | 4 860 | 663 | 1 727 | 59 | 702 | 8 010 |
| Vergia Group | ||||||
| Ampwell Group | 688 | 688 | ||||
| AFK Tyskland Group | 14 | 14 | ||||
| Total | 388 563 | 77 343 | 36 843 | 9 623 | 78 457 | 590 830 |
| Overdue | ||||||
| Loss allowance 2024 | Not due | 1-30 days | 31-60 days | 61-90 days | More than 90 days | Loss allowance |
| ENRX Group | 872 | 45 | 129 | 5 | 7 550 | 8 601 |
| NSSL Global Limited Group | 228 | 105 | 10 | 3 | 11 119 | 11 465 |
| Tekna Group | 1 070 | 1 070 | ||||
| AFK Property Group | 200 | 200 | ||||
| Alytic Group | 270 | 270 | ||||
| Total | 1 100 | 150 | 409 | 8 | 19 938 | 21 605 |
| Group | Group | |
| Loss allowance | 2024 | 2023 |
| Total Opening Balance | 59 743 | 23 971 |
| Changes in expected losses (loss rates) and outstanding receiv- ables (volume) | -39 743 | 39 935 |
| Realized losses during the period (-) | -274 | -2 997 |
| Exchange differences on transla- tion of foreign operations | 1 880 | -1 167 |
| Closing Balance | 21 605 | 59 743 |
| Overdue | ||||||
| Account receivables 2023 | Not due | 1-30 days | 31-60 days | 61-90 days | More than 90 days | Trade accounts receivable |
| Arendals Fossekompani ASA | 2 283 | 45 | 2 328 | |||
| Volue Group | 267 519 | 84 153 | 13 387 | 17 085 | 11 286 | 393 430 |
| ENRX Group | 302 182 | 54 533 | 31 409 | 9 330 | 49 197 | 446 650 |
| NSSL Global Group | 114 625 | 15 563 | 13 611 | 4 938 | 19 663 | 168 400 |
| Tekna Group | 26 662 | 8 901 | 10 256 | 2 732 | 27 685 | 76 235 |
| AFK Property Group | 408 | 700 | 93 | 1 201 | ||
| Alytic Group | 1 493 | 2 489 | 1 793 | 658 | 1 247 | 7 680 |
| Vergia Group | 168 | 168 | ||||
| Ampwell Group | 4 506 | 753 | 1 542 | 1 194 | 46 | 8 042 |
| AFK Tyskland Group | 32 | 32 | ||||
| Total | 719 877 | 167 092 | 71 999 | 35 937 | 109 261 | 1 104 166 |
| Overdue | ||||||
| Loss allowance 2023 | Not due | 1-30 days | 31-60 days | 61-90 days | More than 90 days | Loss allowance |
| Volue Group | 1 125 | 1 775 | 2 591 | 2 857 | 8 347 | |
| ENRX Group | 946 | 91 | 197 | 24 | 9 212 | 10 469 |
| NSSL Global Group | 144 | 910 | 97 | 147 | 7 676 | 8 974 |
| Tekna Group* | 31 283 | 31 283 | ||||
| AFK Property Group | 400 | 400 | ||||
| Alytic Group | 270 | 270 | ||||
| Total | 1 091 | 2 125 | 2 339 | 2 761 | 51 427 | 59 743 |
| Group 2024 | Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | Over 5 years |
| Accounts payable | 276 936 | 276 936 | 276 861 | 75 | |||
| Current interest-bearing debt | 110 001 | 112 528 | 52 259 | 50 269 | 10 000 | ||
| Bank overdraft | 166 526 | 168 526 | 99 086 | 69 441 | |||
| Current lease liabilities | 60 437 | 63 967 | 33 937 | 30 030 | |||
| Total current liabilities | 613 900 | 621 957 | 462 143 | 149 815 | 10 000 | ||
| Non-current bond loans | 498 503 | 539 225 | 13 075 | 13 075 | 513 075 | ||
| Non-current interest-bearing debt | 776 474 | 969 084 | 16 669 | 18 680 | 341 491 | 140 188 | 452 056 |
| Non-current lease liabilities | 230 338 | 259 628 | 5 720 | 4 596 | 71 893 | 94 608 | 82 811 |
| Total non-current liabilities | 1 505 315 | 1 767 938 | 22 389 | 36 351 | 426 460 | 747 871 | 534 866 |
| 2023 | Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | Over 5 years |
| Accounts payable | 512 917 | 512 917 | 512 917 | - | |||
| Current interest-bearing debt | 234 715 | 238 411 | 233 619 | 4 792 | |||
| Bank overdraft | 168 745 | 181 646 | 47 968 | 133 678 | |||
| Current lease liabilities | 65 762 | 73 372 | 38 117 | 34 679 | 241 | ||
| Total current liabilities | 982 140 | 1 006 347 | 832 620 | 173 149 | 241 | ||
| Non-current bond loans | 498 042 | 555 569 | 13 075 | 13 075 | 529 419 | ||
| Non-current interest-bearing debt | 1 745 430 | 2 004 849 | 38 601 | 37 493 | 68 034 | 786 019 | 1 074 701 |
| Non-current lease liabilities | 226 537 | 296 663 | 77 791 | 120 890 | 97 982 | ||
| Total non-current liabilities | 2 470 010 | 2 857 081 | 38 602 | 50 569 | 158 899 | 1 436 329 | 1 172 683 |
| Parent Company 2024 | Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | Over 5 years |
| Accounts payable | 17 726 | 17 726 | 17 726 | ||||
| Current interest-bearing liab, IC | |||||||
| Current lease liabilities | 2 127 | 5 083 | 2 541 | 2 541 | |||
| Total current liabilities | 19 853 | 22 808 | 20 267 | 2 541 | |||
| Non-current bond loans | 498 503 | 539 225 | 13 075 | 13 075 | 513 075 | ||
| Non-current interest-bearing debt | 309 718 | 396 559 | 8 134 | 8 134 | 16 269 | 48 805 | 315 217 |
| Non-current lease liabilities | 57 923 | 76 538 | 5 083 | 14 516 | 56 939 | ||
| Total non-current liabilities | 866 143 | 1 012 322 | 8 134 | 21 209 | 34 427 | 576 396 | 372 156 |
| 2023 | Carrying amount | Contractual cash flows | 6 months or less | 6 to 12 months | 1 to 2 years | 2 to 5 years | Over 5 years |
| Accounts payable | 11 852 | 11 852 | 11 852 | ||||
| Current interest-bearing liab, IC | 36 416 | 36 416 | 36 416 | ||||
| Current lease liabilities | 2 293 | 5 360 | 2 680 | 2 680 | |||
| Total current liabilities | 50 561 | 53 628 | 14 532 | 39 096 | |||
| Non-current bond loans | 498 042 | 555 569 | 13 075 | 13 075 | 529 419 | ||
| Non-current interest-bearing debt | 964 324 | 1 130 653 | 27 722 | 27 722 | 27 722 | 83 165 | 964 324 |
| Non-current lease liabilities | 57 965 | 78 314 | 4 898 | 14 328 | 59 088 | ||
| Total non-current liabilities | 1 520 331 | 1 764 536 | 27 722 | 40 797 | 45 695 | 626 912 | 1 023 412 |
| Group | Parent Company | |||
| (1 000 EUR) | 2024 | 2023 | 2024 | 2023 |
| Bank deposits | 3 844 | 9 408 | 243 | |
| Trade receivables | 17 314 | 31 468 | 50 | |
| Trade payables | 737 | -3 457 | -164 | |
| Interest-bearing liabilities | -9 689 | -20 905 | ||
| Balance sheet exposure (foreign exchange risk) | 12 206 | 16 514 | 293 | -164 |
| 2024 | Contract value | Unrealised gains/losses |
| Hedging of future cash flows Fair value hedging | 150 366 | 2 096 |
| Balance sheet exposure (hedging) | 150 366 | 2 096 |
| 2023 | Contract value | Unrealised gains/losses |
| Hedging of future cash flows Fair value hedging | 62 493 | 885 |
| Balance sheet exposure (hedging) | 62 493 | 885 |
| Nominal amount | Carrying amount | ||||
| 2025 | 2026 | 2027 | (currency) | (NOK '000) | |
| Currency | |||||
| EUR | 10 386 | 10 386 | 4 368 | ||
| USD | 4 050 | 4 050 | -2 195 | ||
| JPY | 17 300 | 17 300 | 19 | ||
| GBP | 430 | 430 | -97 | ||
| Total | 2 096 |
| Change in carrying amount in the period: | 2024 | 2023 |
| Balance at 1 January | 885 | 1 869 |
| Changes in value posted as OCI | -941 | -5 535 |
| Reclassifies from equity to income statement | 2 152 | 4 551 |
| Balance at 31 December | 2 096 | 885 |
| Asset | 4 815 | 4 545 |
| Liabilities | 2 719 | 3 660 |
| Total | 2 096 | 885 |
| Group | Parent Company | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Book value | Fair value | Book value | Fair value | Book value | Fair value | Book value | Fair value | |
| LIABILITIES | ||||||||
| Bond loans | 498 503 | 461 250 | 498 042 | 457 800 | 498 503 | 461 250 | 498 042 | 457 800 |
| Unrecognized income between book- and fair value | -37 231 | -40 242 | -37 253 | -40 242 |
| 2024 | Group | Parent Company | ||||||
| Carrying amount financial assets | Fair value through income | Fair value through OCI | Amort. cost | Sum | Fair value through income | Fair value through OCI | Amort. cost | Sum |
| Trade and other receivables | 791 397 | 791 397 | 29 415 | 29 415 | ||||
| Cash and cash equivalents | 1 799 668 | 1 799 668 | 913 390 | 913 390 | ||||
| Financial assets at fair value through OCI | 34 421 | 34 421 | 34 421 | 34 421 | ||||
| Financial assets at fair value through income statement | 74 652 | 74 652 | 68 562 | 68 562 | ||||
| Loans to Group companies | 852 272 | 852 272 | ||||||
| Derivatives | 4 815 | 4 815 | ||||||
| Sum | 79 468 | 34 421 | 2 591 064 | 2 704 953 | 68 562 | 34 421 | 1 795 076 | 1 898 058 |
| Carrying amount financial liabilities | ||||||||
| Derivative liabilities | 2 719 | 2 719 | ||||||
| Interest-bearing loans and borrowings | 1 068 796 | 1 068 796 | 309 718 | 309 718 | ||||
| Bond loans | 498 503 | 498 503 | 498 503 | 498 503 | ||||
| Trade and other payables | 276 936 | 276 936 | 17 726 | 17 726 | ||||
| Liabilities to Group companies | ||||||||
| Sum | 2 719 | 1 844 235 | 1 846 955 | 825 946 | 825 946 |
| 2023 | Group | Parent Company | ||||||
| Carrying amount financial assets | Fair value through income | Fair value through OCI | Amort. cost | Sum | Fair value through income | Fair value through OCI | Amort. cost | Sum |
| Trade and other receivables | 1 294 088 | 1 294 088 | 25 373 | 25 373 | ||||
| Cash and cash equivalents | 1 928 652 | 1 928 652 | 1 064 083 | 1 064 083 | ||||
| Financial assets at fair value through OCI | 15 907 | 15 907 | 15 907 | 15 907 | ||||
| Financial assets classified as held for sale | ||||||||
| Financial assets at fair value through income statement | 88 283 | 88 283 | 77 275 | 77 275 | ||||
| Loans to Group companies | 1 602 210 | 1 602 210 | ||||||
| Derivatives | 4 545 | 4 545 | ||||||
| Sum | 92 828 | 15 907 | 3 222 740 | 3 331 475 | 77 275 | 15 907 | 2 691 666 | 2 784 847 |
| Carrying amount financial liabilities | ||||||||
| Derivatives, interest and currency swaps | ||||||||
| Derivative liabilities | 3 660 | 3 660 | ||||||
| Interest-bearing loans and borrowings | 2 179 669 | 2 179 669 | 964 324 | 964 324 | ||||
| Bond loans | 498 042 | 498 042 | 498 042 | 498 042 | ||||
| Trade and other payables | 512 917 | 512 917 | 11 852 | 11 852 | ||||
| Liabilities to Group companies | 36 416 | 36 416 | ||||||
| Sum | 3 660 | 3 190 627 | 3 194 288 | 1 510 634 | 1 510 634 |
| 2024 | Level 1 | Level 2 | Level 3 | Sum |
| Financial assets at fair value through OCI | 34 421 | 34 421 | ||
| Financial assets at fair value through income statement | 74 652 | 74 652 | ||
| Bond loans | -461 250 | -461 250 | ||
| Total | -426 829 | 74 652 | -352 177 | |
| Other derivative financial assets | 4 815 | 4 815 | ||
| Interest and currency swaps related to bond loans | ||||
| Other derivative financial liabilities | -2 719 | -2 719 | ||
| Grand Total | -424 733 | 74 652 | -350 081 |
| 2023 | Level 1 | Level 2 | Level 3 | Sum |
| Financial assets at fair value through OCI | 15 907 | 15 907 | ||
| Financial assets at fair value through income statement | 88 283 | 88 283 | ||
| Bond loans | -457 800 | -457 800 | ||
| Total | -441 893 | 88 283 | -353 609 | |
| Other derivative financial assets | 4 545 | 4 545 | ||
| Interest and currency swaps related to bond loans | ||||
| Other derivative financial liabilities | -3 660 | -3 660 | ||
| Grand Total | -441 008 | 88 283 | -352 724 |
| Group / Parent | ||
| 2024 | 2023 | |
| 2,516 % 2021 - 2028 | 500 000 | 500 000 |
| Capitalised loan costs | -1 497 | -1 958 |
| Bond loans - booked value | 498 503 | 498 042 |
| Fair value (ref note 16) | 461 250 | 457 800 |
| Parent Company | |||
| 2024 | 2023 | ||
| Euribor + fixed margin | Floating interest | 315 218 | 968 474 |
| Capitalised loan costs | -5 500 | -4 150 | |
| Total denenture loans parent company | 309 718 | 964 324 |
| Subsidiaries | |||
| Volue Group | Floating interest | 342 023 | |
| Tekna Group | Fixed interest rate | 26 202 | 8 255 |
| Tekna Group | Debenture loans | 8 086 | 23 083 |
| ENRX Group | Floating interest | 375 320 | 282 183 |
| AFK Property Group | Floating interest | 161 689 | 316 628 |
| Alytic AS | Floating interest | 21 256 | 10 946 |
| Ampwell Consolidated | Floating interest | 32 718 | |
| Total Debenture loans Subsidiaries | 592 552 | 1 015 836 | |
| Total Debenture loans Group | 902 270 | 1 980 160 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Non-current interest- bearing debt | 408 864 | 457 338 | ||
| Bank overdraft | 56 664 | 86 973 | ||
| Total | 465 529 | 544 312 |
| Buildings and land | 262 092 | 219 036 |
| Vehicles, machinery and equipment | 194 261 | 202 067 |
| Inventories | 344 044 | 370 041 |
| Trade receivables | 305 534 | 275 177 |
| Total security | 1 105 931 | 1 066 322 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Trade payables | 267 835 | 485 561 | 16 443 | 10 527 |
| Other payables | 9 102 | 27 356 | ||
| Trade acc payable, IC | 1 283 | 1 324 | ||
| Account Payables | 276 936 | 512 917 | 17 726 | 11 852 |
| Group 2024 | Total Opening Balance | Changes in expected losses (loss rates) and outstanding receivables (volume) | Realized losses during the period (-) | Total Effect from Foreign Exchange | Closing Balance |
| Restructuring | 6 551 | -6 777 | 226 | ||
| Earn-out | |||||
| Warranties / Guaranties | 3 684 | 24 178 | -5 266 | 1 432 | 24 029 |
| Other provisions | 32 953 | 28 159 | -1 252 | 2 762 | 62 622 |
| Onerous contracts | 13 500 | -13 500 | |||
| Total provisions | 56 688 | 32 061 | -6 518 | 4 420 | 86 652 |
| Group 2023 | Total Opening Balance | Changes in expected losses (loss rates) and outstanding receivables (volume) | Realized losses during the period (-) | Total Effect from Foreign Exchange | Closing Balance |
| Restructuring | 40 268 | -37 085 | 3 368 | 6 551 | |
| Earn-out | 60 431 | -60 431 | |||
| Warranties / Guaranties | 3 603 | -88 | 170 | 3 684 | |
| Other provisions | 33 969 | -1 230 | 214 | 32 953 | |
| Onerous contracts | 16 963 | 1 876 | -5 339 | 13 500 | |
| Total provisions | 117 662 | 39 448 | -104 173 | 3 752 | 56 688 |
| Parent Company 2024 | Total Opening Balance | Changes in expected losses (loss rates) and outstanding receivables (volume) | Realized losses during the period (-) | Total Effect from Foreign Exchange | Closing Balance |
| Restructuring | |||||
| Earn-out | |||||
| Warranties / Guaranties | |||||
| Other provisions | 1 600 | 35 900 | 37 500 | ||
| Onerous contracts | |||||
| Total provisions | 1 600 | 35 900 | 37 500 |
| Parent Company 2023 | Total Opening Balance | Changes in expected losses (loss rates) and outstanding receivables (volume) | Realized losses during the period (-) | Total Effect from Foreign Exchange | Closing Balance |
| Restructuring | |||||
| Earn-out | |||||
| Warranties / Guaranties | |||||
| Other provisions | 1 600 | 1 600 | |||
| Onerous contracts | |||||
| Total provisions | 1 600 | 1 600 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Total Opening Balance | 56 688 | 117 662 | 1 600 | |
| Changes in expected losses (loss rates) and outstanding receivables (volume) incl. disposals | 32 061 | 39 448 | 35 900 | 1 600 |
| Realized losses during the period (-) | -6 518 | -104 173 | ||
| Total Effect from Foreign Exchange | 4 420 | 3 752 | ||
| Closing Balance | 86 652 | 56 688 | 37 500 | 1 600 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Accrued Labor cost / holiday pay | 84 972 | 127 080 | 5 273 | 7 686 |
| Accrued Bonus | 70 432 | 91 015 | 12 000 | 12 000 |
| Paid in collaterals | 42 407 | |||
| Accrued operating cost | 258 745 | 276 332 | 1 426 | 4 680 |
| Other current liability | 105 589 | 275 175 | 1 269 | |
| Total accruals | 519 739 | 812 009 | 19 967 | 24 366 |
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Buildings | 257 303 | 260 696 | 57 507 | 58 742 |
| Vehicles, machinery and equipment | 14 662 | 16 629 | 168 | |
| Sum | 271 965 | 277 324 | 57 507 | 58 910 |
| Lease liabilities | Group | Parent Company | ||
| 2024 | 2023 | 2024 | 2023 | |
| Current lease liabilities | 60 437 | 65 762 | 2 127 | 2 293 |
| Non-current lease liabilities | 230 338 | 226 537 | 57 923 | 57 965 |
| Sum | 290 774 | 292 299 | 60 050 | 60 258 |
| Income effects | ||||
| Group | Parent Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Buildings depreciation | 52 330 | 71 355 | 3 488 | 3 522 |
| Vehicles, machinery and equipment | 7 355 | 7 526 | 168 | 126 |
| Sum depreciation | 59 684 | 78 881 | 3 656 | 3 648 |
| Interest expense on lease | 9 959 | 6 117 | 3 072 | 3 060 |
| Profit attributable to ordinary shares (1 000 NOK) | 2024 | 2023 |
| Net profit for the year - total | 2 244 137 | -29 520 |
| Minority interest | 6 558 | -62 110 |
| Equity holders of the parent | 2 237 579 | 32 590 |
| Profit attributable to ordinary shares (1 000 NOK) | 2024 | 2023 |
| Net profit for the year - continued | -42 316 | 61 309 |
| Minority interest | 6 558 | -62 110 |
| Equity holders of the parent | -48 874 | 123 419 |
| Profit attributable to ordinary shares (1 000 NOK) | 2024 | 2023 |
| Net profit for the year - discontinued | 2 286 453 | -90 829 |
| Minority interest | 6 558 | -62 110 |
| Equity holders of the parent | 2 279 895 | -28 719 |
| Weighted average number of ordinary shares | ||
| Issued ordinary shares, 1 January | 55 995 250 | 55 995 250 |
| Effect of treasury shares | -1 058 832 | -1 137 911 |
| Number of outstanding shares as at 31 Dec | 54 936 418 | 54 857 339 |
| Weighted average number of ordinary shares for the year | 54 896 879 | 54 832 135 |
| Basic earning per share (NOK) | ||
| Total | 40.76 | 0.59 |
| Continued | (0.89) | 2.25 |
| Discontinued | 41.53 | (1.66) |
| Number of shares | Shareholding | |
| Ulefoss Invest AS | 14 709 875 | 26,8 % |
| Havfonn AS | 14 567 900 | 26,5 % |
| Must Invest AS | 14 106 225 | 25,7 % |
| Arendals Fossekompani ASA | 1 058 832 | 1,9 % |
| Svanhild og Arne Must Fond | 657 225 | 1,2 % |
| Folketrygdfondet | 473 060 | 0,9 % |
| Fabulous AS | 453 853 | 0,8 % |
| Per-Dietrich Johansen | 375 375 | 0,7 % |
| Fondsfinans Pensjonskasse | 356 228 | 0,6 % |
| Fløtemarken AS | 323 671 | 0,6 % |
| Erik Bøhler | 280 100 | 0,5 % |
| Sverre Valvik AS | 266 000 | 0,5 % |
| Bøhler Invest AS | 265 000 | 0,5 % |
| Aksel Oland | 237 994 | 0,4 % |
| Ropern AS | 237 478 | 0,4 % |
| Annelise Altenburg Must | 216 675 | 0,4 % |
| Ottersland AS | 200 000 | 0,4 % |
| Erik Christian Must | 180 000 | 0,3 % |
| Trine Must | 180 000 | 0,3 % |
| Falck Frås AS | 170 000 | 0,3 % |
| 49 315 491 | 89,8 % |
| Board of Directors | Own holdings | Related parties | Total |
| Trond Westlie | 7 048 | 7 048 | |
| Morten Bergesen | 14 567 900 | 14 567 900 | |
| Didrik Vigsnæs | 18 000 | 18 000 | |
| Arild Nysæther | |||
| Lise Lindback | |||
| Anne Grethe Dalane | 1 000 | 1 000 | |
| Stine Rolstad Brenna | 7 500 | 7 500 | |
| 8 048 | 14 593 400 | 14 601 448 | |
| Senior executives | |||
| Benjamin Golding* | 50 999 | 50 999 | |
| Lars Peder Fensli * | 32 144 | 32 144 | |
| Håkon Tanem | 56 172 | 56 172 | |
| Torkil Mogstad * | 15 019 | 15 019 | |
| Ingunn Ettestøl* | 19 412 | 19 412 | |
| Ann-Kari Heier | 16 978 | 16 978 | |
| 190 724 | 190 724 |
| Note | Loans maturing after more than one year | Loans maturing in less than one year | Total interest- bearing liabilities | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
| GROUP | |||||||
| Total Opening Balance | 2 500 788 | 1 085 804 | 469 222 | 340 163 | 2 970 010 | 1 425 967 | |
| Cash from new borrowings | CF | 249 599 | 1 322 068 | 249 599 | 1 322 068 | ||
| Repayment of non-current lease liabilities | CF | -68 966 | -44 767 | -68 966 | -44 767 | ||
| Repayment of long- term borrowings | CF | -1 040 193 | -117 524 | -1 040 193 | -117 524 | ||
| Cash flow from net change in current interest bearing debt | CF | 35 973 | 277 552 | 35 973 | 277 552 | ||
| Change in lease liabilities without cash flow effects | 5 | 123 003 | 83 064 | 123 003 | 83 065 | ||
| Disposal / Unspecified Movement | -324 277 | 676 | -179 723 | 2 962 | -504 000 | 3 638 | |
| Reclassification | 172 496 | -172 496 | |||||
| Total Effect from Foreign Exchange | 56 814 | -1 029 | 11 491 | 21 041 | 68 305 | 20 011 | |
| Closing Balance | 1 521 110 | 2 500 788 | 336 964 | 469 222 | 1 858 073 | 2 970 010 | |
| PARENT COMPANY | |||||||
| Total Opening Balance | 1 520 331 | 711 146 | 2 293 | 2 300 | 1 522 624 | 713 446 | |
| Cash from new borrowings | CF | 188 474 | 825 485 | 188 474 | 825 485 | ||
| Repayment of long- term borrowings | CF | -876 002 | -2 293 | -876 002 | -2 293 | ||
| Cash flow from net change in current interest bearing debt | CF | -166 | -7 | -166 | -7 | ||
| Change in lease liabilities without cash flow effects | 2 254 | -5 973 | 2 254 | -5 973 | |||
| Total Effect from Foreign Exchange | 31 086 | -8 034 | 31 086 | -8 034 | |||
| Closing Balance | 866 143 | 1 520 331 | 2 127 | 2 293 | 868 270 | 1 522 624 |
| Group | ||
| (1 000 NOK) | 2024 | 2023 |
| Bond | 498 503 | 498 042 |
| Interest-bearing liabilities and credits (long-term) | 776 474 | 1 745 430 |
| Other non-current liabilities | 15 795 | 30 778 |
| Non-current lease liabilities | 230 338 | 226 537 |
| Loans maturing after more than one year | 1 521 110 | 2 500 788 |
| Interest-bearing liabilities and credits (short-term) | 276 527 | 403 460 |
| Current lease liabilities | 60 437 | 65 762 |
| Loans maturing in less than one year | 336 964 | 469 222 |
| Total interest- bearing liabilities | 1 858 073 | 2 970 010 |
| Parent Company | ||
| (1 000 NOK) | 2024 | 2023 |
| Bond | 498 503 | 498 042 |
| Interest-bearing liabilities and credits (long-term) | 309 718 | 964 324 |
| Non-current lease liabilities | 57 923 | 57 965 |
| Loans maturing after more than one year | 866 143 | 1 520 331 |
| Interest-bearing liabilities and credits (short-term) | ||
| Current lease liabilities | 2 127 | 2 293 |
| Loans maturing in less than one year | 2 127 | 2 293 |
| Total interest- bearing liabilities | 868 270 | 1 522 624 |
| NIBD | ||||||||
| AFK Vannkraft | Group Management | NSSL Global Ltd. Group | ENRX Group | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Bond | 498 503 | 498 042 | ||||||
| Non-current inter- est-bearing debt | 309 718 | 964 324 | 277 974 | 255 531 | ||||
| Interest- bearing current borrowings | 85 449 | 26 606 | ||||||
| 1st year installm. non-current borrowings | 102 | 45 | ||||||
| Bond | ||||||||
| Interest and ex rate swap (curr.) | ||||||||
| Non-current lease liabilities | 57 923 | 57 965 | 52 238 | 12 344 | 188 784 | 103 222 | ||
| Current lease liabilities | 2 127 | 2 293 | 12 156 | 4 860 | 46 344 | 32 660 | ||
| Bank overdraft | 6 172 | 7 990 | 160 354 | 85 186 | ||||
| Current and non current liabilities IC | 2 452 | 38 779 | -25 | -149 | 440 607 | 409 303 | ||
| Total liabilities | 870 722 | 1 561 404 | 70 541 | 25 046 | 1 199 614 | 912 553 | ||
| Cash and cash equivalents | 914 110 | 1 064 636 | 544 294 | 371 465 | 145 655 | 135 939 | ||
| Intercompany loans - non current | ||||||||
| Intercompany loans - current | ||||||||
| Financial assets classified as held for trading | ||||||||
| Total assets | 914 110 | 1 064 636 | 544 294 | 371 465 | 145 655 | 135 939 | ||
| Net interest bearing debt | -43 387 | 496 768 | -473 752 | -346 420 | 1 053 958 | 776 613 |
| Tekna Group | AFK Property Group | Alytic Group | Other | Total Segment | ||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Bond | 498 503 | 498 042 | ||||||||
| Interest and ex rate swap n-c | ||||||||||
| Non-current inter- est-bearing debt | 30 970 | 28 256 | 155 152 | 119 647 | 2 661 | 2 946 | 32 718 | 776 474 | 1 403 422 | |
| Interest-bearing current borrow- ings (inp) | 192 292 | 14 595 | 8 000 | 100 044 | 226 898 | |||||
| 1st year installm. non-current borrowings | 3 318 | 3 083 | 6 537 | 4 689 | 9 957 | 7 817 | ||||
| Bond | ||||||||||
| Interest and ex rate swap (curr.) | ||||||||||
| Non-current lease liabilities | 12 914 | 5 934 | 1 121 | 104 | 22 175 | 23 633 | 1 640 | 335 155 | 204 843 | |
| Current lease liabilities | 5 105 | 4 572 | 454 | 524 | 791 | 135 | 2 975 | 66 977 | 48 018 | |
| Bank overdraft | 166 526 | 93 176 | ||||||||
| Current and non current liabilities IC | 217 477 | 161 072 | 110 972 | 70 698 | 4 306 | 4 710 | 1 011 548 | 876 508 | 1 787 339 | 1 560 922 |
| Total liabilities | 269 784 | 202 917 | 274 237 | 387 953 | 44 528 | 39 425 | 1 011 548 | 913 841 | 3 740 975 | 4 043 138 |
| Cash and cash equivalents | 97 463 | 77 906 | 61 550 | 27 232 | 30 713 | 35 261 | 5 834 | 34 780 | 1 799 891 | 1 747 220 |
| Intercompany loans - non current | 707 030 | 1 384 434 | ||||||||
| Intercompany loans - current | 145 242 | 217 777 | ||||||||
| Financial assets classified as held for trading | ||||||||||
| Total assets | 97 463 | 77 906 | 61 550 | 27 232 | 30 713 | 35 261 | 5 834 | 34 780 | 2 652 163 | 3 349 430 |
| Net interest bearing debt | 172 321 | 125 011 | 212 686 | 360 721 | 13 815 | 4 163 | 1 005 715 | 879 061 | 1 088 812 | 693 707 |
| Eliminations & Adjustments | Total Consolidated | |||
| 2024 | 2023 | 2024 | 2023 | |
| Bond | 498 503 | 498 042 | ||
| Interest and ex rate swap n-c | ||||
| Non-current inter- est-bearing debt | 342 008 | 776 474 | 1 745 430 | |
| Interest-bearing current borrow- ings (inp) | 100 044 | 226 898 | ||
| 1st year installm. non-current borrowings | 9 957 | 7 817 | ||
| Bond | ||||
| Interest and ex rate swap (curr.) | ||||
| Non-current lease liabilities | -104 818 | 21 694 | 230 338 | 226 537 |
| Current lease liabilities | -6 540 | 17 744 | 60 437 | 65 762 |
| Bank overdraft | 75 570 | 166 526 | 168 745 | |
| Current and non current liabilities IC | -1 775 727 | -1 556 228 | 11 611 | 4 695 |
| Total liabilities | -1 887 085 | -1 099 211 | 1 853 890 | 2 943 927 |
| Cash and cash equivalents | -223 | 181 432 | 1 799 668 | 1 928 652 |
| Intercompany loans - non current | ||||
| Intercompany loans - current | ||||
| Financial assets classified as held for trading | ||||
| Total assets | -223 | -1 420 778 | 1 799 668 | 1 928 652 |
| Net interest bearing debt | -1 886 862 | 321 567 | 54 222 | 1 015 274 |