XML 387 R68.htm IDEA: XBRL DOCUMENT v3.25.1
PENSIONS (Tables)
12 Months Ended
Dec. 31, 2024
Retirement Benefits [Abstract]  
Components of net periodic benefit cost
The components of net periodic benefit costs are as follows:
Year ended December 31,
(in thousands of $)202420232022
Service cost(27)(33)(75)
Interest cost(1,481)(1,622)(1,087)
Expected return on plan assets426 427 254 
Recognized actuarial loss(1,331)(307)(774)
Net periodic benefit cost(2,413)(1,535)(1,682)
Reconciliation of benefit obligation
The change in projected benefit obligation and plan assets and reconciliation of funded status for the years ended December 31, 2024 and 2023 are as follows:
(in thousands of $)20242023
Reconciliation of benefit obligation: 
Benefit obligation at January 133,433 34,078 
Service cost27 33 
Interest cost1,481 1,622 
Actuarial (gain)/loss (1)
(219)246 
Foreign currency exchange rate changes(137)383 
Benefit payments(2,952)(2,929)
Projected benefit obligation at December 31
31,633 33,433 
(1) Actuarial gain is sensitive to changes in key actuarial assumptions specifically discount rates, mortality rates and assumed future salary increases.
Reconciliation of fair value of plan assets
The accumulated benefit obligation at December 31, 2024 and 2023 was $31.6 million and $33.2 million, respectively.

(in thousands of $)20242023
Reconciliation of fair value of plan assets: 
Fair value of plan assets at January 19,962 9,809 
Actual return on plan assets(1,028)433 
Employer contributions2,290 2,175 
Foreign currency exchange rate changes(130)474 
Benefit payments(2,952)(2,929)
Fair value of plan assets at December 318,142 9,962 
Reconciliation of funded status
Employer contributions and benefits paid under the pension plans include $2.3 million and $2.2 million paid from employer assets for the years ended December 31, 2024 and 2023, respectively.
Our defined benefit pension plan is comprised of two schemes as follows:
 December 31, 2024
December 31, 2023
 
(in thousands of $)
UK SchemeMarine SchemeTotalUK SchemeMarine SchemeTotal
Fair value of benefit obligation(7,888)(23,745)(31,633)(7,597)(25,836)(33,433)
Fair value of plan assets (including annuity policy)
7,924 218 8,142 9,331 631 9,962 
Funded (unfunded) status at end of year36 (23,527)(23,491)1,734 (25,205)(23,471)
Asset allocation of retirement schemes
The fair value of our plan assets, by category, as of December 31, 2024 and 2023 are as follows:
(in thousands of $)20242023
Annuity policy
7,924 — 
Equity securities— 9,331 
Cash218 631 
 8,142 9,962 

The asset allocation for our Marine scheme at December 31, 2024 and 2023, by asset category are as follows:
Marine scheme
2024 (%)
2023 (%)
Cash100 100 
Total100 100 

The asset allocation for our UK scheme at December 31, 2024 and 2023, by asset category are as follows:
UK scheme2024 (%)2023 (%)
Annuity policy
99 — 
Equity— 99 
Cash
Total100 100 
Expected contributions to pension schemes
During the year ended December 31, 2024, we had made the following contributions to the schemes as follows:
(in thousands of $)UK schemeMarine scheme
Employer contributions171 2,119 
Expected pension disbursements
We are expected to make the following pension disbursements as follows:
Year ending December 31,
UK schemeMarine scheme
(in thousands of $)
2025500 2,500 
2026400 2,400 
2027415 2,300 
2028425 2,200 
2029440 2,100 
2030 - 2034
2,900 9,000 
Weighted average assumptions used
The weighted average assumptions used to determine the benefit obligation for our defined benefit pension plans for the years ended December 31 are as follows:
 20242023
Discount rate5.10 %4.63 %
Rate of compensation increase2.48 %2.47 %

The weighted average assumptions used to determine the net periodic benefit cost for our defined benefit pension plans for the years ended December 31 are as follows:
 20242023
Discount rate5.12 %4.64 %
Expected return on plan assets4.31 %4.31 %
Rate of compensation increase2.55 %2.54 %