2023 | 2022 | ||
Operating revenues | 6, 7 | ||
Raw materials and finished goods | ( | ( | |
Personnel expenses | 8 | ( | ( |
Other operating expenses | 11 | ( | ( |
Gross operating profit (loss) | 6 | ||
Depreciation and amortisation | 17, 18, 19 | ( | ( |
Impairment loss | 16, 17, 18 | ( | ( |
Other income | 12 | ||
Other expenses | 12 | ( | ( |
Operating profit (loss) | 6 | ||
Share of profit (loss) of joint ventures and associates | 5 | ( | ( |
Impairment loss on joint ventures and associates (recognised or reversed) | 5 | ( | |
Gains (losses) on disposal of joint ventures and associates | 5 | ( | |
Financial income | 13 | ||
Financial expenses | 13 | ( | ( |
Profit (loss) before taxes | ( | ||
Income taxes | 14 | ( | ( |
Profit (loss) from continuing operations | ( | ||
Profit (loss) from discontinued operations | 4 | ( | ( |
Profit (loss) | ( | ||
Profit (loss) attributable to: | |||
Non-controlling interests | 29 | ||
Owners of the parent | ( | ||
Earnings per share in NOK: | |||
Basic | 15 | ( | |
Diluted | 15 | ( | |
Earnings per share from continuing operations in NOK: | |||
Basic | 15 | ( | |
Diluted | 15 | ( |
2023 | 2022 | ||
Profit (loss) | ( | ||
Items that will not be reclassified to profit or loss: | |||
Remeasurements of defined benefit pension liabilities | 10 | ( | ( |
Change in fair value of equity instruments | ( | ||
Share of other comprehensive income of joint ventures and associates | 5 | ( | |
Income tax related to items that will not be reclassified | 14 | ||
Items that may be reclassified to profit or loss: | |||
Foreign exchange differences | |||
Accumulated exchange differences reclassified to profit or loss on disposal of foreign | |||
| operation | |||
Cash flow hedges and hedges of net investments in foreign operations | ( | ( | |
Share of other comprehensive income of joint ventures and associates | ( | ||
Income tax relating to items that may be reclassified | 14 | ( | |
Other comprehensive income | |||
Total comprehensive income | ( | ||
Total comprehensive income attributable to: | |||
Non-controlling interests | |||
Owners of the parent | ( |
(restated) | |||
2023 | 2022 | ||
ASSETS | |||
Intangible assets | 16, 17 | ||
Property, plant and equipment | 18 | ||
Right-of-use assets | 19 | ||
Investments in joint ventures and associates | 5 | ||
Deferred tax assets | 14 | ||
Other non-current assets | 20 | ||
Non-current assets | |||
Contract assets | 7 | ||
Trade receivables and other current assets | 20, 27 | ||
Cash and cash equivalents | 27 | ||
Current assets | |||
Total assets | |||
EQUITY AND LIABILITIES | |||
Paid-in equity | |||
Other equity | |||
Equity attributable to owners of the parent | 28 | ||
Non-controlling interests | 29 | ||
Equity | |||
Deferred tax liabilities | 14 | ||
Pension liabilities | 10 | ||
Non-current interest-bearing loans and borrowings | 26, 27 | ||
Non-current lease liabilities | 19 | ||
Other non-current liabilities | 24 | ||
Non-current liabilities | |||
Current interest-bearing loans and borrowings | 26, 27 | ||
Income tax payable | |||
Current lease liabilities | 19 | ||
Contract liabilities | 7 | ||
Other current liabilities | 24 | ||
Current liabilities | |||
Total equity and liabilities |
2023 | 2022 | ||
CASH FLOW FROM OPERATING ACTIVITIES | |||
Profit (loss) before taxes | ( | ||
Depreciation, amortisation and impairment losses (recognised or reversed) | 5, 17, 18, 19 | ( | |
Net interest expense | |||
Net effect pension liabilities | ( | ( | |
Share of loss (profit) of joint ventures and associates | 5 | ||
Dividends received from joint ventures and associates | |||
Interest received | |||
Interest paid | ( | ( | |
Taxes paid | ( | ( | |
Non-operating gains and losses | ( | ( | |
Change in working capital and provisions * | ( | ||
Net cash flow from operating activities | |||
- of which from continuing operations | |||
- of which from discontinued operations | |||
CASH FLOW FROM INVESTING ACTIVITIES | |||
Development and purchase of intangible assets and property, plant | 17, 18 | ( | ( |
and equipment | |||
Acquisition of subsidiaries, net of cash acquired | 30 | ( | ( |
Investment in other shares | ( | ( | |
Proceeds from sale of intangible assets and property, plant and equipment | |||
Proceeds from sale of subsidiaries, net of cash sold | 30 | ( | |
Sale of other shares | |||
Cash outflows from other investments | ( | ( | |
Cash inflows from other investments | |||
Net cash flow from investing activities | ( | ||
- of which from continuing operations | ( | ||
- of which from discontinued operations ** | ( | ||
CASH FLOW FROM FINANCING ACTIVITIES | |||
New interest-bearing loans and borrowings | |||
Repayment of interest-bearing loans and borrowings | ( | ( | |
Payment of principal portion of lease liabilities | 30 | ( | ( |
Increase in ownership interests in subsidiaries | 30 | ( | ( |
Purchase of treasury shares | 28 | ( | ( |
Dividends paid to owners of the parent | ( | ( | |
Dividends paid to non-controlling interests | 29 | ( | ( |
Net cash flow from financing activities | ( | ( | |
- of which from continuing operations | ( | ( | |
- of which from discontinued operations | |||
Effects of exchange rate changes on cash and cash equivalents | |||
Net increase (decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents as at 1 January | |||
Cash and cash equivalents as at 31 December |
Attributable to owners of the parent | |||||||||
Foreign | |||||||||
| Other | currency | Hedging | Share- | Non- | |||||
| Share | paid-in | Retained | transl. | reserves | holders' | controlling | |||
(NOK million) | Note | capital | equity | earnings | reserve | (Note 28) | equity | interests | Tota l |
As at 31 December 2021 (restated) | ( | ||||||||
Profit (loss) for the period | ( | ( | ( | ||||||
Other comprehensive income | ( | ( | |||||||
Total comprehensive income | ( | ( | ( | ( | |||||
Share-based payment | |||||||||
Dividends paid to owners of the parent | ( | ( | ( | ||||||
Dividends paid to non-controlling interests | ( | ( | |||||||
Change in treasury shares | 28 | ( | ( | ( | ( | ||||
Business combinations | 4 | ||||||||
Changes in ownership of subsidiaries | 4 | ( | ( | ||||||
that do not result in a loss of control | |||||||||
Initial recognition and change in fair value of financial liabilities for obligations to acquire non -controlling interests (restated) | 4, 23 | ( | ( | ( | |||||
Share of transactions with the owners | 5 | ||||||||
of joint ventures and associates | |||||||||
Total transactions with the owners | ( | ( | ( | ( | ( | ||||
(restated) | |||||||||
As at 31 December 2022 (restated) | ( | ||||||||
Profit (loss) for the period | |||||||||
Other comprehensive income | ( | ( | |||||||
Total comprehensive income | ( | ||||||||
Share-based payment | |||||||||
Dividends paid to owners of the parent | ( | ( | ( | ||||||
Dividends paid to non-controlling interests | ( | ( | |||||||
Change in treasury shares | 28 | ( | ( | ( | ( | ||||
Business combinations | 4 | ||||||||
Loss of control of subsidiaries | 4 | ( | ( | ||||||
Changes in ownership of subsidiaries | 4 | ||||||||
that do not result in a loss of control | |||||||||
Initial recognition and change in fair value of financial liabilities for obligations to acquire non -controlling interests | 4, 23 | ( | |||||||
Share of transactions with the owners | 5 | ||||||||
of joint ventures and associates | |||||||||
Total transactions with the owners | ( | ( | ( | ( | ( | ||||
As at 31 December 2023 | ( |
Retrospective restatement | 2022 | 2021 |
Other equity | (108) | (126) |
Non-controlling interests | (27) | (37) |
Other current liabilities | 135 | 163 |
2023 | 2022 | |
Consideration: | ||
Cash | 43 | 507 |
Deferred consideration | - | 33 |
Fair value of previously held equity interest | 10 | - |
Total | 53 | 541 |
Amounts for assets and liabilities | ||
recognised: | ||
Intangible assets | 37 | 103 |
Other non-current assets | 16 | 24 |
Trade receivables and other current assets | 5 | 30 |
Cash and cash equivalents | 9 | 57 |
Deferred tax liabilities | (6) | (20) |
Other non-current liabilities | (6) | (17) |
Current liabilities | (18) | (46) |
Total identifiable net assets | 38 | 130 |
Non-controlling interests | (5) | (14) |
Goodwill | 21 | 425 |
Total | 53 | 541 |
(restated) | ||
2023 | 2022 | |
Net consideration received (paid) | (287) | (33) |
Adjusted for amounts previously recognised as contingent consideration | - | 33 |
Adjusted for amounts previously recognised as obligation to acquire non -controlling interests | 287 | - |
Fair value adjustment of previously recognised | 149 | 28 |
non -controlling interests' put option | ||
Initial recognition of liabilities for obligations to acquire non -controlling interests | (20) | (442) |
Other | 5 | - |
Adjustment to equity | 132 | (414) |
-of which adjustment to non-controlling interests | (1) | 11 |
-of which adjustment to equity attributable to owners of the parent | 133 | (425) |
2023 | 2022 | |||||
Joint | Joint | |||||
Development in net carrying amount | ventures | Associates | Total | ventures | Associates | Total |
As at 1 January | 63 | 23,460 | 23,523 | 73 | 48,447 | 48,520 |
Additions | 16 | 57 | 72 | 27 | 262 | 289 |
Disposals | - | - | - | (5) | (4,543) | (4,548) |
Transition from (to) subsidiaries | 21 | 53 | 74 | - | - | - |
Transition from (to) equity instruments | - | - | - | - | 22 | 22 |
Transition from (to) receivables | 9 | 33 | 41 | - | 35 | 35 |
Share of profit (loss) | (10) | (6,318) | (6,328) | (32) | (450) | (482) |
Share of other comprehensive income | - | (316) | (316) | - | 654 | 654 |
Increase from dividend received from subsidiary | - | 18 | 18 | - | 22 | 22 |
(reciprocal interests) | ||||||
Retained gain | - | 1 | 1 | - | - | - |
Gains (losses) | 1 | 1 | 2 | 672 | 675 | |
Impairment loss (recognised or reversed) | - | 21,694 | 21,694 | - | (22,823) | (22,823) |
Capital decrease and dividends received | (3) | (22) | (25) | - | (56) | (56) |
Share of transactions with the owners of joint | - | 8 | 8 | - | 2 | 2 |
ventures and associates | ||||||
Foreign exchange differences | 4 | 952 | 956 | (2) | 1,217 | 1,215 |
As at 31 December | 99 | 39,622 | 39,721 | 63 | 23,460 | 23,523 |
2023 | 2022 | ||||||
Country of | Interest | Joint | Interest | Joint | |||
incorporation | held | ventures | Associates | held | ventures | Associates | |
Our Interest Holding AB | Sweden | 50.00% | 58 | - | 50.00% | 52 | - |
Elton Mobility AS | Norway | 50.00% | 26 | - | - | - | - |
Adevinta ASA | Norway | 28.30% | - | 38,756 | 28.36% | - | 22,619 |
Polaris Media ASA | Norway | 29.39% | - | 183 | 29.39% | - | 207 |
TT Nyhetsbyrån AB | Sweden | 39.64% | - | 130 | 39.64% | - | 103 |
Norsk Telegrambyrå AS | Norway | 29.47% | - | 68 | 29.47% | - | 63 |
Lokalavisene AS | Norway | 49.00% | 51 | - | - | - | |
Mindler AB | Sweden | 15.87% | - | 44 | 12.73% | - | 26 |
Rocker AB | Sweden | 34.01% | - | 42 | 34.01% | - | 96 |
Fixrate AS | Norway | 18.03% | - | 40 | 13.02% | - | 19 |
FundingPartner AS | Norway | 18.47% | - | 40 | 18.47% | - | 54 |
Hygglo AB | Sweden | 21.94% | - | 37 | 21.98% | - | 33 |
In-grid AB | Sweden | 7.6 6 % | - | 34 | 7.4 0 % | - | 31 |
Pej AB | Sweden | 20.89% | - | 29 | 22.00% | - | 30 |
SAVR AB | Sweden | 7. 3 5 % | - | 25 | 6.66% | - | 17 |
Tørn AS (previously Sobo Community AS) | Norway | 21.26% | - | 25 | 21.26% | - | 31 |
Insurello AB | Norway | 34.49% | - | 15 | 34.49% | - | 16 |
Hjemmelegene AS | Norway | 26.95% | - | 12 | 2 7. 0 1 % | - | 26 |
Other | 14 | 91 | 11 | 91 | |||
Carrying amount as at 31 December | 99 | 39,622 | 63 | 23,460 |
Our Interest Holding AB | A financial intermediation service for home loans |
Elton Mobility AS | Provides an application with multiple operators to charge electric vehicles on-the-go |
Adevinta ASA | A global online classifieds specialist with both generalist sites and specialist real estate, motors and jobs sites |
Polaris Media ASA | A Norwegian media group that operates local and regional media houses |
TT Nyhetsbyrån AB | A Swedish news agency |
Norsk Telegrambyrå AS | A Norwegian news agency |
Lokalavisene AS | Regional newspapers in Western Norway |
Mindler AB | Operates an online psychologist service |
Rocker AB | A tech company reshaping the retail banking industry |
Fixrate AS | Marketplace helping companies achieve the best conditions for their bank deposits |
FundingPartner AS | A Norwegian company providing crowlending to Norwegian start-ups |
Hygglo AB | Marketplace for rentals between persons |
In-grid AB | Arranges personalised delivery services for customers in the e-commerce business |
Pej AB | Provides digital ordering solutions |
SAVR AB | Arranges investments in funds at competitive terms compared to ordinary banks |
Tørn AS (previously Sobo | Marketplace helping companies to optimise resource usage |
Community AS) | |
Insurello AB | Processes insurance claims for consumers focusing on automating accident insurance claims |
Hjemmelegene AS | Operates a doctor home visit service |
2023 | 2022 | |||||
Adevinta | Other | Total | Adevinta | Other | Total | |
Interest held as at 31 December | 28.30% | 28.36% | ||||
Income statement and statement of comprehensive income: | ||||||
Operating revenues | 19,864 | 16,075 | ||||
Profit (loss) from continuing operations | (21,645) | (666) | ||||
Profit (loss) from discontinued operations | (334) | (221) | ||||
Profit (loss) attributable to non-controlling interests | 89 | 70 | ||||
Profit (loss) attributable to owners of the parent | (22,068) | (958) | ||||
Other comprehensive income attributable to owners of the parent | (1,098) | 1,995 | ||||
Total comprehensive income attributable to owners of the parent | (23,166) | 1,038 | ||||
Share of profit (loss) from continuing operations | (6,259) | (60) | (6,318) | (309) | (141) | (450) |
Share of other comprehensive income | (312) | (4) | (316) | 657 | (3) | 654 |
Share of total comprehensive income | (6,570) | (64) | (6,634) | 349 | (144) | 204 |
Balance sheet: | ||||||
Non-current assets | 170,326 | 188,577 | ||||
Current assets | 4,271 | 4,668 | ||||
Non-controlling interests | (191) | (137) | ||||
Non-current liabilities | (42,753) | (46,154) | ||||
Current liabilities | (5,362) | (5,152) | ||||
Net assets | 126,291 | 141,803 | ||||
Share of net assets | 35,816 | 40,215 | ||||
Goodwill | 22,276 | 20,786 | ||||
Impairment | (19,336) | (38,382) | ||||
Carrying amount as at 31 December | 38,756 | 866 | 39,622 | 22,619 | 840 | 23,460 |
Fair value (if there is a quoted market) | 38,756 | n/a | 22,619 | n/a |
Other / | |||||||
| Nordic | News | Growth & | Head- | Elimina- | |||
2023 | Marketplaces | Media | Delivery | Investments | quarters | tions | Schibsted |
Operating revenues | 5,407 | 7, 5 9 7 | 1,753 | 2,104 | 1,152 | (2,256) | 15,756 |
-of which internal | 133 | 401 | 571 | 42 | 1,109 | (2,256) | - |
Gross operating profit (loss) | 1,868 | 567 | 14 | 290 | (219) | - | 2,519 |
Depreciation and amortisation | (389) | (477) | (66) | (154) | (153) | - | (1,239) |
Impairment loss | (17) | (5) | (1) | (9) | (20) | - | (53) |
Other income | 31 | 92 | - | - | 5 | - | 128 |
Other expenses | (12) | (95) | (41) | (39) | (49) | - | (236) |
Operating profit (loss) | 1,482 | 81 | (94) | 87 | (437) | - | 1,119 |
Other / | |||||||
| Nordic | News | Growth & | Head- | Elimina- | |||
2022 | Marketplaces | Media | Delivery | Investments | quarters | tions | Schibsted |
Operating revenues | 4,856 | 7, 6 0 8 | 1,822 | 2,035 | 982 | (2,032) | 15,272 |
-of which internal | 110 | 362 | 573 | 49 | 938 | (2,032) | - |
Gross operating profit (loss) | 1,908 | 531 | (50) | 281 | (263) | - | 2,406 |
Depreciation and amortisation | (300) | (522) | (57) | (114) | (124) | - | (1,117) |
Impairment loss | (15) | (1) | - | (2) | (14) | - | (31) |
Other income | 1 | (1) | 12 | - | 1 | - | 13 |
Other expenses | (125) | (13) | (14) | (12) | (8) | - | (173) |
Operating profit (loss) | 1,469 | (7) | (109) | 154 | (407) | - | 1,099 |
Operating revenues | 2023 | 2022 |
Norway | 9,613 | 9,401 |
Sweden | 4,942 | 4,836 |
Finland | 428 | 406 |
Denmark | 728 | 576 |
Other Europe | 40 | 49 |
Other countries | 6 | 5 |
Total | 15,756 | 15,272 |
Non-current operating assets | 2023 | 2022 |
Norway | 4,069 | 3,626 |
Sweden | 3,116 | 2,922 |
Finland | 2,437 | 2,335 |
Denmark | 3,941 | 3,738 |
Other Europe | 51 | 99 |
Other countries | - | - |
Total | 13,615 | 12,720 |
Other / | |||||||
| Nordic | News | Growth & | Head- | Elimin- | |||
2023 | Marketplaces | Media | Delivery | Investments | quarters | ations | Schibsted |
Classifieds revenues | 4,530 | - | - | 5 | - | (1) | 4,534 |
Advertising revenues | 510 | 2,673 | - | 110 | - | (198) | 3,094 |
-of which digital | 510 | 2,174 | - | 110 | - | (197) | 2,596 |
Subscription revenues | - | 3,238 | - | 327 | - | (6) | 3,559 |
-of which digital | - | 1,797 | - | 327 | - | (5) | 2,120 |
Casual sales | - | 839 | - | - | - | - | 839 |
Other revenues | 357 | 719 | 1,747 | 1,662 | 990 | (1,807) | 3,667 |
Revenues from contracts with customers | 5,396 | 7, 4 6 8 | 1,747 | 2,103 | 990 | (2,012) | 15,693 |
Revenues from lease contracts, government grants and others | 10 | 129 | 6 | 1 | 162 | (244) | 63 |
Operating revenues (Note 6) | 5,407 | 7, 5 9 7 | 1,753 | 2,104 | 1,152 | (2,256) | 15,756 |
Other / | |||||||
| Nordic | News | Growth & | Head- | Elimin- | |||
2022 | Marketplaces | Media | Delivery | Investments | quarters | ations | Schibsted |
Classifieds revenues | 3,967 | - | - | - | - | (1) | 3,965 |
Advertising revenues | 538 | 2,811 | - | 140 | - | (177) | 3,313 |
-of which digital | 538 | 2,1 8 6 | - | 140 | - | (175) | 2,689 |
Subscription revenues | - | 3,029 | - | 262 | - | (4) | 3,287 |
-of which digital | - | 1,548 | - | 262 | - | (4) | 1,806 |
Casual sales | - | 966 | - | - | - | - | 966 |
Other revenues | 342 | 683 | 1,819 | 1,633 | 906 | (1,708) | 3,677 |
Revenues from contracts with customers | 4,847 | 7, 4 8 9 | 1,819 | 2,035 | 906 | (1,889) | 15,208 |
Revenues from lease contracts, government grants and others | 10 | 118 | 3 | - | 76 | (142) | 64 |
Operating revenues (Note 6) | 4,856 | 7, 6 0 8 | 1,822 | 2,035 | 982 | (2,032) | 15,272 |
Receivables from | |||
| contracts | Contract | Contract | |
with customers | assets | liabilities | |
Balance as at 1 January 2023 | 1,419 | 167 | 574 |
Net of cash received and revenues recognised during the period | (59) | 140 | 51 |
Transfer from contract assets recognised at the beginning of the period to receivables | 167 | (167) | - |
Business combination | 4 | - | 1 |
Impairment losses recognised | (52) | - | - |
Disposals | (3) | - | (10) |
Foreign exchange differences | 30 | 5 | 16 |
Balance as at 31 December 2023 | 1,508 | 145 | 632 |
Receivables from | |||
| contracts | Contract | Contract | |
with customers | assets | liabilities | |
Balance as at 1 January 2022 | 1,244 | 210 | 553 |
Net of cash received and revenues recognised during the period | (31) | 166 | (4) |
Transfer from contract assets recognised at the beginning of the period to receivables | 210 | (210) | - |
Business combination | 29 | - | 27 |
Impairment losses recognised | (30) | - | - |
Foreign exchange differences | (3) | 1 | (3) |
Balance as at 31 December 2022 | 1,419 | 167 | 574 |
2023 | 2022 | |
Salaries and wages | 5,083 | 4,725 |
Social security costs | 946 | 846 |
Share-based payment (Note 9) | 80 | 53 |
Net pension expense (Note 10) | 589 | 544 |
Other personnel expenses | 213 | 211 |
Capitalised salaries, wages and social | (629) | (451) |
security costs | ||
Total | 6,282 | 5,929 |
Number of full-time equivalents | 6,088 | 6,077 |
Salary incl. | Share- | Total | ||||
| Holiday | Fringe | Variable | based | Pension | remuneration | |
1) pay | 2) benefits | 3) pay | 4) payment | expense | expensed | |
Kristin Skogen Lund, Chief Executive Officer. | 4,865 | 249 | 2,059 | 4,422 | 2,869 | 14,464 |
Ragnar Kårhus, Chief Financial Officer. | 3,335 | 213 | 923 | 1,718 | 381 | 6,570 |
Grethe Malkmus, Chief People & | 500 | 33 | 80 | 91 | 42 | 746 |
5) Communications Officer (from 01.10.2022). | ||||||
Sven Størmer Thaulow, Chief Data & | 2,782 | 206 | 858 | 1,466 | 313 | 5,625 |
Technology Officer. | ||||||
Andrew Kvålseth, Chief Investment Officer. | 2,814 | 201 | 924 | 3,183 | 329 | 7,4 51 |
Christian Printzell Halvorsen, EVP Nordic | 3,195 | 222 | 1,072 | 2,052 | 581 | 7,1 2 3 |
Marketplaces. | ||||||
Siv Juvik Tveitnes, EVP News Media. | 2,822 | 303 | 760 | 1,466 | 340 | 5,691 |
Dan Ouchterlony, EVP Financial Services & | 1,893 | 15 | 618 | 404 | 694 | 3,624 |
5) Ventures (until 31.08.2022). | ||||||
Mette Krogsrud, Chief People & Corporate | 2,280 | 183 | 2,241 | 761 | 69 | 5,534 |
Plans | Granted | Vesting | Performance |
period | period | ||
EIP | 2023 | 01.01.2023- | 01.01.2023- |
| 31.12.2025 | 31.12.2023 | ||
S LTIP | 2023 | 01.01.2023- | N/A |
| 31.12.2025 | |||
E LTI P | 2022 | 01.01.2022- | 01.01.2022- |
| 31.12.2024 | 31.12.2024 | ||
S LTIP | 2022 | 01.01.2022- | N/A |
| 31.12.2024 | |||
E LTI P | 2021 | 01.01.2021- | 01.01.2021- |
| 31.12.2023 | 31.12.2023 | ||
S LTIP | 2021 | 01.01.2021- | N/A |
| 31.12.2023 | |||
Legacy Equity Plan | 2021 | 25.06.2021- | N/A |
| 30.06.2024 | |||
LT I | 2020 | 01.01.2020- | 01.01.2020- |
| 31.12.2022 | 31.12.2022 |
2023 | 2022 | ||
Number of shares granted, not-vested | 319,333 | 532,684 | |
at 1 January | |||
Number of shares granted | 504,299 | 189,431 | |
Number of shares forfeited | (31,748) | (58,414) | |
Number of shares vested during the period | (1 | 57, 241) | (21 7,3 0 6 ) |
Adjustments shares granted 2) | - | (1 2 7, 0 62) | |
Number of shares not-vested at 31 | 634,643 | 319,333 | |
December 3) | |||
Weighted average share price at vesting | 180 | 285 | |
date (NOK per share) | |||
Weighted average fair value at grant | 187 | 209 | |
date (NOK per share) |
2023 | 2022 | ||
Number of shares granted, not-vested | 1 47,278 | 80,228 | |
at 1 January | |||
Number of shares granted | 88,503 | 113,594 | |
Number of shares forfeited | (17,868) | (14,150) | |
Number of shares vested during the period | (36,380) | (32,395) | |
Number of shares not-vested at 31 | 181,533 | 1 4 7, 2 7 | 8 |
December | |||
Weighted average share price at vesting | 199 | 168 | |
date (NOK per share) | |||
Weighted average fair value at grant | 190 | 169 | |
date (NOK per share) |
2023 | 2022 | |
Current service cost | 83 | 81 |
Past service cost and gains and losses arising from settlements | (35) | (13) |
Net interest on the net defined benefit liability (asset) | 31 | 18 |
Remeasurements of the net defined benefit liability | 140 | 77 |
Net pension expense defined benefit plans | 220 | 163 |
Pension expense defined contribution plans | 371 | 343 |
Pension expense multi-employer defined benefit plans accounted for as defined contribution plans | 134 | 119 |
Net pension expense | 724 | 625 |
-of which included in Profit or loss - Personnel expenses and remuneration (Note 8) | 589 | 544 |
-of which included in Profit or loss - Other income (Note 12) | (36) | (13) |
-of which included in Profit or loss - Financial expenses (Note 13) | 31 | 18 |
-of which included in Other comprehensive income - Remeasurements of defined pension liabilities | 140 | 77 |
| 2023 2022 | ||
Present value of funded defined benefit obligations | 1,592 | 1,552 |
Fair value of plan assets | (1,203) | (1,171) |
Present value of unfunded defined benefit obligations | 807 | 764 |
Net pension liability | 1,196 | 1,145 |
2023 | 2022 | |||||
Net | Defined | Net | Defined | |||
| pension | benefit | Plan | pension | benefit | Plan | |
liability | obligations | assets | liability | obligations | assets | |
As at 1 January | 1,145 | 2,315 | 1,171 | 1,090 | 2,261 | 1,171 |
Current service cost | 83 | 83 | - | 81 | 81 | - |
Past service cost and gains and losses arising from settlements | (35) | (89) | (54) | (13) | (48) | (35) |
Interest income and expense | 31 | 67 | 35 | 18 | 40 | 22 |
Remeasurements (see below) | 140 | 70 | (70) | 77 | 26 | (51) |
Contributions to the plan | (120) | 1 | 122 | (64) | 1 | 66 |
Payments from the plan | (29) | (29) | (1) | (31) | (32) | (1) |
Business combinations and disposals | 1 | 1 | - | - | - | - |
Social security costs | (21) | (21) | - | (13) | (13) | - |
As at 31 December | 1,196 | 2,399 | 1,203 | 1,145 | 2,315 | 1,171 |
2023 | 2022 | |
Actuarial gains and losses arising from changes in financial assumptions | 27 | 12 |
Other remeasurements (experience adjustments) | 43 | 14 |
Remeasurements of defined benefit pension obligations | 70 | 26 |
2023 | 2022 | |
Return on plan assets, excluding amounts included in interest | 38 | 26 |
Cost of managing plan assets | (6) | (6) |
Other remeasurements (experience adjustments) | (102) | (70) |
Remeasurements of fair value of plan assets | (70) | (51) |
Quoted in | Quoted in | |||||
| active | active | |||||
2023 | markets | Unquoted | 2022 | markets | Unquoted | |
Equities | 4% | 85% | 15% | 4% | 90% | 10% |
Alternative investments | 2% | - | 100% | 2% | - | 100% |
Real estate | 14% | - | 100% | 14% | - | 100% |
Bonds | 7% | 25% | 75% | 6% | 95% | 5% |
Corporate bonds | 14% | - | 100% | 18% | 80% | 20% |
Bonds - loans and receivables | 45% | - | 100% | 41% | 80% | 20% |
Money market / other | 15% | 50% | 50% | 15% | 100% | - |
Total | 100% | 100% |
2023 | 2022 | |
Discount rate | 3.10 % | 3.00% |
Future salary increases | 3.50% | 3.50% |
Future increase in the social security base amount | 3.25% | 3.25% |
Future pension increases | 1.80% | 1.50% |
2023 | 2022 | |
Discount rate - increase 0.5 percentage points | (207) | (216) |
Discount rate - decrease 0.5 percentage points | 237 | 248 |
Future salary increases - increase 0.5 percentage points | 126 | 136 |
Future salary increases - decrease 0.5 percentage points | (122) | (129) |
Future increase in social security base amount - increase 0.5 percentage points | (55) | (56) |
Future increase in social security base amount - decrease 0.5 percentage points | 47 | 49 |
Future pension increases - increase 0.5 percentage points | 157 | 162 |
Future pension increases - decrease 0.5 percentage points | (143) | (147) |
2023 | 2022 | |
Distribution | 1,287 | 1,345 |
Commissions | 836 | 788 |
Rent, maintenance, office expenses and energy | 215 | 249 |
PR, advertising and campaigns | 1,327 | 1,288 |
Printing contracts | 221 | 186 |
Editorial material | 606 | 555 |
Professional fees | 789 | 919 |
Travelling expenses | 204 | 180 |
IT expenses | 786 | 652 |
Other operating expenses | 256 | 226 |
Total | 6,528 | 6,387 |
2023 | 2022 | |
Gain on sale of subsidiaries | 62 | (1) |
Gain on amendments and curtailment of pension plans | 36 | 13 |
Gain on fair value measurement of contingent considerations | 31 | - |
Total other income | 128 | 13 |
Restructuring costs | (155) | (83) |
Transaction-related costs | (33) | (90) |
Loss on sale of subsidiaries | (41) | 1 |
Other | (7) | (1) |
Total other expenses | (236) | (173) |
2023 | 2022 | |
Interest income | 105 | 24 |
Net foreign exchange gain | - | 13 |
Gain from fair value measurement of equity instruments (Note 22) | 14 | 76 |
Gain from fair value measurement of total | 1,583 | - |
return swaps (Note 5) | ||
Other financial income | 4 | 3 |
Total financial income | 1,705 | 117 |
Interest expenses | (463) | (291) |
Net foreign exchange loss | (11) | - |
Loss from fair value measurement of equity instruments (Note 22) | (155) | (82) |
Loss from fair value measurement of total | (340) | (438) |
return swaps (Note 5) | ||
Other financial expenses | (29) | (19) |
Total financial expenses | (997) | (830) |
2023 | 2022 | |
Loans and borrowings | (346) | (204) |
Pension liabilities (Note 10) | (31) | (18) |
Lease liabilities (Note 19) | (82) | (67) |
Contingent consideration and financial | (3) | (3) |
liabilities for obligations to acquire non - controlling interests (Note 23) | ||
Interest expenses | (463) | (291) |
2023 | 2022 | |
Interest income | 105 | 24 |
Interest expenses | (443) | (313) |
2023 | 2022 | |
Net foreign exchange gain (loss) currency | (172) | (54) |
derivatives | ||
Net foreign exchange gain (loss) other financial instruments | 161 | 67 |
Net foreign exchange gain (loss) | (11) | 13 |
2023 | 2022 | |
Current income taxes | (286) | (306) |
Deferred income taxes | 76 | 68 |
Tax (expense) income | (210) | (238) |
-of which recognised in profit or loss | (257) | (254) |
-of which recognised in other comprehensive income | 47 | 16 |
2023 | 2022 | |
Profit (loss) before taxes | 17,163 | (22,244) |
Tax (expense) income based on weighted | (3,783) | 4,892 |
average tax rates | ||
Prior period adjustments | (9) | (16) |
Tax effect of share of profit (loss) from joint | (1,393) | (104) |
ventures and associates | ||
Tax effect of impairment loss on goodwill, joint ventures and associates (recognised or reversed) | 4,774 | (5,020) |
Tax effect of other permanent differences | 212 | 18 |
Current period unrecognised deferred tax | (58) | (24) |
assets | ||
Tax (expense) income recognised in profit | (257) | (254) |
or loss |
2023 | 2022 | |
Current items | (16) | (18) |
Pension liabilities | (262) | (252) |
Right-of-use assets | 416 | 383 |
Lease liabilities | (479) | (445) |
Other non-current items | 293 | 308 |
Unused tax losses | (215) | (183) |
Calculated net deferred tax liabilities | (263) | (207) |
(assets) | ||
Unrecognised deferred tax assets | 139 | 126 |
Net deferred tax liabilities (assets) | (123) | (81) |
recognised | ||
-of which deferred tax liabilities | 417 | 502 |
-of which deferred tax assets | (540) | (584) |
2023 | 2022 | |
As at 1 January | (81) | (44) |
Change included in tax expenses from continuing operations | (76) | (68) |
Change from purchase and sale of subsidiaries | (1) | 16 |
Foreign exchange differences | 35 | 16 |
As at 31 December | (123) | (81) |
Weighted average number of shares | 2023 | 2022 |
Weighted average number of shares for basic earnings per share | 228,056,468 | 233,930,896 |
Effects of dilution from share-based payment | 521,130 | 274,014 |
Weighted average number of shares for diluted earnings per share | 228,577,598 | 234,204,910 |
Earnings per share - total | ||
Profit (loss) attributable to owners of the parent for basic earnings per share | 16,808 | (22,582) |
Profit (loss) attributable to owners of the parent for diluted earnings per share | 16,808 | (22,582) |
Earnings per share - basic (NOK) | 73.70 | (96.53) |
Earnings per share - diluted (NOK) | 73.53 | (96.53) |
Earnings per share - continuing operations | ||
Profit (loss) attributable to owners of the parent for basic earnings per share | 16,839 | (22,558) |
Profit (loss) attributable to owners of the parent for diluted earnings per share | 16,839 | (22,558) |
Earnings per share - basic (NOK) | 73.84 | (96.43) |
Earnings per share - diluted (NOK) | 73.67 | (96.43) |
Goodwill | Trademarks, indefinite | |||||
Operating segment | 2023 | 2022 | 2023 | 2022 | ||
Marketplaces - Norway | Nordic Marketplaces | not significant | 549 | 549 | - | - |
Marketplaces - Sweden | Nordic Marketplaces | significant | 970 | 905 | - | - |
Marketplaces - Denmark | Nordic Marketplaces | significant | 2,333 | 2,187 | 991 | 929 |
Marketplaces - Finland | Nordic Marketplaces | significant | 1,456 | 1,373 | 631 | 568 |
News Media - Norway | News Media | not significant | 285 | 268 | 366 | 354 |
News Media - Sweden | News Media | not significant | 622 | 580 | 19 | 18 |
Delivery | Delivery | not significant | 55 | 77 | - | - |
Lendo group | Growth & Investments | not significant | 101 | 104 | 87 | 81 |
3byggetilbud.dk A/S | Growth & Investments | not significant | 197 | 185 | 42 | 39 |
Prisjakt group | Growth & Investments | not significant | 30 | 28 | 4 | 4 |
Schibsted SMB AB | Growth & Investments | not significant | 22 | 20 | - | - |
Other | Growth & Investments | not significant | 2 | 2 | 2 | 2 |
Tot al | 6,622 | 6,279 | 2,142 | 1,995 |
| Assumption | ||
| sensitivity | ||
Marketplaces Sweden | Assumption | threshold |
Pre-tax discount rate | 10% | N/A |
Revenues CAGR 2023-2026 | 16% | N/A |
EBITDA CAGR 2023-2026 | 21% | N/A |
Cash flow growth after management prognosis | ||
period | ||
2027 | 11% | N/A |
2028 | 3% | N/A |
Sustained growth | 2% | N/A |
Assumption | ||
| sensitivity | ||
Marketplaces Denmark | Assumption | threshold |
Pre-tax discount rate | 10% | 12% |
Revenues CAGR 2023-2026 | 8% | 5% |
EBITDA CAGR 2023-2026 | 26% | 11% |
Cash flow growth after management prognosis | ||
period | ||
2027-2028 | 10-8 % | 5% |
2029-2034 | 5% | 3% |
2035-2042 | 4-3 % | 2% |
Sustained growth | 2% | 1% |
Assumption | ||
| sensitivity | ||
Marketplaces Finland | Assumption | threshold |
Pre-tax discount rate | 10% | 11% |
Revenues CAGR 2023-2026 | 32% | 32% |
EBITDA growth 2024-2026 | 188% | 170% |
Cash flow growth after management prognosis | ||
period | ||
2027-2028 | 23-18 % | 19-15 % |
2029-2032 | 10-8 % | 8-7 % |
2033-2037 | 3% | 2% |
Sustained growth | 2% | 2% |
Development in net carrying amount in | Trademarks, | Trademarks, | Software | Customer | |||
2023 | Goodwill | indefinite | definite | and licences | relations | Total | |
As at 1 January | 6,279 | 1,995 | 2 | 1,595 | 518 | 10,389 | |
Additions | - | - | - | 849 | - | 849 | |
Acquired through business combinations | 21 | 12 | - | 25 | - | 58 | |
Disposals | - | - | - | (2) | - | (2) | |
Disposals on sale of businesses | (37) | - | - | (4) | - | (41) | |
Amortisation | - | - | (1) | (609) | (77) | (688) | |
Impairment loss | - | - | - | (48) | - | (48) | |
Foreign exchange differences | 360 | 135 | - | 42 | 36 | 573 | |
As at 31 December | 6,622 | 2,142 | 1 | 1,848 | 477 | 11,091 | |
-of which accumulated cost | 7, | 57 1 | 2,142 | 22 | 4,621 | 744 | 15,100 |
-of which accumulated amortisation and impairment loss | (948) | - | (21) | (2,773) | (267) | (4,0 09) |
Development in net carrying amount in | Goodwill | Trademarks, | Trademarks, | Software | Customer | Total |
2022 | indefinite | definite | and licences | relations | ||
As at 1 January | 5,718 | 1,873 | 4 | 1,194 | 524 | 9,313 |
Additions | - | - | - | 857 | - | 857 |
Acquired through business combinations | 425 | 49 | - | 15 | 39 | 527 |
Disposals | - | (1) | - | (1) | - | (2) |
Amortisation | - | - | (1) | (440) | (70) | (512) |
Impairment loss | (1) | - | - | (30) | - | (31) |
Foreign exchange differences | 136 | 75 | - | - | 26 | 237 |
As at 31 December | 6,279 | 1,995 | 2 | 1,595 | 518 | 10,389 |
-of which accumulated cost | 7, 2 0 5 | 2,003 | 21 | 3,769 | 699 | 13,698 |
-of which accumulated amortisation and impairment loss | (927) | (8) | (1 8) | (2,174) | (181) | (3,308) |
Equipment, | ||||
| Buildings and | Plant and | furniture and | ||
Development in net carrying amount in 2023 | land | machinery | similar assets | Total |
As at 1 January | 111 | 80 | 345 | 535 |
Additions | 5 | 55 | 152 | 212 |
Disposals on sale of businesses | (2) | - | (1) | (4) |
Reclassification | (15) | 13 | 1 | - |
Depreciation | (5) | (38) | (123) | (166) |
Impairment loss | - | - | (5) | (5) |
Foreign exchange differences | - | - | 8 | 8 |
As at 31 December | 94 | 109 | 377 | 580 |
-of which accumulated cost | 203 | 684 | 931 | 1,818 |
-of which accumulated depreciation and impairment loss | (1 09) | (575) | (554) | (1,238) |
Equipment, | ||||
| Buildings and | Plant and | furniture and | ||
Development in net carrying amount in 2022 | land | machinery | similar assets | Total |
As at 1 January | 99 | 93 | 328 | 520 |
Additions | 15 | 29 | 147 | 191 |
Acquired through business combinations | - | - | 2 | 2 |
Reclassification | - | 10 | (10) | - |
Depreciation | (3) | (52) | (120) | (175) |
Foreign exchange differences | - | - | (2) | (2) |
As at 31 December | 111 | 80 | 345 | 535 |
-of which accumulated cost | 289 | 1,798 | 809 | 2,895 |
-of which accumulated depreciation and impairment loss | (178) | (1,718) | (464) | (2,3 60) |
| End of lease | ||
Address | User of the office building | term |
Akersgata 55, Oslo | Norwegian group companies (Aftenposten, VG, headquarter functions) | 2030 |
Västra Järnvägsgatan 21, Stockholm | Swedish group companies (Blocket, Aftonbladet, Svenska Dagbladet, Lendo) | 2025 / 2033 |
Grensen 5-7, O s l o | Finn.no | 2030 |
Sandakerveien 121, Oslo 1) | Schibsted Trykk Oslo | 2025 |
Toveien 19, Vestby | Schibsted Trykk Oslo, Schibsted Delivery, Helthjem Netthandel | 2035 |
2023 | 2022 | |
Expenses related to short-term leases and low value assets | (7) | (5) |
Depreciation of right-of-use assets | (385) | (430) |
Interest expense on lease liabilities | (82) | (67) |
Total amount recognised in profit or loss | (475) | (501) |
Equipment, | |||
| Buildings and | furniture and | ||
land | similar assets | Total | |
As at 1 January 2022 | 1,349 | 6 | 1,355 |
Additions | 867 | 3 | 871 |
Acquired through business combinations | 16 | - | 16 |
Partial or full termination | (1) | - | (1) |
Depreciation | (424) | (6) | (430) |
Foreign exchange differences | (16) | - | (16) |
As at 31 December 2022 | 1,792 | 4 | 1,796 |
As at 1 January 2023 | 1,792 | 4 | 1,796 |
Additions | 512 | 9 | 521 |
Disposals on sale of businesses | (4) | - | (4) |
Partial or full termination | (44) | - | (44) |
Depreciation | (379) | (6) | (385) |
Foreign exchange differences | 60 | - | 60 |
As at 31 December 2023 | 1,937 | 7 | 1,944 |
2023 | 2022 | |
As at 1 January | 2,080 | 1,543 |
Additions | 529 | 871 |
Acquired through business combinations | - | 16 |
Disposals on sale of businesses | (3) | - |
Partial or full termination | (44) | (1) |
Lease payments | (468) | (400) |
Accretion of interest | 82 | 67 |
Foreign exchange differences | 61 | (16) |
As at 31 December | 2,237 | 2,080 |
-of which current | 368 | 325 |
-of which non-current | 1,868 | 1,755 |
2023 | 2022 | |
<3 months | 112 | 99 |
3 months to 1 year | 331 | 289 |
1 to 2 years | 391 | 365 |
2 to 5 years | 863 | 786 |
>5 years | 866 | 820 |
Total | 2,564 | 2,359 |
2023 | 2022 | |
Net cash flow from operating activities | (90) | (72) |
Net cash flow from financing activities | (385) | (333) |
Total | (475) | (405) |
2023 | |
Between one and five years | 29 |
More than five years | 43 |
Total | 72 |
Between one | More than | ||
and five years | five years | Tota l | |
Extension options expected | 72 | 1,744 | 1,816 |
not to be exercised | |||
Termination options | 60 | 216 | 276 |
expected to be exercised | |||
Total | 132 | 1,960 | 2,092 |
Non-current | Current | |||
2023 | 2022 | 2023 | 2022 | |
Trade receivables, net (Note | - | - | 1,508 | 1,419 |
7 and Note 21) | ||||
Prepaid expenses | - | - | 187 | 131 |
Income tax receivables | - | - | 124 | 96 |
Loans to joint ventures and associates | 17 | 12 | 40 | 36 |
Equity instruments at fair value through profit or loss | 700 | 768 | - | - |
(Note 22) | ||||
Equity instruments at fair value through OCI (Note 22) | 123 | 133 | - | - |
Financial derivatives (Note | 4 | 4 | 46 | 4 |
27) | ||||
Non-derivative financial | 20 | 13 | - | - |
assets | ||||
Other receivables | 7 | 7 | 320 | 319 |
Inventories | - | - | 18 | 34 |
Total | 871 | 937 | 2,243 | 2,040 |
2023 | 2022 | |
Trade receivables | 1,556 | 1,455 |
Contract assets | 145 | 167 |
Less provision for expected credit losses on trade receivables and contract assets | (49) | (35) |
Trade receivables and contract assets | 1,652 | 1,587 |
2023 | 2022 | |
Not due | 1,058 | 1,117 |
Past due 0-45 days | 323 | 219 |
Past due 46-90 days | 51 | 46 |
Past due more than 90 days | 125 | 73 |
Trade receivables | 1,556 | 1,455 |
2023 | 2022 | |
Balance as at 1 January | 35 | 27 |
Provision for expected credit losses | 52 | 30 |
Write off | (40) | (26) |
Business combinations | - | 4 |
Foreign exchange differences | 2 | - |
Balance as at 31 December | 49 | 35 |
Valuation | Interest | 2023 | Interest | 2022 | ||
| method | held | held | ||||
Tibber AS | FV PL | level 3 | 13.95% | 555 | 13.95% | 659 |
Viaplay Group AB | FV PL | level 1 | 10.29% | 43 | - | - |
Firi AS | FV PL | level 3 | 6.56% | 35 | 5.86% | 20 |
FJ Labs (III + Archangel I) | FV PL | level 3 | 2.62% | 31 | 2.62% | 21 |
eEducation Albert AB | FV PL | level 1 | 13.15% | 21 | 15.14% | 62 |
Other | FV PL | level 3 | 15 | 6 | ||
Equity instruments at fair value through profit or loss | FV PL | 700 | 768 | |||
Homely AS | FV OCI | level 3 | 1 7. 6 0 % | 53 | 14.64% | 38 |
Dintero AS | FV OCI | level 3 | 6.20% | 34 | 5.92% | 31 |
Videocation.no AS | FV OCI | level 3 | 8.97% | 21 | 8.97% | 16 |
Inzpire.me AS | FV OCI | level 3 | - | - | 19.18% | 24 |
Other | FV OCI | level 3 | 15 | 24 | ||
Equity instruments at fair value through OCI | FV OCI | 123 | 133 | |||
Total | 823 | 901 |
Obligation to acquire non- | ||||
controlling interests | Contingent considerations | |||
(restated) | ||||
Development in net carrying amount 2023 | 2022 | 2023 | 2022 | |
As at 1 January | 627 | 213 | 133 | 168 |
Additions | 20 | 442 | - | - |
Settlement | (287) | - | - | (33) |
Change in fair value recognised in equity | (149) | (28) | - | - |
Change in fair value recognised in Profit (loss) | - | - | (30) | - |
Interest expenses | - | - | 3 | 3 |
Foreign exchange differences | 6 | (1) | 9 | (4) |
As at 31 December | 217 | 627 | 116 | 133 |
-of which non-current (Note 24) | 104 | 287 | - | 128 |
-of which current (Note 24) | 113 | 340 | 116 | 5 |
The maturity profile of the financial liabilities | ||||
Maturity within 1 year | 113 | 340 | 116 | 5 |
Maturity between 1 and 2 years | - | - | - | 128 |
Maturity between 2 and 5 years | 104 | 287 | - | - |
Non-current | Current | |||
| (restated) | ||||
2023 | 2022 | 2023 | 2022 | |
Financial liabilities related | 104 | 287 | 113 | 340 |
to non -controlling interests' put options (Note 23) | ||||
Contingent considerations business combinations (Note 23) | - | 128 | 116 | 5 |
Deferred consideration related to business combinations | - | 36 | 38 | - |
Liabilities to joint ventures and associates | 5 | 8 | 51 | 65 |
Trade payables | - | - | 393 | 335 |
Public duties payable | - | - | 718 | 755 |
Accrued salaries and other employment benefits | 15 | 3 | 852 | 782 |
Accrued expenses | - | - | 537 | 568 |
Provision for restructuring costs | 55 | 48 | 65 | 45 |
Financial derivatives (Note 5, Note 27) | 58 | 57 | 73 | 471 |
Other liabilities | 45 | 22 | 194 | 201 |
Total | 282 | 588 | 3,149 | 3,567 |
(restated) | ||
2023 | 2022 | |
Non-current interest-bearing loans and borrowings | 4,872 | 4,630 |
Current interest-bearing loans and borrowings | 780 | 1,724 |
Cash and cash equivalents | 1,279 | 3,738 |
Net interest-bearing debt | 4,373 | 2,616 |
Group equity | 44,603 | 28,666 |
Net gearing (net interest-bearing | 0.10 | 0.09 |
debt/equity) | ||
Undrawn long-term bank facilities (Note | 3,372 | 3,154 |
26) |
2023 | 2022 | ||||
Currency | Amount | NOK | Amount | NOK | |
Forward contracts, sale | SEK | 940 | 952 | 1,135 | 1,073 |
Forward contracts, sale | EUR | 15 | 173 | 12 | 121 |
Forward contracts, sale | DKK | 455 | 686 | 220 | 311 |
Forward contracts, buy | EUR | 6 | 67 | - | - |
2023 | 2022 | ||||
Currency | Amount | NOK | Amount | NOK | |
Forward contracts net investment Finland, sale | EUR | 15 | 173 | 12 | 121 |
Currency | NOK to | ||||
Currency | payment | receive | |||
Cross currency swap | DKK | 370 | Cibor 3 months + margin | 500 | Nibor 3 months + margin |
Cross currency swap | DKK | 117 | Cibor 3 months + margin | 150 | Nibor 3 months + margin |
Cross currency swap | DKK | 117 | Cibor 3 months + margin | 150 | Nibor 3 months + margin |
Amount | Pay | Receive | |
Interest rate swap | 400 | Nibor 3 months + margin | 3.95% |
Interest rate swap | 250 | Nibor 3 months + margin | 4.85% |
Interest rate swap | 250 | Nibor 3 months + margin | 4.85% |
Carrying amount | Fair value (1) | |||||||
Non-current interest-bearing liabilities | 2023 | 2022 | 2023 | 2022 | Currency | Coupon | ||
Bonds | ||||||||
ISIN | NO0010786866 | (2017-2024) | 500 | 500 | 501 | 500 | NOK | FRN: Nibor 3 months + 120 bps |
ISIN NO0010797541 | (2017-2023) (2) | - | 349 | - | 350 | NOK | FRN: Nibor 3 months + 145 bps | |
ISIN | NO0010797558 | (2017-2023) | - | 300 | - | 298 | NOK | 2.825% |
ISIN | NO0010878960 | (2020-2023) | - | 1,000 | - | 1,010 | NOK | FRN: Nibor 3 months + 240 bps |
ISIN | NO0011157323 | (2021-2026) | 1,000 | 1,000 | 991 | 969 | NOK | FRN: Nibor 3 months + 78 bps |
ISIN | NO0012484486 | (2022-2027) | 600 | 600 | 599 | 585 | NOK | FRN: Nibor 3 months + 120 bps |
ISIN | NO0012484494 | (2022-2029) | 400 | 400 | 386 | 377 | NOK | 3.95% |
ISIN | NO0012911306 | (2023-2028) | 500 | - | 503 | - | NOK | FRN: Nibor 3 months + 145 bps |
ISIN NO0012911231 | (2023-2030) | 500 | - | 502 | - | NOK | 4.85% | |
Total bonds | 3,500 | 4,149 | 3,481 | 4,089 | ||||
- of which current interest-bearing liabilities | 500 | 1,649 | 501 | 1,658 | ||||
Bank loans | 1,836 | 2,112 | 1,836 | 2,112 | ||||
Other loans | 36 | 17 | 36 | 17 | ||||
Total non-current interest-bearing liabilities | 4,872 | 4,630 | 4,852 | 4,560 | ||||
Current interest-bearing liabilities | ||||||||
Bonds, maturity <1 year | 500 | 1,649 | 501 | 1,658 | ||||
Bank loans, overdrafts | 280 | 74 | 280 | 74 | ||||
Other loans | - | 1 | - | 1 | ||||
Total current interest-bearing liabilities | 780 | 1,724 | 780 | 1,733 | ||||
Total interest-bearing liabilities | 5,652 | 6,354 | 5,633 | 6,293 | ||||
Interest-bearing | ||
| liabilities | ||
2023 | 2022 | |
NOK | 5,536 | 6,168 |
EUR | 130 | 202 |
Total contractual amount | 5,666 | 6,370 |
Interest-bearing | Unutilised | |||
| liabilities | credit facilities | |||
2023 | 2022 | 2023 | 2022 | |
Maturity <3 months | 500 | - | - | - |
Maturity 3 months-1 year | 286 | 1,731 | - | - |
Maturity 1-2 years | 1,844 | 2,581 | - | - |
Maturity 2-5 years | 2,111 | 1,651 | 3,372 | 3,154 |
Maturity >5 years | 924 | 407 | - | - |
Total contractual amount | 5,666 | 6,370 | 3,372 | 3,154 |
Financial assets | Financial | Financial | ||||
| and liabilities | assets | Equity | liabilities | |||
| at fair value | at | instruments | at | |||
| through profit | amortised | at fair value | amortised | |||
31 December 2023 | Note | (loss) 1) | cost | through OCI | cost | Total |
Other non-current assets | 20 | 704 | 44 | 123 | - | 871 |
Trade receivables and other current assets | 20,21 | 46 | 1,868 | - | - | 1,913 |
Cash and cash equivalents 2) | - | 1,279 | - | - | 1,279 | |
Total assets | 750 | 3,191 | 123 | - | 4,064 | |
Non-current interest-bearing loans and borrowings | 26 | - | - | - | 4,872 | 4,872 |
Other non-current liabilities | 24 | 58 | - | - | 120 | 178 |
Current interest-bearing loans and borrowings | 26 | - | - | - | 780 | 780 |
Lease liabilities | 19 | - | - | - | 2,237 | 2,237 |
Other current liabilities | 24 | 188 | - | - | 2,126 | 2,314 |
Total liabilities | 247 | - | - | 10,134 | 10,381 |
Financial assets | Financial | Financial | ||||
| and liabilities | assets | Equity | liabilities | |||
| at fair value | at | instruments | at | |||
| through profit | amortised | at fair value | amortised | |||
31 December 2022 | Note | (loss) 1) | cost | through OCI | cost | Total |
Other non-current assets | 20 | 772 | 32 | 133 | - | 937 |
Trade receivables and other current assets | 20,21 | 4 | 1,775 | - | - | 1,779 |
Cash and cash equivalents 2) | - | 3,738 | - | - | 3,738 | |
Total assets | 776 | 5,545 | 133 | - | 6,454 | |
Non-current interest-bearing loans and borrowings | 26 | - | - | - | 4,630 | 4,630 |
Other non-current liabilities | 24 | 185 | - | - | 116 | 301 |
Current interest-bearing loans and borrowings | 26 | - | - | - | 1,724 | 1,724 |
Lease liabilities | 19 | - | - | - | 2,080 | 2,080 |
Other current liabilities | 24 | 476 | - | - | 1,992 | 2,468 |
Total liabilities | 661 | - | - | 10,542 | 11,203 |
Assets | Liabilities | |||
2023 | 2022 | 2023 | 2022 | |
Forward contracts | 35 | 4 | 14 | 15 |
Interest rate and cross currency swaps | 6 | - | 112 | 73 |
Total return swap | 5 | - | - | 438 |
Other | 4 | 4 | 5 | 2 |
Total | 50 | 9 | 131 | 528 |
31 December 2023 | Level 1 | Level 2 | Level 3 | Total |
Equity instruments at fair value through OCI | - | - | 123 | 123 |
Financial assets at fair value through profit or loss | 63 | 50 | 637 | 750 |
Financial liabilities at fair value through profit or loss | - | 131 | 116 | 247 |
Financial liabilities for obligations to acquire non-controlling interests recognised in equity (Note 23) | - | - | 217 | 217 |
(restated) (restated) | ||||
31 December 2022 | Level 1 | Level 2 | Level 3 | Total |
Equity instruments at fair value through OCI | - | - | 133 | 133 |
Financial assets at fair value through profit or loss | 62 | 8 | 706 | 776 |
Financial liabilities at fair value through profit or loss | - | 528 | 133 | 661 |
Financial liabilities for obligations to acquire non-controlling interests recognised in equity (Note 23) | - | - | 627 | 627 |
(restated) | ||
2023 | 2022 | |
As at 1 January | 79 | 215 |
Additions | 19 | (254) |
Disposals | (17) | - |
Transition from (to) subsidiaries, joint ventures, associates and receivables | (4) | (22) |
Settlements | 287 | 33 |
Changes in fair value recognised in equity | 149 | 28 |
Changes in fair value recognised in other comprehensive income | (20) | 30 |
Changes in fair value recognised in profit or loss | (66) | 48 |
As at 31 December | 427 | 79 |
Number of A-shares | Number of B-shares | Total number of shares | |||||||||||
Shares | Trea sur y | Shares | Trea sur y | Shares | Trea sur y | ||||||||
outstanding | shares | Issued | outstanding | shares | Issued | outstanding | shares | Issued | |||||
As at 31 December 2021 | 104,459,958 | - | 104,459,958 | 129,576,901 | 224,16 5 | 129,801,066 | 234,036,859 | 224,16 5 | 234,261,024 | ||||
Increase in treasury shares | (434,100) | 434,100 | - | (1,329,922) | 1,329,922 | - | (1,764,022) | 1,764,022 | - | ||||
Decrease in treasury shares | - | - | - | 384,150 | (3 84,150) | - | 384,150 | (3 84,1 | 50) | - | |||
As at 31 December 2022 | 104,025,858 | 434,100 | 104,459,958 | 128,631,129 | 1,169,937 | 129,801,066 | 232,656,987 | 1,604,037 | 234,261,024 | ||||
Redemption of treasury shares | - | (1 | ,4 | 97, 6 8 0) | (1 ,4 97, 6 8 0) | - | (1,830,375) | (1,830,375) | - | (3,328,055) | (3,328,055) | ||
Increase in treasury shares | (3,487,526) | 3 , 4 | 87, 52 6 | - | (4,264,032) | 4,264,032 | - | ( 7,7 5 1 | , 5 5 8) | 7,7 | 51 , 5 5 8 | - | |
Decrease in treasury shares | - | - | - | 311,949 | (311,949) | - | 311,949 | (311,949) | - | ||||
As at 31 December 2023 | 100,538,332 | 2,423,946 | 102,962,278 | 124,679,046 | 3,291,645 | 127,970,691 | 225,217,378 | 5,715,591 | 230,932,969 | ||||
2023 | 2022 | |
Cash flow hedges | (19) | (12) |
Total hedging reserves | (19) | (12) |
2023 | 2022 | ||||||||
Group | Location | Non- | Profit (loss) | Accumulated | Dividends | Non- | Profit (loss) | Accumulated | Dividends |
| controlling | attributable | NCI | paid to | controlling | attributable | NCI | paid to | ||
| interest (%) | to NCI | NCI | interest (%) | to NCI | (restated) | NCI | |||
Finn.no group | Oslo, Norway | 9.99% | 98 | 96 | 89 | 9.99% | 96 | 86 | 74 |
Plick AB | Stockholm, Sweden | 49.00% | (19) | 22 | - | 49.00% | (13) | 39 | - |
Podme group | Oslo, Norway | 8.98% | (6) | - | - | 8.98% | (9) | - | - |
Helthjem Netthandel AS | Oslo, Norway | 34.00% | - | 10 | - | 34.00% | (7) | 10 | - |
Comparamais Lda | Lisbon, Portugal | - | (1) | - | - | 28.50% | (4) | 1 | - |
Aftonbladet Hierta AB | Stockholm, Sweden | 9.00% | 4 | - | 8 | 9.00% | 4 | - | 12 |
Other | (7) | 13 | 2 | (5) | 25 | 2 | |||
Total | 68 | 142 | 99 | 60 | 161 | 88 |
Finn.no group | ||
2023 | 2022 | |
Cash and cash equivalents | 1,325 | 1,136 |
Other current assets | 312 | 268 |
Non-current assets excluding goodwill | 430 | 462 |
Goodwill | 487 | 487 |
Total assets | 2,554 | 2,354 |
Current liabilities | 1,567 | 1,463 |
Non-current liabilities | 245 | 252 |
Total liabilities | 1,811 | 1,715 |
Operating revenues | 3,196 | 2,829 |
Profit (loss) | 927 | 919 |
Comprehensive income | 931 | 930 |
Net cash flow from operating activities | 1,339 | 1,323 |
Net cash flow from investing activities | (78) | (133) |
Net cash flow from financing activities | (1,073) | (944) |
Net increase (decrease) in cash and cash equivalents | 189 | 246 |
2023 | 2022 | |
Cash in acquired companies | 9 | 57 |
Acquisition cost other current assets | 5 | 30 |
Acquisition cost non-current assets | 74 | 551 |
Aggregate acquisition cost assets | 88 | 637 |
Non-controlling interests and liabilities | (35) | (97) |
assumed | ||
Consideration deferred | - | (33) |
Fair value of previously held equity interest | (10) | - |
Gross purchase price | 43 | 507 |
Cash in acquired companies | (9) | (57) |
Acquisition of subsidiaries, net of cash | 33 | 451 |
acquired |
2023 | 2022 | |
Cash in sold companies | 79 | - |
Carrying amount other current assets | 5 | - |
Carrying amount non-current assets | 54 | - |
Aggregate carrying amount assets | 138 | - |
Equity and liabilities transferred | (44) | (1) |
Gain (loss) | (9) | 1 |
Gross sales price | 86 | - |
Cash in sold companies | (79) | - |
Non-cash consideration and non-cash items | (59) | - |
in gain (loss) | ||
Proceeds from sale of subsidiaries, net of cash sold | (52) | - |
2023 | 2022 | |
Increase in ownership interest - from | (287) | - |
settlement of financial liabilities for obligations to acquire non -controlling interests | ||
Increase in ownership interest - from settlement of contingent considerations | - | (33) |
Change in ownership interests in subsidiaries | (287) | (33) |
Interest-bearing loans and | Put | Lease liabilities | |
| borrowings (Note 26) | obligations | (Note 19) | |
As at 1 January 2023 | 6,354 | 627 | 2,080 |
Cash flow from financing activities | |||
- New interest-bearing loans and borrowings | 1,017 | - | - |
- Repayment of interest-bearing loans and borrowings | (1,741) | - | - |
- Payment of principal portion of lease liabilities | - | - | (385) |
- Change in ownership interests in subsidiaries | - | (287) | - |
Non-cash changes | - | (128) | 485 |
Business combinations and loss of control | 4 | - | (3) |
Foreign exchange differences | 16 | 6 | 61 |
Other | 2 | - | - |
As at 31 December 2023 | 5,652 | 217 | 2,237 |
Interest-bearing loans and | Put | Lease liabilities | |
| borrowings (Note 26) | obligations | (Note 19) | |
| (restated) | |||
As at 1 January 2022 | 6,866 | 213 | 1,543 |
Cash flow from financing activities | |||
- New interest-bearing loans and borrowings | 3,158 | - | - |
- Repayment of interest-bearing loans and borrowings | (3,669) | - | - |
- Payment of principal portion of lease liabilities | - | - | (333) |
Non-cash changes | - | 415 | 871 |
Business combinations and loss of control | - | - | 16 |
Foreign exchange differences | 1 | (1) | (16) |
Other | (1) | - | (1) |
As at 31 December 2022 | 6,354 | 627 | 2,080 |
2023 | 2022 | |
Profit (loss) before taxes from continuing operations | 17,163 | (22,244) |
Depreciation, amortisation and impairment losses (recognised or reversed) | (20,401) | 23,971 |
Net interest expense | 358 | 267 |
Net effect pension liabilities | (88) | (22) |
Share of loss (profit) of joint ventures and associates | 6,328 | 482 |
Dividends received from joint ventures and associates | 25 | 56 |
Interest received | 105 | 24 |
Interest paid | (425) | (266) |
Taxes paid | (327) | (260) |
Sales losses (gains) non-current assets and other non-cash losses (gains) | (1,117) | (233) |
Change in working capital and provisions | 87 | (90) |
Net cash flow from operating activities from continuing operations | 1,708 | 1,684 |
Development and purchase of intangible assets and property, plant and equipment | (1,047) | (1,048) |
Acquisition of subsidiaries, net of cash acquired | (33) | (451) |
Investment in other shares | (154) | (438) |
Proceeds from sale of intangible assets and property, plant and equipment | 4 | 3 |
Proceeds from sale of subsidiaries, net of cash sold | (21) | - |
Sale of other shares | 17 | 4,548 |
Net change in other investments | 565 | 1 |
Net cash flow from investing activities from continuing operations | (669) | 2,616 |
New interest-bearing loans and borrowings | 1,017 | 3,158 |
Repayment of interest-bearing loans and borrowings | (1,741) | (3,669) |
Payment of principal portion of lease liabilities | (385) | (333) |
Change in ownership interests in subsidiaries | (287) | (33) |
Net sale (purchase) of treasury shares | (1,520) | (239) |
Dividends paid to owners of the parent | (459) | (468) |
Dividends paid to non-controlling interests | (99) | (88) |
Net cash flow from financing activities from continuing operations | (3,474) | (1,672) |
Board | ||||
| remuneration from | ||||
| Board | Committee | other Group | Tota l | |
Members of the Board and Committees: | remuneration | remuneration | companies | remuneration |
Karl-Christian Agerup, Chairman of the Board and Member of the Compensation Committee. | 1,307 | 98 | - | 1,405 |
Rune Bjerke, Deputy Chairman of the Board and Chairman of Audit Committee. | 956 | 221 | - | 1,177 |
Philippe Vimard, Board member and Chairman of the Compensation Committee.* | 697 | 150 | - | 847 |
Satu Huber, Board member. Member of the Compensation | 647 | 67 | - | 714 |
Committee from May 2023.* | ||||
Hugo Maurstad, Board member. | 597 | - | - | 597 |
Satu Kiiskinen, Board member and Member of the Audit | 647 | 136 | - | 783 |
Committee.* | ||||
Dr. Ulrike Handel, Board member and Member of the Audit | 471 | 92 | - | 563 |
Committee from May 2023.* | ||||
Hans Kristian Mjelva, Employee representative. Member of the Compensation Committee from June 2023*. | 647 | 67 | - | 714 |
Maria Elisabet Carling, Employee representative from June 2023. | 465 | - | - | 465 |
Deputy employee representative until May 2023.* | ||||
Marita E. Valvik, Employee representative from June 2023. | 405 | - | - | 405 |
Henning Spjelkavik, Deputy employee representative. | 83 | - | 55 | 138 |
Hélène Barnekow, Board member and Member of the Audit | 209 | 44 | - | 253 |
Committee until April 2023.* | ||||
Ingunn Saltbones, Employee representative and Member of the Compensation Committee until May 2023. | 193 | 32 | - | 224 |
Torbjörn Harald Ek, Employee representative until May 2023.* | 209 | - | - | 209 |
Total | 7, 5 34 | 906 | 55 | 8,495 |
Other | Tax | Other | |||
| Audit | attestation | advisory | non-audit | ||
| services | services | services | services | Total | |
Schibsted Group | |||||
PWC | 14 | 1 | - | 2 | 17 |
Other auditors | 1 | - | 1 | - | 2 |
Tota l | 15 | 1 | 1 | 2 | 19 |
Schibsted ASA | |||||
PWC | 3 | - | - | - | 3 |
Other | Tax | Other | |||
| Audit | attestation | advisory | non-audit | ||
| services | services | services | services | Total | |
Schibsted Group | |||||
PWC | 4 | - | - | 2 | 7 |
EY | 5 | - | - | 1 | 6 |
Other auditors | 1 | - | - | 1 | 2 |
Tota l | 10 | - | - | 4 | 15 |
Schibsted ASA | |||||
PWC | 1 | - | - | - | 1 |
EY | 1 | - | - | 1 | 2 |