| 2022 | |||
| USD million Note 2023 | restated | ||
Total revenues | 4 | ||
| Production expenses | 5 | ( | ( |
| Exploration and evaluation expenses | 6 | ( | ( |
| Personnel expenses | 7 | ( | ( |
| Other operating expenses | 8 | ( | ( |
Total operating expenses | ( | ( | |
Operating result before depreciation, amortisation and impairment (‘EBITDA’) | |||
| Depreciation/amortisation/impairment | 11 | ( | ( |
Net operating result (‘EBIT’) | |||
| Financial income | 13 | ||
| Financial expenses | 13, 10 | ( | ( |
Net financial items | ( | ( | |
Result before tax (‘EBT’) | |||
| Income tax benefit/(expense) | 14, 10 | ( | ( |
| Net result for the year | ( | ||
| Other comprehensive income: | |||
| Items that are or may be subsequently reclassified to profit or loss: | |||
| Realised cash flow hedge | 19 | ( | |
| Related tax – realised cash flow hedge | 14, 19 | ( | |
| Changes in fair value cash flow hedges | 19 | ( | |
| Related tax – changes in fair value cash flow hedges | 14, 19 | ( | |
Currency translation adjustment | ( | ||
Total other comprehensive income for the year | |||
| Total comprehensive income for the year | |||
| Basic earnings/loss USD per share | 15 | ( | |
| Diluted earnings/loss USD per share | 15 | ( |
| 31.12.2022 | 01.01.2022 | |||
USD million | Note | 31.12.2023 | restated | restated |
| Non-current assets | ||||
| Intangible assets | 9 | |||
| Deferred tax assets | 14, 10 | |||
| Property, plant and equipment | 11, 10 | |||
Right of Use asset | ||||
| Restricted bank deposits | 18, 19 | |||
| Receivables non-current | 16 | |||
| Derivative instruments | 19 | |||
Total non-current assets | ||||
| Current assets | ||||
| Derivative instruments | 19 | |||
| Trade receivables and other current assets | 16 | |||
| Inventories | 17 | |||
| Cash and cash equivalents | 18 | |||
Total current assets | ||||
Total assets |
| 31.12.2022 | 01.01.2022 | |||
USD million Note | 31.12.2023 | restated | restated | |
| Equity | ||||
| Share capital | 20 | |||
| Other equity | 10 | |||
Total equity | ||||
| Non-current liabilities | ||||
| Asset retirement obligations | 22 | |||
| Convertible bond loans | 19, 23 | |||
| Bond loan | 19, 23 | |||
| Reserve-based lending facility | 19, 23 | |||
| Derivative instruments | 19 | |||
Other non-current liabilities | ||||
Total non-current liabilities | ||||
| Current liabilities | ||||
| Reserve-based lending facility | 19, 23 | |||
| Asset retirement obligations | 22 | |||
| Tax payable | 14 | |||
| Derivative instruments | 19 | |||
| Trade payables and other current liabilities | 24 | |||
Total current liabilities | ||||
Total liabilities | ||||
Total equity and liabilities |
| Share | Treasury | Currency | Cash flow | Other | Tota l | ||
| All figures in USD million Share capital | premium fund | share reserve | translation fund | hedge reserve | equity | equity | |
| 2022 | |||||||
Equity on 01.01.2022 as previously reported | ( | ( | ( | ||||
Impact of restatement 01.01.2022 (note 10) | |||||||
Restated equity 01.01.2022 | ( | ||||||
Net result for the period | ( | ( | |||||
Impact of restatement 2022 (note 10) | |||||||
| Other comprehensive income | |||||||
Realised cash flow hedge | |||||||
Related tax – realised cash flow hedge | ( | ( | |||||
Changes in fair value cash flow hedges | ( | ( | |||||
| Related tax – changes in fair value | |||||||
cash flow hedges | |||||||
Currency translation adjustments | ( | ( | |||||
Total other comprehensive income | ( | ||||||
Issue of shares | |||||||
Capital reduction, approved and registered | ( | ||||||
Settlement derivatives/conversion bonds | |||||||
Share-based incentive program | |||||||
Total transactions with owners for the period | ( | ||||||
Equity as of 31.12.2022 restated | ( | ( | |||||
| 2023 | |||||||
Equity as of 01.01.2023 restated | ( | ( | |||||
Net result for the period | |||||||
| Other comprehensive income | |||||||
Realised cash flow hedge | ( | ( | |||||
Related tax – realised cash flow hedge | |||||||
Changes in fair value cash flow hedges | |||||||
| Related tax – changes in fair value | |||||||
cash flow hedges | ( | ( | |||||
Currency translation adjustments | |||||||
Total other comprehensive income | |||||||
Issue of shares | |||||||
| Settlement derivatives/conversion bonds | |||||||
Share-based incentive program | |||||||
Total transactions with owners for the period | |||||||
Equity as of 31.12.2023 | ( |
| 2022 | |||
| USD million Note 2023 | restated | ||
| Cash flows from operating activities | |||
| Net result for the year | 10 | ( | |
| Adjustments for: | |||
| Income tax benefit/(expense) | 14, 10 | ||
| Net financial items | 13, 10 | ||
| Depreciation/impairment | 11 | ||
Share-based payments expenses | |||
| Interest received | 13 | ||
Other financial items paid | ( | ( | |
| Net gain on sale of assets | 13 | ( | |
| Changes in: | |||
| Trade receivable | 16 | ( | |
| Trade payables | 24 | ( | |
| Inventories and spare parts | 17 | ( | |
| Prepayments | 16 | ( | ( |
| Over/under-lift | 16 | ( | |
| Other current balance sheet items | ( | ||
Cash flow from operating activities | |||
Tax (paid)/received | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows from investing activities | |||
| Long-term loan provided | 16 | ( | ( |
Consideration sale of asset | |||
Deferred consideration | ( | ||
| Investment in oil and gas assets (excluding capitalised interest) | 11 | ( | ( |
| Investment in exploration and evaluation assets | 9 | ( | ( |
| Payments for decommissioning of oil and gas fields | 22 | ( | ( |
Net cash flow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
| Drawdown long-term liability | 23 | ||
| Repayment long-term liability | 23 | ( | |
Lease payments | ( | ( | |
Sale of shares | |||
Interest and fees external loan | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Net change in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at end of the year |
| Country of | ||||
| incorporation | Ordinary shares | Ordinary shares | ||
| and place | directly held | held by the | ||
| Name | of business | Nature of business | by parent (%) | Group (%) |
BlueNord Denmark A/S | Denmark | Intermediate holding company | 100% | |
BlueNord Energy Denmark A/S | Denmark | Exploration and production activity | 100% | |
BlueNord Gas Denmark A/S | Denmark | Exploration and production activity | 100% | |
BlueNord Energy 8/06 Denmark B.V | Netherlands | Exploration and production activity | 100% | |
BlueNord Pipeline Denmark Aps | Denmark | Infrastructure oil and gas | 100% | |
BlueNord UK Ltd | Great Britain | Exploration activity | 100% | 100% |
BlueNord Energy UK Ltd | Great Britain | Exploration activity | 100% | |
Altinex AS | Norway | Intermediate holding company | 100% | 100% |
BlueNord AS | Norway | Dormant Company | 100% | 100% |
USD million | NOK | DKK | EUR |
Financial assets | 0 | 52 | 3 |
Financial liabilities | 0 | 8 | (1) |
Effect net result/equity | 0 | 44 | 4 |
USD million | Equity | OCI | Net result |
Net book value 31.12.23 | 9 | 9 | 0 |
Commodity price +10% | (22) | (22) | 0 |
Commodity price -10% | 22 | 22 | 0 |
| Sensitivity Analysis | |||
| Share price | (%) | 10% | -10% |
Embedded derivatives | USD million | (14) | 13 |
Effect Net result/Equity | USD million | (14) | 13 |
USD million 2023 | 2022 | |
Sale of oil | 485.6 | 552.1 |
Sale of gas and NGL | 306.0 | 408.4 |
Other income | 3.5 | 6.4 |
Total Revenue | 795.0 | 966.9 |
Oil – lifted volumes (mmbbl) | 7.16 | 7.32 |
Effective oil price USD/bbl | 67.8 | 75.5 |
Gas – lifted volumes (mmboe) | 2.20 | 2.25 |
Effective gas price EUR/MWh | 75.7 | 101.9 |
Effective gas price USD/boe | 139.1 | 181.1 |
Revenue per customer 2023 | 2022 | |
Shell Trading International | 75.8% | 77.7% |
Ørsted Salg & Service AS | 17.4% | 32.6% |
Natixis (1) | 6.4% | -8.0% |
Shell Energy Europe Limited | 3.2% | 16.2% |
| BNP Paribas | 2.4% | -4.2% |
| Macquarie Bank Europe | 2.1% | 0.0% |
Crossbidge Energy A/S | 0.2% | 0.0% |
| Lloyds Bank Corporate Markets PLC | -2.2% | -10.0% |
| SEB Skandinaviska Enskilda Banken AB | -2.3% | -2.4% |
| CommonwealthBank | -3.0% | -1.9% |
Total Revenue | 100.0% | 100.0% |
USD million 2023 | 2022 | |
Direct field opex | (243.8) | (233.1) |
Tariff and transportation expenses | (34.9) | (43.3) |
Production general and administrative | (17.3) | (32.1) |
Field operating cost | (295.9) | (308.5) |
Total produced volumes (mmboe) | 9.1 | 9.8 |
In USD/boe | (32.5) | (31.6) |
| Adjustments for: | ||
Concept studies | (6.2) | (1.5) |
Change in inventory position | (6.7) | 4.0 |
Over/under-lift of oil and NGL | (6.3) | 7.7 |
Insurance and other | (21.9) | (19.4) |
Stock scrap | (3.0) | (5.6) |
Production expenses | (340.1) | (323.4) |
USD million 2023 | 2022 | |
Other exploration and evaluation expenses | (1.4) | (0.7) |
Total exploration and evaluation expenses | (1.4) | (0.7) |
USD million Note 2023 | 2022 | ||
Salaries | (10.3) | (9.2) | |
Social security tax | (1.4) | (1.0) | |
| Pension costs | 21 | (0.7) | (0.5) |
Costs relating to share-based payments | (5.2) | (1.4) | |
Other personnel expenses | (0.4) | (0.4) | |
Total personnel expenses | (18.0) | (12.5) | |
Average number of employees | 37.3 | 30.5 |
USD 1 000 2023 | 2022 | |
Short-term employee benefits | 2,239 | 1,898 |
Post-employment benefits | 98 | 70 |
Share-based payments | 787 | 5,303 |
Total remuneration to key management | 3,124 | 7,271 |
USD million 2023 | 2022 | |||
Consultant fees | (9.4) | (15.3) | ||
Other operating expenses | (4.7) | (3.8) | ||
Total other operating expenses | (14.1) | (19.1) | ||
| Capitalised | ||||
| exploration | Conceptual | |||
| expenditures | studies | Licence | Total | |
Book value 31.12.22 | 1.8 | 1.9 | 156.6 | 160.4 |
Acquisition costs 31.12.22 | 1.8 | 1.9 | 186.0 | 189.8 |
Additions | 0.1 | – | – | 0.1 |
Reclassified to operating expenses | – | (1.9) | – | (1.9) |
Acquisition costs 31.12.23 | 1.9 | – | 186.0 | 187.9 |
Accumulated depreciation, amortisation and write-downs 31.12.22 | – | – | (29.4) | (29.4) |
Depreciation/amortisation | – | – | (6.9) | (6.9) |
Accumulated depreciation, amortisation and write-downs 31.12.23 | – | – | (36.3) | (36.3) |
Book value 31.12.23 | 1.9 | – | 149.7 | 151.6 |
| Capitalised | ||||
| exploration | Conceptual | |||
| expenditures | studies | Licence | Total | |
Book value 31.12.21 | 1.4 | – | 164.7 | 166.0 |
Acquisition costs 31.12.21 | 1.4 | – | 186.0 | 187.4 |
Additions | 0.5 | 1.9 | – | 2.4 |
Acquisition costs 31.12.22 | 1.8 | 1.9 | 186.0 | 189.8 |
Accumulated depreciation and write-downs 31.12.21 | – | – | (21.3) | (21.3) |
Depreciation/amortisation | – | – | (8.0) | (8.0) |
Accumulated depreciation and write-downs 31.12.22 | – | – | (29.4) | (29.4) |
Book value 31.12.22 | 1.8 | 1.9 | 156.6 | 160.4 |
2019 | 2020 | 2021 | 2022 | 2023 |
7.4% | 8.6% | 8.1% | 8.5% | 8.4% |
2019 | 2020 | 2021 | 2022 | 2023 |
12.4 | 40.2 | 58.5 | 60.3 | 78.0 |
USD million Note 2022 | Adj. | 2022 restated | ||
Operating result before depreciation, amortisation and impairment (‘EBITDA’) | 611.2 | – | 611.2 | |
| Depreciation/amortisation/impairment | 11 | (133.5) | (133.5) | |
Net operating result (‘EBIT’) | 477.7 | – | 477.7 | |
| Financial income | 13 | 61.3 | – | 61.3 |
| Financial expenses | 13 | (290.3) | 60.3 | (230.0) |
Net financial items | (229.0) | 60.3 | (168.7) | |
Result before tax (‘EBT’) | 248.7 | 60.3 | 309.0 | |
| Income tax benefit/(expense) | 14 | (279.2) | (38.6) | (317.8) |
| Net result for the year | (30.5) | 21.7 | (8.8) | |
| Basic earnings/loss USD per share | 15 | (1.2) | (0.4) | |
| Diluted earnings/loss USD per share | 15 | (1.2) | (0.4) |
| As previously | ||||
reported | Adjustments | As restated | ||
| Non-current assets | ||||
| Intangible assets | 9 | 160.4 | – | 160.4 |
| Deferred tax assets | 14 | 348.8 | (109.7) | 239.1 |
| Property, plant and equipment | 11 | 1,911.9 | 171.4 | 2,083.3 |
Right of Use asset | 0.9 | – | 0.9 | |
| Restricted bank deposits | 18, 19 | 203.7 | – | 203.7 |
| Receivables non-current | 16 | 0.8 | – | 0.8 |
| Derivative instruments | 19 | 33.7 | – | 33.7 |
Total non-current assets | 2,660.1 | 61.7 | 2,721.8 | |
Total current assets | 583.9 | – | 583.9 | |
Total assets | 3,244.0 | 61.7 | 3,305.7 | |
| Equity | ||||
| Share capital | 20 | 1.7 | – | 1.7 |
Other equity | 600.8 | 61.7 | 662.5 | |
Total equity | 602.5 | 61.7 | 664.2 | |
Total liabilities | 2,641.5 | – | 2,641.5 | |
Total equity and liabilities | 3,244.0 | 61.7 | 3,305.7 |
| As previously | ||||
reported | Adjustments | As restated | ||
| Non-current assets | ||||
Intangible assets | 9 | 166.0 | – | 166.0 |
Deferred tax assets | 14 | 526.3 | (71.1) | 455.2 |
Property, plant and equipment | 11 | 1,898.7 | 111.1 | 2,009.8 |
Right of Use asset | 0.7 | – | 0.7 | |
Restricted bank deposits | 18, 19 | 205.5 | – | 205.5 |
Receivables non-current | 16 | – | – | – |
Derivative instruments | 19 | 9.7 | – | 9.7 |
Total non-current assets | 2,806.9 | 40.0 | 2,846.9 | |
Total current assets | 283.0 | – | 283.0 | |
Total assets | 3,089.9 | 40.0 | 3,129.9 | |
| Equity | ||||
Share capital | 20 | 29.5 | – | 29.5 |
Other equity | 462.7 | 40.0 | 502.7 | |
Total equity | 492.2 | 40.0 | 532.2 | |
Total liabilities | 2, 597.7 | – | 2, 597.7 | |
Total equity and liabilities | 3,089.9 | 40.0 | 3,129.9 |
| Financial Report | |||
| Consolidated Statement | 73 | ||
| of Comprehensive Income | |||
Consolidated Statement of Financial Position | 74 | ||
Consolidated Statement of Change in Equity | 76 | ||
Consolidated Statement of Cash Flows | 77 | ||
Note 1: Summary of significant accounting policies | 78 | ||
Note 2: Financial risk management | 84 | ||
| Note 3: Critical accounting estimates | 87 | ||
| and judgements | |||
Note 4: Revenue | 89 | ||
Note 5: Production expenses | 89 | ||
Note 6: Exploration and evaluation expenses | 90 | ||
Note 7: Personal expenses | 90 | ||
Note 8: Other operating expenses | 91 | ||
Note 9: Intangible assets | 91 | ||
95 | BlueNord | Annual Report and Accounts 2023 |
Note 11: Property, plant and equipment | 95 |
Note 12: Impairments | 96 |
Note 13: Financial income and expenses | 97 |
Note 14: Tax | 97 |
Note 15: Earnings per share | 102 |
| Note 16: Non-current receivables, trade | 102 |
| receivables and other current receivables | |
Note 17: Inventories | 103 |
Note 18: Restricted bank deposits, cash and cash equivalents | 103 |
Note 19: Financial instruments | 104 |
Note 20: Share capital | 110 |
Note 21: Post-employment benefits | 112 |
Note 22: Asset retirement obligations | 112 |
Note 23: Borrowings | 114 |
Note 24: Trade payables and other payables | 118 |
Note 25: Guarantees | 119 |
Note 26: Investments in jointly owned assets | 120 |
Note 27: Contingencies and commitments | 120 |
| Note 28: Related party transactions 121 |
| Asset under | Production | |||
| construction | facilities | Other assets | Tota l | |
| Book value 31.12.22 restated | 1,222.3 | 859.6 | 1.4 | 2,083.3 |
Acquisition costs 31.12.22 restated | 1,222.3 | 1,252.5 | 3.1 | 2,477.9 |
Sale of assets | – | – | (0.0) | (0.0) |
| Additions | 322.7 | 65.9 | 0.4 | 388.9 |
Reclassification from AUC to production facilities | (122.2) | 122.2 | – | – |
Reclassification from capex to opex | – | 1.5 | – | 1.5 |
Revaluation abandonment assets | – | 49.4 | – | 49.4 |
Disposals | – | – | (0.3) | (0.3) |
Currency translation adjustment | – | 0.1 | 0.0 | 0.1 |
Acquisition costs 31.12.23 | 1,422.8 | 1,491.5 | 3.1 | 2,917.4 |
Depreciation and write-downs 31.12.22 | – | (392.9) | (1.7) | (394.6) |
Sale of asset, reversal depreciation | – | – | 0.0 | 0.0 |
Depreciation | – | (94.9) | (0.2) | (95.1) |
Disposals | – | – | 0.2 | 0.2 |
Currency translation adjustment | – | (0.0) | (0.0) | (0.0) |
Depreciation and write-downs 31.12.23 | – | (487.9) | (1.7) | (489.5) |
Book value 31.12.23 | 1,422.8 | 1,003.7 | 1.4 | 2,427.9 |
| Asset under | Production | |||
| construction | facilities | Other assets | Tota l | |
Book value 31.12.21 as previously reported | 818.5 | 1,078.5 | 1.7 | 1,898.7 |
Impact of restatement 01.01.2022 | 111.1 | – | – | 111.1 |
Book value 01.01.2022 restated | 929.6 | – | – | 2,009.8 |
Acquisition costs 01.01.2022 restated | 929.6 | 1,346.6 | 3.1 | 2,279.4 |
Sale of assets | – | (0.2) | (0.2) | (0.4) |
Additions | 292.7 | 9.1 | 0.2 | 301.9 |
Revaluation abandonment asset | – | (102.8) | – | (102.8) |
Currency translation adjustment | – | (0.1) | (0.1) | (0.2) |
Acquisition costs 31.12.22 restated | 1,222.3 | 1,252.5 | 3.1 | 2,477.9 |
Accumulated depreciation and write-downs 01.01.2022 | – | (268.2) | (1.4) | (269.6) |
Sale of asset, reversal depreciation | – | 0.1 | – | 0.1 |
Depreciation | – | (124.8) | (0.3) | (125.1) |
Currency translation adjustment | – | 0.0 | 0.0 | 0.0 |
Accumulated depreciation and write-downs 31.12.22 | – | (392.9) | (1.7) | (394.6) |
Book value 31.12.22 restated | 1,222.3 | 859.6 | 1.4 | 2,083.3 |
USD million 2023 | 2022 | |
Total interest income | 17.8 | 4.0 |
| Value adjustment interest swap unrealised | – | 12.7 |
Volume protection true-up | 0.6 | – |
Extinguishment of bond loans | 1.0 | 33.7 |
Foreign exchange gains | 3.7 | 11.0 |
Total other financial income | 5.3 | 57.3 |
| 2022 | ||
| USD million 2023 | restated | |
Interest expense from bond loans | (44.9) | (46.5) |
| Interest expense from bank debt | (51.9) | (51.4) |
| Less capitalised borrowing cost | 78.0 | 60.3 |
Total interest expenses | (18.9) | (37.6) |
| Value adjustment interest swap unrealised | (0.7) | – |
| Value adjustment of embedded derivatives | (14.1) | (132.3) |
Utilisation of derivatives | (0.1) | – |
Interest expense from bond loans | (44.9) | (46.5) |
Accretion expense related to asset retirement obligations | (49.3) | (48.0) |
Foreign exchange losses | (12.3) | (8.5) |
Other financial expenses | (3.0) | (3.4) |
Total other financial expenses | (79.5) | (192.3) |
Net financial items | (75.2) | (168.7) |
| 2022 | ||
| Income tax in profit/loss (Danish corporate income tax and hydrocarbon tax) 2023 | restated * | |
Income tax current year | (63.3) | (139.9) |
| Solidarity contribution, current | (72.2) | – |
Repayment of tax benefit related to chapter 3b | – | (62.7) |
Income tax for prior years | (10.1) | (2.0) |
Current income tax | (145.5) | (204.6) |
Deferred tax movements | (65.8) | (65.9) |
Deferred tax movements, impact of restatement 2022 | (38.6) | |
| Solidarity contribution, deferred | 70.5 | – |
Prior year adjustment, deferred tax | 7.1 | (8.6) |
Deferred tax expense | 11.8 | (113.1) |
Tax (expense)/income | (133.7) | (317.8) |
Tax (expense)/income related to OCI 2023 | 2022 | |
Cash flow hedges | (47.7) | (102.9) |
Tax (expense)/income related to OCI | (47.7) | (102.9) |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
2023 | 2023 | In total | |||
Result before tax | 237.2 | 6.3 | 243.6 | ||
Expected tax on profit before tax | 151.8 | 64% | 1.4 | 22% | 153.2 |
| Tax effect of: | |||||
Prior year adjustment | 4.2 | 2% | (1.3) | -20% | 2.9 |
| FX adjustment of net operating losses carried forward in DKK | (24.6) | -10% | – | 0% | (24.6) |
| Investment uplift on CAPEX projects | (42.6) | -18% | – | 0% | (42.6) |
| Permanent differences | 37.9 | 16% | 3.0 | 48% | 40.9 |
No recognition of tax assets in Norway and UK | – | 0% | 3.8 | 61% | 3.8 |
Tax expense (income) in profit/loss | 126.8 | 53% | 7.0 | 110% | 133.7 |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
Reconciliation of nominal to actual tax rate, continues | 2022 restated* | 2022 | In total | ||
Result before tax | 424.4 | (115.4) | 309.0 | ||
Expected tax on profit before tax | 271.6 | 64% | (25.4) | 22% | 246.2 |
| Tax effect of: | |||||
Prior year adjustment | 9.6 | 2% | 0.2 | 0% | 9.8 |
| FX adjustment of net operating losses carried forward in DKK | 37. 3 | 9% | – | 0% | 37. 3 |
| Repayment of tax benefit related to chapter 3b | 30.1 | 7% | – | 0% | 30.1 |
| Investment uplift on CAPEX projects | (36.8) | -9% | – | 0% | (36.8) |
Permanent differences | – | 0% | 29.1 | -25% | 29.1 |
No recognition of tax assets in Norway and UK | – | 0% | 2.0 | 2% | 2.0 |
Tax expense (income) in profit/loss | 311.8 | 73% | 6.0 | 5% | 317.8 |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
2023 | 2023 | In total | |||
OCI before tax | 82.8 | – | (22.7) | – | 60.1 |
Expected tax on OCI before tax | (53.0) | 64% | 5.0 | 22% | (48.0) |
| Tax effect of: | |||||
Non-taxable currency translation adjustment | – | – | 0.3 | – | 0.3 |
Tax in OCI | (53.0) | 64% | 5.3 | 22% | (47.7) |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
2022 | 2022 | In total | |||
OCI before tax | 148.5 | – | 33.7 | – | 182.3 |
Expected tax on OCI before tax | (95.1) | 64% | (7.4) | 22% | (102.5) |
| Tax effect of: | |||||
Non-taxable currency translation adjustment | – | – | 0.4 | – | 0.4 |
Tax in OCI | (95.1) | 64% | (7.9) | 22% | (102.9) |
Current income tax payable 2023 | 2022 | |
| Tax payable relates to the Group's entities in Denmark. The amounts payable as of 31.12.23 were: | ||
Corporate tax for 22% (Denmark) | (4.6) | (13.9) |
Hydrocarbon tax (Denmark) | (73.7) | (126.3) |
Hydrocarbon tax for prior years (Denmark) | (12.9) | (12.7) |
Hydrocarbon tax pertaining to pre-acquisition period 2019 not indemnified by the Seller | – | (10.2) |
Solidarity contribution | (48.8) | – |
Repayment of tax benefit related to chapter 3b | – | (45.9) |
Tax payables | (140.0) | (209.0) |
| Effect | Effect | |||
| 01.01.23 | recognised | recognised | ||
| restated* | in profit/loss | in OCI | 31.12.2023 | |
Property, plant and equipment | 745.9 | 67.0 | – | 812.8 |
Intangible assets, licences | 25.1 | 4.3 | – | 29.4 |
Inventories and receivables | 29.3 | 4.6 | – | 33.8 |
Asset retirement obligation (‘ARO’) provision | (564.5) | (59.5) | – | (623.9) |
Other assets and liabilities | (2.8) | (0.1) | – | (2.9) |
Tax loss carryforward, corporate tax (22%) | – | – | – | – |
Tax loss carryforward, chapter 2 tax (25%) | (0.1) | 0.1 | – | – |
Tax loss carryforward, chapter 3a tax (52%) | (471.9) | (28.1) | 32.3 | (467.7) |
Deferred tax asset, net | (239.1) | (11.7) | 32.3 | (218.5) |
| Effect | Effect | |||
| 01.01.22 | recognised | recognised | 31.12.2022 | |
| restated* | in profit/loss | in OCI | restated | |
Property, plant and equipment | 624.0 | 12.1 | – | 636.1 |
Property, plant and equipment, impact of restatement 2022 | 71.1 | 38.6 | – | 109.7 |
Intangible assets, licences | 17. 2 | 7.9 | – | 25.1 |
Inventories and receivables | 26.7 | 2.6 | – | 29.3 |
Asset retirement obligation (‘ARO’) provision | (611.1) | 46.7 | – | (564.5) |
Other assets and liabilities | – | (2.8) | – | (2.8) |
Tax loss carryforward, corporate tax (22%) | (2.0) | 0.1 | 1.9 | – |
Tax loss carryforward, chapter 2 tax (25%) | (22.8) | (14.4) | 37.1 | (0.1) |
Tax loss carryforward, chapter 3a tax (52%) | (558.3) | 28.5 | 57.9 | (471.9) |
Deferred tax asset, net | (455.2) | 119.2 | 96.9 | (239.1) |
Tax losses carried forward, Denmark. In million DKK | 2023 | 2022 |
Corporate tax (22%) | – | – |
Chapter 2 Hydrocarbon tax (25%) | – | – |
Chapter 3a Hydrocarbon tax (52%) | 5,523.2 | 5,773.0 |
Tax losses carried forward, Norway. In million NOK | 2023 | 2022 |
Corporate tax Norway (22%) | 1,204.2 | 1,071.0 |
Tax losses carried forward, UK. In million GPB/USD | 2023 | 2022 |
Trade losses, UK (hydrocarbon s 330 (2)), USD | 78.0 | 75.0 |
Trade losses, UK (hydrocarbon), USD | 100.1 | 96.0 |
Pre-trading capital expenditure, UK (hydrocarbon), GBP | 41.6 | 41.0 |
| 2022 | ||
| USD million 2023 | restated | |
Profit (loss) attributable to ordinary shareholders from operations | 109.8 | (8.8) |
Adjustment amortisation convertible bond loans | 26.9 | 28.8 |
Adjustment fair value embedded derivatives | 14.1 | 132.3 |
Profit (loss) basis for fully diluted shareholders from operations | 178.9 | 174.0 |
Number of shares outstanding at the beginning of the year | 25,571,262 | 24,110,852 |
Conversion part of convertible bond | 497,425 | 1,159,411 |
Sale of treasury shares | 36,641 | 300,999 |
Number of shares outstanding at the end of the year | 26,105,328 | 25,571,262 |
Weighted average number of shares (basic) | 26,043,859 | 25,004,296 |
| Adjustment convertible bond loan | 4,809,743 | 5,822,649 |
Adjustment option schemes | 378,869 | 391,868 |
Weighted average number of shares (diluted) | 31,232,471 | 31,218,813 |
Earnings per share in USD | 4.2 | (0.4) |
Earnings per share in USD diluted | 4.2 | (0.4) |
USD million 2023 | 2022 | |
| Non-current assets | ||
Convertible loan CarbonCuts | 1.1 | 0.2 |
Loan CarbonCuts | 2.6 | 0.6 |
Total non-current receivables | 3.7 | 0.8 |
| Current assets | ||
Trade receivables | 59.9 | 94.4 |
Under-lift of oil/NGL | 2.6 | 8.9 |
Prepayments | 24.8 | 24.2 |
Other receivables | 1.4 | 1.1 |
Total trade receivables and other current receivables | 88.7 | 128.6 |
| Past due | |||||||
USD million Total | Not past due | > 30 days | 30–60 days | 61–90 days | 91–120 days | > 120 days | |
Trade receivables | 59.9 | 59.9 | – | – | – | – | – |
Total | 59.9 | 59.9 | – | – | – | – | – |
| Past due | |||||||
USD million Tota l | Not past due | > 30 days | 30–60 days | 61–90 days | 91–120 days | > 120 days | |
Trade receivables | 94.4 | 94.4 | – | – | – | – | – |
Total | 94.4 | 94.4 | – | – | – | – | – |
USD million 2023 | 2022 | |
Product inventory, oil | 15.0 | 21.6 |
| Other stock (spares and consumables) | 39.7 | 34.3 |
Total inventories | 54.7 | 55.9 |
USD million 2023 | 2022 | |
| Non-current assets | ||
Restricted bank deposits pledged as security for abandonment obligation related to Nini/Cecilie | 64.3 | 61.1 |
| Restricted bank deposits pledged as security for cash call obligations towards TotalEnergies | 149.6 | 142.5 |
Total non-current restricted bank deposits | 213.9 | 203.7 |
| Current assets | ||
Unrestricted cash and cash equivalents | 166.7 | 268.4 |
| Restricted bank deposits | 0.1 | 0.1 |
Total current cash and cash equivalents | 166.9 | 268.4 |
Total bank deposits | 380.7 | 472.1 |
USD million Level 1 | Level 2 | Level 3 | Total | |
| Assets | ||||
| Financial assets at fair value through profit or loss | ||||
– Derivative instruments interest swap, ineffective part | – | 1.2 | – | 1.2 |
| Financial assets at fair value hedging instruments | ||||
– Derivative instruments interest swap | – | 20.4 | – | 20.4 |
– Derivative instruments price hedge | – | 64.1 | – | 64.1 |
Total assets | – | 85.7 | – | 85.7 |
| Liabilities | ||||
| Financial liabilities at fair value through profit or loss | ||||
| – Embedded derivatives convertible bond BNOR15 | – | – | 53.0 | 53.0 |
| Financial liabilities at fair value hedging instruments | ||||
– Derivative instruments price hedge | – | 39.2 | – | 39.2 |
Total liabilities | – | 39.2 | 53.0 | 92.2 |
USD million Level 1 | Level 2 | Level 3 | Total | |
| Assets | ||||
| Financial assets at fair value through profit or loss | ||||
– Derivative instruments interest swap, ineffective part | – | 11.1 | – | 11.1 |
| Financial assets at fair value hedging instruments | ||||
– Derivative instruments interest swap | – | 44.6 | – | 44.6 |
– Derivative instruments price hedge | – | 108.9 | – | 108.9 |
Total assets | – | 164.6 | – | 164.6 |
| Liabilities | ||||
| Financial liabilities at fair value through profit or loss | ||||
– Embedded derivatives convertible bond BNOR13 | – | – | 10.0 | 10.0 |
– Embedded derivatives convertible bond BNOR15 | – | – | 38.9 | 38.9 |
| Financial liabilities at fair value hedging instruments | ||||
– Derivative instruments price hedge | – | 166.8 | – | 166.8 |
Total liabilities | – | 166.8 | 48.9 | 215.7 |
| Financial | Assets at fair | Hedging | ||
| assets at | value through | instruments | ||
| amortised cost | profit or loss | at fair value | Total | |
| Assets | ||||
Convertible loan CarbonCuts | 1.1 | – | – | 1.1 |
Loan CarbonCuts | 2.6 | – | – | 2.6 |
Derivative instruments interest swap | – | – | 21.6 | 21.6 |
Derivative instruments price hedge | – | – | 64.1 | 64.1 |
Trade receivables and other current assets | 88.7 | – | – | 88.7 |
Restricted bank deposits | 214.0 | – | – | 214.0 |
Cash and cash equivalents | 166.7 | – | – | 166.7 |
Total | 473.1 | – | 85.7 | 558.8 |
| Financial | Liabilities at fair | Hedging | ||
| liabilities at | value through | instruments | ||
| amortised cost | profit or loss | at fair value | Total | |
| Liabilities | ||||
Derivative instruments price hedge | – | – | 39.2 | 39.2 |
| Embedded derivatives convertible bond BNOR15 | – | 53.0 | – | 53.0 |
Convertible bond loan | 201.7 | – | – | 201.7 |
Senior unsecured bond loan | 169.1 | – | – | 169.1 |
Reserve-based lending facility | 820.8 | – | – | 820.8 |
Trade payables and other current liabilities | 125.3 | – | – | 125.3 |
Total | 1,316.9 | 53.0 | 39.2 | 1,409.1 |
| Financial | Assets at fair | Hedging | ||
| assets at | value through | instruments | ||
| amortised cost | profit or loss | at fair value | Tot al | |
| Assets | ||||
Convertible loan CarbonCuts | 0.2 | – | – | 0.2 |
Loan CarbonCuts | 0.6 | – | – | 0.6 |
Derivative instruments interest swap | – | – | 55.7 | 55.7 |
Derivative instruments price hedge | – | – | 108.9 | 108.9 |
Trade receivables and other current assets | 128.6 | – | – | 128.6 |
Restricted bank deposits | 203.7 | – | – | 203.7 |
Cash and cash equivalents | 268.4 | – | – | 268.4 |
Total | 601.5 | – | 164.6 | 766.1 |
| Financial | Liabilities at fair | Hedging | ||
| liabilities at | value through | instruments | ||
| amortised cost | profit or loss | at fair value | Tot al | |
| Liabilities | ||||
Derivative instruments price hedge | – | – | 166.8 | 166.8 |
Embedded derivatives convertible bond BNOR15 | – | 38.9 | – | 38.9 |
Embedded derivatives convertible bond BNOR13 | – | 10.0 | – | 10.0 |
Convertible bond loans | 188.7 | – | – | 188.7 |
Senior unsecured bond loan | 166.9 | – | – | 166.9 |
Reserve-based lending facility | 764.0 | – | – | 764.0 |
Deferred consideration | 25.0 | – | – | 25.0 |
Trade payables and other current liabilities | 115.6 | – | – | 115.6 |
Total | 1,260.2 | 48.9 | 166.8 | 1,476.0 |
| Total amount | Carrying | Fair | |
| outstanding | amount | value | |
| Financial assets | |||
Convertible loan CarbonCuts | 1.1 | 1.1 | |
Loan CarbonCuts | 2.6 | 2.6 | |
Derivative instruments interest swap | 21.6 | 21.6 | |
Derivative instruments price hedge | 64.1 | 64.1 | |
Trade receivables and other current assets | 88.7 | 88.7 | |
Restricted bank deposits | 214.0 | 214.0 | |
Cash and cash equivalents | 166.7 | 166.7 | |
Total | 558.8 | 558.8 | |
| Financial liabilities | |||
Derivative instruments price hedge | 39.2 | 39.2 | |
| Embedded derivative convertible bond BNOR15 | 53.0 | 53.0 | |
Convertible bond loan | 228.4 | 201.7 | 175.4 |
Senior unsecured bond loan | 175.0 | 169.1 | 175.0 |
Reserve-based lending facility | 850.0 | 820.8 | 850.0 |
Trade payables and other current liabilities | 125.3 | 125.3 | |
Total | 1,253.4 | 1,409.1 | 1,417.9 |
| BNOR15 2023 | ||
Valuation date | (date) | 31 Dec 23 |
Agreement execution date | (date) | 30 Dec 22 |
Par value of bonds | (USD) 228,427,464 | |
Reference share price at time of agreement | (NOK) | 413 |
Share price at 31.12.2023 | (NOK) | 498 |
Fair value at grant date | (USD) | 38,928,552 |
Fair value at 31.12.2023 | (USD) | 53,038,213 |
PIK interest rate | (%) | 8.00% |
Expected remaining life | (years) | 2.0 |
Number of options | (#) | 4,441,461 |
Conversion price | (NOK) | 537 |
Fixed FX rate of agreement | (USD:NOK) | 10.440 |
Risk-free rate (based on government bonds) | (%) | 3.36% |
Expected volatility | (%) | 45.39% |
Model used | Black – Scholes – Merton | |
| Maturity | ||||||
| Less than | 1 to 3 | 3 to 6 | 6 to 9 | 9 to 12 | More than | |
| As at 31.12.2023 | 1 month | months | months | months | months | 12 months |
| Commodity forward sales contracts oil: | ||||||
Notional quantity (in mbbl) | – | 900.0 | 900.0 | 882.0 | 882.0 | 3,540.0 |
Notional amount (in USD million) | – | 55.2 | 55.2 | 63.3 | 63.3 | 259.8 |
Average hedged sales price (in USD/bbl) | – | 61.3 | 61.3 | 71.7 | 71.7 | 73.4 |
| Commodity forward sales contracts gas: | ||||||
Notional quantity (in mMWh) | – | 420.0 | 285.0 | 285.0 | 270.0 | 450.0 |
Notional amount (in EUR million) | – | 41.8 | 14.6 | 14.6 | 14.8 | 22.9 |
Average hedged sales price (in EUR/MWh) | – | 99.4 | 51.3 | 51.3 | 54.7 | 50.9 |
| USD Million Hedge Reserve | |
Balance as of 01.01.2022 | (67. 5) |
Realised cash flow hedge on revenue | 242.2 |
Realised cash flow hedge on financial items | (17.5) |
Related tax – realised cash flow hedge | (151.2) |
Changes in fair value cash flow hedge | (40.4) |
Related tax – changes in fair value cash flow hedge | 48.2 |
Balance as of 31.12.2022 | 13.9 |
Realised cash flow hedge on revenue | (19.7) |
Realised cash flow hedge on financial items | (29.3) |
Related tax – realised cash flow hedge | 19.1 |
Changes in fair value cash flow hedge | 107.8 |
Related tax – changes in fair value cash flow hedge | (66.8) |
Balance as of 31.12.2023 | 24.9 |
No. of shares | Share capital* | |
Number of shares and share capital as of 01 January 2022 | 24,549,013 | 29.5 |
Issue of shares | 1,159,411 | 1.4 |
Capital reduction, approved and registered | – | (29.3) |
Number of shares and share capital as of 31 December 2022 | 25,708,424 | 1.7 |
Issue of shares | 497,425 | 0.0 |
Number of shares and share capital as of 31 December 2023 | 26,205,849 | 1.7 |
| Treasury share | ||
| No. of shares | reserve* | |
Number of treasury shares and treasury share reserve as of 01 January 2022 | (438,161) | (0.5) |
Sale of treasury shares | 300,999 | 0.3 |
Number of treasury shares and treasury share reserve as of 31 December 2022 | (137,162) | (0.1) |
Sale of treasury shares | 36,641 | 0.0 |
Number of treasury shares and treasury share reserve as of 31 December 2023 | (100,521) | (0.1) |
Shareholder* Shareholding | Ownership share | Voting share | |
Euroclear Bank S.A./N.V. | 6,815,172 | 26.0% | 26.0% |
Goldman Sachs International | 5,096,153 | 19.4% | 19.4% |
Barclays Bank PLC | 2,105,007 | 8.0% | 8.0% |
SOBER AS | 1,850,000 | 7.1% | 7.1% |
J.P. Morgan Securities LLC | 1,459,883 | 5.6% | 5.6% |
The Bank of New York Mellon SA/NV | 949,183 | 3.6% | 3.6% |
BNP Paribas | 621,520 | 2.4% | 2.4% |
CLEARSTREAM BANKING S.A. | 509,620 | 1.9% | 1.9% |
Citibank, N.A. | 499,653 | 1.9% | 1.9% |
State Street Bank and Trust Comp | 494,195 | 1.9% | 1.9% |
Sbakkejord AS | 425,500 | 1.6% | 1.6% |
FINSNES INVEST AS | 313,000 | 1.2% | 1.2% |
SOSYFR INVEST AS | 308,070 | 1.2% | 1.2% |
HANASAND | 263,150 | 1.0% | 1.0% |
ALTO HOLDING AS | 238,300 | 0.9% | 0.9% |
VELDE HOLDING AS | 230,000 | 0.9% | 0.9% |
Morgan Stanley & Co. Int. Plc. | 210,055 | 0.8% | 0.8% |
JPMorgan Chase Bank, N.A., London | 200,872 | 0.8% | 0.8% |
OUSDAL AS | 200,000 | 0.8% | 0.8% |
SONGA CAPITAL AS | 185,735 | 0.7% | 0.7% |
Total | 22,975,068 | 87.7% | 87.7% |
Other owners (ownership <0.67%) | 3,230,781 | 12.3% | 12.3% |
Total number of shares at 02 April 2024 | 26,205,849 | 100.0% | 100.0% |
USD million 31.12.2023 | 31.12.2022 | |
Balance on 01.01. | 955.8 | 1,029.2 |
Provisions and change of estimates made during the year | 52.6 | (107.0) |
Accretion expense | 49.2 | 48.1 |
Incurred cost removal | (8.7) | (14.4) |
Currency translation adjustment | 0.1 | (0.1) |
Total provision made for asset retirement obligations | 1,049.0 | 955.8 |
| Breakdown of short-term and long-term asset retirement obligations | ||
Short-term | 15.4 | 9.8 |
Long-term | 1,033.7 | 946.1 |
Total provision for asset retirement obligations | 1,049.0 | 955.8 |
| ARO | Change in | |
| ($'mm) | provision | |
Abandonment Cost Estimate | 984.7 | |
Abandonment Cost Estimate increase +40.0% | 1,376.0 | 40.0% |
Abandonment Cost Estimate increase +10.0% | 1,081.1 | 10.0% |
Abandonment Cost Estimate decrease -10.0% | 884.6 | -10.0% |
Abandonment Cost Estimate decrease -30.0% | 688.0 | -30.0% |
Discount rate +1.0% | 859.1 | -13.0% |
Discount rate -1.0% | 1,128.8 | 15.0% |
Inflation rate +1.0% | 1,127.1 | 15.0% |
Inflation rate -1.0% | 859.1 | -13.0% |
31.12.2023 | 31.12.2022 | |||
| Principal | Book | Principal | Book | |
| USD million | amount | value | amount | value |
| BNOR13 Convertible Bond | – | – | 13.8 | 13.1 |
BNOR15 Convertible Bond (2) | 228.4 | 201.7 | 207.6 | 175.7 |
| BNOR14 Senior Unsecured Bond | 175.0 | 169.1 | 175.0 | 166.9 |
Total non-current bonds | 403.4 | 370.8 | 396.5 | 355.6 |
| Reserve-based lending facility | 725.0 | 695.8 | 800.0 | 764.0 |
Total non-current debt | 725.0 | 695.8 | 800.0 | 764.0 |
| Reserve-based lending facility | 125.0 | 125.0 | – | – |
| Deferred Consideration | – | – | 25.0 | 25.0 |
Total current debt | 125.0 | 125.0 | 25.0 | 25.0 |
Total borrowings | 1,253.4 | 1,191.6 | 1,221.5 | 1,144.6 |
Cash flows | Non–cash changes | ||||||
| Receipts/ | Interest and | Conversion | Move from | ||||
Movements in interest-bearing liabilities | 31.12.22 | payments | financing cost | to shares | LT to ST | Amortisation | 31.12.23 |
BNOR13 Convertible Bond | 13.1 | – | – | (13.2) | – | 0.1 | (0.0) |
BNOR15 Convertible Bond | 175.7 | – | – | (0.1) | – | 26.2 | 201.7 |
BNOR14 Senior Unsecured Bond | 166.9 | – | (15.8) | – | – | 17. 9 | 169.1 |
| Reserve-based lending facility | 764.0 | 50.0 | (37.9) | – | (125.0) | 44.6 | 695.8 |
| Total movement non-current | |||||||
interest-bearing liabilities | 1,119.6 | 50.0 | (53.6) | (13.3) | (125.0) | 88.9 | 1,066.6 |
Reserve-based lending facility | – | – | – | – | 125.0 | – | 125.0 |
| Deferred Consideration | 25.0 | (25.0) | – | – | – | – | – |
| Total movement current | |||||||
interest-bearing liabilities | 25.0 | (25.0) | – | – | 125.0 | – | 125.0 |
Total movement in interest-bearing liabilities | 1,144.6 | 25.0 | (53.6) | (13.3) | – | 88.9 | 1,191.6 |
Cash flows | Non-cash changes | ||||||
| Receipts/ | Interest and | Conversion | Conversion | ||||
Movements in interest-bearing liabilities | 31.12.21 | payments | financing cost | to shares | BNOR15 | Amortisation | 31.12.22 |
BNOR13 Convertible Bond | 157.1 | – | – | (29.6) | (143.3) | 28.8 | 13.1 |
BNOR15 Convertible Bond | – | – | (4.4) | – | 180.1 | – | 175.7 |
BNOR14 Senior Unsecured Bond | 164.9 | – | (15.8) | – | – | 17.7 | 166.9 |
Reserve-based lending facility | 857.3 | (100.0) | (41.4) | – | – | 48.1 | 764.0 |
| Total movement non-current | |||||||
interest-bearing liabilities | 1,179.3 | (100.0) | (61.6) | (29.6) | 36.8 | 94.6 | 1,119.6 |
Deferred Consideration | 25.0 | – | – | – | – | – | 25.0 |
| Total movement current | |||||||
interest-bearing liabilities | 25.0 | – | – | – | – | – | 25.0 |
Total movement in interest-bearing liabilities | 1,204.3 | (100.0) | (61.6) | (29.6) | 36.8 | 94.6 | 1,144.6 |
| Reserve–Based | ||||
| Year BNOR15 | BNOR14 | Lending Facility | Total | |
2024 | – | – | 125.0 | 125.0 |
2025 | – | – | 275.0 | 275.0 |
2026 | – | 175.0 | 275.0 | 450.0 |
2027 | – | – | 137. 5 | 137. 5 |
2028 | – | – | 37. 5 | 37. 5 |
Total | – | 175.0 | 850.0 | 1,025.0 |
| Reserve–Based | ||||
Year | BNOR15 | BNOR14 | Lending Facility | Total |
Interest rate | – | 9.0% | SOFR** | |
2024 | – | 15.8 | 85.5 | 101.3 |
2025 | – | 15.8 | 63.4 | 79.2 |
2026 | – | 7.9 | 36.0 | 43.9 |
2027 | – | – | 9.6 | 9.6 |
2028 | – | – | 0.3 | 0.3 |
Total | – | 39.4 | 194.9 | 234.3 |
USD million 2023 | 2022 | |
BlueNord ASA shares in Altinex AS | 396.8 | 393.5 |
Altinex AS shares in BlueNord Energy 8/06 Denmark B.V and other companies | 614.7 | 614.7 |
Loans from Parent to subsidiaries | 343.2 | 308.3 |
Total net book value | 1,354.7 | 1,316.5 |
USD million 2023 | 2022 | |
Trade payable | 17.5 | 17.0 |
Liabilities to operators relating to joint venture licences | 70.9 | 66.8 |
Accrued interest | 1.3 | 3.3 |
Salary accruals | 2.4 | 2.5 |
Public duties payable | 12.8 | 8.3 |
Deferred consideration | – | 25.0 |
Other current liabilities | 20.3 | 17.7 |
Total trade payables and other current liabilities | 125.3 | 140.6 |
USD million 2023 | 2022 | |
USD | 40.2 | 54.7 |
DKK | 70.3 | 71.2 |
EUR | 12.3 | 11.3 |
GBP | 0.8 | 0.8 |
NOK | 1.7 | 2.6 |
Total | 125.3 | 140.6 |
Licence Field | Country | Ownership share | |
DUC | DUC | Denmark | 36.8% |
1/90 | Lulita Part | Denmark | 20.0% |
7/86 | Lulita Part | Denmark | 20.0% |
8/06B | Denmark | 36.8% |