Annual report
2023
Solstad Group in Brief 06
Letter from the CEO 08
The Board’s Annual Report 18
Sustainability in Brief 28
Corporate Governance 32
Social Media Highlights 38
Group Accounts 40
Parent Accounts 114
Contents
Financial Calendar
Preliminary dates for quarterly reports and ordinary
General Meeting in Solstad are:
Annual Report 2023: April 30th, 2024
1Q Report 2024: May 15th, 2024
Ordinary General Meeting: May 30th, 2024
2Q Report 2024: July 16th, 2024
3Q Report 2024: November 5th, 2024
02
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
03
Our values
SAFE
Safety is our main priority. Solstad vessels carry out operations all over the
world, sometimes in extreme conditions. We recognize all employees as our
most valuable asset, and we will never compromise on their safety.
COMPETENT
All employees in Solstad are key personnel. We aim not only to fulfill our clients’
demands, but to deliver a service beyond their expectations. We ensure that our
personnel are constantly learning to have the right competence and knowledge
required at all times. Our operational knowledge shall be developed in close
interaction between the marine crew and the onshore organizations.
RELIABLE
We focus on quality in all parts of our services. We shall always be trusted to
treat everyone fairly and respectfully, and we keep our promises. With a vast
fleet and a competent organization, our clients shall trust us to perform all
operations in a safe manner and with focus on quality and efficiency in all stages
of our service.
RESPONSIBLE
We care about people, assets and the environment. Our company is global, but
also local in the areas we operate. We conduct our business in a responsible
manner, respecting the law and universal human rights to benefit the
communities where we work. We are aware of our environmental footprint and
take measurable steps towards a better environment with the Solstad Green
Operations program.
OUR VISION
To deliver industry-leading sustainable operations to
the global offshore energy market.
Solstad Group*
in Brief
Our global footprint*
Aberdeen
United Kingdom
Rio de Janeiro
Brazil
Singapore
Singapore
Perth
Australia
Skudeneshavn
Norway
Manila
Philippines
Macáe
Brazil
Asia Pacific
Asia & Australia
3 AHTS | 3 CSV
Oil & Gas, Renewable Energy
South America
Brazil & Argentina
4 AHTS | 7 CSV
Oil & Gas
Total
13 AHTS | 26 CSV
Europe
1 AHTS | 14 CSV
Oil & Gas, Renewable
Energy
AFRICA
5 AHTS | 2 CSV
Oil & Gas
* As of 31 December 2023
*Solstad Group is defined as Solstad Offshore ASA and Solstad Maritime Holding AS combined
04
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
05
Vessel SilosVessel Silos
Vessel SilosVessel Silos
Refinancing
* In addition, 1 AHTS vessel in lay up held for sale.
~33%
~67%
~27%
~0-14%~18%~41-55%
On 23 October 2023, Solstad Offshore ASA, Aker Capital
AS, and AMSC ASA announced that an agreement for the
refinancing of the Solstad Offshore ASA group had been
entered into between Aker Capital AS, Solstad Offshore
ASA’s subsidiary Solstad Shipholding AS and AMSC ASA
(the “Refinancing”), which included the establishment of
Solstad Maritime Holding AS and subsidiaries (the “Solstad
Maritime Group”).
The Refinancing secured new equity of NOK 4 billion
and refinancing of a majority of the Solstad Offshore ASA
group’s outstanding secured debt of about NOK 11.9 billion
(the “Refinanced Debt”), by a new long-term financing of
about NOK 9.7 to the Solstad Maritime Group.
Prior to the Refinancing, Solstad Offshore ASA, via its
wholly owned subsidiary, Solstad Shipholding AS held
100% of the shares in each of Solstad Shipowning
Holding AS, Solstad Operations Holding AS and Solstad
Management Holding AS (the “Target Companies”).
Solstad Shipowning Holding AS owns a fleet of 35 AHTS
and CSV vessels.
Pursuant to the Refinancing, the Target Companies
were contributed from Solstad Shipholding AS to Solstad
Maritime Holding AS as contribution in kind.
The major part of the Refinancing was completed on 16
January 2024. On 16 January 2024, Solstad Maritime
Holding AS completed a private placement directed
towards Aker Capital AS, raising gross proceeds of NOK
2.25 billion in cash against issuance of new shares in
Solstad Maritime Holding AS, and a private placement
directed towards AMSC AS where the shares in the
company owning the CSV “Normand Maximus”, were
contributed in-kind against issuance of NOK 1.0 billion
equivalent of new shares in Solstad Maritime Holding
AS. Simultaneously with these private placements, the
Refinanced Debt was repaid and about NOK 9.7 billion
in new financing was extended to the Solstad Maritime
Group.
The outstanding part of the Refinancing is a share
issue towards eligible shareholders in Solstad Offshore
ASA in the amount of up to NOK 750 million, which is
contemplated to be completed within 2Q 2024.
Following completion of this share issue, Solstad Maritime
Holding AS will be owned (ownership at the date hereof in
brackets) approximately 41% (47%) by Aker Capital, 18%
(21%) by AMSC AS, 27% (32%) by Solstad Shipholding
AS and if they subscribe in the share issue, 14% by
Solstad Offshore ASA’s shareholders. The second share
issue is underwritten by Aker Capital AS.
In addition to the refinancing of the Refinanced Debt, the
Refinancing also included an agreement whereby the
maturity of the NOK 1.8 billion legacy claim related to
the former leasing arrangements for Normand Maximus
was deferred until 2027. In addition Solstad Shipholding
AS is granted an option to purchase this claim for NOK
200 million in certain circumstances related to legal
proceedings involving the former owners of Normand
Maximus.
After completion of the Refinancing, the structure of the
Solstad group is reflected on the following page.
Aker Capital AS
10*
AHTS
3
AHTS
5
CSV
22
CSV
AMSC ASA
Solstad Maritime
Holding AS
Solstad Maritime AS
Solstad
Shipholding AS
Vessel Silos
Shipowning-,
Operations- & Mgmt
Companies
Solstad Offshore ASA
shareholders
Solstad Offshore ASA
Solstad Maritime
Holding AS
Solstad Offshore
ASA
06
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
07
had a continuous focus on our safety culture behavior
program “Solstad Incident Free Operations”. The objective
is to further improve HSE performance by reinforcing a
workplace culture that is committed to eliminating incidents
and injuries. Focus is on safety mindset, how work is
approached, and how to build on the understanding that all
incidents can be prevented.
With a reduction in vessels in operation throughout the year,
our total fleet emissions were significantly lower in 2023 than
the prior year. However, the average fleet emissions per
vessel over the last twelve months increased by two percent.
This was primarily related to a higher utilization on our fleet
and several mobilizations of vessels between regions.
Boosting Competitiveness
We are making continuous efforts and investments into
making our fleet more sustainable and competitive. Our
program to drive fuel-saving operational measures, called
Solstad Green Operations, will be strongly emphasized
in 2024 too. In addition, we are increasing our ambitions
within services. We have recently ordered six new
Workclass ROVs, bringing our total fleet of ROVs up to
12 units, that will be mobilized onboard our vessels. Our
main focus will remain on being an owner and operator of
offshore vessels, but by introducing our Service segment
we are able to offer our clients a more complete offering.
We also have ongoing digitalization projects that aim to
further improve our operational efficiency. A major game
changer, and well received project, is the Starlink roll-out,
Sailing in the
Right Direction
2023 is now behind us, and I am pleased to say that the Solstad that
exited 2023 is in much better shape than we were at the beginning of
the year. Key enablers were the exit from the PSV segment and the
Refinancing of Solstad. A supportive offshore market has also played
an important role in our positive development.
Financially, 2023 showed progress. Compared to 2022,
we increased our operating income with approximately
45 percent, to NOK 7.0 bn, for our continued operations.
This resulted in an adjusted EBITDA of NOK 3.3 bn, which
was compared to the prior year (NOK 1.7 bn). EBIT from
continued operations ended at NOK 1.9 bn, which was
also a significant improvement on the prior year (NOK 1.2
bn). However, net interest expenses increased from NOK
1,000 million to NOK 1,550 million as a consequence of an
increased market interest rates.
I like to say that the financial results are the consequence
of thousands of operational decisions. If we make smart
choices operationally, the financial results are also likely to
improve. In 2023, the main operating income drivers were
improved commercial terms, improved vessel utilization
and increased sales of additional services. At year-end, we
owned and/or operated a total fleet of 42 vessels (including
three vessels in lay-up and held for sale). On average, the
overall utilization for the operational fleet was 90 percent in
2023, compared to 84 percent in 2022, reflecting both our
competitive edge and improved market conditions.
Safe and Sustainable Operations
Good health and safety standards coupled with
sustainable operations are part of our license to operate.
In 2023, we reported a total recordable case frequency
(TRCF) of 1.25 over the last 12 months, which is on the
same level as 2022 (1.24). Three LTIs (lost time incidents)
were reported in 2023, down from four in 2022. HSE
remains a top priority, and throughout 2023 we have
CEO LETTER
bringing high speed internet to and from the entire fleet.
A Future-Proof Solstad
In addition to the above-mentioned operational improvements,
we have during 2023 taken major structural and financial
measures to develop a more future-proof Solstad.
In March, we signed an agreement for the sale of 37 PSVs
for a total amount of USD 580 million. The transaction was
closed on 5 July 2023. The sale of the PSVs represented a
shift in our strategy in a changing market. While the PSVs
mainly support the oil and gas industry, our AHTSs and
CSVs can service all offshore energy sectors, including
oil and gas and renewables. The move was therefore in
line with our strategy of being a key enabler in the energy
transition, offering our clients high-end offshore vessels.
Further, the transaction reduced Solstad’s interest-bearing
debt with approximately NOK 6 billion, which was a key
enabler for our successful refinancing later in the year.
As previously communicated Solstad Offshore was
subject to material refinancing risk and majority of the
Companys debt maturing in March 2024. In October 2023,
we announced a planned refinancing of Solstad. In short,
the Refinancing includes NOK 4 billion in new equity and
a successful refinancing of Solstad Group’s NOK 11.2
billion secured debt maturing 31 March 2024, as well as
postponed maturity for a NOK 1.8 bn residual claim
linked to a former leasing arrangement. The major part of
the Refinancing was completed on 16 January 2024.
In sum, these measures have preserved shareholder
values and helped create a robust industrial platform for
value-creation for all shareholders going forward.
Subsequent to year end, as a consequence of the above-
mentioned refinancing, Solstad has been divided into
two separate shareholding structures. Solstad Offshore
ASA consists of seven high-end AHTS and CSVs and 50
percent ownership in the Normand Installer joint venture,
while Solstad Maritime Holding holds 35 high-end AHTS
and CSVs. Solstad Offshore ASA owns 27 percent of the
shares in Solstad Maritime Holding. Both structures are
served by the same management company and operate
under the same brand: Solstad Offshore. Hence, our
clients, suppliers, cooperation partners and employees
relate to Solstad Offshore in the same way as before.
Improved Demand for Our Vessels
We exited 2023 with an order backlog of NOK 7.5 bn, which
provides strong visibility for 2024 and beyond. Moreover,
we are pleased to see that demand for high-end offshore
Lars Peder Solstad
CEO
vessels in the markets we operate within – offshore
renewable energy and offshore oil and gas – continues
to improve. Increased global E&P offshore spending,
substantial development of offshore wind, backed by
governmental support to escalate production of renewable
energy, remain key demand drivers for the CSV and AHTS
segments.
It is predicted that a significant number of new offshore
energy systems will be installed in the coming years. This
will create further demand for vessels. Except for purpose-
built support vessels for offshore windfarms, there are few
new vessels under construction. This can give a tighter
supply/demand balance going forward. However, such
predictions are sensitive to project delays, project costs
and development in energy prices.
Thankfully, we have a flexible fleet that can work across
oil and gas and renewable energy, we have highly
competent people onboard the vessels and in our onshore
organization. Following the Refinancing we can for the
first time in many years say that we have a strong balance
sheet. In total, this makes Solstad well positioned for an
offshore energy market that represents many exciting
opportunities.
A Healthy 60-Year-Old
Finally, I would like to thank my colleagues for their
unwavering commitment and efforts throughout 2023. We
entered 2024 in a better shape than we have been for
many, many years. In 2024, Solstad will celebrate our 60th
anniversary. Nothing would please me more than to show
our employees, clients, shareholders, suppliers and other
stakeholders that a 60-year-old Solstad is in good shape
and ready for future opportunities.
08
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
09
Highlights
→ The major part of the Refinancing, and the new group and ownership structure, was
completed on 16 January 2024.
→ Solstad has been building a service division that enables an offering of additional
services such as ROVs, tooling, project personnel, engineering support.
→ At year-end 2023, the Company owned and/or operated a total fleet of 42 vessels, of
which 39 were in operation: 26 CSVs and 13 AHTSs.
→ Tender activity increased steadily throughout 2023. The Company saw solid order intake
during the year, resulting in a backlog of MNOK 7,500 at year-end.
→ Operating income (continued operations) increased with 46 % to MNOK 6,979 vs MNOK
4,778 in 2022. Key drivers were improved utilization, higher day rates, and strengthened
sales of additional services in line with the Company’s strategy towards the high-end market.
→ Adjusted EBITDA increased to MNOK 3,294 vs MNOK 1,650 in 2022. EBIT increased
from MNOK 1,219 to MNOK 1,944 in 2022.
→ Net interest expense increased as a consequense of higher market rates from
approximately MNOK 1,000 to MNOK 1,550 in 2022.
→ Liquidity decreased to MNOK 1,883 at year-end 2023, compared to year-end cash
position of MNOK 2,170 in 2022 as a consequence of CAPEX and debt amortization.
→ Solstad Offshore ASA recognized an impairment of MNOK 578 connected to the
disposal group Solstad Maritime. Approximately 1/3 of the impairment refers to each of
the items 1) removal of deprecation of vessels since AHFS, 2) unrealized gain on debt in
foreign currency and 3) net result from operations.
→ Following increased focus on Solstad Green Operations and fuel efficiency, the average
CO2 emission per vessel decreased by 3%.
→ The Company signed an agreement on 7 March 2023 with Tidewater for the sale of 37
PSVs for a total amount of MUSD 580. The transaction was closed on 5 July 2023.
Key Financials
NOK million 2023 2022 2021 2020
Income ** 6,979 4,778 5,418 5,026
Adjusted EBITDA ** 3,294 1,650 1,534 1,282
EBIT ** 1,944 1,219 -7 -2,185
Profit before Tax ** 345 -344 -1,110 7,250
Cash and equivalents *** 1,883 2,170 2,459 2,412
Working capital *** -10,611 320 -119 -803
Equity 1,825 1,753 3,083 4,243
Net interest bearing debt * -14,097 -21,117 -18,257 -18,219
Order backlog ** 7,500 6,400 5,600 5,200
* Including recognized debt relating to IFRS 16 Leases (Note 8 and 10). Includes assets and liabilities held for sale as of 31 December 2023 (Note 5)
** Continued operations reported for 2023 and 2022 (AHTS, CSV), while historical figures for 2020 to 2021 remains unaltered (AHTS, CSV, PSV)
*** Includes assets and liabilities held for sale as of 31 December 2023 (Note 5)
Assets Held For Sale
Solstad Offshore and Solstad Maritime
The Company announced a financing solution on 23 October 2023 supported by Aker Capital AS,
AMSC ASA, DNB Bank ASA and Eksportfinans Norge AS (the “Refinancing”). The major part of
the Refinancing was completed on 16 January 2024. Assets included in the financing solution were
classified as held for sale up until this date, 16 January 2024, and were subject to year-end 2023
impairment testing. Solstad Offshore ASA will have 27% direct ownership of Solstad Maritime Holding
AS (“Solstad Maritime”). Solstad Maritime will be reflected as an investment in associates and
accounted for using the equity method in line with IAS 28. In the Condensed statement of financial
position and related notes Solstad Maritime is presented as Asset held for sale.
Discontinued Operations
Strategic sale of PSV fleet
The Company signed an agreement on 7 March 2023 with Tidewater for the sale of 37 PSVs for a
total amount of USD 580 million. The transaction was closed on 5 July 2023. Assets included in the
transaction was classified as held for sale up until date of transaction. The assets have been included
in the PSV segment in accordance with IFRS 8. The sale is considered to be discontinued operations,
and the net result for the operation is presented on a single line in the Condensed statement of
comprehensive income from 1Q 2023. Comparative periods have been restated. Continued operations
consist of CSV and AHTS segments. These segments are in demand from both oil and gas and
renewable energy clients.
10
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
11
EBITDA
2023 2022
Total operating income 6,978,977 4,778,283
Total operating costs -4,172,429 -3,158,905
Net gain/loss on sale of assets 517,567 -8,637
Operating result before depreciations and impairment (EBITDA) 3,324,115 1,610,741
Leases 68,890 50,238
Accrued loss on accounts receivables 19,427 -55,404
Operational restructuring cost 72,276 14,184
Net gain/loss on sale of assets -517,567 8,637
Result Joint Ventures 19,935 20,418
Result associates -4,824 722
VAT adjustment* 312,118 -
Adjusted EBITDA 3,294,370 1,649,537
* Reference Note 29 Contingent Liabilities, Assets and Provisions
12
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
13
Financial Summary
(MNOK) 2023 2022 2021 2020 Ref
PROFIT AND LOSS*
Charter income 6,730 4,583 5,128 4,844
Other operating income 249 195 289 182
Operating result before depreciation and impairment 3,324 1,611 1,402 1,032
Operating result 1,944 1,219 -7 -2,226
Net financial items -1,599 -1,562 -1,103 9,477
Ordinary result before tax 345 -344 -1,110 7,250
Net result for the year 407 -1,118 -1,136 7,254
Hereof majority’s share 400 -1,113 -1,102 7,241
BALANCE SHEET
Defered tax asset 2 4 14 6
Non-current assets 4,391 21,257 20,865 22,204
Current assets 1,386 4,350 4,072 3,869
Assets held for sale 13,858 412 - -
Total assets 19,635 26,019 24,938 26,069
Equity 1,825 1,753 3,083 4,243
Non-current liabilities and provisions 2,434 20,236 17,850 17,181
Current liabilities 13,893 4,030 4,004 4,645
Interest bearing liabilities 15,980 23,287 20,718 20,631 8
Liabilities directly associated with the assets held for sale (Note 5) 1,484 - - -
Bank overdraft - - - -
Free and restricted bank deposits 1,883 2,170 2,459 2,412
Net interest-bearing liabilities 14,097 21,117 18,259 18,219 9
PROFITABILITY
Operating margin 48% 34% 26 % 21 % 1
Earning on equity 19.3% -14 % -30 % 3.557 % 2
References and Definitions
1. Operating result before depreciation and impairment in percentages of total operating income
2. Result before tax, in percentage of average equity including non-controlling interests
3. Operating result before depreciation and impairment adjusted for joint ventures, excess values
charter parties from mergers, operating leases and other non-cash related items
4. Current assets divided by current liabilities
5. Booked equity including non-controlling interests in percentage of total assets
6. Cash and bank deposits (free and restricted)
7. Total current assets less total current liabilities (including current interest bearing liabilities)
8. Interest bearing liabilities is the total of the accounting lines “Interest bearing liabilities”, “Current
interest bearing liabilities” and “Leasing obligations”, adjusted for IFRS 9 adjustment and balance
booked borrowing costs
9. Net interest bearing liabilities is interest bearing liabilities (8) less cash and bank deposits (6)
Solstad Offshore ASA has included the above Alternative Performance Measures (APM), which
are commonly used in the business, as they are used internally by management to understand the
Group’s financial performance. Hence, it is deemed that the APMs will provide useful information to
external readers too.
(MNOK) 2023 2022 2021 2020 Ref
LIQUIDITY **
Liquid assets 1,883 2,170 2,459 2,412 6
Working capital -10,611 320 -119 -803 7
Adjusted EBITDA 3,294 1,650 1,534 1,282 3
Current ratio 0.1 1.1 1.0 0.8 4
CAPITAL
Total assets 19,635 26,019 24,938 26,069
Equity 1,825 1,753 3083 4,243
Equity ratio 9% 7 % 12 % 16 % 5
* Continued operations reported for 2023 and 2022 (AHTS, CSV), while historical figures for 2020 to 2021 remains unaltered (AHTS, CSV, PSV)
** Includes assets and liabilities held for sale as of 31 December 2023 (Note 5)
14
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
15
Board of Directors
Harald Espedal
(B. 1972)
Harald Espedal is a graduate from
The Norwegian School of Economics
(NHH) in economics with additional
studies in auditing. Today he is the
Chairman of Lyse AS, Sandnes
Sparebank, Espedal & CO AS,
Deputy Chair in Stavanger Concert
Hall, and Board member in Aspelin
Ramm and The Norwegian School of
Economics.
Espedal has a long career within
the finance and investment industry
including as CEO and Investment
Director for SKAGEN and Investment
Director for Vesta.
SHARES IN SOLSTAD
OFFSHORE ASA*
656,687
*Further details refer to note 9 in
section Parent Company.
Frank O. Reite
(B. 1970)
Frank O. Reite first joined Aker in
1995 and was CFO in Aker ASA from
August 2015 until August 2019. He
came from the position of President
& CEO of Akastor. Reite holds
several board positions including the
position as vice chairman in Aker
ASA, chairman in Solstad Maritime
Holding AS and a board member in
AMSC ASA.
Frank O. Reite has experience
from banking and has served
as Director in Paine & Partners.
Frank O. Reite holds a B.A. in
business administration from
Handelshøyskolen BI in Oslo.
SHARES IN SOLSTAD
OFFSHORE ASA*
356,509
Ingrid Kylstad
(B. 1985)
Ingrid Kylstad is VP, Head of Market
Manager and Strategy in Torvald
Klaveness. Before joining Klaveness
in 2021, Kylstad was COO in Katapult
Ocean, a seed stage investor within
ocean technology. Prior to that she
worked for the Norwegian Shipowners
Association and spent several years
in Brussels working on policy and
regulatory issues. She is a board
member in GC Rieber Salt and
observer at the board of Solstad
Maritime Holding AS.
Kylstad holds an MSc in European
Studies from London School of
Economics and Political Science and
a BSc in Liberal Arts from Maastricht
University. She has also completed a
management program at the Solvay
Brussels School of Economics and
Management.
SHARES IN SOLSTAD
OFFSHORE ASA*
0
Ellen Solstad
(B. 1974)
Mrs. Solstad holds a bachelor’s
degree from BI Norwegian Business
School. She has previous work
experience from R.G Hagland
AS and Solstad Offshore UK Ltd.
Mrs. Solstad is currently Chairman
of Solstad Family Office and a
board member of Solvang ASA
and Karmsund Interkommunale
Havnevesen IKS.
SHARES IN SOLSTAD
OFFSHORE ASA*
0
Peder Sortland
(B. 1963)
Peder Sortland, currently the CEO
of North Sea Infrastructure AS (NSI)
and Norsk Havvid AS, has 30 years’
experience from the oil and gas
industry. Prior to NSI, Sortland held
roles as the CEO of Global Maritime
Group, Apply Group and Ross
Offshore/Subsea Technology Group
and as Regional Vice President for
Subsea 7 in Norway. Sortland spent
18 years in Equinor up to Senior
Vice President level, predominantly
in areas of business development,
commercial negotiations and strategy
work. Today Sortland is chairman in
Sharecat Solutions AS and a board
member of Solstad Maritime Holding
AS.
Sortland has a business education
on MBA level from University of
Wyoming and is a Fullbright Scholar.
SHARES IN SOLSTAD
OFFSHORE ASA*
0
16
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
17
Board of Directors’
Report
Solstad Offshore ASA (“the Company” or “Solstad”) is an owner
and operator of offshore service vessels (OSVs), offering maritime
services to the global offshore energy industry. Per year-end 2023
the Company* had approximately 2,300 highly skilled employees
and seven offices globally. The Company owned and operated a
flexible fleet of modern offshore vessels which consists of CSVs
(construction service vessels) and AHTS’ (anchor handling tug
support vessels).
In 2023 the Company’s CSV fleet supported subsea and
renewable energy projects world-wide and was partly
working on contracts and partly utilized for seasonal
activities. The CSVs on contracts served the IMR
(inspection, maintenance and repair) and the SURF
(subsea, umbilicals, risers and flowlines) markets, or
supported installation and maintenance work related to
the offshore renewable energy industry. AHTS vessels
supported oil field operators as well as development and
exploration activities.
2023 experienced a challenging macroeconomic
environment. This continued to benefit the oil and gas
industry, while the ambitions to increase energy production
from renewable energy sources continue as before. The
combination resulted in high activity in the offshore service
industry.
The oil price was above USD 70 per barrel most of the
year, giving incentives for the oil companies to continue
investing. In addition, the number of offshore wind projects
under evaluation increased further. The Company was
well positioned for both oil and gas and renewable energy
activities. About 25% of 2023’s operating result before
depreciations and impairment came from renewable
energy activities, and the Company expects to increase
this activity further in the coming years.
The operating income increased by about 46%, to MNOK
6,979 in 2023, compared to MNOK 4,778 in 2022.
Operational expense in 2023 was MNOK 4,172 compared
to MNOK 3,159 in 2022. EBITDA Adjusted for the year
increased by 100% to MNOK 3,294 from MNOK 1,650
in 2022. The operating result in 2023 was MNOK 1,944
compared to MNOK 1,219 in 2022. The result after tax was
MNOK 288 compared to MNOK -442 in 2022. The booked
equity for year end was MNOK 1,825.
The major part of the Refinancing of Solstad, which was
announced on 23 October 2023, was completed on 16
January 2024. Refer to Company Refinancing on page 25.
1. Vision and Values
Solstad Offshore’s vision is to deliver industry-leading
sustainable operation to the global offshore energy market.
The four core values of the Company were Safe – Reliable –
Competent – Responsible. These values are tools to create a
common culture and define how the Company operates and
interacts with clients, suppliers, partners, and colleagues.
* Refer to page 6 and 7.
2. The Company’s Activities
Solstad Offshore’s activities were primarily directed
towards the offshore markets for oil and gas and
renewable energy. During 2023, the operation has
been organized in three business areas: AHTS, Subsea
Construction and Renewable Energy worldwide. The
Company’s headquarter was located in Skudeneshavn,
Norway, with offices in Rio de Janeiro, Macae, Perth,
Singapore, Manila and Aberdeen.
The Company’s operating income in 2023 was divided into
71% (2022: 69%) from CSVs and 29% (31) from AHTS.
Furthermore, the regional split of the income was 35% (38)
from the North Sea, 26% (25) from South America, 16%
(8) from Africa, 2% (6) from North and Central America,
9% (5) from the Mediterranean part of Europe, 5% (7) from
Australia, and 7% (9) from Asia.
As per 31 December 2023, the Company owned and/or
operated a total fleet of 42 vessels, of which 39 were in
operation: 26 CSVs and 13 AHTSs. The overall utilization
for the continued operational fleet in 2023 was 90% (84%
in 2022). The CSV fleet had a utilization of 93% (88%) and
the AHTS fleet 85% (78%).
Subsea Construction and Renewable Energy
The CSV segment included 26 vessels, all operational
in 2023. The CSV vessels are designed and equipped to
support a wide range of offshore services within oil and
gas and renewable energy projects. During 2023, the fleet
was successfully involved in projects both within renewable
energy and oil and gas. This included geotechnical work,
walk to work-services, grouting, SURF operations, cable
laying and repair, trenching and burial, ROV support,
installation of subsea equipment, survey work, IMR
operations, node seismic operations, diving, and topside
maintenance work. Geographical areas of operation
included Asia, South America, West and North Africa,
Europe including Mediterranean, and Gulf of Mexico. In
2023, renewable energy projects represented 36% of the
CSVs revenue, 64% of the revenue originated from oil and
gas activity. The client portfolio for the CSV fleet included
a mix of energy companies such as subsea construction
companies, wind turbine manufacturers, cable companies
and seismic companies.
AHTS
The majority of the AHTS fleet’s operation took place in the
North Sea, Australia, Brazil and West Africa, with a mix of
projects, spot, medium and term contracts. Activities within
18
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
19
oil and gas remained the most important activity for AHTSs.
However, the Company was also involved in projects with
renewable energy and fish farming. It is expected that work
related to renewable energy offshore will become more
important going forward for these types of vessels.
Technical & Projects
Throughout the year, 27 planned dry-dockings and
maintenance stops were completed. In addition, Solstad
was overseeing the building supervision of the USV
(unmanned surface vessel) on behalf of the USV AS joint
venture. The technical uptime for the year was 98.23%
(2022: 98.84%).
HSE & HR
HSE results ended with a TRCF at 1.25 (1.24 in 2022).
This was above the 1.10 TRCF target for the year.
By the end of the year, total number of seafarers counted
2,124. Retention rate per region / nationality was relatively
stable and corporate retention was at 94% (2022: 94%).
The working environment, onshore and onboard the ships,
was considered satisfactory. Sick leave onshore was 1.3%
in 2023, down from 1.8% in 2022.
Vessel Divestment in 2023
A total of 42 vessels were sold during 2023. Three of which
were classified as held for sale in 2022 (One PSV, one
AHTS and one CSV). In addition, the group sold 37 PSVs
in the Tidewater transaction, and two additional AHTSs
during the year.
Strategic Sale of the PSV Fleet
Solstad signed an agreement with U.S. based Tidewater
Inc, on 7 March 2023, for the sale of 37 PSVs for a total
amount of USD 580 million. The closing of the sale was 5
July 2023.
3. The Market
Oil and Gas
Demand for vessels continued to increase throughout
the year, with increased energy prices and a continued
attention to energy security driving the demand on a global
basis. With a stable supply side, the utilization grade for
the vessels increased and commercial terms improved.
With a given supply side and increasing offshore energy
activity, there was a tendency towards that clients will
Fleet Utilization
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
Q4-22 Q1-23 Q2-23 Q3-23 Q4-23
AHTS CSV Average
secure access to vessels and are therefore willing to
commit to longer contracts than the Company has seen in
recent years.
Oil and gas clients accounted for about 75 % of Solstad’s
revenue. As this industry is expected to be active going
forward, it is likely that the majority of Solstad’s revenue
will continue to come from oil and gas. This being said, the
Company’s vessels are also suitable for development of
offshore wind, mainly relevant for the CSVs, but as floating
wind develops, this might also extend to the AHTS fleet.
Solstad’s main geographical oil and gas markets were the
North Sea, Brazil, and Australia. However, the Company
also experienced increased activity in regions like West-
Africa and Guyana.
Renewable Energy
The renewable energy market, and in particular offshore
wind, continued its growth momentum in 2023, with Europe
and South-East Asia as the main markets.The market is
driven by political ambitions to increase energy production
from renewable sources to reduce carbon emissions.
The Company’s fleet and competence will be central in
the energy transition. Both the CSV and the AHTS fleet
intends to be utilized in the floating wind market. Solstad
can take on a wider scope of work through the Windstaller
Alliance or by doing more traditional timecharter contracts.
In 2023, about 25 percent of operating income came from
renewable energy projects versus 22 percent in 2022.
4. Corporate Particulars
As of 31 December 2023, the number of shareholders
were 9,832 whereof total international shareholding was
approximately 13%. The largest shareholders, Aker Capital
AS, Kistefos AS and Jarsteinen AS, held 32.90%, 13.69%
and 10.00% respectively.
5. Corporate Governance and
Management
Solstad Offshore ASA’s governance and management
adheres to the Company’s vision and values. The
Company is listed on the Oslo Stock Exchange and is
subject to the Norwegian companies act, accounting
act and stock exchange listing and securities trading
legislation. Solstad Offshore ASA seeks to comply with the
Norwegian Code of Practice for Corporate Governance,
which was last revised on 14 October 2021. More
information on corporate governance is given in a separate
chapter in the annual report and on www.solstad.com.
The directors and officers of Solstad Offshore ASA are
covered under a “Director and Officer Liability Insurance”.
The insurance covers personal legal liabilities including
defence and legal expense. The officers and directors
of the parent company and all subsidiaries globally
are covered by the insurance. The cover also includes
employees in managerial positions or employees who
serves as directors in non-subsidiaries to safeguard the
interest of the Company.
6. Financial Position and
Development - the Group
The financial statements for the Company for 2023 have
been prepared in accordance with IFRS® Accounting
Standards as adobted by the EU.
Operating income in 2023 was MNOK 6,979 compared
to MNOK 4,778 in 2022. The increase from 2022 was
mainly driven by improved utilization, higher day rates, and
strengthened sales of additional services in line with the
Company’s strategy towards the high-end market.
Operating expenses in 2023 amounted to MNOK 4,172
compared to MNOK 3,159 in 2022. Operating result before
depreciations and impairment for the year was MNOK
3,324 compared to MNOK 1,611 in 2022. Operating result
before financial items and tax was MNOK 1,944 compared
to MNOK 1,219 in 2022, including net-impairments of fixed
assets of MNOK 297 compared to MNOK -584 (reversal)
in 2022.
Cash inflows from operating activities amounted to
MNOK 2,676. Operating result before depreciation and
impairment amounted to MNOK 3,324. The difference was
mainly related to timing and accounting gain on sale of
assets. Cash inflow from investing activities amounts to
MNOK 6,640. Sale of vessels secured the net cash inflow
from investments with MNOK 7,213. Investments were
mainly related to periodic maintenance, the excercised call
option following purchase of Normand Tonjer, and general
upgrades of equipment on board vessels. Cash outflow
from financing activities amounts to MNOK 9,666. This
was mainly related to repayment of loan following sales of
vessels and interest payments.
20
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
21
Company net result for 2023 was MNOK 407 (MNOK
-1,118 in 2022). Net financial items for 2023 were MNOK
-1,599 (MNOK -1,562 in 2022). The movement from 2022
to 2023 was mainly due to increased interest rate levels
partly offset by reduced unrealised foreign exchange
effects.
Earnings per share (majority) were NOK 5.11 (NOK
-14.47 in 2022). Operating result before depreciation and
impairment amounted to 48% of income compared to
34% in 2022. Booked equity per 31.12.2023 was MNOK
1,825 (MNOK 1,753 in 2022) i.e. NOK 22.16 per share
(NOK 22.68 per share in 2022). Interest bearing debt
as of 31.12.2023 was MNOK 15,980 (MNOK 23,287 in
2022), whereof MNOK 13,452 (MNOK 2,608 in 2022) was
classified as current liabilities. The interest-bearing debt
had the following currency split: 26% (27) NOK and 74%
(73) in USD. Overview and details of amounts, interest
rates, maturity and main covenants are included in the
account note 7 and 8. At year end, the Company held
MNOK 1,883 in cash deposits (MNOK 2,170 at year-end
2022). The cash at year-end included a MNOK 1,502
(MNOK 1,494 at year-end 2022) working capital facility
provided as a part of the 2020 restructuring agreement.
7. Health, Environment, Safety and
Quality Assurance
The Company operates in accordance with international
regulations and standards and is certified to ISM, ISO
14001:2015, ISO 9001:2015, ISO 45001:2018, ISO
50001:2018, MLC (Maritime Labor Convention) and ISPS
(International Ship and Port Facility Security). The crews
Top 10 as of 31.12.2023 Number of shares Ownership
AKER CAPITAL AS 27,089,493 32.9 %
KISTEFOS AS 11,275,000 13.7 %
JARSTEINEN AS 8,235,966 10.0 %
Interactive Brokers LLC 4,297,550 5.2 %
KISTEFOS INVESTMENT AS 3,601,000 4.4 %
MAGNUS LEONARD ROTH 1,500,000 1.8 %
SONGA CAPITAL AS 1,411,040 1.7 %
OLYMPIC GROUP AS 871,224 1.1 %
ESPEDAL & CO AS 656,687 0.8 %
NESTTUN INVEST AS 600,000 0.8 %
are trained according to the Company’s procedures and
approved pursuant to the requirements of the STCW
10 (Seafarers Training, Certification and Watchkeeping
Code). Internal audits are carried out on all ships and
offices on an annual basis. The common management
system (Solstad Internal Management System - SIMS)
includes overall objectives and policies for the Company.
Further, it describes the various processes and activities to
be performed and each employee’s responsibilities/roles
related to these.
A vital part to understand and improve safety is to focus
on preventative measures to avoid injuries and operational
accidents or interruptions. In 2023, 33,074 HSE reports
(37,786 in 2022) were recorded and processed at different
levels in the organization. Conclusions from analyses are
used as basis for further preventative measures to avoid
future accidents. Overall, the Company had three work-
related lost-time injuries that resulted in a LTIF (Lost time
incident frequency per 1 million working hours) of 0.25 for
2023 (0.29 in 2022). The goal of no lost-time incidents is
maintained for 2024, and the Company focuses on the
evaluation, facilitation, planning and preventative work to
avoid all kinds of personnel-related injuries and incidents
with adverse effect on the environment. Based on positive
experience, the Company continues to develop and improve
the safety behavior culture program “Solstad Incident Free
Operations” (SIFO). Since the program was implemented
in 2019, the number of incidents have been reduced by
actively involving the crew and increasing their focus on
safety in their daily work.
Solstad Green Operations is a cornerstone of the
Company’s fuel and emission reduction program. Crew
support is still high, and the Company reached its KPI
level of 20 green operations per vessel per month in 2023
(2022: 20.2). For 2024 the KPI level has been increased
to 22. The daily emissions per vessel in operation were on
average 3% lower than for the previous year.
In 2023, no green technical upgrade projects were
completed, however two major technology projects were
started. One was the four-year EU-funded “NEMOSHIP”
project and the second was the Innovation Norway-funded
project “OceanCharger”. Both projects aim to improve
use of batteries in ships in the future. NEMOSHIP will
investigate how batteries can be made cheaper and
more customized including testing of a prototype. In the
OceanCharger project, a concept for an offshore battery
charging station will be made and demonstrated.
The fleet had 748 litres of oil spills to the environment
during 2023. Most of this related to one spill incident. The
goal is zero spill to the outer environment.
The Company has a program for sorting and reporting of
all waste, covering both ship and onshore organizations. A
program has been implemented to reduce the use of single
use items such as plastic water bottles, cutlery, plastic
cups etc.
The Company’s onshore administration consisted of 147
men (62%) and 90 women (38%). Out of a total of 2,124
marine crew at year-end, 158 were women (7%). The
Company focuses on diversity and has equal opportunities
for all employees, regardless of their gender, ethnic
background, nationality, descent, color, language, religion
and lifestyle.
8. Market Outlook
The short to medium term outlook for offshore energy
activities continues to be positive.
The year 2023 showed improvement across all regions
and vessel segments compared to the year before.The
market fundamentals are strong with an increasing global
E&P offshore spending, and a high backlog for the subsea
contractors. In parallel, there is a substantial development
of offshore wind, backed by governmental support to
escalate production of renewable energy.
The CSVs and AHTSs were both working within the oil and
gas and renewable energy industries. The activity in both
industries remains at a high level, which should continue to
give high fleet utilization also the coming year.
It is predicted that a number of new offshore energy
systems will be installed going forward. Wind turbines,
FPSOs and subsea production systems tied to existing
infrastructure are examples that will create demand for
vessels in the global markets. This applies to the project
market and for longer-term contracts as the number of
available vessels can be limited and clients would like to
secure capacity.
However, there is always a schedule and cost risk
associated with such large energy projects. Project
22
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
23
execution are also sensitive to energy prices.
9. Risk
The Company is exposed to market, commercial,
operational, regulatory, tax, and financial risks including
refinancing risk, that affect the assets, liabilities, available
liquidity, and future cash flows.
One of the key commercial risks for Solstad is the cyclical
oil and gas markets that the Company operates in, with high
volatility in charter rates, vessel values, and consequently
profitability. Charter rates have increased throughout 2022
and 2023, after a long period of suppressed rates due to
market imbalance. Factors affecting this are partly outside
Solstad’s control and influence.
Operational risks such as technical breakdown, grounding,
and malfunction of equipment are partly mitigated by
insurance.
Procurement and logistic risk relate to pressure on the
global supply chain. The lead time on a certain number of
critical spares has increased significantly. Planning and
evaluation of critical spares will therefore be an important
factor to avoid down-time.
Solstad is exposed to interest rate and currency risk,
primarily through financing and contracts. Interest rate risk
is mainly due to long-term debt with floating interest. With a
substantial portion of the mortgaged debt in USD, currency
exchange fluctuations can have a significant effect on the
Company’s profit and loss, debt, and consolidated booked
equity.
A risk mitigation framework has been established based on
identifying, assessing, and managing risks that affect the
Company. The Board of Solstad monitors the overall risk
factors for the Company.
Cyber security risk in general has increased, partly driven
by the war in Ukraine. Recent events in the Red Sea
mainly implies risk to shipping costs and price of goods.
Market Risk
Market and operational risks are changes in the demand
and prices of the services provided by the Company, and
potential adverse effects of the provision of such services.
In addition, the supply side can be negatively affected if
too many newbuilt vessels are introduced to the market.
The market demand has steadily improved during 2023
and very few newbuild vessels have been announced.
Safety and Environmental risks
There are inherent safety and security risks related
to operations at sea. As one of Solstad’s core values,
safety is always in front of mind for all employees. This is
materialized through the Solstad Incident Free Operations
(SIFO) program. The Company focuses on evaluation,
facilitation, planning and preventive work to avoid all type
of personnel related injuries and incidents that have an
adverse effect on the environment.
The environmental risks mainly relates to the vessels and
includes risks such as oil spillage.
Key performance indicators are monitored, and cause
analysis performed with mitigating responses if possible
undesired events are identified.
For further information, reference is made to the
Sustainability Report.
Climate Risk
The Company’s business and results of operations could
be adversely affected by climate change and the adoption
of new climate change laws, policies, and regulations.
Growing concerns about climate change and greenhouse
gas emissions have led to the adoption of various
regulations and policies, including the Paris Agreement
negotiated at the 2015 United Nations Conference on
Climate Change (COP 21).
Climate risk is part of the Company’s risk universe, and
the Company is exposed to a variety of climate risks.
These risks vary from regulatory, transitional, market,
technology to reputational risk. Short and medium-term
climate change issues are not expected to have any
significant effect on Solstad’s OPEX. Higher fuel price
due to CO2 levies or the cost of green fuels will for the
most part be forwarded to the Company’s clients. Solstad
focus mainly on reduction of carbon emissions from the
fleet and to grow and pursue new business opportunities
within the renewable segments. Risks and opportunities
are classified as short, medium or long term based on
how effects of climate change affect the Company, and
required actions consequently planned. The Company’s
own initiatives to improve energy efficiency and installation
of battery hybrid and shore power systems are important
steps towards a net zero target in 2050. At the same
time, the Company must acknowledge that the targets
require access to technology still under development, and
extensive investments in both existing vessels and in fleet
renewal. A fast decrease in the market demand for the
existing type of vessels may pose a risk to Solstad, but
as there are very limited newbuilds or other alternatives
available globally in the short and medium term, this risk is
considered to be limited.
The Company aims to be transparent in its sustainability
reporting and work continuously on public ESG
communication to ensure that all stakeholders understand
that the ongoing transition is under control and to mitigate
the risk for any negative publicity and/or liability issues.
For further information, reference is made to the
Sustainability Report.
Refinancing Risk and Update
Since the restructuring in 2020, the Group has
communicated that there was a significant refinancing
risk related to the Group’s secured debt and the residual
claim related to the leasing arrangements for “Normand
Maximus”. The Company Refinancing (refer to note 2
and 5) means that the Company has succeeded in partly
mitigating this risk. By securing the required financing,
the Company is released from all guarantee liabilities
from the 2020 fleet loan agreement, and the maturity for
the Normand Maximus claim has been postponed by a
minimum of three years.
Standalone Financing Structures
The Company is in the process of refinancing the
mortgage debt towards “Normand Superior”. The maturity
under the current financing has been extended to 30 June
2024.
Normand Tonjer IS exercised its option under current BB
agreement to purchase the CSV “Normand Tonjer” from
Norwegian Mpsv AS at a net amount of USD 4 million,
whereof 56% of this was contributed by Solstad Offshore,
equal to Solstad Offshore’s ownership share in the owning
company of the vessel. The purchase of the vessel was
concluded 20 December 2023. Refer to the Company’s
stock exchange announcement the same day.
Further details refer to note 2, 3, 5 and 8.
The Maximus Residual Claim
In connection with the Refinancing, agreements were
entered into between i.a the Company and Maximus
Limited, amending the agreement regarding the residual
claim relating to the former leasing agreement for the CSV
“Normand Maximus”. Firstly, the agreement governing
the terms of the Residual Claim originally entered into on
12 May 2022, between Maximus Limited, subsidiaries of
the Company and the Company was amended so that
the maturity of the Residual Claim was postponed from
31 March 2024 to the date corresponding to the maturity
date of the new facility agreement which was entered into
between Solstad Maritime AS and a bank syndicate as
part of the Refinancing. This means that the maturity of the
Residual Claim is postponed until 16 January 2027, with
possible 1+ 1 year extensions if the financing to Solstad
Maritime AS is extended (at the discretion of the bank
syndicate). The latest maturity date of the Residual Claim
is 16 January 2029. The Residual Claim is guaranteed by
the Company, and needs to be refinanced within the new
maturity date. In addition, an agreement was entered into
between Solstad Shipholding AS, the Company, Maximus
Limited and the lenders to Maximus Limited. Pursuant
to this agreement, the parties have agreed that Solstad
Shipholding AS at certain conditions, is granted a right and
obligation to purchase the Residual Claim against payment
of NOK 200 million.
This right and obligation come into force in the event
that the lenders to Maximus Limited prevail in litigation in
Norway and Cayman Island on the right to ownership to
the shares in Maximus Limited. The Company does not
have a view on the likely outcome of the litigation and
the chances of the option becoming exercisable and no
assurances can be given in that regard. The Residual
Claim remains guaranteed by the Company and carries
interest at 9.5% payable in kind at the maturity date in
accordance with the original agreement entered into on 12
May 2022.
Company Refinancing
The major part of the Refinancing of Solstad, which was
announced on 23 October 2023, was completed on 16
January 2024. For further information on the details of
the Refinancing, please refer to the stock exchange
announcements 23 and 25 October 2023, the 3Q and
4Q 2023 reports, and the stock exchange notice dated
16 January 2024 with attachments. The Refinancing
involved repayment of the outstanding BNOK 11.2 under
the secured loan agreement that was entered into in
connection with the 2020 restructuring of the group. The
Company is thus released of all guarantee obligations for
the 2020 facility agreement. After the Refinancing Solstad
Offshore ASA will have 27% direct ownership of Solstad
Maritime. The Refinancing implements a new group and
ownership structure presented on page 94 and 95.
The Outstanding Part of the Refinancing:
As of 16 January 2024, Aker Capital AS owns 47.4%,
AMSC ASA owns 21%, and the Company owns 31.6%
of Solstad Maritime Holding AS. The outstanding part
of the Refinancing is the implementation of an offering
that the board of Solstad Maritime Holding AS has been
24
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
25
authorised to complete towards shareholders in the
Company (other than Aker) as of 27 October 2023 (as
registered with VPS in 31 October 2023). The offering will
raise gross proceeds of MNOK 750. The offering has been
fully underwritten by Aker Capital AS and is expected to
be completed during 2Q 2024, subject to the publication
of an offering prospectus. Fully subscribed this tranche
will own 13.6% of Solstad Maritime Holding AS, and the
Company will own 27.3% directly of Solstad Maritime
Holding AS. Aker Capital AS will own 40.9% and AMSC
ASA will own 18.2%. For each share in the Company, 1
(one) subscription right will be granted, giving the right
to subscribe for 1 (one) new share in Solstad Maritime
Holding AS at a subscription price of NOK 11.82 per share.
Oversubscription or subscription without subscription rights
will not be permitted. The subscription rights will be issued
in VPS and delivered to eligible investors’ VPS accounts
in due time before the commencement of the subscription
period. The subscription rights will be included on Oslo
Børs’ Norwegian Over The Counter (NOTC) list.
Solstad Offshore ASA Post Refinancing and
Restructuring Agreement:
Refer to Company’s stock exchange announcement and
its enclosed presentation on 25 October 2023 ‘Refinancing
of Solstad Offshore’. The following vessels will remain as
part of Solstad Offshore ASA:
• CSVs: Normand Carioca and Normand Superior. The
Normand Tonjer is owned 56% by SOFF ASA. The
Normand Installer joint venture together with SBM split
50% ownership. Normand Maximus is on bareboat
from Solstad Maritime.
• AHTSs: Normand Topazio, Normand Turquesa and
Normand Turmalina.
10. Finance - Parent Company
The result for Solstad Offshore ASA in 2023 was MNOK
0 (MNOK 252 in 2022). Net financial result of MNOK 0
(MNOK 251 in 2022). Operating result was also of MNOK
0 (MNOK 1 in 2022).
The Company’s assets are mainly related to the value of
shares in subsidiaries. Booked equity at year end was
MNOK 849 (MNOK 679 in 2022). The long term debt at the
same date was MNOK 1 (MNOK 1 in 2022).
11. Going Concern
The annual accounts are prepared on the assumption of
a going concern. The major part of the financing solution
supported by Aker Capital AS, AMSC ASA, DnB Bank ASA
and Eksportfinans Norge AS that was announced in October
2023 (the ‘Refinancing’) was completed on 16 January
2024 (Reference Note 2). The going concern assumption is
based on the level of cash and cash equivalents and equity
at reporting date, terms and conditions of the Refinancing
agreement with banking and borrowing facilities, the
forecasted cash flow prognosis for the Company and the
backlog position as of 31 December 2023. The main portion
of the Group’s external debt which includes the Group’s
secured debt, and the residual claim of approx. MNOK
1,883 guaranteed by the Company related to the former
Normand Maximus lease arrangement, matures in 2027
The Group has seen continued strengthening of the market
during 2023 despite of a challenging macroeconomic
environment. With an expected continued positive outlook
in the energy market, and the high focus on energy
transition, the Company also expects an active offshore
marked in the coming period. Due to the macroeconomic
environment, Solstad saw an increase in expenses due to
inflation and increased interest expenses for the Group.
There is no significant uncrtainty with respect to
going concern.
12. Subsequent events
Refinancing
Harald Espedal
Chairman
Ellen Solstad
Director
Frank O. Reite
Director
Lars Peder Solstad
CEO
Peder Sortland
Director
Ingrid Kylstad
Director
We hereby affirm that, to the best of understanding, the Annual Accounts for the period 1st January to
31st December 2023 have been prepared in accordance with current accounting standards; and that
the information in the accounts represents a true and fair view of the Company’s and the consolidated
group’s assets, liabilities, financial position and overall performance. We further affirm that the Annual
Report provides a true and fair view of the development, earnings and standing of the Company and the
consolidated group; outlining the most important risk factors and uncertainties facing the group.
Board of Director in Solstad Offshore ASA
Skudeneshavn 30 April 2024
With reference to Company’s stock exchange message
on 23 October 2023 ‘Refinancing of Solstad Offshore’, a
financing solution supported by Aker Capital AS, AMSC
ASA, DNB Bank ASA and Eksportfinans Norge AS was
announced (the “Refinancing”). The major part of the
Refinancing was completed on 16 January 2024. Solstad
Offshore ASA will have 27% direct ownership of Solstad
Maritime. Refer to note 2, 3, 5 and 8.
The Company is also in the process of refinancing
the mortgage debt towards “Normand Superior”. The
maturity under the current financing has been extended
to 30 June 2024.
13. Profit & loss allocation
The Board proposed that the following distribution is made
for the parent company:
Transfer from other equity NOK 413,827
Net applied/transferred NOK 413,827
Affirmation by the Board and
Managing Director
26
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
27
Sustainability
Highlights 2023
Safety
Oil SpillsDiversity and Inclusion
Emissions
At Solstad, our goal is to have zero injuries. In 2023, the Total Recordable Cases Frequency (TRCF) was 1.25, and three
Lost Time Incidents (LTI) were recorded.
The total fleet direct vessel CO2 emissions decreased by 19% in 2023 to 582.280 compared to 720,101 tons tons in 2022
(includes both Scope 1 and 3). The decrease was mainly due to the sale of the PSV fleet, but also better fuel efficiency on
the remaining fleet.
To align with new EU CSRD reporting requirements, vessel emission reporting has now split into two parts: Scope 1
emissions – emissions from vessels where Solstad pays for the fuel, and Scope 3 - indirect emissions where the client pays
for the fuel and have “operational control”. The direct Scope 1 emissions was reduced by 56% from 2022 to 2023 due to the
vessel sale and increased fuel efficiency.
For the remaining fleet (CSV and AHTS vessles) the average fleet CO2 emissions per operational vessel day was reduced
in 2023 compared to 2022 by a record high 3% improvement, even with a higher activity level. To ensure high vessel fuel
efficiency and reduced emissions, our key focus is on Solstad Green Operations (SGO). The operational vessel days
includes all CO2 emissions from the vessels during the year excluding idle periods such as port and yard stays. The KPI of
20 SGOs per day per vessels was achieved in 2023 (result 20,2 with 24.964 SGO’s done).
Our goal is to have zero oil spills to
the environment. In 2023, we had an
increase in the numbers and volume
of oil spills to the environment. Most
of the volume came from a single
spill incident. We had 788 liters of
spills in 2023, compared to 153 liters
and 292 liters of spills in 2022 and
2021, respectively.
By end 2023 we had an increase
in the share of female seafarers to
7%, compared to 6% in 2022. For
the onshore organization, the total of
female managers was at 23%, with a
target to reach 30% by 2030.
28
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
29
The average CO2 emissions per vessel in
operation had a considerable reduction by
year end of 3%.
The total company Scope 1 emission were
reduced by 56% compared to 2022, mainly
due to the PSV fleet sale.
The average Solstad Green Operations
(SGO) per vessel per month were 20,2 in
2023, above the KPI for all vessels which is
to achieve 20 SGO’s every month.
The reduction of single-use water bottles
was about 100.000 from 2022 to 2023.
In 2023, the revenue from taxonomy-aligned
activities was 22%. The revenue for non-oil
and gas-related activities was 25%.
In 2023, we joined several international
projects to support our road to have net-zero
emissions by 2050.
• The new modular electrical architecture
and digital platform to optimize large
battery systems on ships (NEMOSHIP)
• The OceanCharger R&D project to
develop an electrical offshore ship
battery charging station
• A study together with SINTEF, two
competitors, and NSA to cooperate on
identifying the most promising green
technologies and fuels for offshore
vessels
Emissions and Environment
Business Transformation
Future-Ready
Sustainability Highlights 2023
Continued
30
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
31
Corporate
Governance
The Board of Directors (the “Board”) of Solstad Offshore
ASA (“Solstad” or “the Company”) is responsible for
ensuring that the Company is organized, managed
and controlled in an appropriate manner in compliance
with applicable laws and regulations. It is the Board of
Directors’ view that compliance with generally accepted
corporate governance guidelines is important as it
contributes towards reduced risk, desired conduct, and fair
treatment of all stakeholders.
The Board of Directors therefore considers compliance
with generally accepted corporate governance guidelines
as an important prerequisite for long-term value creation.
The company strives to ensure that its internal control
mechanisms, organisation and management structures
comply with good corporate governance principles.
Solstad seeks to comply with the Norwegian Code
of Practice for Corporate Governance the “Corporate
Governance Code” or “the Code”), last revised 14
October 2021, which is available at the Norwegian
Corporate Governance Committee’s website www.nues.
no. The principal purpose of the Corporate Governance
Code is to ensure (i) that listed companies implement
corporate governance that clarifies the respective roles
of shareholders, the board of directors and executive
management more comprehensively than what is required
by legislation and (ii) effective management and control
over activities with the aim of securing the greatest
possible value creation over time in the best interest of
companies, shareholders, employees and other parties
concerned.
The following statement explains how Solstad addresses
the 15 topics defined in the Corporate Governance Code.
1. Implementation and Reporting
The Board is aware of its responsibility for implementation
of internal procedures and regulations to ensure that the
Company and its subsidiaries comply with applicable
principles for good corporate governance in line with
Norwegian and applicable international standards.
Good corporate governance is an integral part of the
decision-making process in matters dealt with by the
Board. Governing structures and controls help to ensure
that the policy is enacted upon. The work of the Board
of Directors is based on defined division of roles and
responsibilities between the shareholders, the Board
and management. Solstad has implemented specific
set of rules and procedures for the Board of Directors,
constituting the governance structure and administrative
procedures for their work.
According to Solstad’s own evaluation, the Company
deviates from the Corporate Governance Code on the
following points:
→ Section 6: Solstad deviates from the recommendation
to have all Board members present at the General
Meeting as the company deemed it satisfactory to
require the presence of the chairperson of the Board,
the chairperson of the nomination committee, the
auditor, and the CEO. Solstad also deviates from the
recommendation to establish routines for appointment
of an independent person to chair the General
Meeting, however the General Meeting’s agenda
allows shareholders to nominate an independent
chair.
→ Section 14: Due to the unpredictable nature of
a take-over situation, the Company has decided
not to implement detailed guidelines on take-over
situations. In the event of a take-over, the board of
directors will consider the relevant recommendations
in the Corporate Governance Code and whether
the situation entails that the recommendations in
the Corporate Governance Code can be complied
with or not. In a potential bid-situation, the Board of
Directors will work to inform shareholders and allow
time to decide on the offer. Furthermore, the Board of
Directors will issue a statement to the shareholders
with an assessment of the bid and a recommendation
of whether to accept it or not.
2. Business
Solstad is a world leading owner and operator of offshore
service vessels (OSVs), offering maritime services to
the global offshore oil and gas and renewable energy
industries. Solstad is a public limited liability company
organized under the laws of Norway and subject to
the provisions of the Norwegian Public Limited Liability
Companies Act.
The Company’s objective, as defined in its Articles of
Association, is shipping activities and any other associated
business, including the ownership of shares and stakes in
companies engaged in corresponding or related business
activities.
Solstad’s operations are based on cross border trade, and
interaction with people from many countries and different
cultures. The Company aims to be a socially responsible
operator and partner wherever it conducts its business. It
has adopted guidelines for corporate social responsibility
(“CSR”), based on the principles of the UN Global
Compact about CSR related to human rights, labour rights,
social concern, environment and climate issues, and anti-
corruption.
In addition, Solstad annually publishes a sustainability
report where it presents the main environmental, social
and societal (ESG), challenges the Company faces, and
how it approaches them. The defined material topics and
ESG priorities are integrated with the company’s business
strategy, and specific goals have been identified to improve
Solstad’s performance within these areas.
To discuss and evaluate goals, strategy and risk profile,
the Board of Directors conducts an annual strategy
meeting, where the main purpose is to set the long-term
direction for the company.
A further description of Solstad’s operations, goals,
strategy, and risk profile is provided in the Company’s
annual report, which shows how its operations and
strategies are aligned with objectives defined in the Articles
of Association.
3. Equity and Dividends
The Company’s solidity is continuously assessed. At
year-end 2023, the Company’s equity amounted to MNOK
1,825 and total assets were MNOK 19,635 – providing an
equity-to-asset ratio of 9.3 percent.
The Annual General Meeting determines the annual
dividend, based on the Board of Directors’ proposal. The
Company will not pay dividends for the 2023 financial year.
At the Annual General Meeting, held on 15 May 2023,
no authorization was given to the Board of Directors to
increase the Company’s share capital.
4.Equal Treatment of Shareholders
Equal treatment of all shareholders of Solstad Offshore
ASA is a core governance principle. Solstad has one class
of shares and is listed on Oslo Stock Exchange under
the ticker “SOFF”. All shares have equal rights, and each
share carries one vote at the General Meeting.
In situations where normal preferential rights shall be
deviated from, the Company’s Board of Directors is
proposed to prepare grounds for such a decision in
accordance with the Norwegian Code of Practice for
Corporate Governance and shall present these to the
General Meeting.
An authorization to the Board of Directors to acquire
treasury shares is normally contingent to take place at
Oslo Stock Exchange.
5. Shares and Negotiability
All shares in Solstad Offshore ASA are freely tradable. The
Company’s Articles of Association set no limitations on
transactions.
6. General Meeting
The interest of the Company’s shareholders is exercised
at the General Meetings. The Annual General Meeting
is normally held in the month of May or June. The 2023
Annual General Meeting is scheduled for 30 May 2024.
All shareholders with known address registered in the
Norwegian Central Securities Depository (VPS) will receive
an invitation to the General Meeting. According to the
Articles of Association, the notice and related documents
should be posted on the Company’s website and www.
newsweb.no no later than three weeks in advance. The
Company endeavours to ensure that the documents
contain all necessary information to enable shareholders
to vote on all matters. In line with article 7 of Solstad’s
32
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
33
Articles of Association, shareholders should register their
attendance at least two workdays prior to the General
Meeting.
The Chairperson of the Board of Directors and chairperson
of the Nomination Committee take part in the General
Meeting, as does the Company’s Auditor. Board members
participate at the General Meetings when specifically
required. Solstad has not deemed it necessary to require
the presence of all members of the Board of Directors at
the General Meeting.
The Chairperson of the Board opens the General
Meeting. The General Meeting elects a person to chair
the meeting. Normally the chairperson of Solstad Offshore
ASA is nominated to chair the General Meeting, however
the General Meeting’s agenda allows shareholders to
nominate an independent chair. In case particular items on
the agenda require such measures, the Board of Directors
will also consider nominating an independent chairperson
to lead the General Meeting.
Shareholders who cannot attend the General Meeting, may
be represented by proxy and the procedures for voting by
proxy are described in the notice. The proxy authorization
form is designed to allow shareholders to vote on individual
items and individual candidates for election or re-election.
The agenda is determined by the Board of Directors,
according to article 6 of Solstad’s Articles of Association.
The minutes of the General Meeting are published as a
Stock Exchange notice and on the Company’s website.
7. Nomination Committee
The Articles of Associations states that the Company shall
have a Nomination Committee of 2-3 members, the final
number to be decided by the General Meeting.
The Nomination Committee shall propose candidates to
the Board of Directors and to the Nomination Committee,
and propose remuneration of the Board of Directors and
members of the Nomination Committee. A justification for
a new candidate up for election will include information on
the candidate’s competence, capacity and independence.
As part of its nomination process, the Nomination
Committee has contact with major shareholders, the Board
of Directors and the Company’s executive management to
ensure that the process takes both the Board of Directors’
and the Company’s needs into consideration.
The General Meeting will elect the members of the Nomination
Committee, including the chairperson, set their remuneration,
and set the guidelines for the committee’s work.
The guidelines for Solstad’s Nomination Committee
stipulates that the majority of the committee should be
independent of the Board of Directors and the Company’s
executive personnel. None of the members of the
Nomination Committee should simultaneously be a
member of the Company’s day-to-day management or the
Company’s Board of Directors.
The current members of the Nomination Committee are
Rune Lande (chair), Toril Eidesvik and Owe Høines. The
majority of the members are independent of the Board of
Directors and the Company’s executive management.
The guidelines for the Nomination Committee, and its
contact details, are available on Solstad’s website.
8. Board of Directors, Composition,
and Independence
Pursuant to Solstad’s Articles of Association, the
company’s Board of Directors shall consist of three to
seven members. The current Board of Directors consists
of five members, who have been elected by the General
Meeting.
Solstad strives to ensure that the Board of Directors has
a composition necessary to safeguard the interest of
the shareholders. The Board of Directors considers its
composition to be diverse and competent with respect to
expertise, capacity, gender and diversity adapted to the
Company’s objectives, main challenges and the common
interest of all shareholders. The Board of Directors
emphasizes the importance of efficiency as a collegial
body. The Board of Directors consists of three men and
two women.
The Board should be composed of Directors who act
independently of special interests, and the majority of the
Directors should be independent of any major shareholder.
As of 31 December 2023, Solstad’s Board of Directors
consists of Harald Espedal (chair), Ingrid Kylstad, Frank
O. Reite, Ellen Solstad and Peder Sortland. The majority
of the members of the Board of Directors are independent
of the Company’s executive personnel and material
business contacts. Harald Espedal, Ingrid Kylstad and
Peder Sortland are independent of the Company’s large
shareholders.
The Board of Directors does not include executive
personnel.
The Chairperson of the Board of Directors is elected by the
General Meeting.
Directors are elected for a two-year term. See the annual
report for a presentation of the Directors.
As of 31 December 2023, three of the five Directors
(Harald Espedal, indirectly, Ellen Solstad, indirectly and
Frank O. Reite, indirectly) owns shares in Solstad.
9. Work of the Board of Directors
The Board of Director has the overall responsibility to
oversee the organization, operation and management
of Solstad, whilst the CEO is responsible for day-to-day
management. Both the Board of Directors and the CEO
conduct their work through established procedures where
responsibilities and administrative procedures are outlined.
The procedures also state how the Board of Directors and
Executive Management shall handle agreements with
related parties, including whether an independent valuation
must be obtained. The Board of Directors should also
present any such agreements in their annual directors’
report.
The rules and procedures describe how the board is
responsible for reviewing and approving the organization’s
purpose, value or mission statements, strategies, policies
and goals related to sustainable development, and
delegate implementation of such matters to the company’s
management. The procedures also include stipulations to
ensure that the company has the necessary due diligence
and other processes in place to identify and manage its
impacts on the economy, environment and people, and
ensure that the management of the company engages with
relevant stakeholders to support these processes. At least
annually, the Board reviews the company’s sustainability
performance, including key performance indicators and
priorities going forward.
The Company maintains rules to ensure that the Board of
Directors and Executive Management report to the Board in
case of any direct or indirect material interest in any contract
signed by the Company. If the chairman of the Board of
Directors is, or has been, personally involved in matters
of a material character, the Board’s consideration of such
matters will be chaired by another member of the board.
In accordance with the Public Companies Act, Solstad
has an Audit Committee that is elected by the Board
of Directors. As of 31 December 2023, Solstad’s Audit
Committee consists of Frank O. Reite (chair), Ingrid
Kylstad and Peder Sortland. All Audit Committee members
are considered independent of the Company.
The Board of Directors has considered but not established
a remuneration committee. Instead, the Board of Directors
resolves matters relating to compensation paid to the
executive personnel. As a large majority of the Board
members are independent of the Company’s executive
personnel, it is the Board of Directors’ view that it is a
suitable body to help ensure a thorough and independent
preparation of matters relating to compensation paid to the
executive personnel.
The Board of Directors evaluates its own performance and
expertise on an annual basis, including its performance in
overseeing the management of the organization’s impacts
on the economy, environment and people. The evaluation
is submitted to the Nomination Committee.
10. Risk Management and Internal
Control
The Board of Directors seeks through its work to ensure
that the Company maintains good standards and further
improvements of internal control and appropriate systems
of risk management, considering the scope and nature
of the Company’s business, and the provisions that
govern the business. The Company has established a
system of operation and administration that relies on work
procedures and job descriptions. The system also covers
social responsibility and ethical guidelines. There is a
commitment to quality assurance. The Board of Directors
receives information about operational, administrative,
and financial developments in monthly reports. The
Board reviews the corporate strategy and the business
plan annually, including analysis of the Company’s risk
exposure. Exposure is monitored monthly through the
reports from the Administration. Procedures for internal
control is exercised according to the adopted guidelines
and reviewed with the auditor and Board of Directors on an
annual basis.
34
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
35
11. Remuneration of Directors
The remuneration of the Board of Directors is determined
by the General Meeting, based on recommendation
from the Nomination Committee. The recommendation
is normally linked to the directors’ responsibilities,
competence and time commitment, taking the company’s
size and complexity into consideration. The remuneration
is in line with comparable companies in the industry. The
amounts involved are reported in the annual report.
The remuneration of the Board of Directors is not linked
to the Company’s performance. The directors do not have
share options.
In cases where directors of the Board should undertake
significant additional work for the Company, all directors
will be informed and fees shall be approved by the
Board of Directors. The fees are reported in the financial
statements. All transactions between directors or
employees (or companies that they represent or are
associated with) on the one hand, and the Company on
the other, are implemented in accordance with the arm’s
length doctrine.
12. Remuneration to Executive
Management
The remuneration of the CEO is determined by the
Board of Directors. The guidelines for remuneration of
the Executive Management are presented to the General
Meeting and remuneration guidelines can be found on the
Company website. A Remuneration Report, which details
remuneration figures and principles for the Company’s
Executive Management, is published on Solstad’s website
annually. Executive Management remuneration consists
of three elements: Base salary, pension contribution, and
variable pay – bonus.
The company’s executive bonus system is designed
to promote performance in line with the company’s
strategy. The variable salary is determined by the
Company’s performance on a pre-defined set of key
performance indicators and is linked to the Company’s
priorities, defining clear deliverables that are critical for
the company’s future success. The final executive bonus
outcome is specifically reserved as a matter for the Board
of Directors. The variable salary is limited to a specific
percentage share of the base salary.
13. Information and Communication
The Company has a policy of treating all shareholders and
other market participants equally, communicating relevant
information on significant developments of the Company´s
business and standing in a timely manner.
All information distributed to the Company’s shareholders,
including financial reports, is published on Oslo Stock
Exchange’s website (www.newsweb.no) and the
Company’s website simultaneously. A financial calendar
and other shareholder information is available on the
Company’s website.
The Board of Directors has established guidelines for the
Company’s contact with shareholders other than through
general meetings. These guidelines – the “IR policy” – is
available at Solstad’s website.
The Company seeks to adhere to the Oslo Børs Code of
Practice for Investor Relations.
14. Take-overs
The shares in the Company are freely tradable, and
the Articles of Association do not hold specific defense
mechanisms against take-over situations. In a potential
bid-situation, the Board will work to inform Shareholders
and allow time to decide on the offer. Furthermore, the
Board will issue a statement to the shareholders with an
assessment of the bid and a recommendation of whether
to accept it or not.
15. Auditor
The Auditor of the Company is elected at the Annual
General Meeting, which also approves the Auditor’s
remuneration. The Auditor sets out the highlights of the
audit plan to the audit committee annually. The auditor also
presents a report with its views and observations regarding
the accounting principles, risk areas, internal control
routines, and other aspects. Furthermore, the Auditor will
each year deliver a written report to affirm its compliance
with certain impartiality and objectivity standards. The
Auditor attends Board Meetings to discuss the financial
statements for the year and attends the Annual General
Meeting.
Important consultancy work performed by the Auditor
requires prior approval by the Board of Directors. The
remuneration to the auditor is reported in the financial
statements. Once a year, the Board of Directors meets
with the Auditor for discussions without the CEO or other
representatives from the administration present.
36
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
37
Social Media
Highlights 2023
38
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
39
Annual Accounts
2023
2023 2022 Note
Continuing operations
Charter income 6,730,333 4,582,973 6
Other operating income 248,644 195,310 6
Total operating income 6,978,977 4,778,283
Personnel expenses -1,592,920 -1,447,967 12,13,21
Administrative expenses -762,330 -273,077 29
Other operating expenses -1,817,179 -1,437,861 12
Operating expenses -4,172,429 -3,158,905
Net gain/-loss on sale of assets 517,567 -8,637 6,9
Operating result before depreciation and impairment 3,324,115 1,610,741
Depreciation -918,101 -802,025 9,10
Depreciation capitalised periodic maintenance -185,174 -194,604 9
Impairment and reversal of impairment -296,983 584,183 9,10
Income from investment in joint ventures 19,935 20,418 15
Operating result 1,943,792 1,218,713
Income from investments in associates -4,824 722 15
Interest income 131,700 46,436 11
Other financial income 2,400 12,113 11
Interest charges -1,683,318 -1,063,228 11
Other financial expenses -44,771 -558,406 11
Net financial items -1,598,813 -1,562,363
Result before taxes from continuing operations 344,979 -343,650
Tax on result -56,641 -98,061 20
Net result from continuing operations 288,337 -441,711
Discontinued operations
Net result from discontinued operations 118,799 -676,092 4
Net result 407,136 -1,117,803
Comprehensive income:
Translation adjustments foreign currency -348,547 -218,660
Comprehensive income that may be creclassified in subsequent periods -348,547 -218,660
Acturial gain /(loss) -1,272 947 21
Comprehensive income that may not be reclassified in subsequent periods -1,272 947
Total comprehencive income 57,317 -1,335,516
Consolidated Statement of Comprehensive Income
Amounts in NOK 1,000
40
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
41
2023 2022 Note
Net result of continued operations attributable to:
Non-controlling interests 3,186 5,222
Equity holders of the parent 285,152 -446,933
Net result of discontinued operations attributable to:
Non-controlling interests 3,521 -10,009
Equity holders of the parent 115,278 -666,083
Comprehensive income attributable to:
Non-controlling interests 6,707 -4,788
Equity holders of the parent 50,610 -1,330,728
Comprehensive income 57,317 -1,335,516
Earning per share for continuing operations (basic and diluted) - majority (NOK) 3.64 -5.81 18
Earning per share for discontinuing operations (basic and diluted) - majority (NOK) 1.47 -8.66 18
Consolidated Statement of Financial Position
Amounts in NOK 1,000
ASSETS 2023 2022 Note
Non-current assets
Deferred tax assets 2,117 4,351 20
Vessels 1,180,806 16,814,184 9
Right-of use-assets 2,789,345 3,345,812 10
Capitalized periodic maintenance 116,737 789,537 9
Other tangible fixed assets 17,709 28,382 9
Investment in joint ventures 188,655 156,235 15
Loans to associates and joint ventures 63,141 55,829 17,19
Investments in associates 581 2,323 15
Investments in shares - 2,991 15
Non-current receivables 32,179 57,536 25
Total non-current assets 4,391,271 21,257,181
Current assets
Inventory 23,095 228,197 27
Account receivables 312,428 1,232,487 7,26
Contract assets 319,617 222,193 26
Other current receivables 229,906 475,948 26
Market based shares - 21,000 15
Cash and cash equivalents 501,014 2,170,072 7,22
Total current assets 1,386,060 4,349,897
Assets held for sale 13,858,010 412,052 5,9
TOTAL ASSETS 19,635,341 26,019,130
42
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
43
EQUITY AND LIABILITIES 2023 2022 Note
Equity
Paid-in equity
Share capital (82,346,796 a 1,-) 82,347 77,309 17
Treasury shares - - 17
Share premium 189,457 180,387
Total paid-in equity 271,804 257,696
Retained earnings
Other equity 1,555,427 1,504,816
Total retained equity 1,555,427 1,504,816
Non-controlling interests -2,680 -9,387 15
Total equity 1,824,550 1,753,125
Liabilities
Non-current liabilities
Pension liabilities 5,158 20,381 21
Other financial liabilities 1,121 12,425
Interest bearing liabilities 630,587 16,637,362 7,8
Leasing liabilities 1,795,630 3,564,963 7,8 ,10
Other non-current liabilities 1,046 1,046 8
Total non-current liabilities 2,433,542 20,236,177
Current liabilities
Accounts payable 138,762 694,564 7
Taxes payable 24,715 228,409 20
Contract liabilities - 3,597 28
Current interest bearing liabilities 11,380,520 2,460,689 7,8
Current leasing liabilities 1,965,474 147,113 7, 8,10
Other current liabilities 383,963 495,456 28
Total current liabilities 13,893,433 4,029,828
Liabilities directly associated with the assets held for sale 1,483,816 -
Total liabilities 17,810,791 24,266,005
TOTAL EQUITY AND LIABILITIES 19,635,341 26,019,130
Harald Espedal
Chairman
Ellen Solstad
Director
Frank O. Reite
Director
Lars Peder Solstad
CEO
Peder Sortland
Director
Ingrid Kylstad
Director
Consolidated Statement of Changes in Equity
Amounts in NOK 1,000
Share
capital
Treasury
shares
Share
premium
Translation
adjustments
Other
equity
Total
majoirty
shares
Non-
controlling
interests
Total
equity Note
Equity
01.01.2023 77,309 - 180,387 728,145 776,672 1,762,512 -9,387 1,753,125
Result - - - - 400,430 400,430 6,707 407,136 18
Actuarial gain/
loss (-) - - - - -1,272 -1,272 - -1,272 21
Translation
adjustments - - - - 348,547 - - 348,547 - - 348,547
Total
comprehensive
income - - - - 348,547 399,157 50,610 6,707 57,317
Capital increase
private placement 5,038 - 9,070 - - 14,108 - 14,108 17
Equity
31.12.2023 82,347 - 189,457 379,598 1,175,829 1,827,231 - 2,680 1,824,550
Equity
01.01.2022 75,609 - 176,927 946,805 1,888,740 3,088,081 -4,599 3,083,481
Result - - - - -1,113,016 -1,113,016 -4,788 -1,117,803 18
Actuarial gain/
loss (-) - - - - 947 947 - 947 21
Translation
adjustments - - - -218,660 - -218,660 - -218,660
Total
comprehensive
income - - - -218,660 -1,112,068 -1,330,728 -4,788 -1,335,516
Capital increase
by convertion of
debt 1,700 - 3,460 - - 5,160 - 5,160 17
Equity
31.12.2022 77,309 - 180,387 728,145 776,672 1,762,512 -9,387 1,753,125
Retained earnings is included in Other equity.
44
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
45
Consolidated Statement of Cash Flow
Amounts in NOK 1,000
2023 2022 Note
Cash flow from operations
Result before tax from continuing operations 344,979 -343,650
Result before tax from discontinuing operations 121,572 -669,474
Taxes payable -93,072 -31,561 20
Depreciation, impairments, and reversal of impairments 838,672 780,990 9,10
Gain (-)/ loss non-current assets -526,686 -179,919 9
Interest income -131,394 -47,152
Interest expense 2,034,452 1,404,972
Non-cash refinance effects -4,392 -16,691
Effect of change in pension assets -2,427 -1,043
Unrealised currency gain/ -loss 156,948 938,084
Change in current receivables and payables -366,472 -269,181
Change in other accruals 303,399 -119,563
Net cash flow from operations 2,675,578 1,445,813
Cash flow from investments
Investment in PP&E -106,033 -124,912 9
Payment of periodic maintenance -524,289 -488,011 9
Proceeds from sale of PP&E (vessels) 7,213,025 450,268 4,9
Payment of non-current receivables 6,377 -8,029
Received interests 131,394 47,152
Investments in other shares/interests -79,995 - 15
Net cash flow from investments 6,640,479 -123,532
Cash flow from financing
Paid-in capital 14,108 -
Lease interests paid -233,664 -233,521 8
Lease instalments -148,075 -28,246 8
Paid interests -1,152,457 -839,280 8
Repayment of non-current debt -8,146,167 -546,117 8
Net cash flow from financing -9,666,255 -1,647,164
Effect of changes in foreign exchange rates 63,097 35,929
Net change in cash and cash equivalents -350,198 -324,884
Cash and cash equivalents at 01.01 2,170,072 2,459,027 22
Cash and cash equivalents at balance sheet date 1,882,971 2,170,072 22
Notes
Notes to condensed statement of comprehensive income
and statement of financial position. All figures in NOK 1,000
unless otherwise stated.
Note 1: Accounting Policies Information
Corporate information
The Group, Solstad Offshore ASA (“SOFF” or “the
Company”), operates a shipping business from its head
office in Nesavegen 39, 4280 Skudeneshavn, Norway, and
its main activities are the operation of offshore service and
construction vessels. The Group is listed on Oslo Stock
Exchange.
Solstad Offshore ASA Group includes Solstad Offshore
ASA, subsidiaries incorporated in several countries (see
Note 14 for an overview of consolidated companies), and
our share of investments in joint ventures and associates
(see Note 15).
The Group signed an agreement with U.S.-based
Tidewater Inc., dated 7 March 2023, for the sale of 37
PSVs for a total amount of MUSD 580. The transaction
was closed on 5 July 2023. Assets included in the
transaction were assessed to be Assets held for sale
during this period. The sale marked an exit for SOFF from
the PSV operations, and the PSV segment has been
determined to constitute discontinued operations, see Note
2 and Note 4 for further information
On October 23, 2023, the Group, through its subsidiary
Solstad Shipholding AS signed an agreement with Aker
Capital AS (Aker) and AMSC ASA (AMSC) for a refinancing
of parts of Solstad Shipholdings activity, together with DNB
Bank ASA and Export Finance Norway. The agreement
would refinance the fleet loan that would mature 31 March
2024. The Refinancing resulted in an ownership of 31.6%
of the now new sub-parent company Solstad Maritime
Holding AS (Solstad Maritime), thought the capital injection
from Aker and AMSC into Solstad Maritime. The capital
injection was completed 16 January 2024. The sub-group
Solstad Maritime has been classed as Asset held for sale.
See Note 2 and Note 5 for further information.
The financial statements were approved by the Board
of Directors on 30 April 2024 and will be presented for
approval by the Annual General Meeting.
Statement of Compliance and Basis for
Preparation
The consolidated financial statements have been prepared
in accordance with IFRS® Accounting Standards as
adobted by the EU. The consolidated financial statements
have been prepared on a historical cost basis, except for
debt related to non-core vessels and shares that have
been measured at fair value. The consolidated financial
statement are presented in Norwegian Kroner. Throughout
the Notes all figures are stated in NOK thousand unless
clearly stated otherwise.
Enumerated amounts presented in tables and statements
may not always agree with the calculated sum of the
related line item due to rounding differences. The aim is
for each line item to agree with its source and therefore
there may be rounding differences affecting the total when
adding up the presented line items.
Going Concern
The annual accounts are prepared on the assumption of
a going concern. The major part of the financing solution
supported by Aker Capital AS, AMSC ASA, DNB Bank
ASA and Eksportfinans Norge AS that was announced
in October 2023 (the “Refinancing”) was completed
on 16 January 2024 (Reference Note 2). The going
concern assumption is based on the level of cash and
cash equivalents and equity at reporting date, terms and
conditions of the Refinancing agreement with banking and
borrowing facilities, the forecasted cash flow prognosis for
46
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
47
the Company and the backlog position as of 31 December
2023. The main portion of the Group’s external debt
which includes the Group’s secured debt, and the residual
claim of in total approx. MNOK 1,883 guaranteed by the
Company related to the former Normand Maximus lease
arrangement, matures in 2027.
The Group saw continued strengthening of the market
during the year despite of a challenging macroeconomic
environment. With an expected continued positive outlook
in the energy market, and the high focus on energy
transition, we also expect an active offshore marked in the
coming period. Due to the macroeconomic environment,
we see increase in expenses due to inflation and increased
interest expenses for the Group.
There is no significant uncertainty with respect to going
concern.
Summary of Material Accounting
Policies
Changes in Accounting Policies
The Group has not implemented any new accounting
standards or otherwise made any significant changes to
accounting policies during 2023.
The following updates were implemented:
• Amendments to IAS 8 Accounting policies, changes
in Accounting Estimates and Errors; Definition of
Accounting Estimates.
• Amendments to IAS 1 Presentation of Financial
Statements and IFRS Practice Statements 2:
Disclosure of accounting Policies
The implementation did not have any impact on the
valuation or recognition and/or derecognition in the
financial statements, however it did for presentation and
definitions in the financial statements. Other changes to
IFRS are not expected to have any significant impact on
recognition and measurements.
Issued, not yet effective IFRS standards and amendments
not yet implemented
IFRS standards and amendments not yet implemented
may have an impact on the Group’s financial reporting.
However, the current updates and changes to the issued
standards and amendments not yet implemented, have
been assessed to currently not significantly impact the
financial statement
Change of Presentation of Net Gain/Loss on Sale
of Assets
The Company has reassessed its presentation of Net
gain/-loss on sale of assets in the Consolidated Statement
of Comprehensive Income. From 1 January 2023 the Net
gain/-loss on sale of assets is presented in the Operating
result before depreciations and impairments. It has previously
been presented after Operating result before depreciations
and impairments, within the operating result. The Company
believes that the current classification provides more relevant
information to the users of its financial statements as selling
vessels at the end of their useful lifespan is part of the
ordinary operations of the Group, and it is also more aligned
to practices adopted by its peers.
The change of classifications has no effect on the Net
results or Equity reported in prior periods. Comparative
periods have been restated.
Effect on change of accounting principle:
2022As presented 1,619,378Net gain/loss on sale of assets -8,637Restated 1,610,741
Consolidation
The consolidated financial statements comprise of the
financial statements of Solstad Offshore ASA and its
subsidiaries as of 31 December each year. Any deviating
accounting policies are adjusted for in this consolidation.
The Group accounts present the total profit or loss
and each component of OCI and financial position of
Solstad Offshore ASA and its subsidiaries as one. The
consolidated accounts include companies in which Solstad
Offshore ASA has control. Control is achieved when the
Group is exposed, or has rights, to variable returns from
its involvement with the investee and has the ability to
affect those returns through its power over the investee.
Generally, there is a presumption that ownership of more
than 50 percent of the voting shares results in control.
Subsidiaries are consolidated 100 percent line by line in
the group accounts. Subsidiaries are consolidated from
the date on which control is transferred to the Group and
cease to be consolidated from the date on which control
is transferred out of the Group. The Group has concluded
that there is one investment, Maximus Limited, that is not
consolidated, even though the ownership is 100 percent.
The reasons is that Maximus Limited is a non-controlling
interest due to the current financing agreement, giving
lenders control and return on the entity.
Acquisitions of business are accounted for using the
acquisition method of accounting. The consideration
transferred is measured at fair value at acquisition date.
The purchase price is allocated to identifiable assets and
liabilities from the subsidiary and is recognized at fair value
in the consolidated accounts at the acquisition date.
All inter-company transactions, receivables, liabilities and
unrealized profits, as well as intra-group profit distributions,
are eliminated.
The non-controlling interest in equity is reported separately
in the consolidated financial statements. The Group has
chosen to use fair value on assets and liabilities for the
initial recognition of non-controlling interests.
Investments in Associates and Joint
Ventures
The Group’s investment in its associates and joint ventures
are accounted for under the equity method of accounting.
An associate is an entity in which the Group has significant
influence, but which is not a subsidiary. A joint venture
is an entity in which the Group has joint control through
entering into an agreement of joint control, requiring
unanimous consent in strategic decisions (decisions
relating to relevant activities).
The Group holds an interest in two joint ventures, Normand
Installer SA and Omega Subsea Robotics AS, and an
interest in the following associates, Solstad Offshore
Crewing Services Philippines, Windstaller Alliance AS,
Remota Holding AS and Maximus Limited. The financial
statements of the joint ventures and associates are
prepared for the same reporting period as the Group. The
accounting policies of the companies are aligned with
those of the Group.
Investments in an associate and joint ventures are
recorded in the balance sheet at cost plus post-acquisition
changes in the Group’s share of net assets of the
associate or joint venture, less any impairment in value.
The profit or loss from investments in associates and
joint ventures are presented as separate line items in
the Consolidated Statement of Comprehensive income.
Changes recorded directly in the associates’ or joint
ventures’ comprehensive income or equity, are recognized
pro-rata in the Group accounts, and are, where applicable,
presented in OCI or equity.
Non-Current Assets Held for Sale and
Discontinued Operations
The Group classifies non-current assets and disposal
groups as held for sale if their carrying amounts will be
recovered principally through a sale transaction rather than
through continuing use. Non-current assets and disposal
groups classified as held for sale are measured at the
lower of their carrying amount and fair value less costs
to sell. Costs to sell are the incremental costs directly
attributable to the disposal of an asset (disposal group),
excluding finance costs and income tax expense. The
group has concluded that the sub-group Solstad Maritime
Holding group should be presented as held for sale as of
year-end 2023. Additional disclosures are provided in Note
5 Assets Held for Sale.
Property, plant and equipment and intangible assets
are not depreciated or amortized once classified as
held for sale. Assets and liabilities classified as held for
sale are presented separately as current items in the
statement of financial position. Discontinued operations
are excluded from the results of continuing operations
and are presented as a single amount as profit or loss
after tax from discontinued operations in the statement of
profit or loss. Additional disclosures are provided in Note
4 Discontinued Operations. All other notes to the financial
statements include amounts for continuing operations,
unless indicated otherwise.
The Group has assessed that the sale of the PSV fleet
was a discontinued operation. The sale of the subgroup
Solstad Maritime Holding and its subsidiaries in January
2024 are assessed to be held for sale as at 31 December
2023, however not as discontinued operations. See Note 2
for further information on key accounting matters.
Financial Assets
The Group’s financial assets are trade receivables, lease
receivables other current assets (such as contract assets),
other non-current assets and cash and cash equivalents.
The classification of financial assets at initial recognition
depends on the financial asset’s contractual cash flow
characteristics and the Groups’ model for managing
them. With the exception of trade receivables that do
not contain a significant financing component, the Entity
initially measures its trade receivables at its fair value plus
transaction costs. Trade receivables that do not contain
a significant financing component are measured at the
48
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
49
transaction price determined under IFRS 15.
The Group classifies its financial assets in two categories:
• Financial assets at amortized cost - all financial assets
except for investments in shares
• Financial assets at fair value through profit or loss
(FVTPL) - investments in shares
Impairment of Financial Assets
For trade and other receivables, lease receivables and
other non-current assets, the Group applies a simplified
approach in calculating ECLs. Therefore, the Group does
not track changes in credit risk, but instead recognizes a
loss allowance based on lifetime Estimated Credit Losses
(ECLs) at each reporting date, based on its historical credit
loss experience.
Further disclosures relating to impairment of financial
assets are also provided in Note 2 Significant judgements,
Accounting Estimates and Assessments and Note 9
Property, Plant and Equipment.
Contract Assets
A contract asset is initially recognised for revenue earned
from work performed where the receipt of consideration is
conditional on successful completion or acceptance of the
customer. Upon completion of the work and acceptance by
the customer, the amount recognised as contract assets is
reclassified to trade receivables.
Financial Liabilities
The Group initially recognizes financial liabilities at
fair value less transaction cost, that are subsequently
measured at amortized cost except for financial liabilities
at fair value through profit or loss (FVTPL). Debt related
to non-core vessels are subsequently measured at
FVTPL, the value of debt was directly linked to the
value of the vessel. Debt measured at FVTPL were
repaid/derecognized in 2022. Other financial liabilities
are subsequently measured at amortized cost using
the effective interest method. The Group has also had
loan assessed to be below market interest rate at initial
recognition. The difference has been recognized and
amortized as interest expense over the period until
maturity of the debt. Interest expense is recognized in
profit or loss. Any gain or loss on derecognition is also
recognized in the statement of profit or loss.
Derecognition of Financial Liabilities
The Group derecognizes a financial liability when its
contractual obligations are discharged or cancelled or
expired. The Group also derecognizes a financial liability
when its terms are modified, and the cash flows of the
modified liability are substantially different in which case
a new financial liability based on the modified terms is
recognized at fair value. The difference between the
carrying amount and the consideration paid is recognized
in the statement of profit or loss.
Contract Liability
A contract liability is recognised if a payment is received,
or a payment is due (whichever is earlier) from a customer
before the Group transfers the related services. Contract
liabilities are recognised as revenue when the Group
performs under the contract (i.e., transfers control of the
related services to the customer).
Classification of Items in the Balance Sheet
Current assets and current liabilities are items which mature
within one year of the balance sheet date as well as any
items relating to the normal operating cycle. The current
portion of the non-current debt and other liabilities for which
there is no unconditional right to defer the settlement of the
liability for at least twelve months after the reporting period
are classified as current liabilities. Investments in shares,
not considered as strategic, are classified as current assets.
Cash and cash equivalents are classified as current assets,
unless restricted from being used during the following 12
months. All other assets and liabilities are classified as non-
current assets and liabilities.
Foreign Currency Translation
The functional currency for Solstad Offshore ASA and the
presentation currency for the Group is Norwegian Kroner
(NOK). Transactions in foreign currencies are recorded at
the currency rate on the date of the transaction. Monetary
assets and liabilities denominated in foreign currencies
are translated at the rate of exchange at the balance
sheet date. Differences arising on settlement or translation
of monetary items are recognized in profit or loss. Non-
monetary items such as vessels that are measured in
terms of historical cost in a foreign currency are translated
using the exchange rate at the date of initial transaction.
Group Companies
On consolidation, assets and liabilities of Companies with
a functional currency other than NOK is translated at the
rate of exchange at the balance sheet date. The statement
of profit and loss are translated at exchange rates at the
date of the initial transaction. The exchange differences
arising on translation for consolidation are recognized in
OCI. The Group has operations through-out the world,
however the main sources of translation difference is
through USD, AUD and BRL.
The Group’s most used currencies had the following
exchange rates at the balance sheet date:
GBP USD EUR BRL AUDPer 31.12.23 12.934 10.172 11.241 2.096 6.912Per 31.12.22 11.854 9.857 10.514 1.865 6.700
Segment Information
The Group reports internally to the executive management
on operating- and geographical segments. The executive
management group is the Chief Operating Decision maker
(CODM) and monitors the operating results of its business
units separatly for the purpose of making decisions about
resource allocation and performance assessment. The
operating segments are divided into the following four
segments:
• AHTS: Anchorhandling vessels
• Subsea
• Renewable
• Discontinued segment in 2023 - PSV: Platform
Supply Vessels
The Group owns and operates AHTS and CSV vessels.
The different types of vessels operate in different markets
and management reviews operational results within these
markets.The Group focuses on the renewable market, and
as a consequence vessels operating renewable contracts
has been deemed as a separat segment for SOFF group,
included to the AHTS and Subsea segments. The previous
PSV segment has been classified as discontinued
operations. The segments coincide with the operational
structure of the Company, being three departments
responsible for each segment.
Any other activities, including vessels under construction,
are included in a separate segment. Overhead expenses
are apportioned between the segments based on the
share of operating expenses. All accounting policies
applied in the segment reporting are the same as used in
the Group reporting.
The Group presents activities by geographical markets
in the segment note based on the location of the Group’s
vessels and operations throughout the year.
Property, Plant and Equipment - Impairment
Charges and Depreciation
Property, plant and equipment acquired by Group
companies are stated at historical cost, except the assets of
acquired subsidiaries that are stated at the fair value at the
date of acquisition. Depreciation is calculated on a straight-
line basis and adjusted for residual value and impairment,
if any. Residual value is the current estimated amount
that would be obtained from disposal of the asset, after
deducting the estimated cost of disposal, as if the asset
were already of the age and in the condition anticipated at
the end of its useful lifespan. The book value of the property,
plant and equipment on the balance sheet represents the
cost less accumulated depreciation and any impairment.
Refer to Note 2 Significant Judgements, Accounting
Estimates and Asserssments, and Note 29 Contingent
Liabilities, Assets and Provisions for further information.
The residual value and expected useful lifetime assumptions
of long-lived assets are reviewed at each balance sheet
date, and where they differ significantly from previous
estimates, depreciation charges are amended accordingly.
The business segments are the Group’s strategic units
of control. However, while determining the recoverable
amount, each vessel is treated as one cash-generating
unit. Gains and losses on disposal are determined by
comparing the disposal proceeds with the carrying value
and any gain or loss is included in operating profit.
Leases
Right-of-use-assets
Right-of-use-assets are recognized at cost at the
commence date. The cost of right of use assets
included the amount of lease liabilities recognised. After
initial recognition, the right of use asset is recognised
to cost, less depreciation and impairment losses at
the commencement of the lease. The cost of the
assets includes the recognized lease liabilities, initial
direct expenses, and lease payments made prior to
commencement.
Lease liabilities
At the commencement date of the lease, the Group
recognizes lease liabilities measured at the present value
of lease payments to be made over the lease term. The
lease payments include both fixed and variable lease
payments that depend on index or rate, and amounts
expected to be paid under residual value guarantees.
When calculating present value of the lease the
incremental borrowing rate at the beginning of the lease
is used, if the implicit rate is unavailable. The incremental
borrowing rate (IBR) for vessels are set using an
assessment around lessors cost of capital, interest rate
50
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
51
based on the Group’s weighted average cost of capital
and adjusting for the term length. For offices the IBR is set
through a reference interest free rate and including margin
for similar-currency loan for the Group and the equivalent
property yield in similar market on offices. Subsequently,
the amount of the lease liability is increased to reflect
the accretion of interest and reduced for lease payments
made. The liability is remeasured if modifications or
changes to the lease terms occur.
Cash and Cash Equivalents
Cash and cash equivalents comprise of cash in hand,
current deposits and other short-term highly liquid
investments with maturity dates of less than three months.
Bank overdrafts are included within borrowings in current
liabilities on the balance sheet. Restricted bank deposits
are funds on separate bank accounts for tax deductions.
Inventories
Inventories consist mainly of bunkers onboard the vessels.
Provisions
A provision is recognised when the Group has an obligation
to fullfil as a result of a previous event. The main provision for
the Group is towards foreign tax, either as corporate income
tax or value added taxes/import taxes, see Note 29 Contingent
Liabilities, Assets and Provisions, for further details.
Tax
Tax payable is based on taxable profit for the year and
calculated using tax rates that have been enacted as of the
balance sheet date.
Deferred tax is calculated using the liability method at tax
rate expected to be applied of all temporary differences
between the taxable value of assets and liabilities and their
booked amounts at the end of the accounting year. Any
temporary differences that may increase or decrease tax
are offset and recorded as a net figure.
Pension Obligations
The Group has a defined benefit plan for seafarers and
administrative personnel, and a contribution plan for
administrative personnel hired after 1 January 2007. Cost
for contribution plans is recognized in profit and loss when
incurred.
The liability of the defined benefit pension plan is the
present value of the defined benefit liability at the balance
sheet date minus the fair value of plan assets. The defined
benefit liability is calculated by independent actuaries
using the projected unit credit method and is measured
as the present value of the estimated future cash outflows
using interest rates of government securities that have
terms maturing at the same time as the liability.
Revenue from Contracts with Customers -
Charter Income
Income and expenses relating to charter contracts
are apportioned according to the number of days for
each contract occurring before and after the end of the
accounting period. The contract begins when the vessel
is “delivered” to the charterer and ends when the vessel
is “redelivered” to SOFF. Charter revenue is recorded
net after deduction for direct, contract-related charter
expenses. Any loss on contracts is accrued when a
loss is probable. Revenue from bareboat agreements is
regulated by IFRS 16. The time charter contracts contain
both a lease component that is regulated by IFRS 16
and a service component that is regulated by IFRS 15.
Both the lease component and the service component
are recognized together as revenue in operating income
(Reference Note 6 Operating Income, Reporting by
Segments and Geographical Markets for split).
Leases, in which a significant portion of the risks and
rewards of ownership are retained by the lessor, are
classified as operating leases. Lease income for the
leasing of vessels is recognized as operating leases and
recognized in the income statement on a straight-line basis
over the lease period. The lease period commences from
the time the vessel is made available to the tenant and
terminates upon agreed return.
Mobilization and demobilization fees are related to the
period before the delivery of the vessel, and after the
redelivery of the vessel. No performance obligation
is fulfilled at that time, and the fees are classified as
prepayments and amortized over the contract period.
Related mobilization cost and expected demobilization
costs, and other costs incurred to be able to fulfil a
contract, are also amortized over the contract period.
Revenue from Contracts with Customers -
Other Income
Other income, such as victualling and management fees,
are recognized in the period in which the performance
obligations are being satisfied. The Group has mainly
delivery over time on the other income. The largest
components are connected to victualling and other crew,
where the performance obligation is assessed to be on a
daily basis and the revenue is derived through the agreed
contract day rates.
Government Grants
Grants related to the net tax agreement and crew subsides
are recorded as a reduction in expeses.
Insurance Claims
For damage on the Group’s vessels and equipment,
resulting in payments (averages) from insurance
companies, compensation is presented net with the
corresponding expense. Reimbursable and expenses are
recognized and classified in accordance with the type of
expenses, while compensation is presented separately as
a reduction in expenses.
Cash Flow
The Group applies the indirect method. Investment in
shares and other liquid assets with maturity over three
months are not included under cash equivalents.
52
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
53
Note 2: Significant Judgements, Accounting Estimates and Assessments
The preparation of financial statements in conformity with
IFRS requires the use of estimates and assumptions that
affect the reported amounts of assets and liabilities, the
disclosure of contingent assets and liabilities at the date
of the financial statements, and the reported amounts of
income, expenses, and financial items during the reporting
periods. Accounting estimates are employed in the
financial statements to determine reported amounts. These
estimates are based on management’s best judgement
and conditions considered to be realistic. Situations or
changes may occur in the market which may result in
changes to the estimates, thereby impacting the Group’s
assets, liabilities, equity and result.
Assessments, estimates and assumptions which have a
significant effect on the accounts are summarized below:
Significant Judgements
Assets Held for Sale
The classification as asset held for sale is based on
management’s judgement of an assessment of assets
available for immediate sale, and where the Group is
actively marketing the vessels for sale. Sale is considered
highly probable before a reclassification to asset held
for sale is done. The Group’s strategy will impact the
judgement, as well as the current market conditions.
Divestments of PSVs
An agreement for the sale of 37 PSVs was signed on 7
March 2023, and an assessment regarding classification
as Held for Sale was performed by the Company. The
Company concluded that the highly probable criteria were
met at the time of signing the contract. At that time a binding
agreement had been entered into between independent
parties, the banks had approved the transaction, and
the risk regarding competition authorities approval was
considered low. The transaction was closed on 5 July 2023.
An assessment regarding classification as discontinued
operation was also performed. The Company concluded
that the PSVs represented a component of the entity
that could be clearly distinguished from the rest of the
company, both operationally and for financial reporting
purposes. All vessels are seen as separate cash
generating units, and the PSV vessels have been reported
as a segment in accordance with IFRS 8. The component
thus represented a separate major line of business and
should be presented as discontinued operations. The net
result for the operation is presented on a single line in
the Consolidated statement of comprehensive income.
Comparative periods have been restated.
Refinancing and Loss of Control
With reference to the agreement signed 23 October 2023
(Reference to Note 1), Solstad Maritime Holding AS has
in 2024 received equity contribution from Aker Capital
and AMSC. The impact of the equity contribution is that
Solstad Offshore ASA has today a stake of 31.6% in Solstad
Maritime Holding Group (‘Solstad Maritime’), which will
be reduced to 27% as a result of the equity contribution
from Solstad Offshore ASAs shareholders, (which is fully
guaranteed by Aker Capital), expected to be completed in
Q2 2024. Solstad Offshore ASA will derecognize the Solstad
Maritime Group as of transaction date 16 January 2024, and
recognize an investment of associate at the same time.
In accordance with the requirements in IFRS 5, the
company has made an assessment regarding the
classification of Solstad Maritime group as Held for sale.
The Company concluded that the “Highly probable” criteria
were met at the time of signing the term sheet on 12
October 2023. At that time a term sheet had been entered
into between independent parties proiding a refinancing
solution that would be in the interest of the involved
parties. The assets and liabilities of Solstad Maritime is
classified as Held for sale from this date. The Company
has also stopped depreciations from this date. At the date
of initial recognition as asset held for sale, a measurement
of the assets and liabilites book value against fair value
less cost to sell was performed, and a subsequent
measurement of book value against fair value less cost to
sell was also performed as of 31 December 2023. The loss
is allocated to non-current assets (Reference to Note 5
Assets Held for Sale).
The fair value less cost to sell is set for the group of
assets and liabilities in Solstad Maritime group. Based on
judgement, the fair value less cost to sell was based on
the SOFF Group’s portion of Solstad Maritime after the
equity contributions and loss of control (27 percent). The
estimate is supported by valuation report and corroborating
valuation assessments. Furthermore, the transaction
agreement was included in this valuation as this is a
binding contract for the Group (Reference to Note 5 Assets
Held for Sale).
The Company has made an assessment regarding
classifiying Solstad Maritime as discontinued operations.
Solstad Maritime was not considered a separate major
line of business or geographical area of operations
in accordance with IFRS 5, and is not presented as
discontinued operations. The operations in Solstad
Maritime is not related to a specific segment. Solstad
did not dispose of a separate major line of business or
geographical area of operation, only parts of major line
of business. The share of revenues, fixed assets and
number of vessels in Solstad Maritime in proportion to the
Group is assessed not to be “major”. Furthermore, Solstad
Maritime was operationally (and for CODM decision
making purposes) not clearly distinguishable from the rest
of Solstad Group.
Solstad Maritime currently has four vessels on bareboat
charters to Solstad Offshore ASA. Solstad Offshore ASA
has assessed if there should be recognized an impact in
terms of IFRS 16 as a sale-leaseback transaction. There
is little guidance on derecognition of subsidiaries and
subsequent recognition of leasing transaction in IFRS.
Solstad Offshore has assessed and concluded to not
recognize any sale-leaseback accounting and established
a policy to use IFRS 10.25 (derecognition/sale of
subsidiary) for these types of transactions, and not include
a sale-leaseback in the impact assessment of the disposal
group. The leases will be recognized as a new lease as of
transaction date.
Solstad Offshore has assessed that as per 31.12.2023
debt to credit institutions is not part of liabilities directly
associated with the assets held for sale. Debt to credit
institutions for vessels owned by Solstad Maritime as
of year-end was held by the parent company Solstad
Shipholding AS, with intercompany balances towards
Solstad Maritime. The new financing is held by Solstad
Maritime, which in term was used to extinguish the
financing that was in place as of 31.12.2023.
Accounting Estimates
Vessel
The carrying amount of the Group’s vessels represents 75
percent of the total balance. Consequently, judgements
and estimates linked to the vessels have a significant
impact on the Group’s financial statements. Depreciation
is calculated on a straight-line basis over the useful life of
the asset. Depreciable amount equals historical cost less
residual value.
Useful Life of Vessels
The depreciation depends on the estimated useful life of
the vessel. The Group’s policy is that useful life is 20 years.
This is based on strategy, experience and knowledge of
the types of vessels under the Group’s control. For some
vessels useful life may be considered higher or lower than
20 years, dependent on the specific plan for the vessel.
This is subject for management’s judgement.
Residual Value
The level of depreciation depends on the residual value
of the vessel. Assumptions concerning residual value are
made based on knowledge of the market for secondhand
vessels. The estimate of residual value is based on a
market value of a charter free vessel less sales related
expenses. Fair values are based on estimates obtained
from three independent brokers and updated annualy.
Further adjustments are made to account for age of the
vessel, with a factor starting from 50% and increasing to
100% as the vessels age increase to useful life. Changes
in environmental requirements may impact the residual
value, and economical lifetime, but the Group has
implemented several measures to ensure the fleet will be
in compliance with changes in such requirements. Wear
and tear, technical and commercial obsolescence and
environmental requirements are factors
affecting the assessment of the useful life To maintain the
residual value, vessels are modified to be competitive in
the market, and maintain secondhand price.
Impairment test of Vessels
For the purpose of assessing impairment for vessels,
assets are grouped at the lowest levels for which there are
separately identifiable cash flows (cash-generating units,
CGU). Each vessel together with associated contracts is
considered a separate CGU.
Test for impairment is performed for all vessels based
on value in use-calculations. For vessels in the category
“Divestment” in the forecasts, a simplified impairment
test is performed, based on broker values. Brokers
value is set as an average of three acknowledge and
independent brokers. The brokers estimates are based on
their judgement of the market, “willing buyer and willing
seller”. The assumptions used in the broker estimates,
and the estimated values, are assessed by management.
Assets held for sale are measured at the lower of its
book value and fair value less costs to sell at the time of
reclassification.
54
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
55
Value in Use
Estimated cash flows are based on next year’s budgets per
vessel and forecasted earnings going forward. For each
vessel, a budget and five years plan are prepared. The
budget process is detailed and includes approvement up
to the board of directors. Estimated future cash flows are
based on historical performance per vessel, in combination
with current market situation and future expectations. For
the period after the five-year plan, internal and external
analyses together with historical performance serve as
a decision basis for managements judgements. Critical
assumptions in the assessment are related to WACC and
income rates/utilization. Reference Note 9 Property, Plant
and Equipment.
For vessels on firm contracts over the period, the
assumption is that the contracts run up until expiry.
Customer’s execution of options is weighted to include
uncertainty in the expected cash flow. For vessels
without contract, assumptions derived from comparable
vessels and contracts in combination with other market
information are considered when estimating future income.
Management’s assumption is that markets are normalized
to historical rates, with a gradual increase over the
remaining period.
Discounting Rate
The discounting rate is based on a weighted average cost
of capital (WACC) for the Group. The cost of equity is
derived from the ten-year interest rate for state bonds (risk-
free interest rate), market risk premium and an unlevered
beta (Damodaran for Western Europe). The debt element
of the discounting rate is based on the risk-free interest
rate, plus a premium equivalent to the difference between
risk-free interest rate and market rates. The discounting
rate used for 2023 is 11.5%.
Climate and Regulatory Risks
The entity constantly monitors the latest regulatory
changes in relation to climate-related matters. Regulatory
changes in climate requirements may impact future cash
inflows for the Entity, but based on the managements
judgements as of 31 December 23 no material effects are
identified for the prognosis period.
Please also refer to Note 9 Property, Plant and Equipment.
Note 3: Major Transactions / Events
Major Transactions / Events in 2023
Strategic sale of the PSV fleet
All 38 vessels within the PSV-fleet were sold in 2023. The
Group signed an agreement with U.S. based Tidewater
Inc, dated 7 March 2023, for the sale of 37 Platform Supply
Vessels (PSV) for a total amount of USD 580 million. The
closing of the sale was 5 July 2023. In addition, 1 vessel
was sold in a separate transaction in February 2023.
Company Refinancing
On 23 October 2023 a financing solution supported
by Aker Capital AS, AMSC ASA, DNB Bank ASA
and Eksportfinans Norge AS was announced (the
“Refinancing”). The agreement involves:
• Successful refinancing of Solstad’s fleet loan maturing
31 March 2024
• Aker Capital will contribute minimum NOK 2.25 billion
in equity in a new entity to be established (“Solstad
Maritime Holding”) below SOFF
• AMSC will contribute 100 percent of the shares in
the entity owning the CSV Normand Maximus valued
at NOK 1.0 billion against receiving new shares in
Solstad Maritime Holding
• Shareholders in SOFF will be offered to subscribe
new shares in Solstad Maritime Holding to raise gross
proceeds of NOK 750 million
• A new fleet loan of NOK 9.7 billion underwritten by
DNB and Eksfin
• Maturity of the residual claim relating to the CSV
Normand Maximus extended similarly to the maturity
of the new credit facilities
• The Solstad Group continues to operate as today with
no effect on employees and clients
The major part of the Refinancing was completed on 16
January 2024, outstanding item is the implementation
of an offering of gross proceeds of MNOK 750 that the
board of Solstad Maritime Holding has been authorised to
complete towards shareholders in the Company (Solstad
Offshore ASA) (other than Aker Capital) as of 27 October
2023 (as registered with VPS in 31 October 2023). Aker
Capital has guaranteed for the MNOK 750 offering. After
the Refinancing Solstad Offshore ASA will have a direct
ownership of Solstad Maritime Holding of 27 percent.
Major Transactions / Events in 2022
Sale of vessels
During the year, the Group disposed of the remaining 13
vessels classified as non-strategic, in addition three core
vessels were sold.
Fleet Renewal
The Company has since 2017 installed battery hybrid
solutions to reduce emissions to the environment. During
2022 another two vessels were upgraded so per year
end 2022 the company had a total of ten battery hybrid
vessels. In addition, another nine vessels have shore
power installed.
Normand Maximus
In October 2022 a new lease agreement was executed for
Normand Maximus, securing the vessel being a part of the
Solstad Group. The transaction was accounted for as a
modification of a lease according to IFRS 16. Refer to note
2, 8 and 10 for further details on the transaction.
Additional Services
Strengthened the Company’s strategic presence in the
offshore services market by establishing JV partnetships
with Østensjø and DeepOcean (Remota JV), and Omega
(Omega JV).
The War in Ukraine
In February 2022, Russian armed forces invaded
Ukraine. The Group was present in Ukraine with an
office managing crewing services within the Group, and
employes approx. 400 ukrainian crew. None of the Group’s
offshore operations were affected of the outbreak of the
war. Management has throughout the year handled the
development proactively, including sanctions and direct
and indirect impacts. The onshore services performed
in Ukraine was forced to be performed outside Ukraine.
Subsequent, Ukraine operation was divested as a part of
the PSV transaction.
56
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
57
Note 4: Discontinued Operations
The Company signed an agreement with U.S.-based Tidewater Inc., dated 7 March 2023, for the sale of 37 PSVs for a total
amount of MUSD 580 million. The transaction was closed on 5 July 2023. Assets included in the transaction were classified
as held for sale. The assets have been included in the PSV segment in accordance with IFRS 8 in prior periods. The PSV
operations have been determined to constitute discontinued operations as all PSVs were disposed of in the transaction, and
the net result for the operation is presented on a single line in the Condensed statement of comprehensive income effective
1Q 2023. Comparative periods have been restated.
In the profit and loss statement for discontinued operations a net loss of MNOK 44 was booked in the Net gain/loss on the
sale of assets related to the Tidewater transaction in 2023. In addition a net reversal of impairment of MNOK 614 has been
booked on Impairment fixed assets related to the transaction due to subsequent measurement of carrying value of assets
held for sale against fair value less cost to sell (Refer to Note 9 Property, Plant and Equipment).The loss of MNOK 44 is due
to currency effects from the last subsequent measurement of carrying value against fair value less cost to sell on 30 June
2023 to the closing of the transaction on 5 July 2023.
Below is the Net result for discontinued operations presented. The full Net result for discontinued operations in 2022 and
2023 relates to the PSV segment.
Amounts in NOK 1,0002023 2022Discontinuing operationsCharter income 1,133,833 1,712,348Other operating income 14,369 9,500Total operating income 1,148,202 1,721,848Personnel costs -446,431 -840,643Administrative expenses -147,173 -184,397Other operating expenses -310,918 -408,739Operating expenses -904,522 -1,433,779Net gain/-loss on sale of assets 12,713 161,127Operating result before depreciation and impairment 256,393 449,196Depreciation -23,696 -242,914Depreciation capitalised periodic maintenance -28,552 -97,405Impairment fixed assets 613,834 -28,225Income from investment in joint ventures - -Operating result 817,979 80,651Income from investments in associates - -Interest income -305 716Other financial income - -Interest charges -351,134 -341,744Other financial expenses -344,967 -409,097Net financial items -696,407 -750,125Result before taxes 121,572 -669,474Tax on result -2,773 -6,618Net result from discontinuing operations 118,799 -676,092
Net cash flows generated/(incurred) by discontinuing operations:
Amounts in NOK 1,0002023 2022Operating 160,916 191,637 Investing -279,422 -151,763 Financing -603,090 -224,754 Net cash inflow/outflow -721,596 -184,880
Net cash flows generated/(incurred) from the sale of discontinued operations:
Amounts in NOK 1,0002023Cash received from sale of the discontinued operations* 6,172,838 Cash sold as part of discontinued operations - Net cash flow from discontinued operations 6,172,838
* Cash related to Tidewater transaction
Note 5: Assets Held for Sale
Assets held for sale as of 31 December 2023 are assets and liabilites related to Solstad Maritime (Reference to Note 2).
Intercompany balances between Solstad Maritime and the remaining Solstad Offshore Group have been eliminated, and is
not reflected in the balances in accordance with IFRS 5. The interest-bearing debt as of 31 December 2023 related to the
vessels owned by the Solstad Maritime will be held in the remaining Solstad Offshore Group through subsidiary Solstad
Shipholding AS. The debt was repaid when the major part of the Refinancing in Solstad Maritime was completed on 16
January 2024 through settlement of intercompany balances (Reference Note 8 Mortage Debt and Other Liabilities).
At the date of initial recognition as asset held for sale (on 12 October 2023), a measurement of the assets and liabilites
book value against fair value less cost to sell was performed, with no loss recognized. This measurement was reperformed
as of 31 December 2023. As of 31 December 2023, the carrying value of Solstad Maritime, before adjusting for the
transaction, was MNOK 2,198. It was assessed that the transaction agreement should also be included in the valuation as
part of the disposal group, as the contract would give restrictions to a potential new owner of the Solstad Maritime group.
The fair value of the Solstad Maritime including the transaction agreement would be the value after the capital injections,
and is estimated at MNOK 1,620 (reflecting the Solstad Offshore group share of 27%). This is the value that will be
recognized as the carrying value of the associate at the date of the initial recognition in January 2024.
Solstad Offshore group recognized an impairment of NOK 578 million on Solstad Maritime in 4Q 2023. Approximately 1/3
of the impairment refers to each of the items 1) removal of deprecation of vessels since AHFS, 2) unrealized gain on debt
in foreign currency and 3) net result from operations. The impairment is recognized against non-current assets included as
part of assets held for sale.
Below is a specification of the balances that constitue the Assets held for sale and Liabilites directly associated with the
assets held for sale in the Consolidated statement of Financial Position:
58
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
59
Amounts in NOK 1,000ASSETS 2023 2022 NoteNon-current assetsDeferred tax assets 4,000 Vessels 9,898,380 402,979 9Right-of use-assets 116,724 - 10Capitalized periodic maintenance 512,819 9,073 9Other tangible fixed assets 6,433 - 9Investments in associates 42,906 - 15Investments in stocks and shares 2,991 - 15Other non-current receivables 11,669 - 25Total non-current assets 10,595,921 412,052 Current assetsInventory 77,730 - 27Account receivables 1,193,804 - 26Contract assets 221,002 - 26Other current receivables 365,096 - 26Market based shares 22,500 - 15Cash and cash equivalents 1,381,956 - 22Total current assets 3,262,089 - TOTAL ASSETS 13,858,010 412,052 LIABILITIESNon-current liabilitiesPension liabilities 15,577 - 21Other financial liabilities 1,669 -Interest bearing liabilities - - 8Leasing liabilities 100,513 - 7,10Total non-current liabilities 117,759 -Current liabilitiesAccounts payable 335,704 -Taxes payable 152,335 - 20,29Contract liabilities 11,560 - 28Other current liabilities 844,399 - 28Current leasing liabilities 22,059 - 7,10Total current liabilities 1,366,058 -Total liabilities 1,483,816 -
Amounts included in accumulated OCI 2023 2022 NoteActurial gain/loss (-) 1,944 -Translation adjustments -614,469 -Reserve classified as held for sale -612,525 -
The major classes of assets, liabilities and comprehensive income effects for Solstad Maritime Group are presented below.
Intercompany transactions between Solstad Group and Solstad Maritime Group is eliminated in Solstad Group.
Amounts in NOK 1,0002023 2022Balance sheet:Cash and cash equivalents 1,381,956 1,909,280Current assets 2,300,952 2,271,732Non-current assets 10,891,703 16,229,726Current liablilities -12,398,486 -16,053,121Non-current financial liabilities -117,759 -3,154,991Net assets 2,058,366 1,202,626Profit and loss:Continuing operations:Revenues 5,096,266 4,972,193Operating expense -2,789,497 -3,422,893Net gain/loss on sale of assets 76,351 152,528Depreciations -699,356 -,1,022,368Impairment 189,848 642,596Net financial items -1,389,305 -,2,168,150Result before taxes 484,307 -846,094Taxes -57,075 -32,182Net result continuing operations 427,232 -878,276Discontinued operations:Net result discontinuing operations 195,140 -Net result 622,372 - 878,276Comprehensive income:Translation adjustments foreign currency -333,285 -138,829Acturial gain/ (loss) 1,944 604Comprehensive income -331,341 -138,225Total comprehensive income 291,031 -1,016,501
60
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
61
Note 6: Operating Income, Reporting by Segments and Geographical
Markets
Operating Income
The Group’s revenues mainly derive from offering vessels and maritime personnel to customers world wide. Basically all
contracts with customers are contracts with day rate. Contracts with day rate are contracts where income is earned on a day-
by-day basis, based on an agreed day rate with the customer. Revenue from contracts with day rate is recognized accordingly.
The agreed day rate is divided into a service element and a lease element. The service element includes the maritime
services provided to navigate the vessel according to the customers requirements, while the lease element is the estimated
rental of the vessel (equipment). Refer to Note 10 for more information related to the lease element.
Some of the contracts also includes victualling and onshore project management. Victualling is meals and bedding provided
to the customers personnel onboard the vessel. The Group also provides ordinary management services, such as technical
services, crewing, incurance and commercial management for vessels not owned by the Group. Revenue on services,
mentioned above, are recognized over time, as the performance obligation is satisfied over time.
For the year ended 31.12.2023Operating income AHTS Subsea* Renewable Other** TotalService element from contracts with day rate 620,064 757,206 441,656 - 1,818,926Management fees 2,243 474 6,135 27,202 36,054Victualling 10,361 120,959 61,377 - 192,698Additional crew and other services 4,780 34,662 567 - 40,009Revenue from contracts with customers 637,448 913,301 509,735 27,202 2,087,686Lease element from contracts with day rate (Note 10) 1,356,638 2,279,222 1,255,432 - 4,891,292Total operating income 1,994,086 3,192,523 1,765,167 27,202 6,978,977
* Subsea segment includes results from one remaining PSV after the discontinuing of the PSV segment. The remaining one PSV has been
modified to a CSV type vessel in 2023. Comparative numbers has been restated.
** See below under Reporting by Segments and Geographical Markets for definition
For the year ended 31.12.2022Operating income AHTS Subsea* Renewable Other TotalService element from contracts with day rate 564,958 714,630 331,622 - 1,611,211Management fees 1,337 5,383 230 - 6,950Victualling 7,752 87,476 65,363 - 160,592Additional crew and other services 8,043 30,385 567 - 38,995Revenue from contracts with customers 582,091 837,874 397,782 - 1,817,747Lease element from contracts with day rate (Note 10) 880,533 1,405,678 674,326 - 2,960,536Total operating income 1,462,625 2,243,551 1,072,107 - 4,778,283
* Subsea segment includes results from one remaining PSV after the discontinuing of the PSV segment. The remaining one PSV has been modified
to a CSV type vessel in 2023. Comparative numbers has been restated.
2023 2022Assets held for saleTrade recieveables from charters (Note 5) 312,428 1,193,804 1,232,487Contract assets 319,617 221,002 222,193Contract liabilities - 11,560 3,597Costs to fulfill a contract - 17,334 70,477
For the majority of contracts, payment is generally due within 30-60 days after the end of each month or 30-60 days after
the service is completed. Payment terms for all other services is normally 30 days after services is invoiced.
Revenue recognised in 2023 that was included in the contract liability balance at the beginning of the year amounts to
MNOK 3.6 (MNOK 0 in 2022).
The Group had three customers with more than 10% of total revenue in 2023. The group had one customer with more than
10% of the revenue in 2022.
Operating Lease
Some of the Group’s vessels are rented out on long-term charter parties. Income from these vessels is recognized as
operational leases.
31.12.2023 31.12.2022Present value Present value Minimum minimum Minimum minimum paymentpaymentpaymentpaymentNext year 4,245,780 4,142,224 5,252,748 5,124,632Year 2 1,648,757 1,569,311 1,756,227 1,671,602Year 3 757,611 703,517 1,176,172 1,092,192Year 4 310,896 281,657 815,972 739,230Year 5 182,126 160,973 236,184 208,752Over 5 years 386,468 333,250 - -Finance cost - 340,707 - 400,893Total minimum lease payment 7,531,639 7,531,639 9,237,303 9,237,303
Backlog figures per 31 December 2023 are reflecting the group structure as per 31 December 2023. Approximately MNOK
2,050 of the firm backlog is related to vesels 100 percent owned by the Group after the Refinancing (Reference Note 8
Mortage Debt and Other Libilities)
62
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
63
Reporting by Segments and Geographical Markets
The Group’s main activity is to offer ships and maritime personnel in all geographical regions.
Internally the Company reports and monitors it’s operation in the following segments
• AHTS: Anchorhandling vessels
• PSV: Platform supply vessels - Discontinued segment in 2023 (Reference Note 4 Discontinued operations)
• Subsea: Construction vessels operating subsea construction contracts
• Renewable: Vessels operating renewable contracts
• Other: Income and cost not related to identified segments. In 2023 it is management fee and cost related to
management of vessels for Tidewater following the sale of the PSVs. It also includes adjustment of VAT accrual for
foreign operations (Reference Note 29 Contingent Liabilities, Assets and Provisions)
Figures are exclusive share result from joint ventures.
AHTS Subsea (4)2023 2022 2023 2022Revenue from contracts with customers 637,448 582,091 913,301 837,874 Lease element from contracts with day rate 1,356,638 880,533 2,279,222 1,405,678 Total operating income 1,994,086 1,462,625 3,192,523 2,243,551 Crew expenses 614,033 581,911 675,950 611,452 Other expenses 549,442 465,054 982,355 789,095 Total operating expenses 1,163,474 1,046,964 1,658,305 1,400,547 Net gain/loss on sale of assets 67,901 -7,108 449,666 -1,530 Bunkers 104,047 73,422 53,473 51,558 Operating result before depreciations and impairment (1) 794,464 335,130 1,930,410 789,917 Assets and liabilitiesFixed assets 3,558,686 3,733,753 7,538,254 9,873,967 Investments in JV and associates 12,455 - 208,625 156,235 Total assets 3,571,141 3,733,753 7,746,879 10,030,202Segment liabilities 3,702,527 4,174,484 8,644,277 10,125,891 Total liabilities 3,702,527 4,174,484 8,644,277 10,125,891 Other segment informationInvestment in tangible fixed assets 11,164 17,163 22,311 53,401 Addition of periodic maintenance 97,158 182,254 144,998 114,504 Depreciations and write-downs (2) 257,640 285,277 542,449 44,577
Renewable Other2023 2022 2023 2022Revenue from contracts with customers 509,735 397,782 27,202 -Lease element from contracts with day rate 1,255,432 674,326 - -Total operating income 1,765,167 1,072,107 27,202 -Crew expenses 239,656 233,427 - -Other expenses 588,774 334,953 339,320 -Total operating expenses 828,430 568,379 339,320 -Net gain/loss on sale of assets - - - - Bunkers 25,379 18,035 - - Operating result before depreciations and impairment (1) 911,358 485,693 -312,118 -Assets and liabilitiesFixed assets 3,273,941 1,963,627 - -Investments in JV and associates 11,042 - - -Total assets 3,284,983 1,963,627 - -Segment liabilities 3,332,252 2,164,030 - -Total liabilities 3,332,252 2,164,030 - - Other segment informationInvestment in tangible fixed assets 14,467 36,157 - -Addition of periodic maintenance 18,726 33,420 - -Depreciations and write-downs (2) 162,498 2,181 - -
64
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
65
Total2023 2022Revenue from contracts with customers 2,087,686 1,817,747Lease element from contracts with day rate 4,891,292 2,960,536Total operating income 6,978,977 4,778,283Crew expenses 1,529,638 1,426,789Other expenses 2,459,891 1,589,102Total operating expenses 3,989,530 3,015,891Net gain/loss on sale of assets 517,567 -8,637Bunkers 182,900 143,014Operating result before depreciations and impairment (1) 3,324,115 1,610,741Assets and liabilitiesFixed assets 14,370,880 15,571,347Investments in JV and associates 232,123 156,235Unallocated assets (3) 5,032,338 10,291,548Total assets 19,635,341 26,019,130Segment liabilities 15,679,056 16,464,405Unallocated liabilities (3) 2,131,735 7,801,599Total liabilities 17,810,791 24,266,005Other segment informationInvestment in tangible fixed assets 47,942 106,721Addition of periodic maintenance 260,882 330,178Depreciation and writedowns (2) 962,587 332,035
(1) The segment result is presented exclusive gain/ loss sale of assets, interests, currency gain/ loss and other financial items.
(2) Depreciation includes both ordinary depreciation and depreciation of periodic maintenance.
(3) The discontinued PSV segment is included in unallocated assets and liabilites with MNOK 5,683 in assets and MNOK 6,493 in liability in 2022
(4) The Subsea segment includes results from one remaining PSV after the discontinuing of the PSV segment. The remaining one PSV has been
modified to a CSV type vessel in 2023. Comparative numbers has been restated with a net effect on Total operating income of MNK 61, Total operating
expenses om MNOK 48 and operating result before depreciations of MNOK 13 for the Subsea segment in 2022.
Reconciliation of Profit
2023 2022Operating segment result before depreciations and impairment (1) 3,324,115 1,610,741Depreciation -918,101 -802,025Depreciation capitalised periodic maintenance -185,174 -194,604Impairment fixed assets -296,983 584,183Income from investment in joint ventures 19,935 20,418Income from investment in associates -4,824 722Interest income 131,700 46,436Other financial income 2,400 12,113Interest charges -1,683,318 -1,063,228Other finance expenses -44,771 -558,406Result before tax 344,979 -343,651
The Group’s vessels operate in several geographical areas during a year. Allocation between the different areas is based in
charter income.
Revenues are allocated to the following areas:
2023 2022North Sea 35 % 2,431,579 38 % 1,831,096North- and Central America 2 % 131,203 6 % 288,249Mediterranean / remaining part of Europe 9 % 615,419 5 % 250,417Africa 16 % 1,124,306 8 % 391,027South America 26 % 1,785,798 25 % 1,213,327Australia 5 % 376,306 7 % 351,571Asia 7 % 514,366 9 % 452,596Total 100 % 6,978,977 100 % 4,778,283
The Group’s vessels generally operate in more than one geographic region during the year. Therefore assets cannot be
allocated per segment in accordance with IFRS 8.
66
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
67
Note 7: Financial Market Risk, Financial Instruments
General
The Group is exposed to several types of financial risks through its operations. Financial market risks, such as currency
rates, interest rates and charter rates, influence the value of the Group’s financial assets, liabilities and future cash flows.
Management monitors the financial market risks. When a risk factor is identified, action should be taken to reduce this risk.
The main strategy to reduce financial market risk has been the use of financial derivatives, both for the specific exposure
and for the net exposure of the Group. Where financial derivatives are appropriate, only conventional derivatives are used.
Given the Group’s financial position during the period, the Group has had limited possibility to enter into new financial
derivatives.
Derivatives would only be used to manage the risk to fluctuations in interest and currency rates. The Group does not use
financial derivatives to achieve financial income if no underlying exposure exists.
Management performs a continuous evaluation of the effect of financial instruments on the accounts with a view to hedge
accounting. Based on this evaluation, hedge accounting is not used. The use of financial instruments is not significant when
compared to the Group’s level of activity, revenues and equity.
Credit Risk
Credit risk is the risk that a counterparty will not meet its obligations under a financial instrument or customer contract,
leading to a financial loss.
The Group operates in a cyclical business, where exposure to losses on trade fluctuates. The business has recovered over
the last years, and no material losses have been recognized. Due to the nature of the business concentration risk is present
to some degree. Counterparties are concentrated in few industry sectors, and even though the Group operates worldwide,
there is a consentration of counterparties in specific geographical markets. Management continously review and assess
mitigating responses to limit the concentration risk.
Status for accounts receivables is shown in the table below. Based on the composition of the customers, the Group applies
an individual assessment for expected loss on trade receivables.
The Group is also exposed through guarantees issued on behalf of subsidiaries, joint ventures and associates. As the value
of the assets placed as security for the guaranteed mortgages exceeds the loans, the credit risk related to the guarantees is
considered to be acceptable. However, a potential forced sale situation could have a significant impact on the value of the
mortgaged vessels. For further details refer to note 8.
The following table shows the ageing of account receivables:
0 -1 month 1 - 3 months Older than 3 per 31.12.2023 Not yet dueover dueover duemonths TotalNet carrying amount 1,141,981 259,685 49,923 54,642 1,506,232Net carrying amount classified as Asset held for sale -862,067 -227,182 -49,923 -54,631 -1,193,804Net carrying amount 279,914 32,503 - 11 312,428
0 -1 month 1 - 3 months Older than 3 per 31.12.2022 Not yet dueover dueover duemonths TotalNet carrying amount 1,029,375 119,317 40,589 43,206 1,232,487
Set out below is the movement in the allowance for expected credit losses of trade receivables:
2023 2022As at 1 January 27 275 75,223Provision for expected credit losses -24 026 -56,565Foreign exchange movement -1 626 8,617Assets held for sale -2 482 -As at 31 December -858 27,275
Interest Risk
Interest rate risk is the risk that the fair value of future cashflows of a financial instrument will fluctuate because of changes
in market interest rates.
The Group’s exposure to changes in interest rates relates primarily to the Group’s non-current loans and leasing obligations
with floating interest rates. To mitigate exposure to interest rate fluctuations the Group previously entered into fixed interest
rate contracts for parts of the non-current liabilities.
As of 31.12.2023 and 31.12.2022 there are no fixed-interest contracts.
Following the restructuring of the Group in 2020, the majority of its loan agreements with fixed interest rates through CIRR
financing was refinanced through a new senior reinstated multicurrency term loan facility. As per 31.12.2023, 5.3% (2022
3%) of the of the Group’s loan agreements consisted of fixed interest rates through CIRR financing. The remaining debt had
floating interest rates. Per 31.12.2023 and 31.12.2022 the Group had no exposure in neither interest swaps nor currency
swap agreements.
The following table shows the sensitivity of the Group’s result before taxes at a reasonable change in the interest rate, while
all other variables are unchanged:
Increase / decrease in basis points Effect on result before tax+ / - 300 2023 + / - 342,644+ / - 300 2022 + / - 565,977
Foreign currency risk
Foreign currency risk is the risk that the fair value or future cash flows of an exposure will fluctuate because of changes in
foreign exchange rates.
The Group’s presentation currency is NOK. Revenues are earned in NOK, USD, BRL, AUD, GBP and EUR. The Group’s
future charter revenues are partly hedged using foreign currency loans. This hedging reduces the effect of fluctuation in
currency rates on the profit and loss account.
The following table shows the sensitivity of the Group’s profit and loss before tax due to changes in USD, GBP, AUD, EUR
and BRL versus NOK. All other variables remain unchanged. These variations are mainly due to changes in the Group’s
charter income.
68
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
69
Change in all currencies Effect+ / - 10% 2023 + / - 352,486+ / - 10% 2022 + / - 254,349Change in USD Effect+ / - 10% 2023 + / - 161,297+ / - 10% 2022 + / - 91,571Change in GBP Effect+ / - 10% 2023 + / - 27,432+ / - 10% 2022 + / - 23,019Change in AUD Effect+ / - 10% 2023 + / - 37,035+ / - 10% 2022 + / - 36,238Change in EUR Effect+ / - 10% 2023 + / - 33,835+ / - 10% 2022 + / - 39,541Change in BRL Effect+ / - 10% 2023 + / - 92,888+ / - 10% 2022 + / - 63,980
The Group’s non-current debt has the following allocation as at 31 December 2023; NOK 26% and USD 74%. The
corresponding allocation for 2022 was NOK 27% and USD 73%.
With a reasonable change in the currency of USD versus NOK of 10 % the effect on equity and result before tax would have
been MNOK 0,874 in 2023 (MNOK 1,394 in 2022) (excluding liabilities directly associated with the assets held for sale).
Liquidity Risk
Liquidity risk is the risk that the Group will be unable to fulfill its operational- and financial obligations as they fall due.
The Refinancing of Solstad, which was announced on 23 October 2023, involved repayment of the outstanding BNOK 11.2
under the secured loan agreement that was entered into in connection with the 2020 restructuring of the Group. The main
portion of the Group’s external debt which includes the Group’s secured debt, and the residual claim of approx. MNOK
1,883 guaranteed by the Company related to the former Normand Maximus lease arrangement, matures in 2027. The
Group monitors its available cash through a continued evaluation of its liquidity position combined with a rolling medium and
long term cash flow forecast of its operational activities.
The following table shows the maturity of the Group’s financial obligations based on contractual, undiscounted cash flows:
Less than 3 to 12 2 to 3 4 to 5 Over 5 per 31.12.20233 monthsmonthsyearsyearsyears TotalInterest bearing liabilities (1) 11,427,604 24,096 93,146 202,610 343,898 12,091,355Lease obligations (2) 1,864,794 100,679 310,154 1,423,634 61,842 3,761,103Account payables 138,762 - - - - 138,762Interest payments 338,524 174,475 414,530 143,967 39,523 1,111,019Liabilities directly associated with the assets held for sale 341,051 16,712 47,546 26,175 26,792 458,27614,110,735 315,962 865,377 1,796,386 472,054 17,560,514
Less than 3 to 12 2 to 3 4 to 5 Over 5 per 31.12.20223 monthsmonthsyearsyearsyears TotalInterest bearing liabilities 440,751 2,019,584 15,906,804 832,251 370,745 19,570,136Lease obligations (2) 34,547 109,335 1,909,138 1,563,391 95,665 3,712,076Account payables 694,564 - - - - 694,564Interest payments 368,566 1,067,673 719,156 118,672 41,763 2,315,8291,538,428 3,196,593 18,535,098 2,514,314 508,173 26,292,606
(1) Interest bearing liabilities classified as current in 2023 includes BNOK 11.2 of the fleet loan, and MNOK 246 related to
the Superior loan, both falling due on 31 March 2024. Reference to Note 8 Mortage Debt and Other Liabilities.
(2) Lease obligation for Normand Maximus of MNOK 1,950 is classified as current liability in 2023 (MNOK 101 in 2022).
MNOK 1.833 is related to the Resiual Claim which is falling due on 31 March 2024. Reference to Note 8 Mortage Debt and
Other Liabilities.
Capital Structure and Equity
The governing principle for the Group is that the company should have a solid balance sheet and liquidity reserves sufficient
to support its business, future liabilities and maximize shareholder value at all times. Equity ratio increased in 2023, mainly
due to ithe sale of the PSV fleet, partly offset by increasing interests and weakened NOK versus USD.
31.12.2023 31.12.2022Total equity 1,824,550 1,753,125Total assets 19,635,341 26,019,130Equity ratio 9% 7%
70
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
71
Financing Risk
The following table shows the total mortgage loan based on existing financing and their maturity dates as per 31.12.2023:
Average Drawn Maturity interval Interest intervalinterestLoan, fixed interest 669,491 10/11/2026 10/03/2031 3.64% 6.30% 4.86%Loan, floating interest 11,421,459 31/03/2024 10/12/2027 4.50% 13.33% 7.19%
The following table shows the total mortgage loan based on existing financing and their maturity dates as per 31.12.2022:
Average Drawn Maturity interval Interest intervalinterestLoan, fixed interest 704,225 10/11/2026 10/03/2031 3.63% 6.10% 4.87%Loan, floating interest 18,865,911 30/06/2023 07/03/2029 3.80% 13.04% 4.24%
Fair Value
Estimated market values on financial instruments nominated in other currencies than NOK are determined using the
currency rate at the balance sheet date. Fair value of the Groups interest- and interest-/currency swaps are determined
using the currency and interest rate at the balance sheet date. Nominal value of cash and loan obligations is normally a
reasonable estimate of the items’ market value. The estimated fair value of the Group’s non-current loan obligations is
based on the estimated market interest level at the balance sheet date. The fair value of shares in non-listed companies
are estimated based on the relevant company’s financial report, focusing on the Group’s share of its booked equity, and
therefore a thorough evaluation is required prior to estimating the market value.
Set out below is a comparison, by class, of the carrying amounts and fair values of the Group’s financial instruments, other than
those with carrying amounts that are reasonable approximations of fair values (e.g. accounts receivable and accounts payable):
Financial assets 2023 2022Carrying Carrying Noteamounts Fair valueamounts Fair valueCash to bank 22 501,014 501,014 2,170,072 2,170,072Investments in shares (non-current) 15 581 581 5,315 5,315Other non-current receivables 32,179 32,179 57,536 57,536Total financial assets 533,774 533,774 2,232,923 2,232,923Classifed as Assets held for sale 1,436,531 1,436,531 - -
Financial liabilities 2023 2022Carrying Carrying Noteamounts Fair valueamounts Fair valueMortgage loan with floating interests 8 15,102,719 15,102,719 22,105,902 22,105,902Mortgage loan with fixed interests 8 669,491 669,491 704,225 704,225Total financial liabilities 15,772,210 15,772,210 22,810,127 22,810,127Hereof current part of non-current debt 11,380,520 11,380,520 2,460,689 2,460,689Classified as Liabilities directly associated with the assets held for sale 122,572 122,572 - -
Fair Value Hierarchy
The Group use the following hierarchy for valuation and presentation of financial instruments:
• Level 1: quoted prices in active markets for identical assets or liabilities
• Level 2: other techniques for which all inputs which have significant effect on the recorded fair value are observable,
either directly or indirectly
• Level 3: techniques which use inputs which have significant effect on the recorded fair value that are not based on
observable market data
The Group’s level 1 includes shares in listed companies, refer to note 13 for further details. Level 2 includes fixed interest
contracts, interest and currency swap contracts, currency contracts and mortgage debt, refer above for further details. Level
3 includes non-registered shares, refer to note 13 for further details.
The following methods and assumptions were used to estimate the fair values:
• Nominal value of cash and loan obligations is normally a reasonable estimate of the items’ market value.
• The fair value of listed shares are based on market value.
• The fair value of shares in non-listed companies are estimated based on the relevant company’s financial report,
focusing on the Group’s share of its booked equity, and therefore a thorough evaluation is required prior to estimating
the market value.
Ending 2021 a certain part of the Group’s financial liability was linked to vessels deemed to be “non core”. Debt not covered
by sales proceed from these vessel have been settled by warrants during 2022. The debt related to these non core vessels
was measured to fair value at each accounting period. Fair value was set based on expected sales price of the vessels and
share price of Solstad Offshore ASA at the end of the accounting period. Expected sales prices end of 2021 were based on
actual sale prices for those vessels sold in 1Q22. Ending 2022 all vessels, except for one, which has been reclassified to
core vessel, are sold.
The following table show book value of financial instruments according to the hierarchy above:
2023 2022Current financial assets Level 1 Level 2 Level 3 Level 1 Level 2 Level 3Investment in listed shares - - - 21,000 - -Total per level - - - 21,000 - -Total all levels - 21,000Classified as assets held for sale 22,500
2023 2022Non current financial assets Level 1 Level 2 Level 3 Level 1 Level 2 Level 3Investment in shares - - - - - 2,991Total per level - - - - - 2,991Total all levels - 2,991Classified as assets held for sale 2,991
72
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
73
2023 2022Current financial liabilities Level 1 Level 2 Level 3 Level 1 Level 2 Level 3Debt to credit institutions - - 139,501 - - 147,416Total per level - - 139,501 - - 147,416Total all levels 139,501 147,416
Financial assets and financial liabilities measured at amortized cost, but for which fair value is disclosed, are valued at level
2 (Cash to bank and Mortage loans) and level 3 (Investments in shares and Other long term receivables).
Derivatives not designated as hedging Financial Hereof instruments assets and Financial classified - fair value liabilities at fair instruments Financial as Assets through profit value through at fair value instruments at held for 31.12.2023or lossprofit or lossthrough OCIamortized cost TotalsaleAssetsEquity instrumentsMarket based shares* - 22,500 - - 22,500 22,500Investments in stocks and shares* - 2,991 - - 2,991 2,991Debt instrumentsOther non-current receivables - - - - - -Loans to joint ventures - - - 63,141 63,141Accounts receivable - - - 1,506,232 1,506,232 1,193,804 Cash and cash equivalents - - - 1,882,971 1,882,971 1,381,956 Total Financial assets - 25,491 - 3,452,343 3,477,835 2,601,252 LiabilitiesInterest bearing loans and borrowings - - - - - -Interest bearing liabilities - 139,501 - 11,871,605 12,011,106 - Other non-current liabilities - - - 1,046 1,046 - Other financial liabilitiesTrade and other payables - - - 474,465 474,465 335,704 Total financial liabilities - 139,501 - 12,347,116 12,486,618 335,704
*Classified as Assets held for sale
Derivatives not designated as hedging Financial instruments assets and Financial - fair value liabilities at fair instruments Financial through profit value through at fair value instruments at 31.12.2022or lossprofit or lossthrough OCIamortized cost TotalAssetsEquity instrumentsMarket based shares - 21,000 - - 21,000Investments in stocks and shares - 2,991 - - 2,991Debt instrumentsOther non-current receivables - - - 29,572 29,572Loans to joint ventures - - - 55,829 55,829Accounts receivable - - - 1,232,487 1,232,487Cash and cash equivalents - - - 2,170,072 2,170,072Total Financial assets - 23,991 - 3,487,960 3,511,951LiabilitiesInterest bearing loans and borrowingsInterest bearing liabilities - 147,416 - 18,771,953 19,098,051Other non-current liabilities - - - 1,046 1,046Other financial liabilitiesTrade and other payables - - - 694,564 694,564Total financial liabilities - 147,416 - 19,646,245 19,793,661
74
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
75
Note 8: Mortgage Debt and Other Liabilities
2023 2022Interest bearing liabilities 630,587 16,637,362Other non-current liabilities 1,046 1,046Leasing liabilities 1,795,630 3,564,963Total non-current debt 2,427,263 20,203,371Current portion of non-current debt 13,345,993 2,607,802Non-current debt classified as Libailities directly associated with the Assets held for sale 122,572 -
For maturity profile reference is made to Note 7 Financial market risk, financial instruments.
Reclassification of Non-Current Liabilities to Current Liabilities
Current portion of non-current debt includes the Group’s fleet loan of MNOK 11,173 and the Normand Maximus residual
claim of MNOK 1,833, which both had matured on 31 March 2024, but was refinanced on 16 January 2024. In addition it
includes the secured debt for the Normand Superior of MNOK 246, which originally matured 31 March 2024. The Company
is in discussions with the lenders in order to refinance the vessel and has been granted an extension until 30 June 2024.
In 2020 the reinstated debt to credit institutions was recognized at its fair value. The interest rate for the refinanced debt was
at initial recognition compared to current market terms according to IFRS 9. For the reinstated debt, the Group concluded that
the interest rate was below market terms. Using the estimated market rate when measuring fair value of the reinstated debt a
MNOK 1,066 reduction was observed. The difference between nominal- and fair value has been amortized, and presented as
interest expense, over the period until the final maturity of the loans. The below table sets out the difference between nominal-
and fair value at initial recognition, the amortization for the period and the remaining balance at reporting date.
Initial recognition 20.10.2020 -1,066,639Fair value adjustment 01.01.2023 -439,645Amortization 2023 377,508Unrealised currency loss -15,212Fair value adjustment 31.12.2023* -77,350
* Classified as current interst bearing liabilities
Normand Maximus
In connection with the Refinancing, agreements were entered into between i.a the Company and Maximus Limited,
amending the agreement regarding the residual claim relating to the former leasing agreement for the CSV Normand
Maximus.
Firstly, the agreement governing the terms of the Residual Claim originally entered into on 12 May 2022, between Maximus
Limited, subsidiaries of the Company and the Company was amended so that the maturity of the Residual Claim was
postponed from 31 March 2024 to the date corresponding to the maturity date of the new facility agreement which was
entered into between Solstad Maritime AS and a bank syndicate as part of the Refinancing.
This means that the maturity of the Residual Claim has been postponed until 16 January 2027, with possible 1+1 year
extensions if the financing to Solstad Maritime AS is extended (at the discretion of the bank syndicate). The latest maturity
date of the Residual Claim is 16 January 2029. The Residual Claim is guaranteed by the Company, and needs to be
refinanced within the new maturity date.
In addition, an agreement was entered into between Solstad Shipholding AS, the Company, Maximus Limited and the
lenders to Maximus Limited. Pursuant to this agreement, the parties have agreed that Solstad Shipholding AS is granted a
right and obligation to purchase the Residual Claim against payment of NOK 200 million.
This right and obligation come into force in the event that the lenders to Maximus Limited prevail in litigation in Norway and
Cayman Island on the right to ownership to the shares in Maximus Limited. The Company does not have a view on the
likely outcome of the litigation and the chances of the option becoming exercisable and no assurances can be given in that
regard.
The Residual Claim remains guaranteed by the Company and carries interest at 9.5% payable in kind at the maturity date in
accordance with the original agreement entered into on 12 May 2022.
The group maintains operational control over the vessel under a bareboat agreement for a 5 year firm period until October
2027 and options for further 10 years with a subsidiary of Solstad Maritime Holding AS. The Company has an option to
purchase the vessel after 5 or 10 years. The agreement includes a profit split-element, whereby the owner of the vessel will
be entitled to 50% of the net profit if the vessel is sold less than 12 months after the purchase option date.
Total lease obligation for Normand Maximus amounts to MNOK 3,625 (MNOK 3,424 in 2022). MNOK 1,833 is related to the
residual claim from the leasing agreement with Maximus Limited, and MNOK 1,792 is related to the new leasing agreement.
Book value of pledged assets: 2023 2022Bank deposits and cash equivalents 501,014 2,170,072Account receivables 312,428 1,232,487Vessels 1,297,543 17,603,721Pledged assets included as held for sale 12,474,140 402,979Total carrying value 14,585,126 21,409,259
All owned vessels are placed as security for the mortgages.
Covenants
Solstad Offshore ASA is subject to various financial covenants under its prevailing financing agreements. These are divided
into two structures: One common set of covenants for the reinstated multicurrency term loan facility (including the “Super
senior term loan”) that was subject to the restructuring in 2020, with Solstad Shipholding AS as the registered borrower
(“Solstad Shipholding”) and separate covenants applicable to the remaining vessel owning companies in the Group.
In connection with the restructuring in 2020, the Group completed an organizational corporate restructuring with a view
to dissolve the former silo structure of the Group, which was a result of the combinations with the REM Offshore, Solstad
Ålesund AS (previously Farstad Shipping AS) and Deep Sea Supply groups during recent years. The purpose of the
corporate restructuring was to create a new simplified group structure, which also reflected the requirements under
the Group’s new financing structure. The restructuring also reduced the complexity in the daily operations and cash
management in the Group. There is free float of liquidity between the companies in the structure that was subject to debt-
to-equity conversion in the restructuring. Solstad Shipholding AS is the registered borrower for this reinstated debt. Cash
flow in the remaining part of the Group is subject to ring-fencing within each borrower entity. There are restrictions in the
Solstad Shipholding AS loan agreement to provide financial support to the other ship owning entities in the Group. Vessels
owned by both Normand Ships AS and Solstad Superior AS were subject to refinancing during the restructuring process
with amended terms and conditions including extension of maturity dates to correspond to the term of the reinstated fleet
loan facility in Solstad Shipholding AS, March 2024. The maturity date for the underlying vessel financing in NISA Ltd was
76
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
77
in 2023 extended until 15 December 2026. The Group’s financing of four vessels financed with the Brazilian development
bank, BNDES, was not part of the restructuring, but amendments to these financings to meet the market conditions were
concluded during 2022. The exposure under these loan agreements is not guaranteed by the Company.
The loan agreements include customary security provisions including cross-collateralized mortgaged over relevant vessels,
assignment of insurances and earnings, pledges over shares, assignment of any relevant intra-group loans, assignment
over any monetary claims under any hedging agreements (if relevant), pledge over bank accounts, step-in rights/direct
agreements with respect to management agreements and such other security as reasonably required by the banks. Of the
Group’s senior secured facilities, the loan agreements in Solstad Shipholding AS, Normand Ships AS and Solstad Superior
AS are guaranteed by the Company. The loan agreement in Solstad Shipholding AS ended on 16 January 2024 through
the refinancing (referance to Note 3). The loan agreement for Normand Superior matured on 31 March 2023, but extentions
are given to 30 June 2024 (reference Note 30). The loan agreements in Normand Ships AS ended in 2023 through sale of
all vessels in the entity. The loan agreements entered into in subsidiaries of Solstad Brasil Holding AS, Solstad Shipping
Ltda and Solstad Navegacao Maritimos Ltda, is guaranteed by Solstad Ålesund AS and Solship Invest 3 AS respectively.
The loan agreements in NISA Ltd is not guaranteed. The Residual Claim agreements have restrictive covenants on the
Company for i.a material adverse effect. Dividend from the Company is restricted and requires consent from Maximus
Limited in accordance with the original agreement for the Residual Claim.
Solstad Shipholding AS
1. Positive working capital
2. Min free liquidity: Available Cash min MNOK 500
3. Interest Coverage ratio > 1.0x (applicable from 01.07.2022 and first tested 30.09.2022).
4. Positive MVC
Normand Superior AS
1. Positive working capital
2. Min free liquidity MNOK 5 (from 01.01.2022) and MNOK 15 from 01.07.2022.
3. Positive MVC
NISA Ltd (50.1%)
1. Positive working capital
2. Min free liquidity MUSD 0.25
3. Min MVC 200%
Solstad Shipping Ltda
1. No applicable financial covenants
Normand Maximus Limited (BB Charterer)
Company to covenant that Solstad Shipholding AS maintains:
1. Positive working capital
2. Min free liquidity: Available Cash min MNOK 500
3. Interest Coverage ratio > 1.0x (applicable from 01.07.2022 and first tested 30.09.2022).
Solstad Navegacao Maritimos Ltda
1. No applicable financial covenants
There are no financial covenants linked to the BNDES loan agreement in Brazil, however there is a cash sweep mechanism
in the loan agreement, in which the Company is closely monitoring.
In addition to the financial covenants the loan agreements include customary provisions related to operational aspects
related to acceptable ship registries, bareboat registrations, class requirements, information undertakings, sanctions
provisions and such other requirements as reasonably required under bank financing agreements.
The Company is in compliance with all the covenants related to bank loan agreements at year end 2023.
Borrowing cost and interest relief: 2023 2022Capitalization borrowing cost 7,022 36,585Capitalized borrowing costs included in Liabilities directly associated with the Assets held for sale - -
Borrowing cost is presented net with the loans and is amortized until maturity of the loan. Borrowing costs of MNOK 74 has
been incurred during 2023, relating to the Refinancing of the fleet loan in Solstad Maritime Holding AS and the Normand
Maximus residual claim. The cost is booked as prepayment and will be reclassified to borrowing cost when the Refinancing
is completed in 2024.
Other non-current liabilities
Other non-current liabilities of NOK 1 million (NOK 1 million in 2022) are mainly convertible loans from shareholders.
Solstad Offshore ASA has issued a Parent Company Guarantee of MNOK 13,217.
Changes in liabilities arising from financing activities
Included as Liabilites directly associated with the 1 January Fair value assets held 31 December 2023adjustment Cash flows* Other**for sale2023Current interest bearing liabilities 2,460,689 - -8,146,167 17,065,998 - 11,380,520Non-current interest bearing liabilities 16,637,362 - - -16,006,775 - 630,587Current leasing obligations 147,113 - -148,075 1,988,495 -22,059 1,965,474Non-current leasing obligations 3,564,963 - - -1,668,820 -100,513 1,795,630Other non-current liabilities 1,046 - - - - 1,046Total liabilities from financing activities 22,811,173 - -8,294,242 1,378,897 -122,572 15,773,256
*Changes in cash flow related to current and non-current interest bearing liabilities is presented in aggregate in cash flow line Repayment of non-current debt
** For leasing liabilities, other changes includes additions, currency effects and change in portion classified as non-current. It also includes intrests on Maximus
residual claim which are not paid.
For interest bearing liabilities, other changes includes amortisation of debt recognized in 2020 at fair value, currency changes and change in portion classified
as non-current.
1 January Fair value 31 December 2022adjustment Cash flows* Other**2022Current interest bearing liabilities 446,592 - -294,993 2,309,089 2,460,689Non-current interest bearing liabilities 17,523,945 - -251,125 -635,459 16,637,362Current leasing obligations 2,466,321 - -204,979 -2,114,228 147,113Non-current leasing obligations 280,761 - - 3,284,202 3,564,963Other non-current liabilities 1,917 - - -871 1,046Total liabilities from financing activities 20,719,536 - -751,096 2,842,734 22,811,173
78
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
79
Note 9: Property, Plant and Equipment
Vessel Other assets TotalAcquisition cost 01.01.2023 30,094,706 212,130 30,306,836Acc. depreciation/ impairment 01.01.2023 -13,280,522 -183,747 -13,464,269Carrying value 01.01.2023 16,814,184 28,383 16,842,567Additions 157,512 9,123 166,636Disposals - -7,624 -7,624Transfer to asset held for sale -15,677,019 -6,433 -15,683,451Translation differences 12,775 1,403 14,178Cost price 31.12.2023 14,587,974 208,600 14,796,574Acc. depreciations/ impairment 31.12.2023 -13,407,168 -190,890 -13,598,058Carrying value 31.12.2023 1,180,806 17,709 1,198,515Depreciation current period -487,644 -6,717 -494,361Impairment current period 360,998 -425 360,572
Vessel Other assets TotalAcquisition cost 01.01.2022 30,427,908 205,135 30,633,043Acc. depreciation/ impairment 01.01.2022 -13,041,408 -178,826 -13,220,234Carrying value 01.01.2022 17,386,500 26,309 17,412,809Additions 124,912 7,282 132,194Disposals -20,771 - -20,771Transfer to asset held for sale -471,725 - -471,725Translation differences 34,383 -288 34,095Cost price 31.12.2022 30,094,706 212,130 30,306,836Acc. depreciations/ impairment 31.12.2022 -13,280,522 -183,747 -13,464,269Carrying value 31.12.2022 16,814,184 28,383 16,842,567Depreciation current period -835,881 -4,921 -840,803Impairment current period 596,768 - 596,768
Capitalized periodic maintenance 2023 2022Capitalized periodic maintenance at 01.01 789,537 677,518Additions this year 573,458 408,131Disposal this year - -13,077Transfer to asset held for sale -1,018,367 -Depreciation this year -213,726 -292,009Impairment this year -26,719 -Translation differences 12,555 8,974Capitalized periodic maintenance at 31.12 116,737 789,537
Spesification of change in Assets held for sale for tangible fixed assets (Reference Note 5 Assets held for sale):
Capitalized periodic Other Vesselsmaintenanceassets Total Opening balance 01.01.2023 402,979 9,073 - 412,052Additions PSV - Tidewater transaction 5,693,248 505,548 - 6,198,796Additions Solstad Maritime 9,898,380 512,819 6,433 10,417,631Additions other vessels 85,391 - - 85,391Sale PSV - Tidewater transaction -5,693,248 -505,548 - -6,198,796Sale other vessels -488,370 -9,073 - -497,443Closing balance 31.12.2023 9,898,380 512,819 6,433 10,417,631
Each part of a fixed asset that is significant to the total expence of the item are separately identified and depreciated over
that component’s useful lifetime. Assumed physical lifetime for all categories are 30 years, while estimated useful life is 20
years. Estimation of residual value are based on market values/ brokers values in the beginning of the year. The brokers’
values, sales related expenses deducted, are multiplied with a factor dependent on the vessels age. The factor is 50% for
a new build, increasing to 100% for a 20 year old vessel. Periodic maintenance is depreciated over the period until the next
planned interimand main docking takes place, respectively. The normal interval is five years for both interims- and main
docking. The depreciation rate for other equipment is 3 to 10 years. Vessels with a book value of MNOK 11,763, including
vessels classified as held for sale, (MNOK 17,604 in 2022) are held as a guarantee for the Group’s loans, see note 8
Mortage Debt and Other Liabilities.
There is no capitalized interest in 2023 or 2022.
Impairment Valuation of Fixed Assets
Quarterly, the Group assesses whether there is any impairment indicators of the fixed assets, or if there are indicators that
prior period impairment loss no longer exists or have decreased. If such indicators exist the recoverable amount of the
assets are estimated.The current market shows improved commercial terms, especially in the CSV/renewable segment, but
at the same time high inflation rates give increased cost levels. These factors indicate need for revaluation of the vessels.
The recoverable amount is the highest of an assets calculated value in use or fair value less cost to sell. The recoverable
amount was calculated for all vessels. Fair value is calculated using broker values unless there are available estimates for
sales values. Broker value is set as an average of three acknowledged, independent brokers. Each vessel is considered a
separate cash generating unit. The value in use-calculations are based on budget and long-term forecast (5 years). For a
majority of the vessels, value in use was the basis for the recoverable amount.
A valuation of the disposal group related to Solstad Maritime has also been done based on fair value less cost to sell
against the equity for the group.The impairment has been allocated to non-current assets (mainly vessels) in accordance
with IFRS 5.
The main assumptions used in the computations are charter rates, utilization, escalation of expenses, operational area and
weighted average cost of capital (WACC).
80
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
81
Discounting Rate
The discounting rate is based on a weighted average cost of capital (WACC) for the Group. The cost of equity is derived
from the 10-year interest rate for state bonds (risk-free interest rate), market risk premium and an unlevered beta
(Damodaran for Western Europe). The debt element of the discounting rate is based on the risk-free interest rate, plus
a premium equivalent to the difference between risk-free interest rate and market rates. The rate is a pre-tax rate. The
discounting rate used for 2023 is 11.5 %.
Income Assumptions
For vessels having firm contracts, revenue is based on the current contracts. For vessels without firm contracts, and for
vessels where the firm contract expires during the period, revenue is based on expected utilization and charter day rates
over the prognosis period. Dayrates are expected to gradually increase over the prognosis periode. Market rates after year
end gives support to estimated rate levels in the early prognosis periode. Market uncertainty is reflected in the assumptions,
based on managements assessment and market analysis provided from independant third parties.
Inflation
No inflation of income in 2024, while operating expense is adjusted for inflation by 2%. This is consistent throughout the
prognosis period.
Residual Values
Estimated residual values used in the value in use calculations are set using the same principle as for the ordinally
depreciations. Initially the value is set to 50% of cost price, expected cost of sale deducted, and adjusted according to
changes in broker valuations. The assumption is that the broker values decline by 2.5% per year, until the vessel is 20 years
old. It is assumed that the vessels are disposed after 20 years in operation. Average life of the core fleet is 14 years, with
respectively 14 years average for both the CSV and AHTS vessels.
Impairment Testing
The Group recognized total net impairments of MNOK 297 in Impairment of fixed assets for continuing operations, and a
total net reversal of impairment of MNOK 614 for discontiuing operations in 2022.
Continuing Discontinuing operationsoperationsLeased premisis - Right of use asset (1) 17,002 -CSV - vessels (2) -298,398 -PSV - vessels (4) - -613,834Solstad Maritime - Vessels (3) 551,234 -Solstad Maritime - Capitalized periodic maintenance (3) 26,719 -Other impairments - Other assets 425 -Total impairment /reversal of impairment (-) 296,983 -613,834
(1) Impairment of MNOK 17 from continuing operations is related to leased premisis, further reference is made to Note 10
Right-of-use assets.
(2) An impairment reversal of MNOK 298 has been booked for vessels related to the CSV segment in continuing operations.
The market has continued to show improved commercial terms and high utilization during 2023. For the CSVs this is
assessed as an indicator of reversal of impairment, and a reversal of MNOK 298 on 10 CSVs has been taken based on
value in use-calculations.
(3) An impairment of 578 MNOK has been booked on the Solstad Maritime group and the related assets held for sale. The
impairment was allocated to non-current assets with MNOK 551 on vessels and MNOK 27 on periodic maintenance.
(4) The net reversal of imairment of MNOK 614 from discontinuing operations is related to the 37 PSVs in the Tidewater
transaction. The vessels were valued at the lower of book value and fair value less cost to sell, and prior year impairments
were reversed.
Sensitivity and Scenario Calculations
The sensitivity of the value-in-use-calculations for the vessels with impairment or reversal of privously impaired assets, is
analyzed by altering the key assumptions; discounting rate, utilization and day rates. A change of discounting rate by +1%
point and +2% points indicates a potential reduction in reversals of impairment of MNOK 17 and MNOK 69. A yearly change
in utilization for the prognosis periode bringing the income down by 3-6%, indicates a potential reduction in reversals of
impairment of MNOK 26 and MNOK 64, and an impairment of 11 MNOK. The group has recognized significant impairments
on the vessels during the last years, but due to improved market conditions, significant reversals has been taken in 2022
and 2023 for the CSV fleet. If rates/utilization increases more rapidly than Group’s expectations the vessel values are
sensitive to further reversals of previous year’s impairment, referance made to Note 2.
Climate-Related Matters
The Company constantly monitors the latest regulatory changes in relation to climate-related matters. Regulatory changes
in climate requirements may impact future cash inflows for the Company. It is however not expected to have any significant
effect on the Groups opex, as higher fuel prices due to CO2 levies or the cost of green fuels will for the most part be
forwarded to our clients. Based on the management’s judgements as of 31 December 2023 no material effects are identified
for the prognosis period.
Changes in environmental requirements may impact the residual value and economical lifetime in the future. To effectively
meet short-term sustainability goals, implementing measures to enhance operational energy efficiency stands out as the
optimal solution for curbing emissions. Transitioning to green technologies, battery hybrid and/or shore power upgrade
proves currently to be the most advantageous. It is expected that certain charterers will demand green investments in
vessels for future contracts in the medium term (2-5 years), but this is expected to be supported by increased charter rates
as well. The forecasts for the vessels do not include any green investments as of 31 December 2023.
Long-term sustainability goals require newbuild programs and new technology to be in place. There are currently limited
newbuild programs, but certain green technology has become available. It is assessed unlikely that significant additional
capacity will be added in the market in short term. Rebuilding existing vessels to decarbonize and building new low-
emission vessels come at an increased financial cost. We need support from our clients including long-term commitments to
install new green technology for us and them to reach future emission reduction targets.
The Group’s vessels are high-end, large offshore vessels, and an increasingly worsened climate and weather are not
expected to affect the usability of the existing fleet.
Based on this, the Company assesses that residual values and economic lifetime of existing vessels are not materially
82
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
83
reduced in today’s market. This could however change in the future. The Company will adjust the key assumptions used in
value-in-use calculations and sensitivities to relevant parameters should changes occur (Reference Note 2).
Assets Held for Sale and Gain/Loss on Sale of Assets
Assets held for sale consist of the Solstad Maritime group as of 31 December 2023, which will be booked as an associates
as of 16 January 2023. The balance of Solstad Maritime group includes a balance of MNOK 148 related to two AHTSs
classified as held for sale. No impairment or reversal of impairment has been recognized for the two vessels in 2023.
An impairment of 578 MNOK has been booked on the Solstad Maritime group and the related assets held for sale. The
impairment was allocated to non-current assets with MNOK 551 on vessels and MNOK 27 on periodic maintenance
(reference Note 2).
The Group has sold three vessels in 2023, that was classified as held for sale in 2022 (One PSV, one AHTS and one CSV).
In addition the group has sold 37 PSVs in the Tidewater transaction, and two additional AHTS during the year. A net gain
of MNOK 518 has been booked to Net gain/-loss sale of assets for continuing operations. A gain of MNOK 13 has been
booked in Net gain/loss in sale of assets for discontinuing operations in 2023, whereof a net loss of MNOK 44 is related to
the Tidewater transaction.
Note 10: Right-of-use assets
Right-of-use asstesLease Vessels Office TotalliabilitiesOpening balance 01.01.2023 3,159,924 185,889 3,345,813 3,712,076Other adjustments 23,958 7,938 31,896 31,896Additions 58,240 7,736 65,976 65,268Disposals -68,788 - -68,788 -74,322Translation differences -4,790 462 -4,328 91,838Depreciation -420,354 -27,142 -447,496 -Impairment - -17,002 -17,002 -Interest expense - - - 438,658Lease payments - - - -381,739Transferred to assets held for sale and/or liabilities directly associated with the assets held for sale -49,159 -67,565 -116,724 -122,572Closing balance 31.12.2023 2,699,030 90,317 2,789,346 3,761,103
Right-of-use asstesLease Vessels Office TotalliabilitiesOpening balance 01.01.2022 2,349,503 211,683 2,561,187 2,744,284Other adjustments 695,921 -1,516 694,405 950,555Additions 2,076 - 2,076 -Disposals - - - -Translation differences 321,864 3,127 324,991 222,216Depreciation -176,731 -27,406 -204,137 -Impairment -32,710 - -32,710 -Interest expense - - - 233,521Lease payments - - - -438,500Closing balance 31.12.2022 3,159,924 185,889 3,345,813 3,712,076
84
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
85
The following are the amounts recognised in profit or loss: 2023 2022Depreciation expense of right-of-use assets 447,496 204,137Interest expense on lease liabilities 438,658 233,521Variable lease payments expensed in the period* 68,890 50,238Operating expenses in the period related to current leases 225 214Total lease expenses included in other operating expenses 955,270 488,110
*The Group has two vessels on lease with variable lease payments.
The Group had total cash outflows for leases of MNOK 382 in 2023 (MNOK 262 in 2022).
The disposal of right of use vessel of MNOK 69 is related to Normand Tonjer, where the purchase option in the leasing
agreement was exercised in December 2023. The vessel is classified as tangible fixed assets and vessels as of 31
December 2023.
Impairment Testing of Right-of-Use Assets
Based on value-in-use-calculations an impairment of MNOK 17 was recognised in 2023 (impariment of MNOK 33 in 2022).
The impairment is related to leased offices in Ålesund, and is due to reduced forecasts for sublease revenues. Further
reference is made to Note 9 Property, Plant and Equipment.
Normand Maximus
The right of use asset for Maximus is MNOK 2,699 (MNOK 3,099 in 2022) and lease liability MNOK 3,625 (MNOK 3,424 in
2022). The residual claim is included in the lease obligation with MNOK 1,833 (MNOK 1,586 in 2022).
Guarantee
Vessel lease liability related to the residual claim is guaranteed by the Parent Company with MUSD 161 pluss accumulated
intersts, further reference is made to Note 8 - Mortage Debt and Other Liabilities.
Variable Lease Payments
The Company has two vessels on lease with variable lease payments. The total payments for 2023 was MNOK 68.9
(MNOK 50.2 in 2022).
Group as a Lessor
As mentioned in note 6, the agreed day rate invoiced to customers is divided into a service element and a lease
element. The service element includes the maritime services provided to navigate the vessel according to the customers
requirements, while the lease element is the estimated rental of the vessel (equipment).
For the future minimum rentals receivable under non-cancellable operating leases, see Note 6 Operating Income, Reporting
by Segments and Geographical Markets.
Note 11: Financial items
Financial items 2023 2022Interest expense -1,683,318 -1,063,228Interest income 131,700 46,436Net currency loss -31,554 -529,863Income from investment in associates -4,824 722Gain/ loss (-) financial derivatives 1,500 5,800Impairment of shares - -86Dividends 900 900Gain fair value recognition of debt - 3,945Other financial income/ -expenses (-) -13,218 -26,988Net financial items -1,598,813 -1,562,363
Other financial expenses of MNOK 45 consits of net currency loss of MNOK 32 and other financial income/expenses of
MNOK 13.
Currency gain and -loss is mainly related to unrealized currency gain and -loss on assets and liabilities in foreign currency,
change in currency rates in the period from posting of invoices and actual timing of payments, and realised currency gain
and -loss related to repayment of loan.
Gain fair value of warrants relates to the part of the refinanced debt specifically allocated to the non-core part of the fleet.
Warrants are issued for this debt. The warrants are measured at the end of each accounting period.
86
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
87
Note 12: Other expenses, wages, employees and distinctive contributions
Other operating expenses: 2023 2022Technical expenses 435,049 379,450Bunker and lube oil 172,948 144,424Insurance 110,074 84,999Project expenses 912,377 617,920IT, communications and other expenses 186,730 211,068Total other operating expenses 1,817,179 1,437,861Wages and personnel expenses:Employees, vessels 1,592,920 1,447,967Employees, administration 330,718 281,778Total employee expenses 1,923,638 1,729,745Wages and employee expenses:Wages 1,358,883 1,205,835Social security 237,362 167,954Pension expenses 31,209 42,434Other benefits 65,662 53,806Traveling expenses, courses and other personnel expenses 230,520 259,717Total employee expenses 1,923,638 1,729,745Average number of FTEs continuing operations 2,135 2,239Average number of FTEs discontinuing operations (not reflected in numbers above) 730 1,301
Renumeration to Directors, Managing Director and Auditors
2023 Wages Bonus Other benefits Pension costLars Peder Solstad (CEO) 5,458 2,729 210 122Kjetil Ramstad (CFO) 2,429 2,429 17 116Tor Johan Tveit (COO) 2,079 2,079 17 117Hans Knut Skår (CCO) 1,042 1,042 8 6111,008 8,279 252 416
2022 Wages Bonus Other benefits Pension costLars Peder Solstad (CEO) 5,818 1,582 167 117Kjetil Ramstad (CFO) 2,320 1,392 14 111Tor Johan Tveit (COO) 1,955 1,173 14 11210,093 4,147 194 340
There are no distinctive agreements regarding remuneration for the Chairman of the Board and neither are there any
distinctive bonus or option programmes for any Board Member. No loans have been given to the company management.
The Company’s executive bonus system is designed to promote performance in line with the Company’s strategy, and is
determined by the Company’s key performance indicators (KPIs) linked to the Company Priorities, defining clear annual
deliverables that are critical for the Company’s future.
In October 2023, Jarsteinen AS, a company which is a close associate of the Chief Executive Officer, exercised its right to
subscribe 5,038,187 shares in the Company at exercise price NOK 2.80 per share and issue price of NOK 26.90 per share.
CEO owns 60 percent of Jarsteinen AS’ shares. Refer to remuneration report for further details.There are no active warrants
programs in the Company per 31 December 2023.
The Chief Executive Officer has a six-month mutual termination period.
Payments to Board of Directors: 2023 2022Harald Espedal 622 592Frank O. Reite 440 419Ellen Solstad 325 309Peder Sortland 411 441Ingrid Kylstad 411 392Thorhild Widwey 325 260
2023 2022Continuing Discontinuing Auditors EYoperationoperationsStatutory audit 13,553 8,319 11,823Other assurance services 3,836 2,222 2,839Other non-audit services 9,714 1,416 12,966Total 27,103 11,957 27,629
Audit fees relates to statutory audit of accounts. Other assurance services relates to services required by law. Other non-
audit services are fee for compliance services and restructuring process.
Note 13: Government Grants
2023 2022Net pay scheme at NOR-vessels 138,430 180,805Grants for environmental measures (ENOVA) - 16,952Government grants* 138,430 197,757
* Continued and discontinued operations
88
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
89
As of 31.12.2022
Note 14: Share in subsidiaries
Note: Condensed organization chart of Solstad Offshore ASA exclusive of dormant companies per 31.12.2022. Unless stated otherwise owner share is 100%.
* Felipe Meira holds one share
** Deep Sea Servicos Maritimos Ltda holds one share
*** Deep Sea Supply Navegacao Maritima Ltda holds one share
**** Solstad Supply AS: Vard Group 26,66%
***** Normand Skarven AS: re-named Normand Chartering AS (OCY-leases)
Normand
Maximus
AS
SOFF ASA
Solstad
Construction
AS
Solstad
Shipholding
AS
Solstad
Management
Holding AS
Solstad
Shipowning
Holding AS
Solstad
Operations
Holding AS
Solstad
Shipping
AS
Solstad
Brasil AS
Normand
Drift AS
Solstad
Management
AS
Solstad
Mexico AS
Solstad
Offshore
(UK) Ltd
Farstad
Shipping
Pte Ltd
Farstad
Supply AS
(UK)
Farstad Ship.
Crew. Serv.
Pte Ltd
Solstad
Off.Crew.
Services
Philip. Inc.
Solstad
Offshore
Ltda
SOFO
Tonjer AS
DESS
PSV IV
Ltd
DESS
Cyprus
Ltd
DESS
Mgmt
Ltd (CYP)
DESS
Mgmt Pte
Ltd (SIP)
DESS
Serv.Mar.
Ltda ***
1%
Solstad
Rederi
AS
SOFO
Tonjer
IS
Solstad
Supply
AS****
DESS Nav.
Mari. Ltda
(EXC) **
Solship
Invest 3 AS
Solstad
Ålesund
AS
Solstad
Brasil
Holding AS
Solstad
Subsea
Holding AS
Farstad do
Brazil
Navegacao
Ltda
Farstad
Shipping
Ltda(EXC
) *
Normand
Max. Ltd
(Sct)(EXC)
Norm.Max
Oper. Ltd
(Sct)(EXC)
Norm.
Installer
(SW) EXC)
50,1 %
Normand
Superior
AS (EXC)
Solstad
Superior
AS
Solstad
Australia Pty
Ltd
Solstad
Off.Crew
Services
Ukraine Ltd
Deep Sea
Supply
Labuan II
Ltd
Dep Sea
Supply
(Malaysia)Mg
mt. Sdn Bhd
DESS
Invest Ltd
(CYP)
Deep Sea
Supply
Labuan Ltd
Deep Sea
Supply
Labuan III
Ltd
Solship
Invest 4 AS
DESS PSV
III Ltd
(CYP)
DESS
Finance
Ltd (CYP)
DESS PSV
II Ltd
(CYP)
DESS PSV
Ltd
(CYP)
Farstad
Shipping Ltd
(UK)
Normand
Chartering
AS*****
Solship AS
SOAPAC
Pte Ltd
Solstad
Offshore
Singapore
Pte Ltd
Solstad
Offshore
Pty Ltd
Norce
Offshore
Pte Ltd
Solstad
Off.Crew
Serv. Pte
Ltd
Nor Offs.
Labuan Pte
Ltd
Norce Off.
Thailand
Ltd
Norce
Offshore
Pty Ltd
73,34%
Normand
Ships AS
Normand
Ships
Operations
AS
Solstad
ROHQ
Philippines
(Branch
)
55%
Maximus Ltd
NM
Shipholding AS
(new 3.3.21)
Deep Sea
Supply Crew
Cyprus Ltd
DESS BTG
Labuan Ltd
Remota
Holding AS
Windstaller
Alliance AS
33,33 %
49,5 %
33,33 %
25 %
Omega
Subsea
Robotics AS
49,9 %
90
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
91
As of 31.12.2023
Normand
Maximus
AS
SOFF ASA
Solstad
Construction
AS
Solstad
Shipholding
AS
Solstad
Management
Holding AS
Solstad
Shipowning
Holding AS
Solstad
Operations
Holding AS
Solstad
Shipping
AS
Solstad
Brasil AS
Normand
Drift AS
Solstad
Management
AS
Solstad
Mexico AS
Solstad
Offshore
(UK) Ltd
Farstad
Shipping
Pte Ltd
Farstad
Supply AS
(UK)
Farstad Ship.
Crew. Serv.
Pte Ltd
Solstad
Off.Crew.
Services
Philip. Inc.
Solstad
Offshore
Ltda
SOFO
Tonjer AS
DESS
PSV IV
Ltd
DESS
Cyprus
Ltd
DESS
Mgmt
Ltd (CYP)
DESS
Mgmt Pte
Ltd (SIP)
1%
Solstad
Rederi
AS
SOFO
Tonjer
IS
Solstad
Supply
AS****
Solstad
Nav. Mari.
Ltda (EXC)
Solship
Invest 3 AS
Solstad
Ålesund
AS
Solstad
Brasil
Holding AS
Solstad
Subsea
Holding AS
Solstad
Shipping
Ltda(EXC
)
Normand
Max. Ltd
(Sct)(EXC)
Norm.Max
Oper. Ltd
(Sct)(EXC)
Norm.
Installer
(SW) EXC)
50,1 %
Normand
Superior
AS (EXC)
Solstad
Superior
AS
Solstad
Australia Pty
Ltd
Deep Sea
Supply
Labuan II
Ltd
Dep Sea
Supply
(Malaysia)Mg
mt. Sdn Bhd
DESS
Invest Ltd
(CYP)
Deep Sea
Supply
Labuan Ltd
Deep Sea
Supply
Labuan III
Ltd
Solship
Invest 4 AS
DESS PSV
III Ltd
(CYP)
DESS
Finance
Ltd (CYP)
DESS PSV
II Ltd
(CYP)
DESS PSV
Ltd
(CYP)
Farstad
Shipping Ltd
(UK)
Normand
Chartering
AS
*****
Solship AS
SOAPAC
Pte Ltd
Solstad
Offshore
Singapore Pte
Ltd
Norce
Offshore
Pte Ltd
Solstad
Off.Crew Serv.
Pte Ltd
73,34%
Normand
Ships AS
Normand
Ships
Operations
AS
Solstad
ROHQ
Philippines
(Branch
)
55%
Maximus Ltd
NM
Shipholding AS
(new 3.3.21)
DESS BTG
Labuan Ltd
Remota
Holding AS
Windstaller
Alliance AS
33,33 %
49,5 %
33,33 %
25 %
Omega
Subsea
Robotics AS
49,9 %
Solstad
Management
Singapore
Pte Ltd
Solstad
Management
Austalia Pty
Ltd
Remota AS
USV AS
Norce Off.
Thailand
Ltd
Nor Offs.
Labuan
Pte Ltd
Solstad
Martime
Holding AS
Solstad
Maritime AS
92
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
93
The Refinancing implements a new group and ownership structure
DESS
Management
Ltd (CYP)
25%
73.34 %
33.33%
Remota
Holding AS
Solstad
Offshore
ASA
Solstad
Construction
AS
Solstad
Shipholding
AS
Solstad
Management
Holding AS
Solstad
Shipowning
Holding AS
Solstad
Operations
Holding AS
Normand
Drift AS
Solstad
Mexico AS
Normand
Chartering
AS
Farstad
Supply AS
(UK)
Farstad Shipping
Crewing Services
Pte Ltd
Solstad Offshore
Crewing Services
Philippines Inc.*
DESS
PSV IV
Ltd
DESS Cyprus
Ltd
DESS
Management
Pte Ltd (SIP)
Solstad
Supply
AS*
Solstad
Australia Pty
Ltd
Solstad
Offshore (UK)
Limited
Solstad
Offshore Asia
Pacific Pte Ltd
Solstad
Offshore
Singapore
Pte Ltd
Solstad
Offshore Pty
Ltd **
Norce
Offshore Pte
Ltd
Solstad Offshore
Crewing Services
Pte Ltd
Nor Offshore
Labuan Pte
Ltd
Solstad
ROHQ
Philippines
(Branch)
Solstad
Management
Singapore Pte Ltd
Solstad
Management
Australia Pty Ltd
Aker
Capital AS
SOFF ASA
investors
Windstaller
Alliance AS*
Solstad
Shipping AS
Solstad
Management
AS
Maximus Ltd
NM
Shipholding
AS***
Solship Invest
3 AS
Solstad
Ålesund AS
Solship AS
DESS BTG
Labuan Ltd
Deep Sea
Supply
Labuan II Ltd
Dep Sea Supply
(Malaysia) Mgmt.
Sdn Bhd
DESS Invest
Ltd (CYP)
Deep Sea
Supply
Labuan Ltd
Deep Sea
Supply Labuan
III Ltd
Solship Invest
4 AS
DESS PSV III
Ltd
(CYP)
DESS
Finance Ltd
(CYP)
DESS PSV II
Ltd
(CYP)
DESS PSV
Ltd
(CYP)
Farstad
Shipping Ltd
(UK)
Solstad Brasil
AS
Solstad
Offshore
Ltda
Solstad
Navegação
Maritima Ltda
Solstad Brasil
Holding AS
Solstad
Shipping
Ltda
Normand
Maximus AS
Omega Subsea
Robotics AS
49,9 %
SOFO Tonjer
AS
1%
SOFO
Tonjer
IS
Solstad
Subsea
Holding AS
Normand
Maximus Ltd
Normand
Maximus
Operations
Ltd
Normand
Installer S.A.*
50,1 %
Normand
Superior AS
Solstad
Superior
AS
Normand
Ships AS
Normand
Ships
Operations
AS
55%
33.33%
Solstad
Rederi
AS
Farstad
Shipping
Pte Ltd
49.5%
Norce
Offshore
Thailand
Ltd*
Norce
Offshore Pty
Ltd **
Solstad
Maritime AS
Solstad
Maritime
Holding AS
AMSC ASA
~41-55%
~27%~18%
Maximus
Shipping AS
~0-14%
Remota AS
USV AS
Solstad Offshore
ASA group
Solstad Maritime
Holding AS group
Vessel
owning entity
Vessel
owning entity
JV companyJV company
Group parentGroup parent
* Solstad Supply AS: Vard Group holds 26.66% of shares
* Norce Offshore Thailand Ltd: Wanchai Raksirivorakul holds 50.5% of shares
* Solstad Offshore Crewing Services Philippines Inc.: ARA Marine Ventures holds 75% of shares
* Windstaller Alliance AS: Aker Solutions AS and DeepOcean InvestCo 1 AS each holds 33.33% of shares
* Normand Installer SA: SBM Holding Inc. S.A. holds 49% of shares
** Company is deregistered with Australian Securities & Investments Commission but outstanding tax reporting obligation with Australian Taxation Office still pending
*** Maximus lenders hold USD 1 option to shares
94
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
95
Note 15: Share in Join Ventures, Associates and Other Investments
The Group accounts consists of the following shares in joint ventures (JV) and associates (AC):
Date of Financial Place of Business OwnershipstatementNormand Installer SA (NISA) JV Marly, Sveits 50% 31/12/2023Omega Subsea Robotics AS (OSRAS)* JV Ølen, Norway 50% 31/12/2023Solstad Offshore Crewing Services Philippines (SOCS) AC Manilla, Philippines 25% 31/12/2023Windstaller Alliance AS (WAAS)*** AC Oslo, Norway 33% 31/12/2023Remota Holding AS (REMO) AC Haugesund, Norway 33% 31/12/2023Maximus Limited AC Caymen Islands 100%** 31/12/2022
* included from December 2022. Hence, no share of result in 2022.
** Non-controlling interests
Normand Installer SA owns one contruction service vessel hired on time charter to a company associated with the other
part of the joint venture. Omega Subsea Robitics AS is a lessor of ROVs and other equipment for subsea operations.
Solstad Offshore Crewing Services Philippines deliver crewing services to the Group. Windstaller Alliance AS is a company
performing industrial activities in the renewable energy market. Remota Holding AS is a company investing in unmanned
vessels for offshore operations. Maximus Limited is the former owner of Normand Maximus, and is the owner of the
Residual claim.
All the above investments are strategic for the Group. Solstad Offshore Crewing Services Philippines and Remota Holding
AS is classified as Assets held for sale as part of the Solstad Maritime group. Windstaller Alliance AS moved from Solstad
Offshore to Solstad Maritime in January 2024, refer to page 94.
Joint ventures 2023 2022NISA OSRAS Total NISA OSRAS TotalCost price 01.01. 1,631 7,484 9,115 1,631 - 1,631Acc result and adjustments 147,120 - 147,120 89,496 - 89,496Book value 01.01. 148,751 7,484 156,235 91,127 - 91,127Share of result 20,924 -989 19,935 20,418 - 20,418Other adjustments -21,510 33,995 12,485 37,206 7,484 44,690Book value 31.12. 148,164 40,490 188,655 148,751 7,484 156,235
Balance sheet:Bank deposit and cash equivalents 22,958 69,539 92,497 20,563 14,969 35,532Current assets 46,835 4,628 51,464 86,969 1,147 88,116Non-current assets 539,654 50,216 589,871 552,930 62,250 615,180Current liabilities -78,062 -3,362 -81,424 -23,747 -14,102 -37,849Non-current financial liabilities -235,057 -40,000 -275,057 -339,214 -50,000 -389,214Net Assets 296,329 81,022 377,351 297,502 14,265 311,767Share of balance sheet: 148,165 40,511 188,675 148,751 7,132 155,883
2023 2022NISA OSRAS Total NISA OSRAS TotalRevenues and profit:Revenues 177,709 32,497 210,206 166,115 1,147 167,262Operating expense -71,608 -18,294 -89,902 -67,314 -38 -67,352Depreciations -36,907 -12,861 -49,768 -37,335 -1,055 -38,390Financial income 1,970 271 2,241 1,295 - 1,295Interest expense -32,019 -3,418 -35,437 -21,925 -759 -22,684Result before tax 39,145 -1,805 37,340 40,835 -705 40,130Result 41,847 -1,408 40,439 40,835 -705 40,130Share of revenues and profit: 20,924 -704 20,220 20,418 - 20,418
Associates 2023SOCS WAAS REMO TotalCost price 01.01. 385 164 - 549Acc result and adjustments 1,727 47 - 1,774Book value 01.01. 2,112 212 - 2,323Share of result 271 369 -5,202 -4,563Other adjustments -274 - 46,001 45,726Book value 31.12. 2,108 581 40,798 43,487
Balance sheet:Current assets 5,143 359 3,036 8,538Non-current assets 692 - 45,970 46,662Current liablilities -4,234 -152 -7,622 -12,008Non-current financial liabilities - - - -Net assets 1,601 207 41,384 43,192
Share of revenues and profit:Revenues 3,566 19,201 2,733 25,500Operating expense -3,173 -18,707 -7,979 -29,859Financial income 2 -21 -108 -126Result before tax 395 473 -5,354 -4,486Taxes -152 -104 152 -104Result 243 369 -5,202 -4,590
96
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
97
Associates 2022SOCS WAAS TotalCost price 01.01. 385 - 385Acc result and adjustments 894 - 894Book value 01.01. 1,279 - 1,279Share of result 675 47 722Other adjustments 158 164 322Book value 31.12. 2,112 212 2,323
Balance sheet:Current assets 6,435 359 6,435Non-current assets 373 - 373Current liablilities -5,692 -152 -5,692Non-current financial liabilities -4 - -4Net assets 1,112 207 1,112
Share of revenues and profit:Revenues 3,198 174 3,372Operating expense -2,576 -113 -2,689Financial income 296 - 296Result before tax 918 61 978Taxes -235 -13 -249Result 682 47 729
Financial assets at fair value - non-current 2023 2022Unlisted shares Share Book value Share Book valueBleivik SIM Holding AS (Classified as assets held for sale) 29,54 % 2,991 29.54% 2,991Hafast AS (Classified as assets held for sale) 2,64 % - 2.64% -Total 2,991 2,991
Based on, amongst others, no board representation, the Group does not have significant influence on the above mentioned
companies.
The shares in Hafast AS was written down to NOK 1 in 2019.
Investments in shares - current 2023 2022Listed shares Cost price Share Book value Cost price Share Book valueReach Subsea ASA (Classified as assets held for sale) 10 000 5,48 % 22,500 10,000 5.48% 21,000Total 22,500 21,000
Investments available for sale are shares which have no fixed maturity or return.
Shares are valued at fair value at year end. See note 7 Financial Market Risk, Financial Instruments for more information.
Subsidiaries with Significant Non-Controlling Interests
The Group have two subsidiaries with significant non-controlling interests (NCI) as of 31th Desember 2022. Information
regarding these is as follows (NOK 1,000):
2023Result allocated Accumulated Name Country NCIto NCINCI Paid dividendSolstad Supply AS (classified as Asset held for sale) Norway 27% 3,521 -29,737 -SOFO Tonjer IS Norway 44% 3,185 27,056 -2022Result allocated Accumulated Name Country NCIto NCINCI Paid dividendSolstad Supply AS Norway 27% -10,010 -33,258 -SOFO Tonjer IS Norway 44% 5,222 23,871 -
Capital has been called upon in SOFO Tonjer IS in 2023, with MNOK 41.58. MNOK 27.4 is contributed by minority interest.
2023Condensed financial statement Solstad Supply AS SOFO Tonjer ISNon-current assets - 80,016Current assets 88,111 39,481Total assets 88,111 119,497Non-current liabilities 813 -Current debt 42,078 16,824Total liabilities 42,891 16,824Income 21,708 51,238Result after tax 13,233 7,009
2022Condensed financial statement Solstad Supply AS SOFO Tonjer ISNon-current assets 256,873 30,210Current assets 62,744 31,960Total assets 309,406 62,170Non-current liabilities 391,349 -Current debt 53,709 8,128Total liabilities 445,058 8,128Income 87,964 39,667Result after tax -37,545 11,866
98
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
99
Note 16: Insurance Settlements
Note 17: Share Capital, Shareholders and Treasury Shares
When damages occur to vessels or equipment that are reported as insurance cases, the Group pays for the repairs in
advance. The following compensation has been received from the insurance companies (Continued and discontinued
operations):
2023 2022Received compensation 75,447 63,625
Insurance deductible per damage is included in Other operating expenses. Charter revenue includes recognition of Loss of
Hire-revenues of MNOK 75 and MNOK 62 for the two last years respectively.
Shares Share capital Treasury01/01/2023 77,308,609 77,309 -Capital increase privat placement 5,038,187 5,038 -31/12/2023 82,346,796 82,347 -01/01/2022 75,608,658 75,609 -Capital increase by convertion of debt 1,699,951 1,700 -31/12/2022 77,308,609 77,309 -
Capital increase by private placement is related to the Chief Executive Officer exercice off warrants to purchase 5,038,187
shares, through Jarsteinen AS. In connection with the Restructuring in 2020, and on the basis of a resolution by the
Company’s shareholders’ meeting, the Company’s CEO, Lars Peder Solstad, and the Company entered into a warrant
agreement whereby Lars Peder Solstad received 5,038,187 standalone rights to subscribe new shares in the Company.
The warrants were exercised on 20 October 2023, increasing share capital to 82,346,796. Refer to statement of changes in
equity and stock exchange announcement dated 24 October 2023.
As part of the Refinancing agreement with Aker, Solstad Offshore has as of contract agreement, October 2023, issued
warrants through its subsidiaries that were transferred to Solstad Maritime Group as a requirement for completion of the
transaction. These warrants were only possible to exercise until the major part of the the Refinancing was completed on
16 January 2024, and are no longer possible to exercise. They will therefore not impact the equity or results of Solstad
Offshore ASA and are not recognized by Solstad Offshore ASA.
As of 31 December 2023 there are still warrants that could be exercised for any unsettled debt after disposal of vessels held
for sale. As of 16 January 2024 all remaining debt on these vessels were repaid.
At 31.12.23 the Company’s share capital represents 82,346,796 shares at NOK 1.
At 31.12.22 the Company’s share capital represents 77,308,609 shares at NOK 1.
The number of shareholders at 31.12.23 was 9,832.
The number of shareholders at 31.12.22 was 10,919.
The Chief Executive Officer holds 8,235,966 shares through Jarsteinen AS.
As at 31.12.2023 and 31.12.2022 the Group had 139 treasury shares with cost price of MNOK 9.6.
Top 10 as of 31.12.2023 Number of shares OwnershipAker Capital AS 27,089,493 32.90 %Kistefos AS 11,275,000 13.69 %Jarsteinen AS 8,235,966 10.00 %Interactive Brokers LLC 4,297,550 5.22 %Kistefos Investment AS 3,601,000 4.37 %Magnus Leonard Roth 1,500,000 1.82 %Songa Capital AS 1,411,040 1.71 %Olymic Group AS 871,224 1.06 %Espedal & Co AS 656,687 0.80 %Nesttun Invest AS 600,000 0.73 %Minority shareholders 22,808,836 27.70 %82,346,796 100 %
Note 18: Earnings per Share
Earnings per share are calculated by dividing the Group majority result by the average number of shares as of 31.12,
adjusted for the average stock of treasury shares. There are no dilutive instruments as of 31 December 2023.
2023 2022Majority result from net profit for continuing operations for the year 285,152 -446,933Majority result from net profit for discontinuing operations for the year 115,278 -666,083Majority result from net profit for the year 400,430 -1,113,016Result from net profit for the year 407,136 -1,117,803Average number of shares 78,302,443 76,935,022Average number of Treasury shares 139 139Average number of shares to calculate earnings per share 78,302,304 76,934,883Earnings per share (basic and diluted) from continuing operations - majority (NOK) 3.64 -5.81 Earnings per share (basic and diluted) from discontinuing operations - majority (NOK) 1.47 -8.66 Earnings per share (basic and diluted) - majority (NOK) 5.11 -14.47
100
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
101
Note 19: Transactions with Related Parties
In addition to general management services, the Group has the following transactions with related parties:
Income Expenses Receivables Payables2023 2022 2023 2022 2023 2022 2023 2022Joint venture companiesNormand Installer SA - - - - 63,453 56,141 - -Omega Subsea Robotics AS - - 14,615 - - - 3,435 -Other related partiesIvan Eiendom - - 11,272 11,684 - - - -American Shipping Company - - 320,730 77,772 - - - 75,957Windstaller 25,654 - - - 273 - - -
The Group’s Affiliation with Related Parties:
Normand Installer SA is a joint venture company in which the Group has a 50% share. Receivable relates to a shareholders
loan.
The Group leases 2 ROVs from Omega Subsea Robotics. a joint venture company.
The Group leases offices and a warehouse at market price from om a company controlled by a related party.
The Group also has one vessel on bareboat from American Shipping Company (“AMSC”)(company owned 19.1% by one of
the larger shareholders).
The Group is part of the Windstaller alliance, and vessels utilized on contracts have revenues on time charter contracts with
the alliance.
From time to time, the Group has business relationship with Aker BP ASA, a company affiliated with one of the larger
shareholders.
Board Members and the Company’s Management are considered as related parties. There are no management
agreements with related parties outside the Group that charge management fees.
Transactions with related parties are completed at normal market prices. Interests are not calculated on outstanding
balances with related parties considered to be normal accounts receivable or payable. Current assets are included in the
ordinary evaluation of bad debt.
Note 20: Taxes
2023 2022Taxes payable 57,180 56,896Under/over accrual of tax payable - 37,637Change in deferred taxes 2,234 10,146Tax on result from continuing operations 56,641 104,679Tax on result from discontinued operations 2,773 -Tax on ordinary result 59,414 104,679
Apportionment of tax on ordinary resultNorwegian tax 2,234 10,146Foreign 57,180 94,533Total tax 59,414 104,679
Temporary differences:Fixed assets (vessels and other non-current assets) 3,992,764 5,205,848Receivables (current assets) -700,414 -31,144Other current assets - -Other accruals 626,799 -22,790Pension -19,763 -20,381Tax position related to sold assets 1,826,543 -718,640Shares/ownership (current assets) 684 -Interest deductions carried forward -1,338,902 -1,338,246Unrecovered loss carried forward -21,616,171 -21,100,343Total temporary differences -17,229,829 -18,025,696
Tax effect of temporary differences:Fixed assets (vessels and other non-current assets) 878,408 1,145,287Receivables (current assets) -154,091 -6,852Other current assets - -Other accruals 137,896 -5,014Pension -4,348 -4,484Tax position related to sold assets 401,839 -158,101Interest deductions carried forward -294,558 -294,414Unrecovered loss carried forward -4,755,558 -4,642,075Deferred tax asset not recognised 3,784,445 3,961,302Tax on result from continuing operations -2,117 -4,351Tax on result from discontinued operations -4,000 -Net deferred tax/ deferred tax asset (-) -6,117 -4,351
102
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
103
2023 2022Changes in deferred tax in the balance sheetOpening balance deferred tax -4,351 -14,497Booked to profit and loss 2,234 10,146Charged to equity (change pension) - -Translation adjustment - -End balance deferred tax/ deferred tax asset (-) -2,117 -4,351Payable tax in the balance sheet consist ofOther payable corporation tax 24,715 228,409Other payable corporation tax recognized in Assets held for sale 152,335 -Total payable tax in the balance sheet 177,050 228,409Analysis of effective tax rate22% of pre-tax result 102,641 -222,887Effect of deferred tax asset not recognised -176,857 149,107Correction of previous years 0 37,637Differential in tax rates foreign entities 29,498 -1,094Permanent differences 104,132 141,916Estimated tax 59,414 104,679
Deferred tax asset is based on a tax rate of 22%.
Deferred tax on deviating values in associates with foreign partnerships has been included in the Group accounts. Further,
deferred tax is calculated on scenarios where a future realization will lead to a tax liability.
Deferred tax assets from losses carried forward are recognized under the assumption that companies under the ordinary
tax regime will have taxable income in the future. This taxable income is related to ordinary income, gain from sale of fixed
assets and taxable financial income.
The Group has an international business. The taxable treatment of transactions, operations and structures in foreign
countries may be challenged by local tax authorities, and may result in future tax obligations. Contingent liabilities are
recognized in the accounts if they are more likely than not to occur. The accounts reflect the Groups best estimate for
contingent liabilities at the end of the year.
At year end the Entity has included accrual for expected taxes related to operations in foreign waters. The accounts reflects
the Entity’s best estimate for contingent liabilities at the end of the year. Se note 29 for further information.
In total an amount of 288 million in non-deducted interest carried forward has not been recognized. Expiration date for 14
million is in 2027, 7 million in 2028, 19 million in 2029, 54 million in 2030, 64 million in 2031 and 130 million in 2032.
Unrecorded loss carry forward amounts to NOK 21.6 billion per year end 2023 (NOK 21.1 billion in 2022). The loss carry
forward does not have any expiration date.
Note 21: Pension
The Group has defined benefit pension plans for seafaring personnel in United Kingdom and for some of the administrative
personnel in Norway. The pension plans are insurance based. As at December 31, 2023, the pension plans have six active
and 99 pensioners as members.
The Group has a contribution plan for the majority of the seafaring personnel in Norway and administrative staff. The
Group’s pension scheme meets the requirements of the Norwegian law of Occupational pension.
UKUKNORWAYNORWAYThe following assumptions are used:2023 2022 20232022Discounted interest 4.50 % 4.85% 3.10 % 3.00%Expected return 3.10 % 3.00%Regulation of salaries 3.35 % 3.45% 3.50 % 3.50%Regulation of base amount 3.25 % 3.25%Regulation of pension 2.85 % 2.85% 3.25 % 2.00%
Changes in pension obligation: 2023 2022Estimated liability at beginning of the year 213,354 252,393Interest expense 8,378 4,567Annual pension earnings 1,458 1,464Curtailment / settlement - -Payroll tax employer contribution, assets -1,107 -709Benefits paid -15,595 -13,823Past service cost 2,422 877Actuarial (gain) / loss on the obligation 4,804 -31,416Estimated liability at year end 213,715 213,354Changes in plan assets:Opening value of plan assets 192,973 226,529Expected return 7,553 3,779Curtailment / settlement - -Payroll tax of employer contribution, assets -164 -156Contributions by employer 7,849 5,026Benefits paid -13,471 -11,629Actuarial gain / (loss) -890 -30,576Estimated plan assets at year end 193,850 192,973
104
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
105
Net plan assets/liabilities: 2023 2022Pension liabilities 213,715 213,354Plan assets 193,850 192,973Net plan assets/ (liabilities) incl social security -19,865 -20,381Social security -2,455 -2,519Net plan assets/(liabilities) incl social security classified as Liabilities directly associated with the Assets held for sale -15,577 -Pension cost:Present value of pension obligation 1,057 1,014Interest expenses on obligation 8,378 4,567Expected return on plan assets -7,553 -3,779Administration expense 565 607Recognition of past service cost 2,422 877Settlement/curtailmen of net obligation - -Pension cost 4,869 3,286Payment on contribution plan 26,340 46,581Total pension cost 31,209 49,867Actual return on plan assets -6,663 26,797Acturial gain and loss (-)Total acturial gain / loss -2,427 840Currency - -Tax effect 1,155 107Acturial gain / loss booked on Other comprehensive income -1,272 947
Pension liability for 2023 and 2022 is based on table K2013 for Norway and S2IA for UK.
Individual Pension Agreements
From the merger with Farstad the Group has an individual pension obligation for four former employees and one former
Chairman of the Board. A total liability of NOK 0 million is included in the net liability above (NOK 2.1 million in 2022).
Plan assets are invested in a wide portfolio by an external insurance company. The insurance company is responsible for
total administration of the pension plan.
For both years the “Norwegian Covered Bonds Market”-interest rate is used as basis for determination of the discounting
rate.
Note 22: Cash and Cash Equivalents
Note 23: Environmental Conditions
Note 24: Paid out and Proposed Dividend
2023 2022Cash and cash equivalents 501,014 2,170,072Cash and cash equivalents classified as Assets held for sale 1,381,956 -Total cash and cash equivalents 1,882,971 2,170,072
The Group’s tied deposits total MNOK 29 (MNOK 37 in 2022) of which all is employee tax withheld.The tied deposits are
classified as Assets held for sale.
As part of the restructuring of the Group’s debt effective from 20 October 2020, the total bank deposits are pledged.
As a part of the restructuring on 20 October 2020, a MNOK 1,500 Super Senior Credit Facility (SSCF) was made available
for the Group. Available funds under the SSCF is classified as ordinary bank deposits. Per 31 December 2023 the SSCF
was fully repaid through vessel sales during the year. Per 31 December 2022 the available funds under the SSCF bank
deposits was MNOK 1,502 and the outstanding credit facility was MNOK 1,302.
The Group can not be in any event of continuing default before, or as a result of, any use of the funds under the SSCF.
All of the company’s vessels comply with current environmental requirements. In 2023, none of the company’s vessels had
conditions imposed on them for upgrading or improving technical equipment or any other measures necessary to satisfy
current environmental standards.
The company’s HSE and ISPS system complies with international regulations (IMO’s International Safety Management
Code). All vessels and our administration hold ISM certification from Det Norske Veritas or relevant Flag State. The
company’s Quality Assurance system is certified in accordance to NS-EN ISO 9001:2000.
Reference is made to note 2 Significant Judgements, Accounting Estimates and Assessments.
2023 2022 2021Approved and paid out during the year:Ordinary dividend - - -Proposed dividend at general meeting:Ordinary dividend - - -Per share (NOK) - - -
106
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
107
Note 25: Non-Current Receivables
Note 26: Accounts Receivable and Other Current Receivables
2023 2022Sellers credit* - 29,572Loan to other companies - 536Other receivables 32,179 27,429Total other non-current assets 32,179 57,536Classified as Assets held for sale 11,669 -
* Reference Note 7 Financial Market Risk, Financial Instruments
2023 2022Accounts receivable 312,428 1,228,901Receivable from associates and joint venture companies - 3,586Total accounts receivable 312,428 1,232,487Classified as assets held for sale* 1,193,804 -* MNOK 55 is receivables from associates and joint venture companies.Contract assets 319,617 222,193Classified as assets held for sale 221,002 -Prepaid expenses 23,443 143,611VAT/ WHT receivable 86,415 19,946Costs to fulfil a contract - 70,477Other current receivables 120,048 241,914Receivable from associates and joint venture companies - -Total current receivables 229,906 475,948Classified as Assets held for sale 365,096 -
Contract assets are earned, not invoiced revenues. Costs to fulfill a contract are costs incurred in advance of a contract to
be abel to fulfill performance obligations under the contract. The costs are recorded over the contract period. Other current
receivables are mainly refundable insurance claims, government grants and prepaid docking expenses. Other current
receivables included in assets held for sale consists of prepayments of MNOK 28, VAT/WHT receivables of MNOK 32, costs
for fulfill a contract of MNOK 45, prepaid borrowing costs of MNOK 73, prepaid equity cost of MNOK 18 and other items of
MNOK 169.
Note 27: Inventory
Stock consists of provisions, bunkers and lube oil on the Group’s vessels:
2023 2022Bunkers 14,454 104,426Lube oil 8,223 40,638Other 417 83,133Total inventory 23,095 228,197Classified as asset held for sale 77,730 -
Other stocks is mainly critical spare parts and dry docking work-in-progres. From 2023 this is classified as fixed assets.
Note 28: Other Current Liabilites
2023 2022Contract liabilites - 3,597Classified as Liabilities directly associated to the Assets held for sale 11,560 -Accrued salaries, related taxes and VAT payable 155,486 293,720Costs to fulfill a contract - -Other current liabilities 228,477 201,736Total current liabilities 383,963 495,456Classified as Liabilities directly associated to the Assets held for sale 844,399 -
Contract liabilites are invoiced revenues, but where the performance obligation is not fulfilled.
Other current liabilities consist mainly of incurred operational expenses and performed planned periodic maintenance not
yet invoiced at year end.
Total other current liabilites included in liabilities directly associated with the assets held for sale consists of accrued
salaries, related taxes and VAT with MNOK 207, costs to fulfill a contract with MNOK 28 and other current liabilites of MNOK
609.
108
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
109
Note 29: Contingent Liabilities, Assets and Provisions
Contingent liabilities are recognized in the accounts if they are more likely than not to occur. The accounts reflect the
Companys’s best estimate for contingent liabilities at the end of the year.
The Company has an international business. The taxable treatment of transactions, operations and structures in foreign
countries may be challenged by local tax authorities and may result in future tax obligations.
Tax Claims in Brazil
Chartering of non-Brazilian built tonnage in Brazil require application for tax exemption for temporary importation of
vessels and spare parts through Brazilian Oil & Gas tax regime (REPETRO). There are several cases where Brazilian Tax
Authorities claim to have identified procedural error, and where large fines are imposed.
The Company’s subsidiaries in Brazil; Solstad Shipping Ltda., Solstad Navegacão Marítima Ltda. and Solstad Offshore
Ltda. have all received claims ralated to importation of vessels and spare parts during the period 2008-2018. The claims
relates to customs duties, notices of infringement and fines. The claims are annually adjusted according to market interest
rate.
All claims are handled by the Company’s lawyers in Brazil. The majority of the claims are rejected and chances to succeed
are considered high. Although most claims are rejected, they represent liabilities which, in Management’s assessment,
can lead to release of financial resources in the future, or may need a legal deposit if the case goes to Judicial level.
Management also believes some liabilities can be measured and estimated realiably.
The total potential claim amounts to approximately MNOK 365 (MNOK 290). The increase in 2023 is due to currency MNOK
40 and interest and surcharges MNOK 35. Based on an individual assessment of each case the Group’s total recognized
accrual is MNOK 17.6 (MNOK 15.9 in 2022). Legal fees are expensed as incurred.
VAT Claim Thailand (Related to Assets Held for Sale)
The provision included at year end of MNOK 461 (MNOK 200 in 2022) relates to claims on VAT, corporate income taxes
and associated interests and penalty claims from legacy operations in Thai waters in the period between 2016 and 2020.
The Thai revenue department has notified the Thailand branch of Solstad Offshore Asia Pacific Pte Ltd of claims which
at the date hereof is calculated to an amount corresponding to the provision. The Group is in a process of analyzing the
claim and obtaining an understanding of all relevant matters associated with the legacy operations, including appeals and
negotiations with the revenue department. Due to the uncertainty, complexity and recent claim updates from foreign state,
the Group has no current understanding of when possible cash outflow may occour, and is working closely with adviseres
on this matter. The claim does not have recourse to other companies in the Group other than Solstad Offshore Asia Pacific
Pte Ltd. The Group has currently no operations in these foreign waters. The increase of MNOK 261 is based on the recent
claim updates, and a reclassification from Corporate income tax to Value added tax (reclassified from tax on ordinary result
to Administrative costs in the profit & loss) has also been done in 2023 to better reflect the basis of the claim.
Value added Corporate Other taxincome taxclaims TotalContingent liability 01.01.2023 - 200,000 15,873 215,873Increase in contingent liability 324,800 -63,800 1,757 262,757Contingent liability 31.12.2023 324,800 136,200 17,630 478,630whereof classified as Liability directly associated with the Asset held for sale 324,800 136,200 - 461,000
Normand Maximus
Reference is made to note 8 regarding information about Normand Maximus.
Insurance Claims
The Company receives compensation for costs of repairs on damages on vessels and equipment, and loss of hire-
revenues for damages where the vessel is off-hire for a period of time related to the insurance case. The revenues and
cost reimbursement is booked as a provision at the time the claim is sent to the insurance company, and is assessed to be
virtually certain. The total insurance claim recoverable as of 31 December 2023 was MNOK 124.
Kistefos AS
On 7 December 2023, Kistefos AS (‘Kistefos’) as shareholder in Solstad Offshore ASA called for an extraordinary
shareholders meeting. Kistefos required that Solstad Offshore ASA should bring legal actions against several companies
and persons for i.a unlawful distributions in connection with the Refinancing of Solstad Offshore ASA announced 23 October
2023. The request for an extraordinary shareholders meeting was withdrawn on 31 January 2024, and no claim has been
notified against Solstad Offshore ASA or its subsidiaries as at the date hereof. On 1 March 2024 Kistefos AS informed
the Board Members and CEO of Solstad Offshore ASA that Kistefos is considering initiating a lawsuit against the board
members and the CEO to claim compensation for the alleged loss incurred by Kistefos as a result of the Refinancing that
was announced by the Company on 23 October 2023. It is not assessed as probable that the disagreement between the
shareholders and the board and CEO will lead to a liability or significant costs for the Company, and no provision for any
liability has been made in the financial statements.
Note 30: Subsequent Events
• With reference to Company’s stock exchange message on 23 October 2023 ‘Refinancing of Solstad Offshore’, a
financing solution supported by Aker Capital AS, AMSC ASA, DNB Bank ASA and Eksportfinans Norge AS was
announced (the “Refinancing”). The major part of the Refinancing was completed on 16 January 2024. Solstad
Offshore ASA will have 27% direct ownership of Solstad Maritime. Solstad Maritime will be reflected as an investment
in associates and accounted for using the equity method in line with IAS 28. During 4Q 2023 impairments of MNOK
578 has been booked against non-current assets held for sale following the Refinancing. The transaction is exposed to
and will be impacted by revaluation of debt in foreign currency and net result from operations from 1 January 2024 to
16 January 2024, to be reflected in 1Q 2024.
• The Company is in the process of refinancing the mortgage debt towards “Normand Superior”. The maturity under the
current financing has been extended to 30 June 2024.
110
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
111
Alternative Performance
Measures
In addition to reporting measures required under IFRS, the Company also uses the following alternative performance
measures in the annual reports
Equity Ratio
Booked equity including minority interests in percentage of total assets
Earnings per Share
Result for the period for the Group divided by weighted average number of shares for the reporting period, adjusted for
treasury shares
Adjusted EBITDA
Operating result before depreciations and impairments adjusted for joint ventures, operating leases, net gain/loss on sale of
assets, restructuring costs and other non-cash related items
112
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
113
Corporate accounts for
Solstad Offshore ASA
Parent Company
Profit or Loss Account
Amounts in NOK 1,000
2023 2022 Note
Other operating income 15,700 12,912
Total operating income 15,700 12,912
Personnel costs -3,153 -3,115 4
Other operating expenses -12,226 -8,763 4
Total operating expenses -15,379 -11,878
Operating loss 321 1,034
Other interest income 130 6
Other financial income - 257,680 5
Other interest charges - -
Other financial charges -38 -7,145 5,7
Net financial items 93 250,540
Ordinary result before taxes 414 251,574
Tax on ordinary result - - 8
Net result for the year 414 251,574
Transfer and disposable income
Transfer to/from other equity 414 251,574 9
Total transfer and disposable income 414 251,574
114
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
115
Balance Sheet
Amounts in NOK 1,000
2023 2022 Note
ASSETS
FIXED ASSETS
FINANCIAL FIXED ASSETS:
Investment in subsidaries 830,082 830,082 6
TOTAL FINANCIAL FIXED ASSETS 830,082 830,082
TOTAL FIXED ASSETS 830,082 830,082
CURRENT ASSETS
RECEIVABLES:
Other current receivables 43,218 36,633 7
Total receivables 43,218 36,633
Bank deposits and cash equivalents 14,719 719
TOTAL CURRENT ASSETS 57,937 37,352
TOTAL ASSETS 888,020 867,434
2023 2022 Note
EQUITY & LIABILITIES:
EQUITY
RESTRICTED EQUITY:
Share capital (82,346,796 a 1,-) 82,347 77,309
Share premium 189,456 180,387
TOTAL RESTRICTED EQUITY 271,803 257,696 9
EARNED EQUITY:
Other equity 577,255 420,993 11
TOTAL EARNED EQUITY 577,255 420,993
TOTAL EQUITY 849,057 678,689 9
LIABILITIES
OTHER NON-CURRENT LIABILITIES:
Other non-current liabilities 1 046 1,046 13
TOTAL NON-CURRENT LIABILITIES 1 046 1,046
CURRENT LIABILITIES:
Accounts payable 32,589 185,210 7
Other current liabilities 5,327 2,489
Total current liabilities 37,916 187,699
TOTAL CURRENT LIABILITIES 38,962 188,745
TOTAL EUQUITY AND LIABILITIES 888,020 867,434
Harald Espedal
Chairman
Ellen Solstad
Director
Frank O. Reite
Director
Lars Peder Solstad
CEO
Peder Sortland
Director
Ingrid Kylstad
Director
Board of Director in Solstad Offshore ASA
Skudeneshavn April 30, 2024
116
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
117
2023 2022
CASH FLOW FROM OPERATIONS
Profit / loss before taxes 414 251,574
Impariment of financial assets - -
Interest income -130 -6
Interest expense - -
Non-cash refinance effects - -250,565
Unrealised currency gain/ -loss - -
Change in current receivables and payables 3,227 4,035
Change in other accruals -3,748 3,366
Net cash flow from operations -237 334
Cash flow from investments
Investments in shares - -
Pamynet of non-current receivables - -
Deposal of shares - -
Net cash flow from investments - -
CASH FLOW FROM FINANCING
Paid-in capital 14,107 -
Interest reiveiced 130 6
Interest paid - -
New / repayment of (-) debt - -
Net cash flow from financing 14,237 6
Net change in cash and cash equivalents 14,000 340
Cash and cash equivalents at 01.01 719 379
Cash and cash equivalents at 31.12 14,719 719
Statement of Cash Flow
Amounts in NOK 1,000
Notes
Notes to the Parent Company Financial Statements.
All figures in NOK 1,000 unless otherwise stated.
Note 1: Accounting Principles
General
The annual accounts have been prepared in accordance
with the Accounting Act and best practice accounting
principles in Norway. The most important accounting
principles are described below.
Use of Estimates
In the preparation of the accounts, estimates and
assumptions are used which affect the accounts. Actual
figures may differ slightly from the estimates.
Foreign Currency
Monetary items in foreign currency are converted at the
exchange rate at the balance sheet date.
The following exchange rates have been used in the
accounts:
GBP USD EUR
Per 31.12.23 12.934 10.172 11.241
Per 31.12.22 11.854 9.857 10.513
Cost of Borrowing
The cost of borrowing is capitalized at the time of
borrowing and the cost is charged over the maturity period
of the loan. Evaluation and presentation of current assets
Stocks are valued as the lowest of either the acquisition
or the estimated sales value. Receivables are ecorded at
face value with deduction for anticipated loss.
Financial Fixed Assets
Non-current investment in shares and other investments
are valued at the lowest of either the acquisition cost or the
estimated sales value if the reduction in the sales value is
not considered temporary.
Taxes / Deferred Tax
Deferred tax/ deferred tax assets are calculated, using
the liability method, at 22 percent based on temporary
differences between the accounting and tax-related
values existing at the end of the financial year and any
tax deficits are carried forward. Temporary tax increases
and decreases are recorded in the balance sheet as net
figures.
Classification of Items in the Accounts
Assets determined for long-term ownership or use and
receivables which are due more than one year after the
expiry of the financial year are recorded as fixed assets.
Any remaining assets are classified as current assets.
Liability which is due more than one year after the expiry of
the financial year is recorded as non-current debt.
Contingencies
Contingent losses that are probable and quantifiable are
recorded to the accounts, whilst contingent gain/income is
not.
Shares and Holdings in Other Companies
Current investments related to shares are not treated as a
trading portfolio and are valued at the lowest of cost price
and market value.
Shares in Subsidiaries, Associates and Jointly-Owned
Companies
Shares in subsidiaries, associates and jointly-owned
companies are recorded in the parent company accounts
at cost and written down to the extent that there is a
significant deficit value which is not considered temporary.
118
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
119
Note 2: Major Transactions/Events
Note 3: Financial Risk
Reference is made to Note 3 in the Group Annual Report for further information.
The Company is exposed to various financial risks in its activities. Financial risk is the risk incurred from any changes in
currency and interest rates together with counterparties ability to pay, and which impacts the value of the company’s assets,
liabilities and future cash flows.
Reference is made to Note 7 in the Group Annual Report for further information.
Treasury Shares
Treasury shares are recorded as a nominal value under
the item “share capital”. The difference between nominal
and acquisition cost is entered as “other equity”.
Cash Flow
The Group applies the indirect method. Investment in
shares and other liquid assets with maturity over three
months are not included under cash equivalents.
Note 4: Other Expenses, Wages, Employees and Distinctive Contributions
2023 2023
Wages and director fee 2,738 2,579
Employer’s National Insurance 369 351
Pension costs - -
Other benefits - 1
Travelling costs, courses and other personnel costs 47 184
Total employee cost 3,153 3,114
Average number of FTEs 0 0
Remuneration to Directors, Managing Director and Auditors
The Company had no employees in 2023 and 2022.
Payments to Board of Directors: 2023 2022
Harald Espedal 622 592
Frank O. Reite 440 419
Ellen Solstad 325 309
Peder Sortland 411 441
Ingrid Kylstad 411 392
Thorhild Widvey 325 260
Auditors EY 2023 2022
Statutory audit 2,203 2,132
Other assurance services 649 927
Other non-audit services 1,579 627
Total 4,431 3,686
Audit fees relates to statutory audit of accounts. Other assurance services relates to services required by law. Other non-
audit services are fee for compliance services and restructuring process. Amounts are exclusive VAT.
There are no distinctive agreements regarding remuneration for the Chairman of the Board and nor are there any distinctive
bonus or option programmes for any Board Member.
120
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
121
Note 5: Financial Items
Note 6: Shares in Subsidiaries
Other financial income of MNOK 251 in 2022 relates to convertion of debt to equity.
Other financial costs of TNOK 38 relates to currency loss and bank charges. Comparable figures for 2022 of MNOK 7
relates to impairment of shares in subsidiary.
31.12.2023
Place of
business
Owner- /
voting shares
Number of
shares
Nominal
value
Share
capital
Cost price /
book value
Solstad Shipholding AS Skudeneshavn 100 % 30 000 10 300 830 052
Solstad Ålesund AS Skudeneshavn 100 % 30 000 1 30 -
Solship Invest 3 AS Skudeneshavn 100 % 30 000 1 30 -
Solship AS Skudeneshavn 100 % 30 000 1 30 30
Total 830 082
31.12.2022
Place of
business
Owner- /
voting shares
Number of
shares
Nominal
value
Share
capital
Cost price /
book value
Solstad Shipholding AS Skudeneshavn 100 % 30 000 10 300 830 052
Solstad Ålesund AS Skudeneshavn 100 % 30 000 1 30 -
Solship Invest 3 AS Skudeneshavn 100 % 30 000 1 30 -
Solship AS Skudeneshavn 100 % 30 000 1 30 30
Total 830 082
Note 7: Interompany Group
Solstad Offshore ASA had the following debt to companies in the Group:
31.12.2023 31.12.2022 Interest
Solstad Shipholding AS 36,633 36,633
Solstad Rederi AS 3,623 -
Other current receivables 40,256 36,633
Solstad Shipping AS 32,589 113,251
Solstad Australia Pty Ltd - 225
Solstad Management AS - 29,750
Normand Drift AS - 41,984
Account payable 32,589 185,210
122
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
123
Note 8: Taxes
2023 2022
Taxable income
Result before tax 414 251,574
Changes in tempoary diferrences - -
Permanent differences 155,848 -243,450
Gain sale of shares -
Transferred to/from loss carry forward -156,261 -8,124
Taxable income - -
Change in deferred taxes - -
Tax on ordinary result - -
Current receivables -2,000 -2,000
Unrecovered interest carried forward - -
Unrecovered loss carried forward -1,642,475 -1,793,621
Total temporart differences -1,644,475 -1,795,621
Cuclulated deferred tax asset 361,784 394,597
Unrecognized part of deferred tax asset -361,784 -394,597
Booked deferred tax asset - -
Analysis of effective tax rate:
22 % of Profit before Tax 91 55,346
Tax effect of dividends and gain/loss sale of shares - 321,204
Deferred tax asset not recognised -34,378 -324,778
Tax effect of permanent differences 34,286 -53,559
Estimated tax - -
Note 9: Equity, Shareholders and Treasury Shares
Share capital Share premium Other equity Total equity
Equity 31.12.2022 77,309 180,387 420,993 678,689
Share capital privat placement 5,038 9,069 - 14,107
Share capital increase by debt forgiveness - - 155,848 155,848
Annual result - - 414 414
Equity 31.12.2023 82,347 189,456 577,255 849,057
At 31.12.23 the Company’s share capital represents 82,346,796 shares at NOK 1.
At 31.12.22 the Company’s share capital represents 77,308,609 shares at NOK 1.
The number of shareholders at 31.12.22 was 9,832 (10,919 at 31.12.22).
Shareholders with more than 1 % holding at 31.12.2023
Number of shares Ownership
Aker Capital AS 27,089,493 32.90 %
Kistefos AS 11,275,000 13.69 %
Jarsteinen AS 8,235,966 10.00 %
Interactive Brokers LLC 4,297,550 5.22 %
Kistefos Investments AS 3,601,000 4.37 %
Magnus Leonard Roth 1,500,000 1.82 %
Songa Capital AS 1,411,040 1.71 %
Olympic Group AS 871,224 1.06 %
Espedal & Co AS 656,687 0.80 %
Nesttun Invest AS 600,000 0.73 %
59,537,960 72.30 %
In accordance with the definition in corporate law, the Directors had the following holdings at 31.12.2023
Number of shares
Harald Espedal 656,687
Frank O. Reite 356,509
Ellen Solstad * -
Peder Sortland -
Ingrid Kylstad -
* Shares held through Jarsteinen AS, which is a company owned by an investment company of CEO Lars Peder Solstad (60% ownership) and an investment
company of Ellen Solstad (20% ownership).
124
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
125
Note 10: Earnings per Share
Note 11: Transactions with Related Parties
Note 12: Guarantees
In 2023 earnings per share was NOK 0.01. The equivalent value in 2022 was NOK 3.27. Earnings per share is calculated
by dividing the company’s result by the average number of shares, adjusted for the stock of treasury shares. There are no
instruments that prevents the possibility of dilution.
Related parties are considered to be Board Members (including associates) and the company management.
There are no management agreements with related parties outside the Group that charge management fees.
Solstad Offshore ASA has issued a Parent Company Guarantee of MNOK 13,217.
The Managing Director Lars Peder Solstad controlled 8,235,960 shares at 31.12.2023.
Per 31.12.2023 the company holds 124 treasury shares at a cost price of MNOK 9.6.
Per 31.12.2022 the company holds 124 treasury shares at a cost price of MNOK 9.6.
As part of the Refinancing agreement with Aker, Solstad Offshore has as of contract agreement, October 2023, issued
warrants through its subsidiaries that were transferred to Solstad Maritime Group as a requirement for completion of
the transaction. These warrants were only possible to exercise until the major part of the Refinancing was completed on
16 January 2024, and are no longer possible to exercise. They will therefore not impact the equity or results of Solstad
Offshore ASA and are not recognized by Solstad Offshore ASA.
Note 13: Other Non-Current Liabilities
Note 14: Additional Information Related to Cash Flow
As part of the refinancing in 2020 Aker, Hemen and Jarsteinen issued convertible loans as an instrument to avoid dilution.
31.12.2023 31.12.2022
Aker Capital AS 882,693 882,693
Hemen Holding Ltd - -
Jarsteinen AS 163,439 163,439
1,046,132 1,046,132
The Group utilizes the indirect method. Investment in stocks and shares with a maturity of more than three months are not
included in the cash equivalents.
126
SOLSTAD OFFSHORE ASA ANNUAL REPORT 2023
127
Statsautoriserte revisorer
Ernst & Young AS
Thormøhlens gate 53 D, 5006 Bergen
Postboks 6163, 5892 Bergen
Foretaksregisteret: NO 976 389 387 MVA
Tlf: +47 24 00 24 00
www.ey.no
Medlemmer av Den norske Revisorforening
A member firm of Ernst & Young Global Limited
INDEPENDENT AUDITOR'S REPORT
To the Annual Shareholders' Meeting of Solstad Offshore ASA
Report on the audit of the financial statements
Opinion
We have audited the financial statements of Solstad Offshore ASA (the Company) which comprise the
financial statements of the Company and the consolidated financial statements of the Company and its
subsidiaries (the Group). The financial statements of the Company comprise the balance sheet as at 31
December 2023, the profit or loss account, the statement of cash flow for the year then ended and notes
to the financial statements, including a summary of significant accounting policies. The consolidated
financial statements of the Group comprise the consolidated statement of financial position as at 31
December 2023, the consolidated statement of comprehensive income, consolidated statement of
changes in equity and consolidated statement of cash flow for the year then ended and notes to the
financial statements, including material accounting policy information.
In our opinion
• the financial statements comply with applicable legal requirements,
• the financial statements give a true and fair view of the financial position of the Company as at 31
December 2023 and its financial performance and cash flows for the year then ended in
accordance with the Norwegian Accounting Act and accounting standards and practices
generally accepted in Norway,
• the consolidated financial statements give a true and fair view of the financial position of the
Group as at 31 December 2023 and its financial performance and cash flows for the year then
ended in accordance with IFRS Accounting Standards as adopted by the EU.
Our opinion is consistent with our additional report to the audit committee.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our
responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of
the financial statements section of our report. We are independent of the Company and the Group in
accordance with the requirements of the relevant laws and regulations in Norway and the International
Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants
(including International Independence Standards) (IESBA Code), and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe that the audit evidence we have
obtained is sufficient and appropriate to provide a basis for our opinion.
To the best of our knowledge and belief, no prohibited non-audit services referred to in the Audit
Regulation (537/2014) Article 5.1 have been provided.
We have been the auditor of the Company since the listing in 1997, for more than 26 years from the
election by the general meeting of the shareholders.
Independent auditor's report - Solstad Offshore ASA 2023
A member firm of Ernst & Young Global Limited
Key audit matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our
audit of the financial statements for 2023. These matters were addressed in the context of our audit of the
financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate
opinion on these matters. For each matter below, our description of how our audit addressed the matter is
provided in that context.
We have fulfilled the responsibilities described in the Auditor’s responsibilities for the audit of the financial
statements section of our report, including in relation to these matters. Accordingly, our audit included the
performance of procedures designed to respond to our assessment of the risks of material misstatement
of the financial statements. The results of our audit procedures, including the procedures performed to
address the matters below, provide the basis for our audit opinion on the financial statements.
Assets held for sale – Solstad Maritime Holding AS (Solstad Maritime)
Basis for the key audit matter
The company entered into an agreement in
October 2023 regarding the subsidiaries in
Solstad Maritime which led to loss of control
subsequent in 2024 when the transaction was
completed. Solstad Maritime was presented as
held for sale in 2023 group financial statement
and the company recorded an impairment on
non-current assets of 578 MNOK based on the
fair value less cost to sell.
Management assessed the accounting of the
transaction and judgement was required to
assess the classification and presentation
according to IFRS 5. Management further used
significant judgement evaluating the fair value
less cost to sell which was determined based on
the terms in the agreement and supported with a
valuation report and corroborating valuations.
Based on the impact of the agreement and
management’s judgement this was considered as
a key audit matter.
Our audit response
We obtained and reviewed the transaction
agreement and discussed with management to
understand the key terms in the agreement. We
evaluated management’s assessment of the
accounting classification and presentation, and
the valuation. The evaluation included an
assessment of the methodology, assumptions
and valuation models used. We further assessed
the mathematical accuracy of the calculations
and corroborated assumptions used towards
agreements and other available information. We
involved valuation specialists to assist in
evaluating the key assumptions and
methodology. We assessed the presentation in
the statement of financial position and notes.
We refer to notes 2 and 5 of the consolidated
financial statements.
Independent auditor's report - Solstad Offshore ASA 2023
A member firm of Ernst & Young Global Limited
Impairment evaluation of vessels and right of use asset (vessels)
Basis for the key audit matter
Management identified indicators of changes in
vessel values and tested recoverable amounts of
the Group’s vessels (including right of use assets
vessels). The Group has taken an impairment
reversal for vessels related to the CSV segment
in continuing operations of MNOK 298 based on
value in use-calculations.
Each individual vessel was assessed as a
separate cash generating unit.
When estimating value in use, management
applied budget and long-term forecast (5 years)
Key estimates for the value in use calculation
were future day rates, utilization rates, and
discount rate.
Considering the extent of estimates and
assumptions applied in the impairment
evaluation, and management’s involvement and
significant judgement in establishing them, we
assess impairment evaluation of vessels as a key
audit matter.
Our audit response
Our audit procedures related to value in use
included, among others, an evaluation of the
cash flows through comparing assumptions for
revenue projections to budget and long-term
forecast for continuing operations, current
contracts, and market analysis from third-party.
For operating expenditures, we compared the
estimates to approved budgets, historical data
and external long-term forecasts. We performed
an assessment of management’s forecast
through a review of actual performance against
previous forecasts and the consistence of
valuation methodology applied.
We involved an internal valuation specialist in
testing of the mathematical accuracy of the value
in use calculation, in the assessment of the
model and the discount rate applied. We
performed sensitivity analysis of management’s
assumptions. Furthermore, we compared
management’s value in use calculations with
third-party broker valuation reports obtained by
management.
We refer to note 2, note 9 and note 10 of the
consolidated financial statements.
Other information
Other information consists of the information included in the annual report other than the financial
statements and our auditor’s report thereon. Management (the board of directors and chief executive
officer) is responsible for the other information. Our opinion on the financial statements does not cover the
other information, and we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information,
and, in doing so, consider whether the board of directors’ report, the statement on corporate governance
and the statement on corporate social responsibility contain the information required by applicable legal
requirements and whether the other information is materially inconsistent with the financial statements or
our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the
work we have performed, we conclude that the other information is materially inconsistent with the
financial statements, there is a material misstatement in this other information or that the information
required by applicable legal requirements is not included in the board of directors’ report, the statement
on corporate governance or the statement on corporate social responsibility, we are required to report
that fact.
We have nothing to report in this regard, and in our opinion, the board of directors’ report, the statement
on corporate governance and the statement on corporate social responsibility are consistent with the
financial statements and contain the information required by applicable legal requirements.
Independent auditor's report - Solstad Offshore ASA 2023
A member firm of Ernst & Young Global Limited
Responsibilities of management for the financial statements
Management is responsible for the preparation of the financial statements of the Company that give a
true and fair view in accordance with the Norwegian Accounting Act and accounting standards and
practices generally accepted in Norway, and for the preparation of the consolidated financial statements
of the Group that give a true and fair view in accordance with IFRS Accounting Standards as adopted by
the EU. Management is responsible for such internal control as management determines is necessary to
enable the preparation of financial statements that are free from material misstatement, whether due to
fraud or error.
In preparing the financial statements, management is responsible for assessing the Company’s and the
Group’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern
and using the going concern basis of accounting unless management either intends to liquidate the
Company or the Group, or to cease operations, or has no realistic alternative but to do so.
Auditor’s responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are
free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that
includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an
audit conducted in accordance with ISAs will always detect a material misstatement when it exists.
Misstatements can arise from fraud or error and are considered material if, individually or in the
aggregate, they could reasonably be expected to influence the economic decisions of users taken on the
basis of these financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional
scepticism throughout the audit. We also:
• Identify and assess the risks of material misstatement of the financial statements, whether due to
fraud or error, design and perform audit procedures responsive to those risks, and obtain audit
evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not
detecting a material misstatement resulting from fraud is higher than for one resulting from error,
as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override
of internal control.
• Obtain an understanding of internal control relevant to the audit in order to design audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Company’s and the Group’s internal control.
• Evaluate the appropriateness of accounting policies used and the reasonableness of accounting
estimates and related disclosures made by management.
• Conclude on the appropriateness of management’s use of the going concern basis of accounting
and, based on the audit evidence obtained, whether a material uncertainty exists related to
events or conditions that may cast significant doubt on the Company’s and the Group’s ability to
continue as a going concern. If we conclude that a material uncertainty exists, we are required to
draw attention in our auditor’s report to the related disclosures in the financial statements or, if
such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit
evidence obtained up to the date of our auditor’s report. However, future events or conditions
may cause the Company and the Group to cease to continue as a going concern.
• Evaluate the overall presentation, structure and content of the financial statements, including the
disclosures, and whether the financial statements represent the underlying transactions and
events in a manner that achieves fair presentation.
• Obtain sufficient appropriate audit evidence regarding the financial information of the entities or
business activities within the Group to express an opinion on the consolidated financial
Independent auditor's report - Solstad Offshore ASA 2023
A member firm of Ernst & Young Global Limited
statements. We are responsible for the direction, supervision and performance of the group audit.
We remain solely responsible for our audit opinion.
We communicate with the board of directors regarding, among other matters, the planned scope and
timing of the audit and significant audit findings, including any significant deficiencies in internal control
that we identify during our audit.
We also provide the audit committee with a statement that we have complied with relevant ethical
requirements regarding independence, and to communicate with them all relationships and other matters
that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with the board of directors, we determine those matters that were of
most significance in the audit of the financial statements of the current period and are therefore the key
audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public
disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should
not be communicated in our report because the adverse consequences of doing so would reasonably be
expected to outweigh the public interest benefits of such communication.
Report on other legal and regulatory requirement
Report on compliance with regulation on European Single Electronic Format (ESEF)
Opinion
As part of the audit of the financial statements of Solstad Offshore ASA we have performed an assurance
engagement to obtain reasonable assurance about whether the financial statements included in the
annual report, with the file name 5967007LIEEXZXHGO849-2023-12-31-en.zip, have been prepared, in
all material respects, in compliance with the requirements of the Commission Delegated Regulation (EU)
2019/815 on the European Single Electronic Format (ESEF Regulation) and regulation pursuant to
Section 5-5 of the Norwegian Securities Trading Act, which includes requirements related to the
preparation of the annual report in XHTML format and iXBRL tagging of the consolidated financial
statements.
In our opinion, the financial statements, included in the annual report, have been prepared, in all material
respects, in compliance with the ESEF Regulation.
Management’s responsibilities
Management is responsible for the preparation of the annual report in compliance with the ESEF
Regulation. This responsibility comprises an adequate process and such internal control as management
determines is necessary.
Auditor’s responsibilities
Our responsibility, based on audit evidence obtained, is to express an opinion on whether, in all material
respects, the financial statements included in the annual report have been prepared in accordance with
the ESEF Regulation. We conduct our work in accordance with the International Standard for Assurance
Engagements (ISAE) 3000 – “Assurance engagements other than audits or reviews of historical financial
information”. The standard requires us to plan and perform procedures to obtain reasonable assurance
about whether the financial statements included in the annual report have been prepared in accordance
with the ESEF Regulation.
As part of our work, we perform procedures to obtain an understanding of the company’s processes for
preparing the financial statements in accordance with the ESEF Regulation. We test whether the financial
statements are presented in XHTML-format. We evaluate the completeness and accuracy of the iXBRL
tagging of the consolidated financial statements and assess management’s use of judgement. Our
Independent auditor's report - Solstad Offshore ASA 2023
A member firm of Ernst & Young Global Limited
procedures include reconciliation of the iXBRL tagged data with the audited financial statements in
human-readable format. We believe that the evidence we have obtained is sufficient and appropriate to
provide a basis for our opinion.
Bergen, 30 April 2024
ERNST & YOUNG AS
___________________
Øyvind Nore
State Authorised Public Accountant (Norway)
5967007LIEEXZXHGO8492023-01-012023-12-315967007LIEEXZXHGO8492022-01-012022-12-315967007LIEEXZXHGO8492023-12-315967007LIEEXZXHGO8492022-12-315967007LIEEXZXHGO8492022-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXHGO8492023-01-012023-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXHGO8492023-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXHGO8492022-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXHGO8492023-01-012023-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXHGO8492023-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXHGO8492022-12-31ifrs-full:SharePremiumMember5967007LIEEXZXHGO8492023-01-012023-12-31ifrs-full:SharePremiumMember5967007LIEEXZXHGO8492023-12-31ifrs-full:SharePremiumMember5967007LIEEXZXHGO8492022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXHGO8492023-01-012023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXHGO8492023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXHGO8492022-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXHGO8492023-01-012023-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXHGO8492023-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXHGO8492022-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXHGO8492023-01-012023-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXHGO8492023-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXHGO8492022-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXHGO8492023-01-012023-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXHGO8492023-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXHGO8492021-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXHGO8492022-01-012022-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXHGO8492021-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXHGO8492022-01-012022-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXHGO8492021-12-31ifrs-full:SharePremiumMember5967007LIEEXZXHGO8492022-01-012022-12-31ifrs-full:SharePremiumMember5967007LIEEXZXHGO8492021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXHGO8492022-01-012022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXHGO8492021-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXHGO8492022-01-012022-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXHGO8492021-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXHGO8492022-01-012022-12-31ifrs-full:EquityAttributableToOwnersOfParentMember5967007LIEEXZXHGO8492021-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXHGO8492022-01-012022-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXHGO8492021-12-31iso4217:NOKiso4217:NOKxbrli:shares