3 | SCANA ASA | ANNUAL REPORT 2023 |
REVENUE | EBITDA |
ORDER BACKLOG | ORDER INTAKE |
2023 | 2022 | |
Number of injuries with leave | 1 | 1 |
Number of first aid injuries | 13 | 5 |
Number of medical treatment injuries | 4 | 4 |
Fatal accidents | 0 | 0 |
Total sick leave | 4 | 5 |
Short time sick leave | 2 % | 1 % |
Long time sick leave | 2 % | 4 % |
PERIOD 1 JANUARY – 31 DECEMBER (million NOK) | Disclosures | 2023 | 2022 |
OPERATING REVENUE | |||
Operational revenue | 2/6/17 | ||
Other revenue | 6 | ||
Total operating revenue | |||
OPERATING EXPENSES | |||
Materials, goods and services | 21/30 | - | - |
Payroll expenses | 9/10 | - | - |
Other operating expenses | 7/16/14 | - | - |
Total operating expenses | - | - | |
EBITDA | |||
Depreciation, amortisation, impairment | 12/13/14/15 | - | - |
Operating profit/loss (-) | - | ||
Income from interests in associated companies | 5 | ||
FINANCIAL INCOME AND EXPENSES | |||
Interest income | |||
Interest expense | 14/24 | - | - |
Net currency gain/loss (-) | 21 | ||
Other financial income/expenses (-) | 8 | - | - |
Net financial income/expenses (-) | - | - | |
Profit/loss (-) before tax | - | ||
Income tax expense | 11 | ||
Profit/loss (-) | - | ||
THE PROFIT/LOSS IS DISTRIBUTED AS FOLLOWS | |||
Owners of the company | 28 | - | |
Profit/loss (-) | - |
Earnings per share | 28 | - | |
Diluted earnings per share | 28 | - |
PERIOD 1 JANUARY – 31 DECEMBER (million NOK) | Disclosures | 2023 | 2022 |
Profit/loss (-) | - | ||
OTHER COMPREHENISVE INCOME | |||
Items that may be reclassified subsequently to profit or loss | |||
Exchange difference on translations of foreign operations | - | ||
Other comprehensive income, net of tax | - | ||
Total comprehensive income, net of tax | - | ||
THE OTHER COMPREHENISVE INCOME IS DISTRIBUTED AS FOLLOWS | |||
Owners of the company | - | ||
Total comprehensive income, net of tax | - |
(million NOK) | Disclosures | 2023 | 2022 |
NON-CURRENT ASSETS | |||
Deferred tax assets | 2/11 | ||
Goodwill | 12 | ||
Intangible assets | 12 | ||
Right of use assets | 2/14/25 | ||
Property, plant and equipment | 15/26 | ||
Investment in associated companies | 5 | ||
Other non-current assets | 9/18/23 | ||
Total non-current assets | |||
CURRENT ASSETS | |||
Inventories | 16/26 | ||
Trade receivables | 17/21/22/26/30 | ||
Contract assets | 2/17/21/26 | ||
Derivatives | 21/22 | ||
Prepayments and other current receivables | 18/21/22 | ||
Cash and cash equivalents | 21/22/23 | ||
Total current assets | |||
Total assets | |||
EQUITY | |||
Paid-in capital | 27/28/29 | ||
Other equity | - | - | |
Total equity | |||
NON-CURRENT LIABILITIES | |||
Loans and borrowings | 21/24/26 | ||
Lease liabilities | 2/21/22/23/24/25 | ||
Pension obligations | 9 | ||
Total non-current liabilities | |||
CURRENT LIABILITIES | |||
Loans and borrowings | 21/24/26 | ||
Lease liabilities | 2/21/22/23/24/25 | ||
Trade payables | 20/22/30 | ||
Contract liabilities | 17 | ||
Derivatives | 21/22 | ||
Other current liabilities | 19 | ||
Total current liabilities | |||
Total equity and liabilities |
SCANA GROUP | STATEMENT OF CASH FLOW | |||
(million NOK) | Disclosures | 2023 | 2022 |
CASH FLOW FROM OPERATING ACTIVITES | |||
Profit/loss (-) before tax | - | ||
Tax paid | 11 | ||
Gain (-) / loss | 12/13/14/15 | - | |
Gain (-) / loss on disposals of shares | 5 | - | - |
Depreciation, amortisation, impairment | 12/13/14/15 | ||
Non cash element | 9 | ||
Interest income | - | - | |
Interest costs | |||
Interests received | |||
Change in net working capital | 16/17/19/20/30 | - | - |
Net cash from operating activities | |||
CASH FLOW FROM INVESTING ACTIVITIES | |||
Proceeds from sales of property, plant, equipment and intangible assets | 12/15 | ||
Acquisition of property, plants, equipment and intangible assets | 12/15 | - | - |
Proceeds from sale of shares in associated companies | 5 | ||
Cash acquisition/sales of subsidiaries | |||
Acquisition of subsidiaries | 3/7 | - | - |
Investments in shares and paid in equity | 18 | - | - |
Investments in associates | 5 | - | |
Dividend associated companies | 5 | ||
Net cash from investing activities | - | - | |
Proceeds from LT borrowings | 24 | ||
Payments of LT borrowings | 24 | - | - |
Payments of lease liabilities | 25 | - | - |
Proceeds from ST borrowings | 24 | ||
Payments of ST borrowings | 24 | - | - |
Proceeds from issue new share capital | 29 | ||
Net cash other finance income/expenses | - | - | |
Interest paid | 24/25 | - | - |
Net cash from financing activities | - | ||
Net cash flows | - | ||
Cash and cash equiv. at beg. of period | |||
Exch. diff. in cash and cash equiv. | |||
Cash and cash equiv. at end of period | 23 | ||
Change in cash and cash equivalents | - |
PAID-IN CAPITAL | OTHER EQUITY | |||||
(million NOK) | Disclosure | Sharecapital | Sharepremium | Retainedearnings | Translationreserve | Total |
Equity as of 1 January 2023 | - | |||||
Profit/Loss | ||||||
Other comprehensive income | ||||||
Total comprehensive income | ||||||
Share based payment | 9 | |||||
Capital increase | 29 | |||||
Equity as of 31 December 2023 | - |
PAID-IN CAPITAL | OTHER EQUITY | |||||
(million NOK) | Disclosure | Sharecapital | Sharepremium | Retainedearnings | Translationreserve | Total |
Equity as of 1 January 2022 | - | |||||
Profit/Loss | - | - | ||||
Other comprehensive income | - | - | ||||
Total comprehensive income | - | - | - | |||
Share based payment | ||||||
Capital increase | ||||||
Equity as of 31 December 2022 | - |
DISCLOSURE 2 | | CRITICAL ACCOUNTING JUDGEMENT AND KEY SOURCES OF ESTIMATION UNCERTAINTIES |
ACCOUNTINGJUDGEMENTS | ESTIMATEUNCERTAINTY | |||
Accounting item | Disclosure | Estimate/Assumptions | Carrying amount | Carrying amount |
Deferred tax assets | 11 | Assessment of the ability to utilize tax positions in the future | 67.8 | |
Goodwill and intangible assets | 12 | Estimation of value in use | 357.3 | |
Right of use assets | 14 | Incremental borrowing rate and the exercise of options | 389.5 | |
Contract assets | 17 | Revenue over time | 99.4 | |
Leasing liabilities | 25 | Assessment of the obligation related to interest and the exercise of options | 407.6 |
01/12/2023 | |
Cash | 6.5 |
Seller credit | 0.3 |
Consideration transferred | 6.8 |
01/12/2023 | |
Inventories | 0.5 |
Other current liabilities | -5.5 |
Total identifiable net assets acquired | -5.0 |
Goodwill | 01/12/2023 |
Total consideration transferred | 6.8 |
- Fair value of identifiable net assets acquired | 5.0 |
Goodwill | 11.7 |
2023 (NOK million) | OFFSHORE | ENERGY | MARITIME | SCANA HQ | Elimination | Total |
External revenue | 758.8 | 558.8 | 288.4 | 0.0 | 0.0 | 1 606.0 |
Internal revenue | 8.1 | 3.3 | 0.0 | 5.1 | -16.5 | 0.0 |
Total operating revenue | 767.0 | 562.1 | 288.4 | 5.1 | -16.5 | 1 606.0 |
Total operating expenses | -646.5 | -500.6 | -244.0 | -50.2 | 16.5 | -1 424.8 |
EBITDA | 120.5 | 61.5 | 44.3 | -45.0 | 0.0 | 181.3 |
Depreciation | -68.7 | -20.3 | -6.2 | -0.6 | 0.0 | -95.8 |
Impairment | 0.0 | -2.1 | 0.0 | 0.0 | 0.0 | -2.1 |
Operating profit/loss (-) | 51.8 | 39.1 | 38.1 | -45.6 | 0.0 | 83.3 |
EBIT margin | 7% | 7% | 13% | 5% | ||
Income from interests in associated companies | 4.8 | |||||
Net Financial income / expense (-) | -31.6 | |||||
Profit / (loss) before tax | 56.5 | |||||
Income tax expense | -15.0 | |||||
Net profit / (loss) | 71.6 | |||||
BALANCE SHEET FIGURES | ||||||
Total assets | 877.5 | 570.8 | 180.9 | 807.1 | -941.2 | 1 495.2 |
Total non-current liabilities | -440.1 | -87.5 | -3.8 | -83.0 | 192.3 | -422.0 |
Total current liabilities | -243.9 | -231.2 | -108.0 | -205.9 | 297.0 | -492.1 |
OTHER SEGMENT INFORMATION | ||||||
Goodwill | 79.5 | 206.4 | 0.0 | 0.0 | 0.0 | 285.9 |
Deferred tax assets | 4.8 | 2.7 | 21.7 | 38.7 | 0.0 | 67.8 |
Intangible assets | 30.0 | 41.4 | 0.0 | 0.0 | 0.0 | 71.4 |
Right of use assets | 304.4 | 78.5 | 6.6 | 0.0 | 0.0 | 389.5 |
Property, plant and equipment | 128.0 | 18.8 | 6.6 | 0.6 | 0.0 | 154.0 |
Inventories | 20.6 | 18.6 | 20.0 | 0.0 | 0.0 | 59.2 |
Trade receivables | 107.9 | 103.9 | 46.1 | 18.6 | -23.9 | 252.6 |
Contract assets | 29.6 | 67.4 | 2.5 | 0.0 | 0.0 | 99.4 |
Deferred tax liability | -8.7 | -4.2 | 0.0 | 12.9 | 0.0 | 0.0 |
Contract liabilities | -60.8 | -31.4 | -23.4 | 0.0 | 0.0 | -115.6 |
CASH FLOW | ||||||
Acquisition of property, plants, equipment and intangible assets | -12.1 | -19.2 | -1.3 | -0.1 | 0.0 | -32.7 |
2022 (NOK million) | OFFSHORE | ENERGY | MARITIME | SCANA HQ | Elimination | Total |
External revenue | 357.7 | 353.0 | 200.9 | 0.0 | 0.0 | 911.7 |
Internal revenue | 9.6 | 1.6 | 0.0 | 3.2 | -14.4 | 0.0 |
Total operating revenue | 367.3 | 354.6 | 200.9 | 3.2 | -14.4 | 911.7 |
Total operating expenses | -317.4 | -326.2 | -180.6 | -31.2 | 14.4 | -841.1 |
EBITDA | 49.9 | 28.4 | 20.3 | -28.0 | 0.0 | 70.6 |
Depreciation | -64.3 | -18.4 | -6.4 | -0.4 | 0.0 | -89.6 |
Operating profit/loss (-) | -14.4 | 10.0 | 13.9 | -28.5 | 0.0 | -19.0 |
EBIT margin | -4% | 3% | 7% | -2% | ||
Income from interests in associated companies | 4.3 | |||||
Net Financial income / expense (-) | -41.2 | |||||
Profit / (loss) before tax | -55.8 | |||||
Income tax expense | -11.3 | |||||
Net profit / (loss) | -44.5 | |||||
BALANCE SHEET FIGURES | ||||||
Total assets | 828.1 | 499.7 | 230.6 | 717.6 | -897.6 | 1 378.4 |
Total non-current liabilities | -438.2 | -99.5 | -2.1 | -115.2 | 185.4 | -469.6 |
Total current liabilities | -238.5 | -155.7 | -127.7 | -211.2 | 317.0 | -416.1 |
OTHER SEGMENT INFORMATION | ||||||
Goodwill | 67.8 | 206.4 | 0.0 | 0.0 | 0.0 | 274.2 |
Deferred tax assets | 4.8 | 0.9 | 28.5 | 17.7 | 0.5 | 52.4 |
Intangible assets | 33.2 | 38.4 | 0.0 | 0.0 | 0.0 | 71.6 |
Right of use assets | 316.3 | 81.6 | 4.6 | 0.0 | 0.0 | 402.6 |
Property, plant and equipment | 123.7 | 13.4 | 8.8 | 1.9 | 0.0 | 147.9 |
Inventories | 25.1 | 22.7 | 18.2 | 0.0 | 0.0 | 66.0 |
Trade receivables | 93.5 | 40.7 | 27.4 | 25.2 | -26.0 | 160.8 |
Contract assets | 31.0 | 75.0 | 19.3 | 0.0 | 0.0 | 125.3 |
Deferred tax liability | -10.4 | -5.2 | 0.0 | 16.1 | -0.5 | 0.0 |
Contract liabilities | -88.7 | -18.1 | -5.2 | 0.0 | 0.0 | -112.0 |
CASH FLOW | ||||||
Acquisition of property, plants, equipment and intangible assets | -7.2 | -9.7 | -0.6 | -1.8 | 0.0 | -19.4 |
(NOK million) | 2023 | 2022 |
Norway | 1 156.0 | 616.0 |
Other European countries | 348.0 | 193.2 |
America | 28.8 | 18.3 |
Asia | 71.3 | 70.6 |
Africa and Oceania | 1.6 | 7.2 |
Total operational revenue | 1 605.7 | 905.3 |
2023 NOK million | OFFSHORE | ENERGY | MARITIME | SCANA HQ | Elimination | Total |
TYPE OF GOODS OR SERVICE | ||||||
Service- and maintenance contracts | 583.7 | 21.3 | (5.1) | 599.8 | ||
Power systems | 562.1 | (3.4) | 558.8 | |||
Subsea and well control | 57.9 | 57.9 | ||||
Valve control systems | 43.6 | 43.6 | ||||
Mooring-solutions | 179.5 | 179.5 | ||||
Sale of equipment and spare-parts | 99.1 | 43.6 | 142.6 | |||
Other | 24.4 | 0.3 | (1.2) | 23.5 | ||
Total operational revenue | 765.0 | 562.1 | 288.3 | - | (9.7) | 1 605.7 |
TIMING OF REVENUE RECOGNITION | ||||||
Products transferred at a point in time | 110.2 | 95.7 | (8.5) | 197.4 | ||
Products and services transferred over time | 654.9 | 562.1 | 192.6 | (1.2) | 1 408.6 | |
Total operational revenue | 765.1 | 562.1 | 288.3 | - | (9.7) | 1 605.7 |
ASSOCIATED COMPANY; FINANCIAL INFORMATION 2023 | Wear Solutions AS |
Sales revenues | 16.6 |
Net profit/loss (-) | -1.0 |
Non-current assets | 6.5 |
Current assets | 5.2 |
Non-current liabilities | -7.2 |
Current liabilities | -5.7 |
Shareholder's equity | -1.3 |
ASSOCIATED COMPANY; FINANCIAL INFORMATION 2022 | Scana Korea Hydraulic Ltd. |
Sales revenues | 138.9 |
Net profit/loss (-) | 8.8 |
Non-current assets | 55.1 |
Current assets | 60.9 |
Non-current liabilites | -6.6 |
Current liabilities | -35.2 |
Shareholder's equity | 74.1 |
BOOK VALUE ASSOCIATED COMPANY - MEASURED ACCORDING TO THE EQUITY METHOD | 2023 | 2022 |
As of 1 January | 36.3 | 31.4 |
Investments | 1.1 | 0.0 |
Dividend | -1.8 | -1.0 |
Income from interests in associated companies | 4.8 | 4.3 |
Currency differences | 0.9 | 1.6 |
Sales of shares | -40.2 | 0.0 |
Ending Balance | 1.1 | 36.3 |
Other revenue | 2023 | 2022 |
Gain - sale of fixed assets | 0.1 | 5.1 |
Gain - sale of business | 0.0 | 1.1 |
Invoiced refunds | 0.0 | 0.0 |
Other revenue | 0.2 | 0.2 |
Total other revenue | 0.3 | 6.4 |
Other operating expenses | 2023 | 2022 |
Operation and maintenance | 18.5 | 5.0 |
Rental costs | 20.1 | 21.1 |
Fees and consultancy services | 27.6 | 20.9 |
Travel and marketing costs | 19.2 | 14.4 |
Office and administration costs | 9.4 | 7.8 |
Insurance costs | 4.8 | 3.6 |
Other operating expenses | 2.0 | 0.7 |
Total other operating expenses | 101.6 | 73.4 |
Audit fees | 2023 | 2022 |
Audit services | 4.4 | 2.9 |
Equity transaction | 0.2 | 0.0 |
Audit-related assistance and other assistance | 0.2 | 0.1 |
Total audit fees | 4.8 | 3.0 |
OTHER FINANCIAL INCOME/COSTS (-) | 2023 | 2022 |
Amortization costs | 0.2 | -1.3 |
Other financial expenses | -2.8 | -3.2 |
Other financial income | 0.2 | 0.1 |
Total other financial income/costs | -2.4 | -4.5 |
PAYROLL EXPENSES | 2023 | 2022 |
Salary costs | 352.6 | 264.5 |
Social security costs | 54.7 | 37.6 |
Pension costs | 21.4 | 14.6 |
Insurance costs | 2.8 | 2.0 |
Option program | 3.3 | 3.8 |
Other wages and personnel costs | 7.1 | 6.9 |
Total payroll expenses | 441.9 | 329.4 |
TOTAL AVERAGE NUMBER OF EMPLOYEES | 2023 | 2022 |
Norway | 426 | 291 |
Sweden | 9 | 10 |
Name | Position | Year | Fixed remuneration | Extraordinary items | Pensionexpense | TotalRemuneration | Proportion of fixedand variableremuneration | |||
Base salary | Fringebenefits | Variable | Fixed | Fixed | Variable | Fixed | Variable | |||
Pål Selvik | CEO | 2023* | 1 333 | 7 | 99 | 1 439 | - | 100% | 0% | |
2022 | - | - | 0% | 0% | ||||||
Torvald Ulland Reiestad | CFO | 2023 | 1 805 | 18 | 62 | 1 886 | - | 100% | 0% | |
2022 | 1 622 | 15 | - | 85 | 1 722 | - | 100% | 0% | ||
Oddbjørn Haukøy | CBO | 2023* | 3 211 | 18 | 62 | 3 291 | - | 100% | 0% | |
2022** | 2 750 | 13 | 77 | 2 841 | - | 100% | 0% | |||
Anette Netteland Dybvik | Head of Investor Relations & Communication | 2023 | 1 145 | 22 | 52 | 1 218 | - | 100% | 0% | |
2022** | 400 | 5 | 24 | 429 | - | 100% | 0% | |||
Baste Tveito | EVP Operations | 2023* | 1 678 | 35 | 55 | 1 768 | - | 100% | 0% | |
2022 | - | - | - | - | - | - | 0% | 0% | ||
Espen Brimsøe Thomassen | CCO | 2023* | 1 569 | 19 | 41 | 1 629 | - | 100% | 0% | |
2022 | - | - | - | - | - | - | 0% | 0% | ||
Styrk Bekkenes | Former CEO | 2023* | 1 808 | 60 | 6 827 | 37 | 1 905 | 6 827 | 22% | 78% |
2022 | 3 100 | 124 | - | 84 | 3 308 | - | 100% | 0% |
The main conditions of share option plans | Information regarding the reported financial year | |||||||||||
Opening balance | Closing balance | |||||||||||
Specification of plan | Performance period | Award date | Vesting Date | End of holdingperiod | Exercise period | Strike price ofthe share | Share optionsawarded at thebeginning of the year | Excercised 2023 | Share optionsvested | Share optionssubject to aperformancecondition | Share optionsawarded andunvested | Share optionsat the end of the year |
Plan 1a | 21.06.2019 - 30.06.2020 | 21.06.2019 | 30.06.2020 | 2.4 | 30.06.2020 | 1.100 | 2.4 | |||||
Plan 1b | 21.06.2019 - 30.06.2021 | 21.06.2019 | 30.06.2021 | 2.4 | 30.06.2021 | 1.210 | 2.4 | |||||
Plan 1c | 21.06.2019 - 30.06.2022 | 21.06.2019 | 30.06.2022 | 2.4 | 30.06.2022 | 1.331 | 2.4 | |||||
Plan 1d | 21.06.2019 | 1.464 | 0.0 | -7.1 | ||||||||
Plan 1a | 26.06.2020 - 30.06.2021 | 26.06.2020 | 30.06.2021 | 0.1 | 30.06.2021 | 1.100 | 0.1 | 0.1 | ||||
Plan 1b | 26.06.2020 - 30.06.2022 | 26.06.2020 | 30.06.2022 | 0.1 | 30.06.2022 | 1.210 | 0.1 | 0.1 | ||||
Plan 1c | 26.06.2020 - 30.06.2023 | 26.06.2020 | 30.06.2023 | 0.1 | 30.06.2023 | 1.331 | 0.1 | 0.1 | 0.1 | |||
Plan 1d | 26.06.2020 | 1.464 | ||||||||||
Total | 7.6 | 7.6 | -7.1 | 0.1 | 0.0 | 0.0 | 0.4 |
The main conditions of share option plans | Information regarding the reported financial year | |||||||||||
Opening balance | Closing balance | |||||||||||
Specification of plan | Performance period | Award date | Vesting Date | End of holdingperiod | Exercise period | Strike price ofthe share | Share optionsawarded at thebeginning of the year | Excercised 2023 | Share optionsvested | Share optionssubject to aperformancecondition | Share optionsawarded andunvested | Share optionsat the end of the year |
Plan 1a | 24.01.2022 - 30.06.2023 | 24.01.2022 | 30.06.2023 | 7.4 | 30.06.2023 | 1.400 | 7.4 | -2.3 | 7.4 | 5.1 | ||
Plan 1b | 24.01.2022 - 30.06.2024 | 24.01.2022 | 30.06.2024 | 7.4 | 30.06.2024 | 1.470 | 7.4 | 7.4 | 7.4 | 7.4 | ||
Plan 1c | 24.01.2022 | 1.470 | ||||||||||
Plan 1d | 24.01.2022 - 30.06.2025 | 24.01.2022 | 30.06.2025 | 7.4 | 30.06.2025 | 1.544 | 7.4 | 7.4 | 7.4 | 7.4 | ||
Plan 1e | 1.544 | |||||||||||
Total | 22.3 | 22.3 | -2.3 | 7.4 | 14.8 | 14.8 | 20.0 |
Name | Position | Active period | Remuneration paid out in 2022 | Remuneration paid out in 2023 |
Morten Blix | Deputy Chair of the board /Board Member | Jan 2022 - Dec 2022 /Jun 2023- | 90 | 115 |
Ida Ianssen Lundh | Board Member | Dec 2022 - | 97 | |
Bjørn Gabriel Reed | Board Member | Aug 2023 - | ||
Birgitte Feginn Angelil | Board Member | Dec 2022 - | 97 | |
Pål Selvik | Deputy chair of the board /Chairman of the board | Dec 2022 - Jan 2023 / Jan 2023 - Aug 2023 | 141 | |
Vidar Rabben | Board Member | Dec 2022 - Aug 2023 | 97 | |
Dag Schjerven | Former Chairman of the board | May 2018 - Jan 2023 | 300 | 174 |
Rune Magnus Lundetræ | Board Member | May 2021 - Jan 2023 | 200 | 116 |
Marianne Lie | Board Member | May 2016 - Jan 2023 | 200 | 116 |
Former Board Member | May 2018 - Dec 2022 | 200 | 103 | |
Former Board Member | May 2020 - Jan 2022 | 135 | 0 | |
Total remuneration | 1 125 | 1 058 |
2023 | 2022 | |
Pensions funds | 2.2 | 1.9 |
Pension liability | 2.2 | 1.9 |
THE OVERVIEW BELOW SHOWS SCANA'S PARTICIPATION SHARE PER | 2023 | 2022 |
The group's share of the total savings premium for ITP 2 in Alecta * | 0.00187 % | 0.00153 % |
The group's share of the total number of assets insured in ITP 2 ** | 0.00251 % | 0.00235 % |
2023 | 2022 | |
Pension costs related to defined contribution plans in Norway | 20.0 | 13.4 |
Pension costs related to defined contribution and multi-employee plans in Sweden | 1.3 | 1.2 |
Total pension cost | 21.4 | 14.6 |
THE TAX EXPENSE FOR THE YEAR APPEARS AS FOLLOWS | 2023 | 2022 |
Current tax | -0.3 | 0.0 |
Change in deferred tax / deferred tax assets | 15.1 | 11.3 |
Currency differences forign tax | 0.1 | 0.1 |
Tax expenses | 15.0 | 11.3 |
Foreign tax expenses | -1.4 | -0.3 |
Effective tax rate | -27% | 20% |
RECONCILIATION OF TAX EXPENSE AGAINST ORDINARY PROFIT BEFORE TAX | 2023 | 2022 |
Profit before tax | 56.5 | -55.8 |
22% of profit before tax | 12.4 | -12.3 |
Tax expense for the year | -15.0 | -11.3 |
The differences; due to | 27.5 | -1.0 |
Permant differences | 7.2 | 1.9 |
Change not capitalized deferred tax assets | 20.2 | -2.9 |
Effect of foreign activity due to different tax levels | 0.1 | 0.0 |
Total | 27.5 | -1.0 |
SPECIFICATION OF NET DEFERRED TAX ASSETS | 2023 | 2022 |
Fixed assets | 25.4 | 28.8 |
Right of use assets/liabilities | -4.5 | -2.1 |
Current assets | -4.8 | -13.5 |
Liabilities | -2.3 | -3.8 |
Taxable loss carried forward | -81.6 | -82.0 |
Deferred tax assets off balance | 0.0 | 20.2 |
Net deferred tax assets | 67.8 | 52.4 |
RECONCILIATION OF NET DEFERRED TAX ASSETS | 2023 | 2022 |
Opening balance, net deferred tax assets | 52.4 | 57.4 |
Change in tax / deferred tax asset over the result | 15.3 | 11.3 |
Deferred tax business combination | 0.0 | -22.0 |
Deferred tax assets capital expansion | 0.0 | 5.7 |
Net deferred tax assets | 67.8 | 52.4 |
INTANGIBLE ASSETS AS OF 31.12.23 | GOODWILL | DEVELOPMENT COSTS | CUSTOMER RELATIONSHIPS | TOTAL |
ACCUMULATIVE COSTS | ||||
Opening balance | 284.8 | 47.6 | 46.9 | 379.3 |
Additions | 0.0 | 9.3 | 0.0 | 9.3 |
Disposals | 0.0 | -1.0 | 0.0 | -1.0 |
Acquisitions | 11.7 | 0.0 | 0.0 | 11.7 |
Translation difference | 0.0 | 0.4 | 0.0 | 0.4 |
Accumulated as of 31.12. | 296.6 | 56.2 | 46.9 | 399.7 |
DEPRECIATION/AMORTISATION/WRITEDOWNS | ||||
Opening balance | -10.7 | -18.2 | -4.7 | -33.5 |
Amortisation | 0.0 | -2.7 | -4.7 | -7.4 |
Impairment | 0.0 | -2.1 | 0.0 | -2.1 |
Disposals | 0.0 | 1.0 | 0.0 | 1.0 |
Translation difference | 0.0 | -0.3 | 0.0 | -0.3 |
Accumulated as of 31.12. | -10.7 | -22.3 | -9.4 | -42.4 |
Book value as of 31.12 | 285.9 | 33.9 | 37.5 | 357.3 |
The linear depreciation method is used | ||||
Depreciation/amortisation period in number of years | No amortisation | 5-10 | 10 |
INTANGIBLE ASSETS AS OF 31.12.22 | GOODWILL | DEVELOPMENT COSTS | CUSTOMER RELATIONSHIPS | TOTAL |
ACCUMULATIVE COSTS | ||||
Opening balance | 10.7 | 12.1 | 0.0 | 22.8 |
Additions | 0.0 | 9.8 | 0.0 | 9.8 |
Acquisitions | 274.2 | 25.8 | 46.9 | 346.9 |
Translation difference | 0.0 | -0.2 | 0.0 | -0.2 |
Accumulated as of 31.12. | 284.8 | 47.6 | 46.9 | 379.3 |
DEPRECIATION/AMORTISATION/WRITEDOWNS | ||||
Opening balance | -10.7 | -10.4 | 0.0 | -21.0 |
Amortisation | 0.0 | -2.8 | -4.7 | -7.5 |
Acquisitions | 0.0 | -5.2 | 0.0 | -5.2 |
Translation difference | 0.0 | 0.1 | 0.0 | 0.1 |
Accumulated as of 31.12. | -10.7 | -18.2 | -4.7 | -33.5 |
Book value as of 31.12 | 274.2 | 29.4 | 42.2 | 345.8 |
The linear depreciation method is used | ||||
Depreciation/amortisation period in number of years | No amortisation | 5-10 | 10 |
KEY ASSUMPTIONS | ENERGY | OFFSHORE |
Average operating margin for the next five years | 7.0 % | 7.0 % |
Discount rate (nominal before tax) | 11.5 % | 13.9 % |
Average growth rate per year next five years | 4.8 % | 3.4 % |
Growth rate per year after next five year (nominal) | 2.0 % | 2.0 % |
Value in use | 356.8 | 214.8 |
Headroom | 101.6 | 104.9 |
SENSITIVITY | CHANGES | ENERGY | OFFSHORE |
Operating margin for the next five years | 1.0 % | 68.9 | 62.7 |
Operating margin for the next five years | -1.0 % | -68.9 | -62.7 |
Growth rate per year next five years | 1.0 % | 23.5 | 37.1 |
Growth rate in terminal | 1.0 % | 52.0 | 43.5 |
Discount rate (nominal before tax) | 1.0 % | -56.3 | -47.8 |
Discount rate (nominal before tax) | -1.0 % | 73.9 | 58.1 |
RIGHT OF USE AS OF 31.12.23 | PROPERTY | MACHINERY | VEHICLE | Total |
ACCUMULATIVE COSTS | ||||
Opening balance | 449.7 | 9.9 | 12.7 | 472.3 |
Additions | 36.4 | 6.6 | 11.4 | 54.4 |
Disposals | -6.4 | -0.9 | -1.2 | -8.5 |
Reclassification | 0.0 | 1.9 | -1.9 | 0.0 |
Translation difference | 0.1 | 0.1 | 0.0 | 0.3 |
Accumulated as of 31.12. | 479.9 | 17.6 | 21.1 | 518.5 |
DEPRECIATION/AMORTISATION/WRITEDOWNS | ||||
Opening balance | -62.6 | -2.8 | -4.3 | -69.7 |
Depreciation | -58.8 | -4.6 | -4.4 | -67.8 |
Disposals | 6.5 | 0.9 | 1.2 | 8.6 |
Reclassification | 0.0 | -1.2 | 1.2 | 0.0 |
Translation difference | 0.0 | 0.0 | 0.0 | 0.0 |
Accumulated as of 31.12. | -115.0 | -7.6 | -6.3 | -128.9 |
Book value as of 31.12. | 364.9 | 10.0 | 14.7 | 389.6 |
The linear depreciation method is used |
RIGHT OF USE AS OF 31.12.22 | PROPERTY | MACHINERY | VEHICLE | Total |
ACCUMULATIVE COSTS | ||||
Opening balance | 13.2 | 0.7 | 0.5 | 14.4 |
Additions | 16.3 | 1.4 | 3.2 | 20.9 |
Disposals | 0.0 | -0.1 | 0.0 | -0.1 |
Acquisitions | 420.3 | 7.8 | 9.0 | 437.1 |
Translation difference | 0.0 | 0.0 | 0.0 | -0.1 |
Accumulated as of 31.12. | 449.7 | 9.9 | 12.7 | 472.3 |
DEPRECIATION/AMORTISATION/WRITEDOWNS | ||||
Opening balance | -6.3 | -0.3 | -0.2 | -6.9 |
Depreciation | -56.3 | -2.6 | -4.1 | -62.9 |
Disposals | 0.0 | 0.1 | 0.0 | 0.1 |
Translation difference | 0.0 | 0.0 | 0.0 | 0.0 |
Accumulated as of 31.12. | -62.6 | -2.8 | -4.3 | -69.7 |
Book value as of 31.12. | 387.1 | 7.1 | 8.4 | 402.6 |
The linear depreciation method is used |
PROPERTY, PLANT AND EQUIPMENT AS OF 31.12.22 | MACHINES,FIXTURES, ETC. | CONSTRUCTIONAND REAL ESTATE | TOTAL |
ACCUMULATIVE COSTS | |||
Opening balance | 71.0 | 0.0 | 71.0 |
Additions | 9.6 | 0.0 | 9.6 |
Disposals | -0.2 | 0.0 | -0.2 |
Reclassification | -0.1 | 0.1 | 0.0 |
Acquisitions | 181.8 | 0.1 | 182.0 |
Translation difference | 0.0 | 0.0 | 0.0 |
Accumulated as of 31.12. | 262.1 | 0.3 | 262.3 |
DEPRECIATION/AMORTISATION/WRITEDOWNS | |||
Opening balance | -59.2 | 0.0 | -59.2 |
Depreciation | -19.2 | 0.0 | -19.2 |
Disposals | 0.1 | 0.0 | 0.1 |
Reclassification | 0.0 | -0.1 | -0.1 |
Acquisitions | -36.0 | 0.0 | -36.0 |
Translation difference | 0.0 | 0.0 | 0.0 |
Accumulated as of 31.12. | -114.3 | -0.1 | -114.5 |
Book value as of 31.12. | 147.7 | 0.1 | 147.9 |
The linear depreciation method is used |
2023 | 2022 | |
Raw materials | 24.3 | 25.3 |
Semi-finished products and work in progress | 29.8 | 37.5 |
Finished goods | 5.1 | 3.1 |
Total inventories end balance 31.12. | 59.2 | 66.0 |
Provision for obsolescence as of 31.12. | 7.8 | 6.8 |
This year's change in provision for obsolescence | 1.0 | 3.0 |
Total pledged inventories | 59.2 | 66.0 |
2023 | 2022 | |
Trade receivables - denomination | 248.7 | 159.4 |
Trade receivables associated companies | 4.3 | 1.8 |
Provision for losses on trade receivables | -0.5 | -0.4 |
Total | 252.6 | 160.8 |
Loss recognized in profit and loss on receivables | -0.4 | |
Loss recognized in profit and loss on receivables, including changes in provisions | 0.0 | -0.4 |
AGING SUMMARY | 2023 | 2022 |
Trade receivables not due | 198.9 | 123.6 |
0–30 days | 20.1 | 14.6 |
31–60 days | 29.1 | 6.4 |
61–90 days | 3.4 | 0.6 |
More than 90 days | 1.5 | 16.1 |
Total trade receivables | 253.0 | 161.2 |
2023 | 2022 | |
Contract assets | 99.4 | 125.3 |
Contract liabilities | 115.6 | 112.0 |
PREPAYMENTS AND OTHER CURRENT RECEIVABLES | 2023 | 2022 |
Prepaid to suppliers | 24.2 | 24.7 |
Prepaid tax | 0.4 | 0.4 |
Prepaid costs | 29.8 | 4.8 |
VAT | 0.3 | 1.3 |
Other current receivables | 1.9 | 0.4 |
Total prepayments and other current receivables | 56.6 | 31.5 |
OTHER NON-CURRENT ASSETS | 2023 | 2022 |
Investments in shares | 5.3 | 2.8 |
Long-term interest-bearing receivables | 6.9 | 0.3 |
Long-term interest-free receivables | 0.5 | 0.0 |
Pensions funds | 2.2 | 1.9 |
Total other non-current assets | 15.0 | 4.9 |
2023 | 2022 | |
Trade payables | 100.8 | 108.6 |
Trade payables associated companies | 0.4 | 0.4 |
Total trade payables | 101.2 | 108.9 |
AGING SUMMARY | 2023 | 2022 |
Trade payables not due | 90.6 | 58.3 |
0–30 days | 9.5 | 40.3 |
31–60 days | 0.0 | 7.0 |
61–90 days | 0.0 | 0.9 |
More than 90 days | 1.0 | 2.4 |
Total trade payables | 101.2 | 108.9 |
Changes in currency NOK | Impact result before tax | Impact on net equity before tax | |
2023 | 5% | -7.9 | -7.9 |
2023 | -5% | 7.9 | 7.9 |
2022 | 5% | 7.3 | 7.3 |
2022 | -5% | -7.3 | -7.3 |
Changes in interest rate | Impact result before tax | Impact on net equity before tax | |
2023 | 1% | -0.8 | -0.8 |
2023 | -1% | 0.8 | 0.8 |
As of 31.12.23 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2024 | 2025 | 2026 | |
Leasing liabilities | 407.6 | 21.1 | 21.1 | 21.1 | 21.1 | 84.3 | 78.8 | 75.4 |
Bank loan - DNB | 115.0 | 5.0 | 5.0 | 5.0 | 5.0 | 20.0 | 20.0 | 20.0 |
Trade payables | 101.2 | 101.2 | 101.2 | |||||
Financial instruments | 2.8 | 0.0 | ||||||
Interests payments | 2.1 | 2.3 | 2.3 | 2.3 | 2.3 | 9.2 | 9.2 | |
Total outflow (payments) | 628.7 | 129.7 | 28.4 | 28.4 | 28.4 | 214.7 | 108.0 | 95.4 |
AS OF 31.12.23 | Dislosure | Gross assets | Expected loss within 12 months | Expected loss portfolio | Expected loss individual | Provision for loss on receivables | Net assets |
Trade receivable | 17 | 253.0 | -0.4 | -0.4 | -0.5 | 252.5 | |
Contract assets | 17 | 100.9 | -1.0 | -1.0 | -1.5 | 99.4 | |
Total | 353.9 | -1.5 | -1.5 | 0.0 | -2.0 | 351.9 |
AS OF 31.12.22 | Dislosure | Gross assets | Expected loss within 12 months | Expected loss portfolio | Expected loss individual | Provision for loss on receivables | Net assets |
Trade receivable | 17 | 161.2 | -0.4 | -0.4 | -0.4 | 160.8 | |
Contract assets | 17 | 126.4 | -1.1 | -1.1 | -1.1 | 125.3 | |
Total | 287.7 | -1.6 | -1.6 | 0.0 | -1.6 | 286.1 |
CHANGES IN PROVISIONS– LOSS | Dislosure | Opening balance provision loss | Realized losses | Changes in provision | Agio | Ending balance provision loss |
Trade receivable | 17 | -0.4 | 0.0 | 0.0 | -0.5 | |
Contract assets | 17 | -1.1 | -0.4 | -1.5 | ||
Total | -1.6 | 0.0 | -0.4 | 0.0 | -2.0 |
Currency contracts | Net | Denomination | Maturity period | Unrealized gain / loss (-) |
EUR | sale | -2.2 | 2024 | -0.1 |
SEK | sale | -45.6 | 2024 | -1.0 |
SEK | sale | -10.5 | 2025 | -0.2 |
USD | sale | -3.5 | 2024 | 3.2 |
USD | sale | -2.3 | 2025 | 1.8 |
Total | 3.6 |
Currency contracts | Net | Denomination | Maturity period | Unrealized gain / loss (-) |
USD | sale | -5.0 | 2023 | -2.0 |
SEK | sale | -49.4 | 2023 | 1.6 |
SEK | sale | -17.6 | 2024 | 0.6 |
Total | 0.3 |
2023 | 2022 | ||||||
Financial instruments | Disclosure | Fair value hierarchy | Fair value profit & loss | Fair value - other comprehensive income | Amortized cost | Total | Total |
FINANCIAL ASSETS | |||||||
Other non-current financial assets | 18 | Level 3 | 5.3 | 7.5 | 12.8 | 3.0 | |
Trade receivable | 17 | 252.6 | 252.6 | 160.8 | |||
Financial instruments | 22 | Level 2 | 6.4 | 6.4 | 2.3 | ||
Prepayments and other current receivables | 18 | 56.6 | 56.6 | 31.5 | |||
Bank deposits | 23 | 36.4 | 36.4 | 2.6 | |||
Total | 11.7 | 353.0 | 364.7 | 200.3 | |||
FINANCIAL LIABILITIES | |||||||
Leasing liabilities | 25 | 407.6 | 407.6 | 412.1 | |||
Loans and borrowings | 24 | 115.8 | 115.8 | 151.9 | |||
Trade payables | 20 | 101.2 | 101.2 | 108.9 | |||
Financial instruments | 22 | Level 2 | 2.8 | 2.8 | 2.0 | ||
Other current liabilities | 19 | 168.8 | 168.8 | 96.9 | |||
Total | 2.8 | 793.4 | 796.2 | 771.8 |
BANK DEPOSITS | 2023 | 2022 |
Ordinary bank deposits | 36.4 | 2.6 |
Restricted funds | 0.0 | 0.0 |
Total | 36.4 | 2.6 |
RECONCILIATION BETWEEN BANK DEPOSITS AND LIQUIDITY IN THE CASH FLOW STATEMENT | 2023 | 2022 |
Ordinary bank deposits | 36.4 | 2.6 |
Cash and cash equiv. at end of period | 36.4 | 2.6 |
2023 | Nominal interest rate | Current | Non-current | Maturity date |
Bank loan | 3.5 | 20.0 | 95.0 | Jan - 2027 |
Amortisation costs | -1.4 | |||
Accrued interests | 2.1 | |||
Total loans and borrowings | 22.1 | 93.6 | ||
2022 | Nominal interest rate | Current | Non-current | Maturity date |
Bank loan | 3.5 | 20.0 | 130.0 | |
Other loan | 0.9 | |||
Amortisation costs | -1.2 | |||
Accrued interests | 2.2 | |||
Total loans and borrowings | 22.2 | 129.7 |
CASH FLOW STATEMENT | ||||||||||
01.01.2023 | Proceedsfrom LTand STborrowings | Paymentsofborrowings | Interests | Profit and loss | Proceeds from issue of new share capital | Net New leasing liabilities and disposals | Translation differences | Currency differences | 31.12.23 | |
Leasing liabilities | 412.2 | 0.0 | -59.1 | 0.0 | 0.0 | 0.0 | 0.0 | 54.5 | 0.0 | 407.6 |
Bank loan LT | 129.7 | 0.0 | -35.9 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 93.6 |
Bank loan ST | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 |
Accrued interests | 2.2 | 0.0 | 0.0 | -40.4 | 0.0 | 40.3 | 0.0 | 0.0 | 0.0 | 2.1 |
Total liabilities connected to financing activities | 564.1 | 0.0 | -95.0 | -40.4 | 0.0 | 40.1 | 0.0 | 54.5 | 0.0 | 523.4 |
CASH FLOW STATEMENT | ||||||||||
01.01.2022 | Proceedsfrom LTand STborrowings | Paymentsofborrowings | Interests | Changes in cash and bank | Profit and loss | Proceeds from issue of new share capital | Net New leasing liabilities and disposals | Currency differences | 31.12.22 | |
Leasing liabilities | 8.0 | 0.0 | -53.8 | 0.0 | 0.0 | 0.0 | 0.0 | 458.0 | 0.0 | 412.1 |
Bank overdraft | 0.1 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Bank loan LT | 0.0 | 145.0 | -15.0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 129.7 |
Bank loan ST | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 |
Shareholders loan | 37.6 | 0.0 | -25.7 | 0.0 | 0.0 | 0.0 | -12.0 | 0.0 | 0.0 | 0.0 |
Accrued interests | 0.5 | 0.0 | 0.0 | -35.6 | 0.0 | 41.7 | -4.9 | 0.5 | 0.0 | 2.2 |
Total liabilities connected to financing activities | 46.2 | 165.0 | -94.4 | -35.6 | -0.1 | 41.4 | -16.9 | 458.5 | 0.0 | 564.1 |
CHANGE IN LEASING LIABILITIES | 2023 | 2022 |
Opening balance leasing liabilities 01.01. | 412.1 | 8.0 |
New leasing liabilities | 54.4 | 458.1 |
Payments | -83.5 | -78.5 |
Interests | 24.5 | 24.7 |
Ending balance leasing liabilities 31.12. | 407.6 | 412.1 |
PROFIT AND LOSS ITEMS RELATED TO LEASE AGREEMENTS | 2023 | 2022 |
Depreciation for the year continued operations | 67.8 | 62.9 |
Net gain/loss assets (IFRS 16) | 0.1 | 1.9 |
Interests costs | 24.5 | 24.7 |
Short-term / low value leases | 1.1 | 0.9 |
Total profit items | 93.5 | 90.4 |
LEASING LIABILITIES CASH FLOW | 2023 | 2022 |
Payments related to leasing liabilities - installments | -59.0 | -53.8 |
Payments related to leasing liabilities - interests | -24.5 | -24.7 |
Short-term / low value leases | -1.1 | -0.9 |
Total outflow cash for all leasing liabilities | -84.5 | -79.4 |
MATURITY ANALYSIS COMMENCED LEASES | 2023 | 2022 |
Within one year | 84.3 | 76.2 |
Between one and two years | 78.8 | 70.4 |
Between two and three years | 75.4 | 66.8 |
Between three and four years | 70.6 | 65.6 |
Between four and five years | 66.8 | 62.6 |
More than five years | 115.7 | 167.8 |
Total payments leasing liabilities | 491.6 | 509.3 |
Within five years | More than five years | Total | |
Extension of lease agreements (options) is not expected to be exercised | 44.8 | 643.1 | 687.9 |
Total | 44.8 | 643.1 | 687.9 |
MORTGAGE ENCUMBRANCES | 2023 | 2022 |
Of the group's book debts, the following were secured by pledge | 115.0 | 150.9 |
Total pledges | 115.0 | 150.9 |
BOOK VALUE OF PLEDGED OBJECTS | ||
Machinery | 153.8 | 143.6 |
Buildings | 0.1 | 0.1 |
Inventories | 59.2 | 66.0 |
Trade receivables | 252.6 | 160.8 |
Contract assets | 99.4 | 125.3 |
Total | 565.1 | 495.9 |
WARRANTY LIABILITY | 2023 | 2022 |
Warranty and surety liability | 210.2 | 162.1 |
THE 20 LARGEST SHAREHOLDERS AS OF 31.12.23 | Number of shares | Percentage |
RIEBER & SØN AS | 42 798 921 | 9.5 % |
NO SURRENDER AS | 34 187 143 | 7.6 % |
SIRENA II AS | 25 000 000 | 5.6 % |
PERESTROIKA AS | 21 808 854 | 4.8 % |
MAKRELLA HOLDING AS | 20 285 714 | 4.5 % |
KREFTING AS | 19 083 715 | 4.2 % |
KLK INVESTMENT AS | 15 000 000 | 3.3 % |
WERGELAND HOLDING AS | 10 000 000 | 2.2 % |
OSAKONGEN DRIFT AS | 9 835 000 | 2.2 % |
JEKTEVIKA HOLDING AS | 9 835 000 | 2.2 % |
SPIRALEN HOLDING AS | 8 571 428 | 1.9 % |
TRIKO AS | 7 897 428 | 1.8 % |
NORDNET LIVSFORSIKRING AS | 7 754 982 | 1.7 % |
LILJE AS | 7 142 857 | 1.6 % |
WEST COAST INVEST AS | 7 142 857 | 1.6 % |
INTERNATIONAL OILFIELD SERVICES AS | 5 198 852 | 1.2 % |
STOLEN AS | 5 159 132 | 1.1 % |
INTER SEA AS | 4 500 000 | 1.0 % |
HOLCK | 4 458 023 | 1.0 % |
Skandinaviska Enskilda Banken AB | 4 017 198 | 0.9 % |
Total holdings 20 largest shareholders | 269 677 104 | 59.9 % |
Other | 180 295 796 | 40.1 % |
Total number of shares | 449 972 900 | 100.0 % |
Number of shares | Number of shareholders | Number of shares | Percentage |
1 - 1 000 | 2 078 | 558 424 | 0.1 % |
1 001 - 10 000 | 1 429 | 6 521 795 | 1.4 % |
10 001 - 100 000 | 977 | 33 485 835 | 7.4 % |
100 001 - 1 000 000 | 283 | 81 709 977 | 18.2 % |
Over 1 000 000 | 49 | 327 696 869 | 72.8 % |
Totalt | 4 816 | 449 972 900 | 100.0 % |
Amount in NOK | 4th quarter 2023 | 3rd quarter 2023 | 2nd quarter 2023 | 1st quarter 2023 |
Start price | 2.34 | 2.02 | 1.40 | 1.04 |
Closing price | 2.08 | 2.30 | 1.97 | 1.40 |
Return in the period | -11% | 14% | 41% | 35% |
Highest closing price | 2.36 | 2.50 | 2.25 | 1.57 |
Lowest closing price | 1.90 | 1.86 | 1.39 | 1.02 |
Volume (in 1000 shares) | 93 054 | 106 864 | 175 013 | 171 747 |
Number of shares | Share capital | |
Number of outstanding ordinary shares from previous years | 440 582 901 | 440.6 |
Issue of new share capital | 9 390 000 | 9.4 |
Number of outstanding ordinary shares as of 31.12. | 449 972 901 | 450.0 |
ASSOCIATED COMPANY | 2023 | 2022 |
Sales | 6.3 | 6.1 |
Purchase | 3.6 | 1.2 |
Receivables | 4.3 | 1.8 |
Payables | 0.4 | 0.4 |
NOK million | 31.12.2023 |
EBITDA | 36.9 |
Effect leasing - IFRS 16 | -20.0 |
Transaction costs | 0.0 |
Other events - one off | 4.3 |
Covenant EBITDA | 21.2 |
Covenant EBITDA (12 months rolling) | 117.8 |
NOK million | Facilities | 31.12.2023 |
Interest-bearing liabilities | NOK 110m WC facility | - |
Interest-bearing liabilities | NOK 65m term loan | 65.0 |
Interest-bearing liabilities | NOK 50m bullet | 50.0 |
Interest-bearing liabilities | Amortized cost | -1.4 |
Interest-bearing liabilities | Accrued interests | 2.1 |
Cash and cash equivalents | -36.4 | |
Net interest bearing debt | 79.4 |
SCANA ASA | INCOME STATEMENT | |||
PERIOD 1 JANUARY – 31 DECEMBER (NOK million) | Disclosures | 2023 | 2022 |
OPERATING REVENUE | |||
Operational revenue | 2 | 22.9 | 15.8 |
Total operating revenue | 22.9 | 15.8 | |
OPERATING EXPENSES | |||
Payroll expenses | 3 | -32.1 | -17.2 |
Other operating expenses | 3/4 | -17.8 | -14.8 |
Depreciation, amortisation, impairment | 4 | -1.4 | -0.3 |
Total operating expenses | -51.3 | -32.3 | |
Operating profit/loss (-) | -28.4 | -16.5 | |
FINANCIAL INCOME AND EXPENSES | |||
Income from investments in subsidiaries | 5 | 67.1 | 11.8 |
Interest income | 2 | 10.8 | 6.0 |
Interest expense | 2 | -9.3 | -9.8 |
Reversal and write-down of receivables in subsidiaries | 5/7 | 50.6 | -7.4 |
Other financial income/expenses (-) | 6/8 | -2.2 | 0.7 |
Net financial income/expenses (-) | 117.0 | 1.2 | |
Profit/loss (-) before tax | 88.6 | -15.2 | |
Income tax (expense)/benefit | 9 | 17.1 | 0.0 |
Profit/loss (-) | 105.7 | -15.2 | |
Net income (loss) for the period distributed as follows: | |||
Dividend | 22.6 | 0.0 | |
Retained earnings | 83.1 | -15.2 | |
Net income (loss) | 105.7 | -15.2 |
Fee to auditor: *) | 2023 | 2022 |
Statutory audit | 2.4 | 1.0 |
Other attestation services | 0.0 | 0.0 |
Audit-related assistance and other assistance | 0.0 | 0.1 |
Total audit fee | 2.4 | 1.0 |
2023 | 2022 | |
Parent company guarantees and surety liability | 275.3 | 179.8 |