USD million | Note | 2024 | 2023 |
Total revenues | 5 | ||
Production expenses | 6 | ( | ( |
Exploration and evaluation expenses | 7 | ( | ( |
Personnel expenses | 8 | ( | ( |
Other operating expenses | 9 | ( | ( |
Total operating expenses | ( | ( | |
Operating result before depreciation, amortisation and impairment (EBITDA) | |||
Depreciation/amortisation/impairment | 11, 10 | ( | ( |
Net operating result (EBIT) | |||
Financial income | 13 | ||
Financial expenses | 13 | ( | ( |
Net financial items | ( | ( | |
Result before tax (EBT) | ( | ||
Income tax benefit/(expense) | 14 | ( | ( |
Net result for the year 1) | ( | ||
| Other comprehensive income: | |||
| Items that are or may be subsequently reclassified to profit or loss: | |||
Realised cash flow hedge revenue | 19 | ( | |
Realised cash flow hedge financial items | 19 | ( | ( |
Related tax – realised cash flow hedge | 14, 19 | ||
Changes in fair value cash flow hedges revenue | 19 | ( | |
Changes in fair value cash flow hedges financial items | 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 1) | ( | ||
Basic earnings/loss USD per share | 15 | ( | |
Diluted earnings/loss USD per share | 15 | ( |
USD million | Note | 31.12.2024 | 31.12.2023 1) | 01.01.2023 1) |
| Non-current assets | ||||
Goodwill and intangible assets | 10 | |||
Deferred tax assets | 14 | |||
Property, plant and equipment | 11 | |||
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 | |||
Tax receivable | 14 | |||
Trade receivables and other current assets | 16, 19 | |||
Inventories | 17 | |||
Restricted cash and bank deposits | 18, 19 | |||
Cash and cash equivalents | 18 | |||
Total current assets | ||||
Total assets |
USD million | Note | 31.12.2024 | 31.12.2023 1) | 01.01.2023 1) |
| Equity | ||||
Share capital | 20 | |||
Other equity | ||||
Total equity | ||||
| Non-current liabilities | ||||
Asset retirement obligations | 22 | |||
Bond loan | 19, 23 | |||
Reserve-based lending facility | 19, 23 | |||
Derivative instruments 1) | 19 | |||
Other non-current liabilities | ||||
Total non-current liabilities | ||||
Convertible bond loans 1) | 19, 23 | |||
Reserve-based lending facility | 19, 23 | |||
Asset retirement obligations | 22 | |||
Tax payable | 14 | |||
Derivative instruments 1) | 19 | |||
Trade payables and other current liabilities | 24, 19 | |||
Total current liabilities | ||||
Total liabilities | ||||
Total equity and liabilities |
| Share | Currency | Cash flow | |||||
| Share | premium | Treasury | translation | hedge | Other | Total | |
| All figures in USD million | capital | fund | share reserve | fund | reserve | equity | equity |
| 2023 | |||||||
Equity as of 01.01.2023 | ( | ( | |||||
Net result for the period | |||||||
| Other comprehensive income | |||||||
Realised cash flow hedge revenue | ( | ( | |||||
Realised cash flow hedge financial items | ( | ( | |||||
Related tax – realised cash flow hedge | |||||||
Changes in fair value cash flow hedge revenue | |||||||
Changes in fair value cash flow hedge financial items | |||||||
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 programme | |||||||
Total transactions with owners for the period | |||||||
Equity as of 31.12.2023 | ( | ||||||
| 2024 | |||||||
Equity as of 01.01.2024 | ( | ||||||
Net result for the period | ( | ( | |||||
| Other comprehensive income | |||||||
Realised cash flow hedge revenue | |||||||
Realised cash flow hedge financial items | ( | ( | |||||
Related tax – realised cash flow hedge | |||||||
Changes in fair value cash flow hedge revenue | ( | ( | |||||
Changes in fair value cash flow hedge financial items | |||||||
Related tax – changes in fair value cash flow hedges | |||||||
Currency translation adjustments | ( | ( | |||||
Total other comprehensive income | ( | ( | ( | ||||
Issue of shares | |||||||
Sale of shares | |||||||
Share-based incentive programme | |||||||
Total transactions with owners for the period | |||||||
Equity as of 31.12.2024 | ( | ( | ( |
USD million | Note | 2024 | 2023 |
| Cash flows from operating activities | |||
Net result for the year | ( | ||
| Adjustments for: | |||
Income tax benefit/(expense) | 14 | ||
Net financial items | 13 | ||
Depreciation/impairment | 11, 10 | ||
Share-based payments expenses | |||
Interest received 1) | 13 | ||
Other financial items paid | ( | ( | |
| Changes in: | |||
Trade receivable | 16 | ||
Trade payables | 24 | ( | |
Inventories and spare parts | 17 | ( | |
Prepayments | 16 | ( | |
Over/under-lift | 16, 24 | ||
Other current balance sheet items 2) | ( | ||
Cash flow from operating activities | |||
Tax (paid)/received | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows from investing activities | |||
Long-term loan provided | 16 | ( | |
Acquisition of subsidiary, net of cash acquired | |||
Deferred consideration | ( | ||
Investment in oil and gas assets | 11 | ( | ( |
Investment in exploration and evaluation assets | 10 | ( | |
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 | |||
Issue 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 | Ordinary | Ordinary | ||
| incorporation | shares | 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% | |
CarbonCuts A/S | Denmark | Carbon capture and storage | 100% | |
| BlueNord Energy 8/06 | Netherlands | Exploration and production | 100% | |
| Denmark B.V | activity | |||
BlueNord Pipeline Denmark Aps Denmark | Infrastructure oil and gas | 100% | ||
BlueNord Energy UK Ltd | Great Britain | Exploration activity | 100% | |
BlueNord UK Ltd | Great Britain | Exploration activity | 100% | 100% |
Altinex AS | Norway | Intermediate holding company | 100% | 100% |
BlueNord AS | Norway | Dormant company | 100% | 100% |
USD million | NOK | DKK | EUR |
Financial assets | 0 | 45 | 4 |
Financial liabilities | 0 | (4) | (2) |
Effect net result/equity | 0 | 49 | 6 |
USD million | Equity | OCI | Net result |
NBV 31.12.24 | (26) | (26) | 0 |
Commodity price +10% | (36) | (36) | 0 |
Commodity price -10% | 36 | 36 | 0 |
| Sensitivity analysis | |||
| Share price | (%) | 10% | -10% |
Embedded derivatives | USD million | (25) | 22 |
Effect net result/equity | USD million | (25) | 22 |
2025 | 2026 | 2027 | 2028 | 2029 | 2030 | |
Brent price, real terms ($/bbl) | 65.0 | 65.0 | 65.0 | 65.0 | 65.0 | 65.0 |
Gas price, real terms (EUR/MWh) | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 |
EU ETS price, nominal (EUR/mt) | 64.9 | 67.8 | 69.8 | 72.1 | 75.5 | 80.0 |
| Danish carbon duty, nominal | ||||||
(DKK/mt) | 85.2 | 153.3 | 221.4 | 289.6 | 357. 8 | 425.9 |
USD:DKK | 6.60 | 6.60 | 6.60 | 6.60 | 6.60 | 6.60 |
EUR:DKK | 7.45 | 7.45 | 7.45 | 7.45 | 7.45 | 7.45 |
USD:EUR | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 |
USD million | 2024 | 2023 |
Sale of oil | 507.3 | 485.6 |
Sale of gas and NGL | 191.4 | 306.0 |
Other income | 3.6 | 3.5 |
Total revenue | 702.3 | 795.0 |
Oil – lifted volumes (mmbbl) | 6.82 | 7.16 |
Effective oil price USD/bbl | 74.4 | 67.8 |
Gas – lifted volumes (mmboe) | 2.58 | 2.20 |
Effective gas price EUR/MWh | 40.4 | 75.7 |
Effective gas price USD/boe | 74.2 | 139.1 |
Revenue per customer | 2024 | 2023 |
Shell Trading International | 69.4% | 75.8% |
Ørsted Salg & Service AS | 18.6% | 17.4% |
Shell Energy Europe Limited | 3.4% | 3.2% |
BP Oil International | 9.1% | – |
Macquarie Bank Europe | 2.4% | 2.1% |
Deutsche Bank | 0.3% | – |
BNP Paribas | 0.2% | 2.4% |
ING 1) | -3.4% | – |
Natixis | – | 6.4% |
Crossbridge Energy A/S | – | 0.2% |
Lloyds Bank Corporate Markets PLC 1) | – | -2.2% |
SEB Skandinaviska Enskilda Banken AB 1) | – | -2.3% |
Commonwealth Bank 1) | – | -3.0% |
Total revenue | 100.0% | 100.0% |
USD million | 2024 | 2023 |
Direct field opex | (200.4) | (232.4) |
Tariff and transportation expenses | (46.3) | (34.9) |
Environmental costs 1) | (12.6) | (11.8) |
Production general and administrative | (14.7) | (16.8) |
Field operating cost | (274.1) | (295.9) |
Total produced volumes (mmboe) | 9.2 | 9.1 |
In USD per boe | (29.9) | (32.5) |
| Adjustments for: | ||
Concept studies | (1.2) | (6.2) |
Change in inventory position | (1.3) | (6.7) |
Over/under-lift of oil and NGL | (8.9) | (6.3) |
Insurance and other | (22.6) | (21.9) |
Stock scrap | (2.4) | (3.0) |
Production expenses | (310.4) | (340.1) |
USD million | 2024 | 2023 |
Acquisition of seismic data, analysis and general G&G costs | (5.8) | – |
Other exploration and evaluation expenses | (0.1) | (1.4) |
Total exploration and evaluation expenses | (5.9) | (1.4) |
USD million | Note | 2024 | 2023 |
Salaries | (13.0) | (10.3) | |
Social security tax | (4.0) | (1.4) | |
Pension costs | 21 | (0.7) | (0.7) |
Costs relating to share-based payments | (1.6) | (5.2) | |
Other personnel expenses | (0.4) | (0.4) | |
Total personnel expenses | (19.7) | (18.0) | |
Average FTE | 40.2 | 36.2 | |
Average number of employees | 43.3 | 38.3 |
USD 1 000 | 2024 | 2023 |
Short-term employee benefits | 3,160 | 2,239 |
Post-employment benefits | 122 | 98 |
Share-based payments | 830 | 787 |
Total remuneration to key management | 4,112 | 3,124 |
USD million | 2024 | 2023 |
Consultant fees | (8.4) | (9.4) |
Other operating expenses | (4.0) | (4.7) |
Total other operating expenses | (12.4) | (14.1) |
USD | 100 | 0, excl. VAT | 2024 | 2023 |
Auditor’s fees | (590.4) | (580.0) | ||
Other assurance service | – | (6.9) | ||
Other service | (93.1) | (86.1) | ||
Total audit fees | (683.6) | (673.0) |
| Capitalised | ||||
| exploration | ||||
| USD million | expenditures | Licence | Goodwill | Total |
Book value 31.12.23 | 1.9 | 149.7 | – | 151.6 |
Acquisition costs 31.12.23 | 1.9 | 186.0 | – | 187.9 |
Additions | – | – | 2.2 | 2.2 |
Currency translation adjustment | – | – | (0.1) | (0.1) |
Acquisition costs 31.12.24 | 1.9 | 186.0 | 2.1 | 190.1 |
Accumulated depreciation, amortisation and write-down 31.12.23 | – | (36.3) | – | (36.3) |
Depreciation/amortisation | – | (6.7) | – | (6.7) |
Accumulated depreciation, amortisation and write-down 31.12.24 | – | (43.0) | – | (43.0) |
Book value 31.12.24 | 1.9 | 143.0 | 2.1 | 147.0 |
| Capitalised | ||||
| exploration | Conceptual | |||
| USD million | 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 and write-downs | ||||
31.12.22 | – | – | (29.4) | (29.4) |
Depreciation/amortisation | – | – | (6.9) | (6.9) |
| Accumulated depreciation and write-downs | ||||
31.12.23 | – | – | (36.3) | (36.3) |
Book value 31.12.23 | 1.9 | – | 149.7 | 151.6 |
| Asset under | Production | Other | ||
| USD million | construction | facilities | assets | Total |
Book value 31.12.23 | 1,422.8 | 1,003.7 | 1.4 | 2,427.9 |
Acquisition costs 31.12.23 | 1,422.8 | 1,491.5 | 3.1 | 2,917.4 |
Reclassification from AUC to production facilities 1) | (1,401.5) | 1,401.5 | – | 0.0 |
Additions | 31.3 | 185.5 | 0.1 | 216.9 |
Acquisition of subsidiary | – | – | 0.0 | 0.0 |
Sale of asset | – | 19.4 | (0.0) | 19.4 |
Revaluation abandonment assets | – | 37.1 | – | 37.1 |
Disposals | – | – | (0.0) | (0.0) |
Currency translation adjustment | – | (0.1) | (0.1) | (0.2) |
Acquisition costs 31.12.24 | 52.6 | 3,135.0 | 3.1 | 3,190.7 |
Depreciation and write-downs 31.12.23 | – | (487.9) | (1.7) | (489.5) |
Depreciation | – | (127.0) | (0.2) | (127.2) |
Depreciation of capitalised borrowing cost | – | (1.1) | – | (1.1) |
Sale of asset, reversal depreciation | – | – | 0.0 | 0.0 |
Acquisition of subsidiary | – | – | (0.0) | (0.0) |
Disposals | – | – | 0.0 | 0.0 |
Currency translation adjustment | – | 0.0 | 0.0 | 0.1 |
Depreciation and write-downs 31.12.24 | – | (615.9) | (1.9) | (617.7) |
Book value 31.12.24 | 52.6 | 2,519.1 | 1.3 | 2,573.0 |
| Asset under | Production | ||||
| USD million | construction | facilities | Other assets | Total | |
Book value 31.12.22 | 1,222.3 | 859.6 | 1.4 | 2,083.3 | |
Acquisition costs 31.12.22 | 1,222.3 | 1,252.5 | 3.1 | 2,47 | 7. 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 asset | – | 49.4 | – | 49.4 | |
Disposal | – | – | (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 | |
| Accumulated depreciation and write-downs | |||||
31.12.2022 | – | (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) | |
| Accumulated 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 |
USD million | 2024 | 2023 |
Total interest income | 15.8 | 17. 8 |
Value adjustment foreign exchange contract | 0.7 | – |
Volume protection true-up | – | 0.6 |
Extinguishment of bond loans | – | 1.0 |
Foreign exchange gains | 9.5 | 3.7 |
Total other financial income | 10.2 | 5.3 |
USD million | 2024 | 2023 |
Interest expenses current liabilities | (0.5) | – |
Interest expense from bond loans | (56.2) | (44.9) |
Interest expense from bank debt 1) | (76.8) | (51.9) |
Less capitalised borrowing cost | – | 78.0 |
Total interest expenses | (133.0) | (18.9) |
Value adjustment of embedded derivatives 2) | (32.1) | (14.1) |
Value adjustment interest swap RBL, ineffective part | (0.1) | (0.7) |
Value adjustment amortised cost RBL | (5.6) | – |
Utilisation of derivatives, ineffective part | (0.7) | (0.1) |
Accretion expense related to asset retirement obligations | (54.3) | (49.3) |
Extinguishment of bond loans | (22.3) | – |
Foreign exchange losses | (5.5) | (12.3) |
Other financial expenses | (2.6) | (3.0) |
Total other financial expenses | (123.2) | (79.5) |
Net financial items | (230.2) | (75.2) |
| USD million | ||
Income tax in profit/loss (Danish corporate income tax and hydrocarbon tax) | 2024 | 2023 |
Current tax | (5.4) | (63.3) |
Solidarity contribution, current 1) | – | (72.2) |
Current tax, prior year 2) | 68.1 | (10.1) |
Current tax | 62.7 | (145.5) |
Deferred tax | (53.2) | (65.8) |
Solidarity contribution, deferred 1) | – | 70.5 |
Deferred tax, prior year 2) | (68.1) | 7.1 |
Deferred tax | (121.4) | 11.8 |
Tax (expense)/income | (58.7) | (133.7) |
Tax (expense)/income related to OCI | 2024 | 2023 |
Cash flow hedges | 67.2 | (47.7) |
Tax (expense)/income related to OCI | 67.2 | (47.7) |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
| Reconciliation of nominal to actual tax rate | 2024 | 2024 | In total | ||
Result before tax | 67.6 | (79.6) | (12.1) | ||
Expected tax on profit before tax | 43.2 | 64% | (17.5) | 22% | 25.7 |
| Tax effect of: | |||||
Prior year adjustment | 0.5 | 1% | (0.4) | 1% | 0.1 |
| Currency changes to tax losses carried | |||||
forward in DKK 1) | 53.0 | 78% | – | 0% | 53.0 |
Investment uplift on capex projects 2) | (51.3) | -76% | – | 0% | (51.3) |
Permanent differences 3) | – | 0% | 7.1 | -9% | 7.1 |
Interest limitation | 11.5 | 17% | – | 0% | 11.5 |
| No recognition of tax assets in Norway | |||||
and UK | – | 0% | 12.7 | -16% | 12.7 |
Tax expense (income) in profit/loss | 56.9 | 84% | 1.8 | -2% | 58.7 |
Hydrocarbon tax 64% | Corporate tax 22% | ||||
| Reconciliation of nominal to actual tax rate, continues | 2023 | 2022 | 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 |
| Currency changes to tax losses carried | |||||
forward in DKK 1) | (24.6) | -10% | – | 0% | (24.6) |
Investment uplift on capex projects 2) | (42.6) | -18% | – | 0% | (42.6) |
Permanent differences 3) | 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% | ||||
2024 | 2024 | In total | |||
OCI before tax | (98.1) | (23.4) | -121.5 | ||
Expected tax on OCI before tax | 62.8 | 64% | 5.2 | 22% | 67.9 |
| Tax effect of: | |||||
Non-taxable currency translation adjustment | – | -0.7 | -0.7 | ||
Tax in OCI | 62.8 | 64% | 4.5 | 22% | 67.2 |
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) |
Current income tax receivables/(payables) | 2024 | 2023 |
Corporate tax 22% (Denmark) | (0.8) | (4.6) |
Hydrocarbon tax (Denmark) | 11.5 | (73.7) |
Hydrocarbon tax for prior years (Denmark) | (8.6) | (12.9) |
Solidarity contribution | – | (48.8) |
Tax receivables/(payables) | 2.2 | (140.0) |
| Effect | ||||
| recognised | Effect | |||
| USD million | in profit/ | recognised | ||
Deferred tax and deferred tax asset | 31.12.2023 | loss | in OCI | 31.12.2024 |
Property, plant and equipment | 812.9 | 248.3 | – | 1,061.2 |
Intangible assets, licences | 29.4 | (14.8) | – | 14.7 |
Inventories and receivables | 33.8 | (1.3) | – | 32.5 |
Asset retirement obligation (ARO) | (623.9) | (47.1) | – | (671.1) |
Other assets and liabilities | (2.9) | (2.7) | – | (5.6) |
Tax loss carryforward, corporate tax (22%) | – | – | – | – |
Tax loss carryforward, chapter 2 tax (25%) | (0.1) | (31.2) | – | (31.3) |
Tax loss carryforward, chapter 3a tax (52%) | (467.7) | (29.7) | (62.8) | (560.2) |
Deferred tax asset, net | (218.5) | 121.4 | (62.8) | (159.8) |
| Effect | Effect | |||
| USD million | recognised in | recognised | ||
Deferred tax and deferred tax asset | 31.12.2022 | profit/loss | in OCI | 31.12.2023 |
Property, plant and equipment | 745.9 | 67.0 | – | 812.8 |
Intangible assets, licenses | 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) |
Tax losses carried forward, Denmark. In million DKK | 2024 | 2023 |
Corporate tax (22%) | – | – |
Chapter 2 Hydrocarbon tax (25%) | 890.7 | – |
Chapter 3a Hydrocarbon tax (52%) | 7,488.1 | 5,523.2 |
Tax losses carried forward, Norway. In million NOK | 2024 | 2023 |
Corporate tax Norway (22%) | 1,208.3 | 1,204.2 |
Tax losses carried forward, UK. In million GPB/USD | 2024 1) | 2023 |
Trade losses, UK (hydrocarbon s 330 (2)), USD | 78.0 | 78.0 |
Trade losses, UK (hydrocarbon), USD | 100.1 | 100.1 |
Pre-trading revenue expenditure, UK (hydrocarbon), GBP | 1.3 | 1.3 |
Pre-trading capital expenditure, UK (hydrocarbon), GBP | 40.2 | 40.2 |
USD million | 2024 | 2023 | |||
| Profit (loss) attributable to ordinary shareholders | |||||
from operations | (70.8) | 109.8 | |||
Adjustment amortisation convertible bond loans | 31.3 | 27.0 | |||
Adjustment fair value embedded derivatives | 32.1 | 14.1 | |||
| Profit (loss) basis for fully diluted shareholders | |||||
from operations | (7.3) | 150.9 | |||
Number of shares outstanding at the beginning of the year | 26,105,328 | 25,571,262 | |||
Issue of new share | 292,791 | – | |||
Sale of treasury shares | 100,521 | 36,641 | |||
Conversion part of convertible bond | – | 497,425 | |||
Number of shares outstanding at the end of the year | 26,498,640 | 26,105,328 | |||
Weighted average number of shares (basic) | 26,318,827 | 26,043,859 | |||
Adjustment convertible bond loan 1) | 4,803,885 | 4, | 8 | 09 | ,74 3 |
Adjustment option schemes | – | 378,868 | |||
Weighted average number of shares (diluted) | 31,122,712 | 31,232,470 | |||
Earnings per share in USD | (2.7) | 4.2 | |||
Earnings per share in USD diluted | (2.7) | 4.2 |
USD million | 2024 | 2023 |
| Non-current assets | ||
Convertible loan CarbonCuts | – | 1.1 |
Loan CarbonCuts | – | 2.6 |
Total non-current receivables | – | 3.7 |
| Current assets | ||
Trade receivables | 27.9 | 59.9 |
Under-lift of oil/NGL | – | 2.6 |
Prepayments | 9.5 | 24.8 |
Other receivables | 1.6 | 1.4 |
Total trade receivables and other current receivables | 39.0 | 88.7 |
| Past due | |||||||
USD million | Total | Not past due | > 30 days | 30-60 days | 61-90 days | 91-120 days | > 120 days |
Trade receivables | 27.9 | 27.9 | – | – | – | – | – |
Total | 27.9 | 27.9 | – | – | – | – | – |
| Past due | |||||||
USD million | Tot al | 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 | – | – | – | – | – |
USD million | 2024 | 2023 |
Product inventory, oil | 13.7 | 15.0 |
Other stock (spares and consumables) 1) | 42.1 | 39.7 |
Total inventories | 55.8 | 54.7 |
USD million | 2024 | 2023 |
| Non-current assets | ||
| Restricted bank deposits pledged as security for abandonment obligation | ||
related to Nini/Cecilie | 61.5 | 64.3 |
| Restricted bank deposits pledged as security for cash call obligations towards | ||
TotalEnergies 1) | – | 149.6 |
Total non-current restricted bank deposits | 61.5 | 213.9 |
| Current assets | ||
Unrestricted cash and cash equivalents | 250.6 | 166.7 |
| Restricted bank deposits pledged as security for cash call obligations towards | ||
TotalEnergies 1) | 157. 2 | – |
Restricted bank deposits 2) | 0.1 | 0.1 |
Total current cash and cash equivalents | 407.9 | 166.9 |
Total bank deposits | 469.4 | 380.7 |
USD million | Level 1 | Level 2 | Level 3 | Total |
| Assets | ||||
| Financial assets at fair value hedging instruments | ||||
– Derivative instruments price hedge | – | 14.2 | – | 14.2 |
Total assets | – | 14.2 | – | 14.2 |
| Liabilities | ||||
| Financial liabilities at fair value through profit or loss | ||||
– Embedded derivatives convertible bond BNOR15 1 | – | – | 85.1 | 85.1 |
| Financial liabilities at fair value hedging instruments | ||||
– Derivative instruments price hedge | – | 87.4 | – | 87.4 |
Total liabilities | – | 87.4 | 85.1 | 172.5 |
USD million | Level 1 | Level 2 | Level 3 | Tot al |
| 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 |
| Assets | ||||
| Financial | at fair value | |||
| assets at | through | Hedging | ||
| amortised | profit or | instruments | ||
| USD million | cost | loss | at fair value | Total |
| Assets | ||||
Derivative instruments price hedge | – | – | 14.2 | 14.2 |
Trade receivables and other current assets | 39.0 | – | – | 39.0 |
Restricted bank deposits | 218.8 | – | – | 218.8 |
Cash and cash equivalents | 250.6 | – | – | 250.6 |
Total | 508.4 | – | 14.2 | 522.6 |
| Liabilities | ||||
| Financial | at fair value | |||
| liabilities at | through | Hedging | ||
| amortised | profit or | instruments | ||
| USD million | cost | loss | at fair value | Total |
| Liabilities | ||||
Derivative instruments price hedge | – | – | 87.4 | 87.4 |
Embedded derivatives convertible bond BNOR15 1) | – | 85.1 | – | 85.1 |
Convertible bond loan | 233.1 | – | – | 233.1 |
Senior unsecured bond loan | 303.5 | – | – | 303.5 |
Reserve-based lending facility | 834.3 | – | – | 834.3 |
Trade payables and other current liabilities | 99.4 | – | – | 99.4 |
Total | 1,470.4 | 85.1 | 87.4 | 1,642.9 |
| Financial | Assets | |||
| assets at | at fair value | Hedging | ||
| amortised | through | instruments | ||
| USD million on 31.12.23 | 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 | |||
| liabilities at | at fair value | Hedging | ||
| amortised | through | instruments | ||
| USD million | 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 loans | 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 |
| Less than | |||||
| 31.12.24 | 1 year | 1-2 years | 2-5 years | Over 5 years | Tot al |
| Non-derivative financial liabilities: | |||||
BNOR15 1) | – | – | – | – | – |
BNOR16 | 28.5 | 28.5 | 385.5 | – | 442.5 |
Reserve-based lending facility | 83.8 | 86.2 | 1,036.3 | – | 1,206.3 |
Trade creditors and other liabilities | 99.4 | – | – | – | 99.4 |
Derivative financial liabilities: | – | ||||
Derivatives 1) | 64.3 | 22.0 | 1.0 | – | 87.4 |
Total as at 31.12.24 | 276.1 | 136.7 | 1,422.9 | – | 1,835.6 |
| Less than | |||||
| 31.12.23 | 1 year | 1-2 years | 2-5 years | Over 5 years | Tot al |
| Non-derivative financial liabilities: | |||||
BNOR15 1) | – | – | – | – | – |
BNOR16 | – | – | 175.0 | – | 175.0 |
Reserve-based lending facility | 125.0 | 275.0 | 450.0 | – | 850.0 |
Trade creditors and other liabilities | 125.3 | – | – | – | 125.3 |
Derivative financial liabilities: | – | ||||
Derivatives 1) | 35.9 | 3.2 | – | – | 39.2 |
Total as at 31.12.24 | 286.2 | 278.2 | 625.0 | – | 1,189.4 |
| Total amount | Carrying | Fair | |
| USD million | outstanding 1) | amount | value |
| Financial assets | |||
Derivative instruments price hedge | 14.2 | 14.2 | |
Trade receivables and other current assets | 39.0 | 39.0 | |
Restricted bank deposits | 218.8 | 218.8 | |
Cash and cash equivalents | 250.6 | 250.6 | |
Total | 522.6 | 522.6 | |
| Financial liabilities | |||
Derivative instruments price hedge | 87.4 | 87.4 | |
Embedded derivative convertible bond BNOR15 2) | 85.1 | 85.1 | |
Convertible bond loans | 247.1 | 233.1 | 162.0 |
Senior unsecured bond loan | 300.0 | 303.5 | 300.0 |
Reserve-based lending facility | 880.0 | 834.3 | 880.0 |
Trade payables and other current liabilities | 99.4 | 99.4 | |
Total | 1,427.1 | 1,642.9 | 1,613.9 |
BNOR15 | 2024 | |
Valuation date | (date) | 31 Dec 24 |
Agreement execution date | (date) | 30 Dec 22 |
Par value of bonds | (USD) 247,067,145 | |
Reference share price at time of agreement | (NOK) | 413 |
Share price at 31.12.2024 | (NOK) | 657 |
Fair value at grant date | (USD) | 38,928,552 |
Fair value at 31.12.2024 | (USD) | 85,139,366 |
PIK interest rate | (%) | 8.00% |
Expected remaining life | (years) | 1.0 |
Number of options | (#) | 4,803,885 |
Conversion price | (NOK) | 537 |
Fixed FX rate of agreement | (USD:NOK) | 10.440 |
Risk-free rate (based on government bonds) | (%) | 3.87% |
Expected volatility | (%) | 42.62% |
Model used | Black – Scholes – Merton | |
| Maturity | ||||||
| Less than | 1 to 3 | 3 to 6 | 6 to 9 | 9 to 12 | More than | |
| As at 31.12.2024 | 1 month | months | months | months | months | 12 months |
| Commodity forward sales | ||||||
| contracts oil: | ||||||
Notional quantity (in mbbl) | – | 929.0 | 929.0 | 915.0 | 915.0 | 1,500.0 |
| Notional amount (in USD million | ||||||
per bbl) | – | 67.8 | 67.7 | 67.5 | 67.5 | 110.2 |
| Average hedged sales price | ||||||
(in USD per bbl) | – | 73.0 | 72.9 | 73.8 | 73.8 | 73.5 |
| Commodity forward sales | ||||||
| contracts gas: | ||||||
Notional quantity (in mMWh) | – | 840.0 | 1,350.0 | 1,350.0 | 1,065.0 | 2,805.0 |
| Notional amount (in EUR million | ||||||
per MWh) | – | 36.3 | 49.9 | 49.9 | 38.7 | 96.0 |
| Average hedged sales price | ||||||
(in EUR per MWh) | – | 43.2 | 36.9 | 36.9 | 36.4 | 34.2 |
| Commodity zero cost collar | ||||||
| contracts oil: | ||||||
Notional quantity gas (in mbbl) | – | 135.0 | 135.0 | 60.0 | 60.0 | 1,200.0 |
| Average hedged price – floor | ||||||
(in USD per bbl) | – | 66.1 | 66.1 | 67.5 | 67.5 | 65.0 |
| Average hedged price – ceiling | ||||||
(in USD per bbl) | – | 82.7 | 82.7 | 77.4 | 77.4 | 77.4 |
| Commodity zero cost collar | ||||||
| contracts gas: | ||||||
Notional quantity gas (in mMWh) | – | 285.0 | 240.0 | 240.0 | 300.0 | 1,260.0 |
| Average hedged price – floor | ||||||
(in EUR per MWh) | – | 36.3 | 34.4 | 34.4 | 35.0 | 31.2 |
| Average hedged price – ceiling | ||||||
(in EUR per MWh) | – | 56.2 | 49.4 | 49.4 | 54.5 | 45.6 |
USD million | Hedge Reserve |
Balance as of 01.01.2023 | 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 revenue | 102.5 |
Changes in fair value cash flow hedge financial items | 5.2 |
Related tax – changes in fair value cash flow hedge | (66.8) |
Balance as of 31.12.2023 | 24.9 |
Realised cash flow hedge on revenue | 1.6 |
Realised cash flow hedge on financial items | (20.2) |
Related tax – realised cash flow hedge | 3.1 |
Changes in fair value cash flow hedge revenue | (100.4) |
Changes in fair value cash flow hedge financial items | 0.6 |
Related tax – changes in fair value cash flow hedge | 64.1 |
Balance as of 31.12.2024 | (26.3) |
No. of shares | Share capital* | |
Number of shares and share capital as of 01 January 2023 | 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 |
Issue of shares | 292,791 | 0.0 |
Number of shares and share capital as of 31 December 2024 | 26,498,640 | 1.7 |
| Treasury share | ||
| No. of shares | reserve* | |
Number of treasury shares and treasury share reserve as of 01 January 2023 | (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) |
Sale of treasury shares | 100,521 | 0.1 |
Number of treasury shares and treasury share reserve as of 31 December 2024 | – | – |
Shareholder* | Shareholding | Ownership share | Voting share |
Euroclear Bank S.A./N.V. | 6,872,158 | 25.9 % | 25.9 % |
Goldman Sachs International | 5,123,261 | 19.3 % | 19.3 % |
The Bank of New York Mellon SA/NV | 2,279,864 | 8.6 % | 8.6 % |
SOBER AS | 1,850,000 | 7.0 % | 7.0 % |
J.P. Morgan Securities LLC | 1,482,181 | 5.6 % | 5.6 % |
J.P. Morgan Chase Bank, N.A., London | 816,890 | 3.1 % | 3.1 % |
State Street Bank and Trust Comp | 787,902 | 3.0 % | 3.0 % |
Citibank, N.A. | 489,581 | 1.8 % | 1.8 % |
BARCLAYS CAPITAL LUXEMBOURG SARL | 450,000 | 1.7 % | 1.7 % |
UBS Switzerland AG | 448,391 | 1.7 % | 1.7 % |
Sbakkejord AS | 417,058 | 1.6 % | 1.6 % |
J.P. Morgan SE | 349,569 | 1.3 % | 1.3 % |
FINSNES INVEST AS | 316,000 | 1.2 % | 1.2 % |
FJORD & ATOLL SOSYFR AS | 308,070 | 1.2 % | 1.2 % |
HANASAND | 292,412 | 1.1 % | 1.1 % |
VELDE HOLDING AS | 245,000 | 0.9 % | 0.9 % |
ALTO HOLDING AS | 244,700 | 0.9 % | 0.9 % |
CLEARSTREAM BANKING S.A. | 198,115 | 0.7 % | 0.7 % |
Caceis Bank | 186,695 | 0.7 % | 0.7 % |
The Bank of New York Mellon | 186,210 | 0.7 % | 0.7 % |
Total | 23,344,057 | 88.1 % | 88.1 % |
Other owners (ownership <0,53%) | 3,154,583 | 11.9 % | 11.9 % |
Total number of shares at 31 March 2025 | 26,498,640 | 100.0 % | 100.0 % |
USD million | 31.12.2024 | 31.12.2023 |
Balance on 01.01. | 1,049.0 | 955.8 |
Provisions and change of estimates made during the year | 34.5 | 52.6 |
Accretion expense | 54.2 | 49.2 |
Incurred cost removal | (15.5) | (8.7) |
Currency translation adjustment | (0.1) | 0.1 |
Total provision made for asset retirement obligations | 1,122.1 | 1,049.0 |
| Breakdown of short-term and long-term asset retirement obligations | ||
Short-term | 11.4 | 15.4 |
Long-term | 1,110.6 | 1,033.7 |
Total provision for asset retirement obligations | 1,122.1 | 1,049.0 |
USD million | Un-discounted | Discounted |
2025-2029 | 42.8 | 39.0 |
2030-2034 | 492.6 | 330.4 |
2035-2039 | 61.1 | 36.6 |
2040+ 1) | 1,589.1 | 654.6 |
At 31.12.2024 2) | 2,185.6 | 1,060.6 |
| ARO | Change in | |
| Sensitivity | ($’mm) | provision |
Abandonment cost estimate | 1,057.5 | |
Abandonment cost estimate increase +40% | 1,480.5 | 40.0% |
Abandonment cost estimate increase +10% | 1,163.3 | 10.0% |
Abandonment cost estimate decrease -10% | 951.8 | -10.0% |
Abandonment cost estimate decrease -30% | 740.3 | -30.0% |
Discount rate +1.0% | 925.4 | -13.0% |
Discount rate -1.0% | 1,213.2 | 15.0% |
Inflation rate +1.0% | 1,210.5 | 15.0% |
Inflation rate -1.0% | 925.2 | -13.0% |
Cessation Of Production (by hubs) accelerated by 5 years | 1,216.6 | 15.0% |
31.12.2024 | 31.12.2023 | |||
| Principal | Book | Principal | Book | |
| USD million | amount | value | amount | value |
BNOR14 Senior Unsecured Bond 1) | – | – | 175.0 | 169.1 |
BNOR16 Senior Unsecured Bond 2) | 300.0 | 303.5 | – | – |
Reserve-based lending facility 3) | 880.0 | 834.3 | 725.0 | 695.8 |
Total non-current debt | 1,180.0 | 1,137.9 | 900.0 | 864.9 |
Reserve-based lending facility 3) | – | – | 125.0 | 125.0 |
BNOR15 Convertible Bond 4) | 247.1 | 233.1 | 228.4 | 201.7 |
Total current debt | 247.1 | 233.1 | 353.4 | 326.7 |
Total borrowings | 1,427.1 | 1,370.9 | 1,253.4 | 1,191.6 |
Cash flows | Non-cash changes | ||||||
| Receipts/ | Interest and | Conversion to | Move from | ||||
Movements in interest-bearing liabilities | 31.12.23 | payments | financing cost | shares | LT to ST | Amortisation | 31.12.24 |
BNOR13 Convertible Bond | – | – | – | – | – | – | – |
BNOR15 Convertible Bond | 201.7 | – | – | – | (233.1) | 31.3 | – |
BNOR16 Senior Unsecured Bond | – | 300.0 | (11.5) | – | – | 15.1 | 303.5 |
BNOR14 Senior Unsecured Bond | 169.1 | (175.0) | (25.4) | 22.3 | – | 9.0 | – |
Reserve-based lending facility 1) | 695.8 | 30.0 | (96.8) | – | 125.0 | 80.4 | 834.3 |
Total movement non-current interest-bearing liabilities | 1,066.6 | 155.0 | (133.7) | 22.3 | (108.1) | 135.8 | 1,137.9 |
Reserve-based lending facility | 125.0 | – | – | – | (125.0) | – | – |
BNOR15 Convertible Bond | – | – | – | – | 233.1 | – | 233.1 |
Total movement in current interest-bearing liabilities | 125.0 | – | – | – | 108.1 | – | 233.1 |
Total movement in interest-bearing liabilities | 1,191.6 | 155.0 | (133.7) | 22.3 | – | 135.8 | 1,370.9 |
Cash flows | Non-cash changes | ||||||
| Receipts/ | Interest and | Conversion to | Conversion | ||||
Movements in interest-bearing liabilities | 31.12.22 | payments | financing cost | shares | BNOR15 | 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 1) | 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 |
Year | BNOR15 1) | BNOR16 | RBL Facility | Total |
2025 | – | – | – | – |
2026 | – | – | – | – |
2027 | – | – | 223.0 | 223.0 |
2028 | – | – | 328.5 | 328.5 |
2029 | – | 300.0 | 328.5 | 628.5 |
Total | – | 300.0 | 880.0 | 1,180.0 |
Year | BNOR16 1) | RBL Facility 2) | Total |
Interest rate 3) | 9.5% | SOFR** | |
2025 | 28.5 | 83.8 | 112.3 |
2026 | 28.5 | 86.2 | 114.7 |
2027 | 28.5 | 80.4 | 108.9 |
2028 | 28.5 | 53.3 | 81.8 |
2029 | 28.5 | 22.6 | 51.1 |
Total | 142.5 | 326.3 | 468.8 |
USD million | 2024 | 2023 |
BlueNord ASA shares in Altinex AS | 398.5 | 396.8 |
Altinex AS shares in BlueNord Energy 8/06 Denmark B.V and other companies | 614.7 | 614.7 |
Loans from Parent to subsidiaries | 348.6 | 343.2 |
Total net book value | 1,361.8 | 1,354.7 |
USD million | 2024 | 2023 |
Trade payable | 4.4 | 17. 5 |
Liabilities to operators relating to joint venture licences | 31.1 | 70.9 |
Over-lift of oil/NGL | 6.3 | – |
Accrued interest | 3.4 | 1.3 |
Salary accruals | 2.3 | 2.4 |
Public duties payable | 33.7 | 12.8 |
Other current liabilities | 18.2 | 20.3 |
Total trade payables and other current liabilities | 99.4 | 125.3 |
USD million | 2024 | 2023 |
USD | 51.7 | 40.2 |
DKK | 29.8 | 70.3 |
EUR | 16.0 | 12.3 |
GBP | 0.7 | 0.8 |
NOK | 1.2 | 1.7 |
Total | 99.4 | 125.3 |
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% |