Fair value of the options granted was measured using the Black-Scholes model. Measurement inputs included share
price on measurement date, exercise price of the instrument, expected volatility, weighted average expected life
of the instruments, expected dividends, and the risk-free interest rate.
Mr. Frydendal was through his controlled company Sagittarius Capital Ltd, granted 1,000,000 LTI Options, with a
strike price per share equal to the closing price on 28 March 2019 (NOK 3.23). They have a 12 month vesting period
on terms set out in the Company's LTI rules, as adopted by the Company’s annual general meeting (AGM) as per 25
April 2019, with effect from the commencement date of employment. The expiration date is 25 April 2024, with
volatility in the calculation of approximately 45 %.
Furthermore, Mr. Frydendal was through his controlled company Sagittarius Capital Ltd, granted 1,000,000 LTI
Options, with a strike price per share equal to the closing price on 30 April 2020 (NOK 3.95). They have a 12 month
vesting period on terms set out in the Company's LTI rules, as adopted by the Company’s annual general meeting
(AGM) as per on 30 April 2020, with effect from 30 April 2020. The expiration date is 30 April 2026, with volatility in
the calculation of approximately 44 %.
12 May 2021 Mr. Frydendal was through his controlled company Sagittarius Capital Ltd, granted additional 1,000,000
LTI Options, with a strike price per share of NOK 3.00. They had a 12 month vesting period on terms set out in the
Company's LTI rules. The expiration date is 12 May 2026, with volatility in the calculation of approximately 51 %.
Furthermore, 24 March 2022 Mr. Frydendal was through his controlled company Sagittarius Capital Ltd, granted
additional 1,000,000 LTI Options, with a strike price per share of NOK 2.80. They had a 12 month vesting period on
terms set out in the Company's LTI rules. The expiration date is 24 March 2027, with volatility in the calculation of
approximately 44 %.
Mr. Brynildsrud was granted 500,000 LTI Options, with a strike price per share equal to the subscription price in the
Private Placement completed on 23 May 2019, i.e. NOK 3.65 per share, and with a 12 month vesting period on terms
set out in the Company's LTI rules, as adopted by the Company's AGM as per 25. April 2019, with effect from the
commencement date of employment. The expiration date is 12 August 2024, with volatility in the calculation of
approximately 42 %.
Furthermore, Mr. Brynildsrud was granted 250,000 LTI Options, with a strike price per share equal to the closing
price on 30 April 2020 (NOK 3.95), and with a 12 month vesting period on terms set out in the Company's LTI rules,
as adopted by the Company's AGM as per 30 April 2020, with effect from 30 April 2020. The expiration date is 30
April 2026, with volatility in the calculation of approximately 44 %.
12 May 2021 Mr. Brynildsrud was granted 500,000 LTI Options, with a strike price per share of NOK 3.00, and with a
12 month vesting period on terms set out in the Company's LTI rules. The expiration date is 12 May 2026, with
volatility in the calculation of approximately 51 %.
Furthermore, 24 March 2022 Mr. Brynildsrud was granted additional 500,000 LTI Options, with a strike price per
share of NOK 2.80. They had a 12 month vesting period on terms set out in the Company's LTI rules. The expiration
date is 24 March 2027, with volatility in the calculation of approximately 44 %.
As a consequence of the repayment of capital and dividend distributions, the strike price for the options has been
reduced by such amount of dividends declared by the Company on a per share basis since the date of grant, but the
Strike Price has not been reduced to an amount lower than the par value of the Share. The weighted average strike
price for options outstanding as per 31 December 2022 is reduced to the par value of the Share of NOK 0.002 per
option. If and when the options are exercised, each option holder will be compensated through cash dividends for
the portion of the strike price that are below par value of the share. As of December 31, 2022, the option holders
are entitled to a cash compensation equivalent to the difference between the adjusted strike price of NOK 0.002
per option and NOK -1.33 as a consequence of the repayment of capital and dividends declared and distributed by
the Company since the date of grant.
Implemented remuneration policy for members of executive management for 2022:
The fixed salary for each member of the management shall be competitive and based on the individual’s
experience, responsibilities as well as the results achieved during the previous year. Salaries as well as other
benefits shall be reviewed annually and adjusted as appropriate.
Hunter Group ASA - 2022
44
Notes to the consolidated financial statements 2022
Note 20 - Payroll and related expenses cont.