| CEO Introduction | Page 5 |
| Key Figures | Page 10 |
| Corporate Social Responsibility | Page 11 |
| Statement from Board of Directors and CEO | Page 21 |
| Corporate Governance | Page 32 |
| Consolidated Financial Statements | Page 48 |
| Consolidated Statement of Income - Goodtech Group | Page 48 |
| Consolidated Statement of Comprehensive Income - Goodtech Group | Page 49 |
| Consolidated Statement of Financial Position - Goodtech Group | Page 50 |
| Consolidated Statement of Changes in Equity - Goodtech Group | Page 52 |
| Consolidated Statement of Cash Flows - Goodtech Group | Page 53 |
| Notes Goodtech Group | Page 54 |
| Parent Company Financial Statements | Page 105 |
| Statement of Income - Goodtech ASA | Page 105 |
| Statement of Financial Position - Goodtech ASA | Page 106 |
| Statement of Cash Flows - Goodtech ASA | Page 108 |
| Notes Goodtech ASA | Page 109 |
| Declaration from the Board and CEO | Page 119 |
| Auditors Report – PwC | Page 120 |
| Alternative Performance Measures (APM) | Page 125 |
| Signed | Signed | Signed |
| Mimi K. Berdal | Benedicte W. Grieg | Frode Haugli |
| Chairperson | Board member | Board member |
| Signed | Signed | Signed |
| Åge Westbø | Rachid Bendriss | Renate Borlaug |
| Board member | Board member | Board member |
| Signed | ||
| Margrethe Hauge | ||
| CEO |
| Amounts in MNOK | Note | 2024 | 2023* |
| Operating revenue | 3, 4 | ||
| Other revenue | 2, 30 | ||
| Total revenue | |||
| External projects costs | - | - | |
| Net operating revenue after external project costs | |||
| Salaries and personnel cost | 6, 7, 15, 33 | - | - |
| Other operating expenses | 8 | - | - |
| EBITDA | |||
| EBITDA margin % | 9.4% | 8.4% | |
| Depreciation and amortization | 12, 13, 14 | - | - |
| EBIT | |||
| EBIT margin % | 4.0% | 3.1% | |
| Share of income in associated companies | 31 | - | |
| Finance income | 9 | ||
| Finance expenses | 9 | - | - |
| Net financial items | - | ||
| Earnings before tax | |||
| Tax expense | 10 | - | |
| Earnings after tax from continued operations | |||
| Earnings after tax discontinued operations | 32 | - | - |
| Earnings after tax | - |
| Earnings per share in NOK | |||
| Basic earnings per share | 11 | - | |
| Diluted earnings per share | 11 | - | |
| Basic earnings per share from continuing operations | 11 | ||
| Diluted earnings per share from continuing operations | 11 |
| Condensed Consolidated Statement of Comprehensive Income January 1 - December 31, 2024 | |||
| Amounts in MNOK | Note | 2024 | 2023 |
| Earnings after tax | - | ||
| Comprehensive income | |||
| Items that may be reclassified to profit or loss in subsequent periods | |||
| Translation differences | - | ||
| Comprehensive income | - | ||
| Total comprehensive income | - | ||
| Assigned to: | |||
| The shareholders of the parent company | - | ||
| Non-controlling ownership interests | |||
| Total comprehensive income | - | ||
| Distribution of amounts allocated to shareholders of the parent company: | |||
| Continuing operations | |||
| Discontinued operations | - | - | |
| Total comprehensive income | - |
| Condensed Consolidated Statement of Financial Position as of December 31, 2024 | |||
| Amounts in MNOK | Note | 2024 | 2023 |
| Property, plant and equipment | 12 | ||
| Right-of-use assets | 13 | ||
| Intangible assets | 14 | ||
| Investments in associated companies | 31 | ||
| Deferred tax asset | 10 | ||
| Total non-current assets | |||
| Inventory | 16 | ||
| Trade receivables | 17 | ||
| Contract assets | 17 | ||
| Other current receivables | 18 | ||
| Cash and cash equivalents | 19 | ||
| Assets held for sale (disposal group) | 32 | ||
| Total current assets | |||
| Total assets | |||
| Amounts in MNOK | Note | 2024 | 2023 |
| Share capital | 24 | ||
| Treasury shares | 24 | - | - |
| Other paid-in equity | 24 | ||
| Total paid-in equity | |||
| Other equity | - | - | |
| Total retained equity | - | - | |
| Total equity | |||
| Non-current lease liabilities | 13, 20 | ||
| Non-current provisions | 23 | ||
| Total non-current liabilities | |||
| Trade payables | 21 | ||
| Other current liabilities | 21 | ||
| Current interest-bearing debt | 20 | ||
| Current lease liabilities | 13 | ||
| Current contract liabilities | 22 | ||
| Current provisions | 23 | ||
| Liabilities held for sale (disposal group) | 32 | ||
| Total current liabilities | |||
| Total liabilities | |||
| Total equity and liabilities |
| Signed | Signed | Signed |
| Mimi K. Berdal | Benedicte W. Grieg | Frode Haugli |
| Chairperson | Board member | Board member |
| Signed | Signed | Signed |
| Åge Westbø | Rachid Bendriss | Renate Borlaug |
| Board member | Board member | Board member |
| SignedMargrethe Hauge | ||
| CEO |
| Amounts in MNOK | Note | Share capital | Treasury shares | Other paid-in equity | Other equity | Translation differences | Total | Non-controlling interests | Total equity |
| Equity as of 01.01.2023 | - | - | |||||||
| Earnings after tax | |||||||||
| Comprehensive income | |||||||||
| Issuance of shares | |||||||||
| Share-based compensation | |||||||||
| Other changes | |||||||||
| Equity as of 31.12.2023 | - | - |
| Equity as of 01.01.2024 | - | - | ||||||
| Earnings after tax | - | - | - | |||||
| Comprehensive income | - | - | - | |||||
| Issuance of shares | ||||||||
| Share-based compensation | ||||||||
| Other changes | ||||||||
| Equity as of 31.12.2024 | - | - |
| Condensed Consolidated Statement of Cash Flows January 1 - December 31, 2024 | |||
| Amounts in MNOK | Note | 2024 | 2023 |
| Result for the period | - | ||
| Adjusted for | |||
| Tax expense | 10 | - | |
| Depreciation and amortization | 12, 14 | ||
| Share of profit after tax from associates | 31 | - | |
| Depreciation of right-of-use assets under IFRS 16 | 13 | ||
| Net change in provisions for liabilities | - | ||
| Interest income | 9 | - | - |
| Interest expenses | 9 | ||
| Changes in working capital: | |||
| Changes in inventory | 16 | ||
| Changes in trade receivables and other receivables | 17 | - | |
| Changes in trade payables and other current liabilities | 21 | - | |
| Other changes | - | - | |
| Cash flows from operating activities before interest and tax | - | ||
| Received interest | |||
| Paid interest | - | - | |
| Cash flow from operating activities | - | ||
| Outflow for purchase of tangible fixed assets | 12 | - | - |
| Inflow from sale of tangible fixed assets | 12 | ||
| Outflow for purchase of intangible assets | 14 | - | - |
| Outflows for acquisition of businesses | 2 | - | - |
| Cash flow from investing activities | - | ||
| Net inflow from issuance of shares | 24 | ||
| Repayment of lease liabilities | 13 | - | - |
| Change in overdraft facility | 20 | - | |
| Cash flow from financing activities | - | ||
| Cash and cash equivalents at the beginning of the period | |||
| Cash flow during the period | |||
| Effect of exchange rate changes on cash and cash equivalents | - | ||
| Cash and cash equivalents at the end of the period | |||
| Allocation of cash and cash equivalents at the end of the period: | |||
| Cash and cash equivalents in the balance sheet from continuing operations | |||
| Cash and cash equivalents in the balance sheet from discontinued operations | |||
| Cash and cash equivalents in the cash flow statement |
| Balance items | ||
| Closing rates as of 31.12.2024 | ||
| The following exchange rates have been used for the conversion: | SEK to NOK | EUR to NOK |
| Exchange rate 2024 | 1.02 | 11.79 |
| Exchange rate 2023 | 1.01 | 11.24 |
| The Acquisition of Skala Flytende in 2023 | |||
| Amounts in MNOK | Recognition 02.10.23 | 31.12.2023 | |
| Assets | 7 157 723 | 7 157 723 | |
| Liabilities | 2 267 191 | 2 267 191 | |
| Net identified assets | 4 890 532 | 4 890 532 | |
| Goodwill | 4 716 008 | 4 716 008 | |
| Netto assets acquired | 9 606 540 | 9 606 540 | |
| Change in other equity - subsequent measurement earn-out | - | 830 081 | |
| Calculation of the Total Purchase Price | |||
| Cash consideration | 7 683 288 | 7 683 288 | |
| Earn-out | 1 923 253 | 1 093 172 | |
| Calculated purchase price | 9 606 540 | 8 776 459 | |
| 2024 | |||
| Amounts in MNOK | Operating segment | Group adjustments | Total |
| Revenue from external customers | 714.8 | - | 714.8 |
| Other revenue | 1.8 | - | 1.8 |
| Total segment revenue | 716.6 | - | 716.6 |
| External projects costs | -247.0 | - | -247.0 |
| Net operating revenue after external projects | 469.6 | - | 469.6 |
| Salary and personnel cost | -349.8 | -6.7 | -356.5 |
| Other operating expenses | -68.8 | -0.3 | -69.1 |
| EBITDA | 51.0 | -7.0 | 44.0 |
| Depreciation and amortization | -25.1 | - | -25.1 |
| Impairments | - | - | - |
| EBITDA | 25.8 | -7.0 | 18.8 |
| Net financial items | 6.1 | -2.9 | 3.2 |
| Earnings before tax | 32.0 | -9.9 | 22.1 |
| Amounts in MNOK | Operating segment | Group adjustments | Total |
| Total assets continued operations | 386.4 | 111.1 | 497.4 |
| Assets held for sale | 39.8 | - | 39.8 |
| Total assets | 426.2 | 111.1 | 537.2 |
| Investments in fixed assets | 4.5 | 4.5 | |
| 2023 | |||
| Amounts in MNOK | Operating segment | Group adjustments | Total |
| Revenue from external customers | 726.8 | - | 726.8 |
| Other revenue | 2.0 | - | 2.0 |
| Total segment revenue | 728.8 | - | 728.8 |
| External projects costs | -323.8 | - | -323.8 |
| Net operating revenue after external projects | 405.0 | - | 405.0 |
| Salary and personnel cost | -295.4 | -6.2 | -301.6 |
| Other operating expenses | -59.4 | -9.8 | -69.2 |
| EBITDA | 50.1 | -16.0 | 34.1 |
| Depreciation and amortization | -21.8 | - | -21.8 |
| Impairments | - | - | - |
| EBITDA | 28.4 | -16.0 | 12.4 |
| Net financial items | -4.8 | -0.1 | -4.9 |
| Earnings before tax | 23.6 | -16.1 | 7.5 |
| Amounts in MNOK | Operating segment | Group adjustments | Total |
| Total assets continued operations | 451.2 | 96.2 | 547.4 |
| Assets held for sale | 32.8 | - | 32.8 |
| Total assets | 484.0 | 96.2 | 580.3 |
| Investments in fixed assets | 4.6 | 4.6 |
| Revenue | Constructioncontracts | Services | Product sales | Total 2024 |
| Norway | 167.3 | 437.0 | 604.2 | |
| Sweden | 4.8 | 0.4 | 5.2 | |
| Finland | - | - | ||
| Europe | 23.6 | 12.6 | 36.2 | |
| Others | 20.9 | 10.2 | 38.0 | 69.1 |
| Total | 216.5 | 460.2 | 38.0 | 714.8 |
| Portion recognized at a specific point in time | - | - | 38.0 | 38.0 |
| Portion recognized over time | 216.5 | 460.2 | - | 676.7 |
| 2023 | ||||
| Revenue | Constructioncontracts | Services | Product sales | Total 2023 |
| Norway | 324.7 | 315.0 | - | 639.7 |
| Sweden | 3.3 | 0.5 | - | 3.7 |
| Finland | - | - | - | - |
| Europe | 21.7 | 21.3 | - | 42.9 |
| Others | 6.9 | 5.8 | 27.7 | 40.4 |
| Total | 356.5 | 342.6 | 27.7 | 726.8 |
| Portion recognized at a specific point in time | - | - | 27.7 | 27.7 |
| Portion recognized over time | 356.5 | 342.6 | - | 699.1 |
| Remaining performance obligations at year-end | MNOK | |
| Within one year | 209.5 | |
| More than one year | - | |
| Total | 209.5 | |
| Amounts in MNOK | 2024 | 2023* |
| Cost of goods | 233.4 | 315.9 |
| Consultancy cost | 1.3 | 0.7 |
| Travel cost | 11.5 | 6.6 |
| Other operating costs | 0.8 | 0.5 |
| Sum external project costs | 247.0 | 323.8 |
| Amounts in MNOK | 2024 | 2023* |
| Salaries and wages | 277.2 | 235.9 |
| Social security | 44.3 | 35.8 |
| Pension Contributions | 20.0 | 15.1 |
| Employee benefits | 15.0 | 14.9 |
| Total salaries and personnel cost | 356.5 | 301.6 |
| 2024 | 2023 | |
| Number of employees at the end of the year | 309 | 285 |
| Average number of full-time equivalents employed during the period | 292 | 241 |
| Amounts in MNOK | 2024 | 2023* |
| Rent and property operating costs | 6.4 | 7.2 |
| Travel expenses | 5.1 | 4.3 |
| Vehicle costs | 1.5 | 1.3 |
| Sales and marketing expenses | 1.3 | 1.2 |
| Consultants, advisors, and other hired services | 19.2 | 17.2 |
| IT costs | 25.1 | 25.2 |
| Equipment and supplies | 2.3 | 1.8 |
| Postage and freight, etc. | 2.5 | 0.3 |
| Bad debt losses | -1.5 | 4.6 |
| Other operating expenses | 7.4 | 6.1 |
| Total other operating expenses | 69.1 | 69.2 |
| Amounts in MNOK | 2024 | 2023 |
| Statutory audit | 2.1 | 3.0 |
| Other assurance services | 0.2 | 0.1 |
| Tax advisory | - | - |
| Other non-audit services | - | - |
| Total audit expenses | 2.4 | 3.1 |
| Amounts in MNOK | 2024 | 2023* |
| Interest income | 10.6 | 7.4 |
| Foreign exchange gains | 7.3 | 4.6 |
| Other financial income | 0.1 | - |
| Total financial income | 18.0 | 12.1 |
| Interest on loans, operating credit, and lease obligations | -10.1 | -7.9 |
| Guarantee commission | -0.4 | -0.2 |
| Foreign exchange losses | -4.4 | -8.5 |
| Other financial expenses | -0.7 | -0.2 |
| Total financial expenses | -15.6 | -16.8 |
| Net financial expenses | 2.4 | -4.8 |
| Amounts in MNOK | 2024 | 2023* |
| Change in deferred tax asset | 5.7 | -4.4 |
| Tax expense | 5.7 | -4.4 |
| Current tax in balance sheet | - | - |
| Amounts in MNOK | 2024 | 2023* |
| Profit before tax from continuing operations | 22.1 | 19.5 |
| Tax expense calculated at a tax rate of 22% | 4.9 | 4.3 |
| Non-deductible expenses | 1.6 | 0.6 |
| Non-recognized deferred tax asset | -0.7 | -7.4 |
| Over/under accrued previous years | - | -1.9 |
| Tax expense | 5.7 | -4.4 |
| Amounts in MNOK | 2024 | 2023 |
| Fixed assets | 0.3 | 0.3 |
| Current assets | -6.0 | -3.6 |
| Provisions | 5.0 | 4.8 |
| Gain and loss account | 2.7 | 3.3 |
| Carryforward losses | 30.0 | 40.3 |
| Recognized deferred tax asset | 32.0 | 45.2 |
| Amounts in MNOK | 2024 | 2023 |
| Net assets/liabilities as of January 1 | 45.2 | 36.3 |
| Recognized in the income statement | -5.7 | 9.0 |
| Tax effect of disposals in the fiscal year | -7.9 | - |
| Translation difference | 0.5 | -0.1 |
| Net assets/liabilities as of December 31 | 32.0 | 45.2 |
| Recognized in the income statement | |||||
| Amounts in MNOK | 2024 | Change | 2023 | Change | 2022 |
| Fixed assets, R&D/customer contracts | 0.3 | - | 0.3 | -0.7 | 1.0 |
| Current assets | -6.0 | -2.4 | -3.6 | 1.0 | -4.6 |
| Provisions | 5.0 | 0.2 | 4.8 | 3.0 | 1.8 |
| Gain and loss account | 2.7 | -0.7 | 3.3 | -0.8 | 4.2 |
| Carryforward losses | 30.0 | -10.2 | 40.3 | 6.4 | 33.9 |
| Total deferred tax assets | 32.0 | -13.2 | 45.2 | 8.9 | 36.3 |
| Amounts in MNOK | 2024 | 2023 |
| Total carryforward losses | 136.6 | 185.3 |
| Calculated deferred tax asset | 30.0 | 40.3 |
| Of which: | ||
| Recognized asset | 30.0 | 40.3 |
| Unrecognized asset | - | - |
| 2024 | 2023 | |
| Norway | 136.6 | 151.3 |
| Total carryforward losses | 136.6 | 151.3 |
| Amounts in MNOK | 2024 | 2023 |
| Net income attributable to the company's shareholders | -25.3 | 8.1 |
| Weighted average number of shares (in thousands) | 28,608 | 27,387 |
| Basic earnings per share attributable to the company's shareholders (NOK) | -0.88 | 0.30 |
| Weighted average number of diluted shares (in thousands) | 28,608 | 27,799 |
| Diluted earnings per share attributable to the company's shareholders (NOK) | -0.88 | 0.29 |
| Earnings after tax from discontinued operations | -41.7 | -3.8 |
| Earnings per share for discontinued operations (amounts in NOK) | -1.46 | -0.14 |
| Number of shares in thousands | 2,024 | 2,023 |
| Issued ordinary shares at period end | 29,545 | 28,803 |
| Effect of treasury shares | -901 | -901 |
| Total | 28,644 | 27,902 |
| Weighted average number of ordinary shares | 28,608 | 27,387 |
| Amounts in MNOK | 2024 | 2023 |
| Earnings after tax from continued operations | 16.4 | 11.8 |
| Weighted average number of basic shares (in thousands) | 28,608 | 27,387 |
| Weighted average number of diluted shares (in thousands) | 29,204 | 27,799 |
| Basic earnings per share from continuing operations | 0.57 | 0.43 |
| Diluted earnings per share from continuing operations | 0.56 | 0.43 |
| Amounts in MNOK | Buildings and other real property | Machinery/inventory | Other operating assets | Total |
| Acquisition cost as of 01.01.23 | - | 18.1 | 28.5 | 46.6 |
| Additions | - | 4.1 | 0.4 | 4.5 |
| Additions from business combinations | 0.1 | 0.1 | ||
| Disposals | - | - | -0.1 | -0.1 |
| Currency adjustments | - | 0.1 | - | 0.1 |
| Other changes | - | - | 0.2 | 0.2 |
| Acquisition cost as of 31.12.23 | - | 22.3 | 29.2 | 51.5 |
| Accumulated depreciation as of 01.01.23 | - | -9.1 | -20.2 | -29.3 |
| Depreciation for the year | - | -4.5 | -0.9 | -5.4 |
| Currency adjustments | - | -0.1 | - | -0.1 |
| Other changes | - | - | - | - |
| Accumulated depreciation as of 31.12.23 | - | -13.7 | -21.1 | -34.8 |
| Carrying amount as of 31.12.23 | - | 8.6 | 8.1 | 16.7 |
| Amounts in MNOK | Buildings and other real property | Machinery/inventory | Other operating assets | Total |
| Acquisition cost as of 01.01.24 | - | 22.3 | 29.2 | 51.5 |
| Additions | - | 4.2 | 0.3 | 4.5 |
| Disposal held for sale | - | -2.5 | - | -2.5 |
| Currency adjustments | - | - | - | - |
| Other changes | - | - | - | - |
| Acquisition cost as of 31.12.24 | - | 24.1 | 29.4 | 53.5 |
| Accumulated depreciation as of 01.01.24 | - | -13.7 | -21.1 | -34.8 |
| Depreciation for the year | - | -5.2 | -1.4 | -6.6 |
| Disposal held for sale | - | 1.6 | - | 1.6 |
| Currency adjustments | - | - | - | - |
| Other changes | - | - | 0.2 | 0.2 |
| Accumulated depreciation as of 31.12.24 | - | -17.4 | -22.3 | -39.6 |
| Carrying amount as of 31.12. 2024 | - | 6.7 | 7.2 | 13.9 |
| Amounts in MNOK | Buildings | Land | Vehicle | Office equipment | Other | SUM |
| Carrying amount as of 01.01.23 | 39.3 | 2.1 | 3.8 | 1.0 | 46.3 | |
| Additions | 17.3 | 1.8 | 2.8 | 21.9 | ||
| Depreciations | -13.4 | -1.5 | -1.2 | -0.4 | -16.5 | |
| Translation differences | 0.5 | 0.1 | - | - | 0.5 | |
| Carrying amount as of 01.01.24 | 43.6 | 2.5 | 5.5 | 0.6 | 52.2 | |
| Additions | 5.6 | 2.1 | 2.4 | 10.2 | ||
| Depreciations | -15.1 | -1.8 | -2.1 | -0.4 | -19.4 | |
| Reclassified as held for sale | -3.5 | -1.3 | - | -4.8 | ||
| Adjustments | 1.1 | 1.1 | ||||
| Translation differences | 0.1 | - | - | 0.1 | ||
| Carrying amount as of 31.12.24 | 31.9 | - | 1.5 | 5.8 | 0.2 | 39.4 |
| Amounts in MNOK | 2024 | 2023 |
| Undiscounted lease liabilities and payment maturities | ||
| Less than one year | 15.6 | 18.8 |
| One to two years | 11.7 | 15.5 |
| Two to three years | 7.0 | 10.4 |
| Three to four years | 5.2 | 6.2 |
| Four to five years | 4.1 | 4.4 |
| More than five years | 4.6 | 6.9 |
| Total undiscounted lease liabilities as of December 31 | 48.2 | 62.2 |
| Discounting effect | 4.9 | 5.9 |
| Total lease liabilities in the balance sheet as of December 31 | 43.2 | 56.3 |
| Current | 13.8 | 16.7 |
| Non-current | 29.4 | 39.5 |
| Lease payments recognized as other operating expenses in the income statement | 2024 | 2023 |
| Operating expenses for the period related to short-term lease agreements | 0.2 | |
| Operating expenses for the period related to low-value assets | 0.5 | 0.7 |
| Total | 0.5 | 0.9 |
| Amounts recognized in the cash flow statement | ||
| Amounts in MNOK | 2024 | 2023 |
| Payment of lease liability instalments | 22.1 | 15.2 |
| Payment of interest on lease liabilities | 2.6 | 2.2 |
| Lease payments recognized as other operating expenses in the income statement and cash flow from operating activities | 0.5 | 0.9 |
| Total cash flow effect of lease assets | 25.2 | 18.3 |
| Amounts in MNOK | 2024 | 2023 |
| Rents - IFRS16 | 18.4 | 17.4 |
| EBITDA | 18.4 | 17.4 |
| Depreciation IFRS16 | -16.0 | -16.6 |
| Operating profit (EBIT) | 2.4 | 0.8 |
| Net financial items | -2.4 | -2.1 |
| Earnings before tax | 0.1 | -1.3 |
| Amounts in MNOK | 2024 | 2023 |
| Extension options not recognized in lease liabilities, discounted | 44.8 | 43.1 |
| Lease agreements entered into, not commenced and not recognized in lease liabilities | -1.1 | 0.4 |
| Effect on lease liabilities if the discount rate increases by 0,5 % | -0.4 | -0.5 |
| Effect on lease liabilities if the discount rate decreases by 0,5 % | 0.4 | 0.5 |
| Weighted average marginal borrowing rate | 5.01 | 4.47 |
| Amounts in MNOK | Goodwill | Development costs | Intangible assets | Total |
| Acquisition cost as of 01.01.23 | 154.3 | 18.4 | 6.7 | 179.4 |
| Additions | - | 5.2 | - | 5.2 |
| Additions through business combinations | 4.5 | 5.0 | 0.3 | 9.7 |
| Currency adjustments | 0.6 | - | 0.2 | 0.7 |
| Other changes | - | - | - | - |
| Acquisition cost as of 31.12.23 | 159.3 | 28.5 | 7.1 | 194.9 |
| Accumulated amortization as of 01.01.23 | - | -10.4 | -5.3 | -15.7 |
| Amortization for the year | - | -1.9 | -0.9 | -2.7 |
| Currency adjustments | -0.2 | - | -0.2 | -0.4 |
| Other changes | 0.2 | - | - | 0.2 |
| Accumulated amortization as of 31.12.23 | - | -12.2 | -6.3 | -18.6 |
| Carrying amount as of 31.12.23 | 159.3 | 16.3 | 0.7 | 176.3 |
| Amounts in MNOK | Goodwill | Development costs | Intangible assets | Total |
| Acquisition cost as of 01.01.24 | 159.3 | 28.5 | 7.1 | 194.9 |
| Additions | - | 3.2 | 0.1 | 3.2 |
| Disposal held for sale | - | - | -2.6 | -2.6 |
| Currency adjustments | 0.1 | - | - | 0.1 |
| Other changes | - | - | - | - |
| Acquisition cost as of 31.12.24 | 159.4 | 31.7 | 4.5 | 195.6 |
| Accumulated amortization as of 01.01.24 | - | -12.2 | -6.3 | -18.6 |
| Amortization for the year | - | -2.4 | -0.6 | -3.0 |
| Impairment for the year | -5.1 | - | - | -5.1 |
| Disposal held for sale | - | - | 2.4 | 2.4 |
| Currency adjustments | - | - | - | - |
| Other changes | - | - | - | - |
| Accumulated amortization as of 31.12.24 | -5.1 | -14.6 | -4.5 | -24.3 |
| Carrying amount as of 31.12.24 | 154.3 | 17.1 | - | 171.3 |
| Amounts in MNOK | 2024 | 2023 |
| Goodtech AS | 154.3 | 154.3 |
| Operations in Norway | 154.3 | 154.3 |
| Goodtech Solution AB | - | 5.0 |
| Operations in Sweden | - | 5.0 |
| Carrying amount as of 31.12 | 154.3 | 159.3 |
| Weighted Average Cost of Capital Used in the Impairment Test – After Tax | WACC |
| CGU Norway | 10,91 % |
| CGU Sweden | 11,82 % |
| Amounts in MNOK | 2024 | 2023 |
| Mimi K. Berdal (chairperson) | 0.54 | 0.50 |
| Rachid Bendriss (board member from 04.2024) | 0.14 | - |
| Benedicte Willumsen Grieg (board member from 04.2024) | 0.14 | - |
| Karl Erik Staubo (board member until 04.2024) | 0.13 | 0.25 |
| Åge Westbø (board member) | 0.27 | 0.25 |
| Vibeke Strømme (board member until 04.2024) | 0.13 | 0.25 |
| Frode Haugli (board member) | 0.28 | 0.25 |
| Peter Strandberg (employee representative from 04.2024) | 0.07 | - |
| Renate Borlaug (employee representative from 04.2024) | 0.07 | - |
| Thomas Bordvik (employee representative until 04.2024) | 0.07 | 0.13 |
| Malte Svensson (employee representative until 04.2024) | 0.07 | 0.13 |
| Total | 2.04 | 1.75 |
| Amounts in MNOK | 2024 | 2023 |
| Karl Erik Staubo (head of audit and sustainability committee until 04.2024) | 0.04 | 0.03 |
| Vibeke Strømme (member audit and sustainability committee until 04.2024) | 0.04 | 0.03 |
| Åge Westbø | 0.04 | 0.03 |
| Rachid Bendriss (head of audit and sustainability committee from 05.2024) | - | - |
| Benedicte Willumsen Grieg (member audit and sustainability committee from 05.2024) | - | - |
| Total | 0.12 | 0.08 |
| Amounts in MNOK | 2024 | 2023 |
| Stig Grimsgaard Andersen (head of nomination committee) | 0.07 | 0.06 |
| Eivind Devold (member of nomination committee) | 0.04 | 0.04 |
| Karl-Erik Staubo (member of nomination committee from 04.2024 | - | - |
| Terje Thon (member of nomination committee until 04.2024) | 0.04 | 0.04 |
| Total | 0.14 | 0.13 |
| Amounts in TNOK | 2024 | 2023 |
| Frode Haugli | 0.01 | 0.01 |
| Mimi K. Berdal | 0.01 | 0.01 |
| Total | 0.02 | 0.02 |
| Amounts in MNOK | Salary, fees, etc. | Pension | Other benefits | Total 2024 | Total 2023 |
| Margrethe Hauge (CEO from 01.01.21) | 4.17 | 0.09 | 0.15 | 4.41 | 4.67 |
| Synnøve Granli (CFO until 06.12.21) 1) | - | - | - | - | 0.01 |
| Øyvind Osjord (CFO from 06.12.21) | 2.02 | - | 0.14 | 2.16 | 2.19 |
| Magne Reierson (COO) | 2.04 | 0.09 | 0.05 | 2.18 | 2.02 |
| Magnus Aleksander Due (CDO until 30.06.23) | - | - | - | - | 0.50 |
| Erling Gresvoll Olsen (CSO from 01.04.22) | 1.76 | 0.09 | 0.13 | 1.98 | 1.81 |
| Stefano Bardellotto (CBDO from 01.05.23) | 1.67 | 0.09 | 0.01 | 1.76 | 1.02 |
| Johan Håkansson | 1.97 | 0.04 | 0.05 | 2.06 | - |
| Amounts in MNOK | 2024 | 2023 |
| Materials | - | - |
| Work in progress | - | - |
| Finished goods | 4.8 | 5.1 |
| Obsolescence | -0.9 | -0.3 |
| Total net inventory | 3.9 | 4.7 |
| Cost of goods sold for the period | 233.4 | 315.9 |
| Carrying amount of inventory pledged as collateral | 3.9 | 4.7 |
| Amounts in MNOK | 2024 | 2023 |
| Trade receivables | 95.9 | 84.6 |
| Allowance for doubtful accounts | 3.2 | 7.5 |
| Net trade receivables | 92.7 | 77.1 |
| Change in allowance for doubtful accounts | 4.3 |
| Amounts in MNOK | Not due | < 30 Days | 31-60 Days | 61-90 Days | over 90 days | Total |
| 2024 Consolidated | 82.0 | 10.5 | 0.3 | - | - | 92.7 |
| 88% | 11% | 0% | 0% | 0% | 100% | |
| 2023 Consolidated | 67.9 | 6.9 | 1.1 | 0.6 | 0.5 | 77.1 |
| 88% | 9% | 1% | 1% | 1% | 100% |
| Amounts in MNOK | 2024 | 2023 |
| Contract assets as of January 1 | 52.3 | 21.4 |
| Additions | 793.9 | 808.5 |
| Reclassified to trade receivables | -815.4 | -777.6 |
| Discontinued operations held for sale | -15.6 | - |
| Total contract assets | 15.2 | 52.3 |
| Amounts in MNOK | 2024 | 2023 |
| Receivables from government grants | - | - |
| Prepaid expenses | 9.5 | 9.7 |
| Other current receivables | 5.6 | 6.5 |
| Total other current receivables | 15.0 | 16.2 |
| Amounts in MNOK | 2024 | 2023 |
| Trade receivables | 92.7 | 77.1 |
| Contract assets | 15.2 | 52.3 |
| Other current receivables | 15.0 | 16.2 |
| Total current receivables | 123.0 | 145.6 |
| Value in Currency | Value in MNOK |
| Current receivables - carrying amount by currency | 2024 | 2023 | 2024 | 2023 |
| USD | 0.2 | 0.2 | 2.1 | 2.0 |
| EUR | 0.4 | 0.4 | 4.7 | 4.8 |
| SEK | 0.1 | 34.2 | 0.1 | 34.7 |
| NOK | 116.5 | 104.0 | 116.0 | 104.0 |
| Total current receivables | 123.0 | 145.6 |
| Amounts in MNOK | 2024 | 2023 |
| Cash in bank and in hand | 110.8 | 104.4 |
| Cash and cash equivalents in the balance sheet | 110.8 | 104.4 |
| Cash and Cash Equivalents | 0.0 |
| Restricted Funds | 14.2 |
| Cash and Cash Equivalents in Separate Company Accounts | 14.2 |
| Cashpool NOK | 80.5 |
| Cashpool SEK | 0.0 |
| Cashpool EUR | 0.0 |
| Cashpool USD | 16.0 |
| Cash and Cash Equivalents in Group Account System | 96.5 |
| Total Cash and Cash Equivalents in the Balance Sheet as of 31.12.24 | 110.8 |
| Amounts in MNOK | 2024 | 2023 |
| Classification in the balance sheet | ||
| Current liabilities | 31.3 | 16.7 |
| Non-current liabilities | 29.4 | 39.5 |
| Total interest-bearing loans and credits | 60.7 | 56.3 |
| Amounts in MNOK | Currency | Company | 2024 | 2023 | |
| Interest-bearing loans and credits | |||||
| Nordea Group credit, SEK | 7-day STIBOR + 1.25 % | SEK | Goodtech ASA | 13.7 | - |
| Nordea Group credit, EUR | 7-day EURIBOR + 1.35 % | EUR | Goodtech ASA | 3.8 | - |
| Lease liabilities | 1.24 % - 7.01 % | 43.2 | 56.3 | ||
| Total interest-bearing loans and credits | 60.7 | 56.2 |
| Amounts in MNOK | 2024 | 2023 |
| Maturity < 1 year | 31.3 | 16.7 |
| Maturity 1-3 years | 16.7 | 23.5 |
| Maturity 3-5 years | 8.4 | 9.5 |
| Maturity > 5 years | 4.4 | 6.6 |
| Total interest-bearing loans and credits | 60.7 | 56.3 |
| Amounts in MNOK | Interest rate and fee | Total facility | Unutilized facility |
| Nordea Group credit line | 7-day NIBOR + 1.25% facility fee 0.125% per quarter | 55.0 | 37.5 |
| Total operating credit | 55.0 | 37.5 |
| Amounts in MNOK | Total facility | Unutilized facility |
| Guarantee limits in banks and other guarantee institutions | 96.0 | 15.7 |
| Amounts in MNOK | 2024 | 2023 |
| Interest-bearing loans and credits as of January 1 | 56.3 | 93.5 |
| Non-cash movementsCurrency effect on opening balance in SEK and EUR | -0.6 | 2.7 |
| New lease liabilities | 10.2 | 21.9 |
| Lease liabilities deducted from sold business and held for sale | -4.8 | - |
| Other changes | -1.0 | -2.1 |
| Changes with cash flow effects | ||
| Payment of installments and lease liabilities | -22.1 | -15.2 |
| Change in overdraft facility | 17.5 | -44.5 |
| Change in classification of overdraft facility | 5.3 | - |
| Interest-bearing loans and credits as of December 31 | 60.7 | 56.3 |
| Amounts in MNOK | 2024 | 2023 |
| Trade payables | 39.1 | 78.6 |
| Total trade payables | 39.1 | 78.6 |
| Amounts in MNOK | 2024 | 2023 |
| Accrued public taxes | 43.3 | 43.1 |
| Accrued vacation pay/salaries | 46.1 | 49.5 |
| Accrued expenses | 3.9 | 4.1 |
| Other current liabilities | 0.8 | 3.7 |
| Total other current liabilities | 94.1 | 100.4 |
| Amounts in MNOK | 2024 | 2023 |
| Advance payments for long-term contracts | 27.8 | 38.6 |
| Expected repayment from retrospective volume rebates | 0.6 | 1.3 |
| Total current contract liabilities | 28.4 | 39.8 |
| Current contract liabilities | 28.4 | 39.8 |
| 2023 | ||||
| Amounts in MNOK | Guarantees | Provisions | Loss Contracts | Sum |
| Provisions as of January 1 | 2.2 | 9.3 | 0.2 | 11.7 |
| Provisions during the year | 5.5 | 0.3 | 0.6 | 6.4 |
| Provision reversed during the year | -2.7 | -6.6 | -0.2 | -9.5 |
| Provisions utilized during the year | -0.1 | - | - | -0.1 |
| Provisions as of December 31 | 4.9 | 3.1 | 0.6 | 8.5 |
| Expected Timing of Payments | ||||
| Within the next 12 months | 4.9 | 2.7 | 0.6 | 8.2 |
| After the next 12 months | - | 0.3 | - | 0.3 |
| Total provisions | 4.9 | 3.1 | 0.6 | 8.5 |
| 2024 | ||||
| Amounts in MNOK | Guarantees | Provisions | Loss Contracts | Sum |
| Provisions as of January 1 | 4.9 | 3.1 | 0.6 | 8.5 |
| Provisions during the year | 8.5 | - | 6.6 | 15.1 |
| Provisions classified as liabilities in disposal group | -2.7 | - | - | -2.7 |
| Provision reversed during the year | -3.7 | -2.9 | -6.9 | -13.5 |
| Provisions utilized during the year | -0.8 | - | - | -0.8 |
| Provisions as of December 31 | 6.2 | 0.2 | 0.3 | 6.7 |
| Expected Timing of Payments | ||||
| Within the next 12 months | 3.1 | 0.1 | 0.3 | 6.6 |
| After the next 12 months | 3.1 | 0.1 | - | 0.1 |
| Total provisions | 6.2 | 0.2 | 0.3 | 6.7 |
| Amounts in MNOK | Share capital | Treasury shares | Other paid-in equity | Total |
| Equity as of 01.01.2023 | 55.5 | -1.8 | 431.5 | 485.2 |
| Issuance of shares | 2.1 | - | 8.8 | 11.0 |
| Share-based compensation | - | - | - | - |
| Other changes | - | - | - | - |
| Equity as of 31.12.2023 | 57.6 | -1.8 | 440.4 | 496.2 |
| Equity as of 01.01.2024 | 57.6 | -1.8 | 440.4 | 496.2 |
| Issuance of shares | 1.5 | - | 5.4 | 6.8 |
| Share-based compensation | - | - | - | - |
| Equity as of 31.12.2024 | 59.1 | -1.8 | 445.7 | 503.0 |
| Name | Number of shares | Ownership % |
| WESTHAWK AS | 2 781 000 | 10.0 % |
| GRIEG KAPITAL AS | 2 386 966 | 8.6 % |
| GORA AS | 2 016 992 | 7.2 % |
| STACO AS | 1 169 103 | 4.2 % |
| ALTEA AS | 1 000 000 | 3.6 % |
| TVECO AS | 1 000 000 | 3.6 % |
| MUEN INVEST AS | 917 227 | 3.3 % |
| ACUMULUS AS | 766 841 | 2.7 % |
| MP PENSJON PK | 750 977 | 2.7 % |
| WEINTRAUB AS | 714 730 | 2.6 % |
| A/S POLYCORP | 690 659 | 2.5 % |
| OMA INVEST AS | 525 790 | 1.9 % |
| KES AS | 400 000 | 1.4 % |
| REMIS AS | 400 000 | 1.4 % |
| TIGERSTADEN AS | 400 000 | 1.4 % |
| TROLLHAUG INVEST AS | 320 000 | 1.1 % |
| PART INVEST AS | 300 000 | 1.1 % |
| SKANDINAVISKA ENSKILDA BANKEN AB | 300 000 | 1.1 % |
| WEST GRATITUDE AS | 262 672 | 0.9 % |
| BOOLEAN AS | 250 000 | 0.9 % |
| Total shares owned by top 20 shareholders | 17,352,957 | 62.2 % |
| Total number of shares including treasury shares | 28,803,077 | |
| Treasury shares owned by Goodtech ASA | 900,773 | |
| Total number of shares outstanding excluding treasury shares | 27,902,304 |
| Shares owned by the Board and Management as of 31.12.2024 | Number of shares |
| Mimi K. Berdal (Chairman), through MKB Invest AS | 40 000 |
| Åge Westbø (Board member), through Westhawk AS and Westknight AS | 2 801 000 |
| Frode Haugli (Board member), through Edorf Invest AS | 26 000 |
| Karl Erik Staubo (Board member up to April 2024), through STACO AS and KES AS | 1 569 103 |
| Rachid Bendriss (Board member from April 2024) through Celisa Capital AS | 20 000 |
| Vibeke Strømme (Board member up to April 2024) | 34 000 |
| Benedicte W.Grieg (Board member from April 2024) | 0 |
| Renate Borlaug (Board member, employee representative from April 2024) | 0 |
| Peter Strandberg (Board member, employee representative from April 2024) | 0 |
| Thomas Bordvik (Board member, employee representative up to April 2024) | 19 168 |
| Malte Svensson (Board member, employee representative up to April 2024) | 206 |
| Margrethe Hauge (CEO) | 138 131 |
| Øyvind Osjord (CFO), 78 436 shares private, 10 100 shares through Osjord Insights AS | 88 536 |
| Magne Reierson (COO) | 37 315 |
| Erling Gresvoll Olsen (CSO) | 78 436 |
| Stefano Bardelletto (Director Business Development) through Icaro AS | 49 227 |
| Johan Håkansson (Director Business Development Sweden) | 36 212 |
| Peter Strandberg (Board member, employee representative from April 2024) | 2.169 |
| Margrethe Hauge (CEO) | 148 866 |
| Erling Gresvoll Olsen (CSO) | 89 171 |
| Amounts in MNOK | 2024 | 2023 |
| Cash and cash equivalents (note 19) | 110.7 | 104.4 |
| Contract assets (note 17) | 15.2 | 52.3 |
| Trade receivables (note 17) | 92.7 | 77.1 |
| Other current receivables (note 18) | 15.0 | 16.2 |
| 2024 | |||||
| Amounts in MNOK | < 1 year | 1-3 years | 3-5 years | > 5 years | Total |
| Interest-bearing debt | |||||
| Bank loans | - | ||||
| Lease liabilities | 13.8 | 16.7 | 8.4 | 4.4 | 43.2 |
| Drawings on operating credit | 17.5 | 17.5 | |||
| Total interest-bearing debt | 31.3 | 16.7 | 8.4 | 4.4 | 60.7 |
| Non-interest-bearing debt | |||||
| Trade payables | 39.1 | 39.1 | |||
| Other current liabilities | 94.1 | 94.1 | |||
| Liabilities held for sale | 36.5 | 36.5 | |||
| Total non-interest-bearing debt | 169.6 | - | - | - | 169.6 |
| Total interest-bearing and non-interest-bearing debt | 200.9 | 16.7 | 8.4 | 4.4 | 230.3 |
| Future interest payments | - | ||||
| Future discount rates, lease liabilities | 1.7 | 2.1 | 0.9 | 0.2 | 4.9 |
| Total including interest payments | 203.0 | 18.7 | 9.3 | 4.6 | 235.6 |
| 2023 | |||||
| Amounts in MNOK | < 1 year | 1-3 years | 3-5 years | > 5 years | Total |
| Interest-bearing debt | |||||
| Bank loans | - | ||||
| Lease liabilities | 18.8 | 25.9 | 10.6 | 6.9 | 62.2 |
| Drawings on operating credit | - | ||||
| Total interest-bearing debt | 18.8 | 25.9 | 10.6 | 6.9 | 62.2 |
| Non-interest-bearing debt | |||||
| Trade payables | 79.0 | 79.0 | |||
| Other current liabilities | 100.4 | 100.4 | |||
| Liabilities held for sale | 16.3 | 16.3 | |||
| Total non-interest-bearing debt | 195.7 | - | - | - | 195.7 |
| Total interest-bearing and non-interest-bearing debt | 214.6 | 25.9 | 10.6 | 6.9 | 257.9 |
| Future interest payments | - | ||||
| Future discount rates, lease liabilities | 2.0 | 2.4 | 1.1 | 0.3 | 5.9 |
| Total including interest payments | 216.6 | 28.3 | 11.7 | 7.2 | 263.8 |
| Cash Pool by Currency | Amount in currency | Amount in NOK |
| NOK | 80.6 | 80.6 |
| SEK | -13.3 | -13.7 |
| EUR | -0.3 | -3.8 |
| USD | 1.4 | 16.0 |
| Total | 79.1 |
| 2024 | ||
| Amounts in MNOK | Financial instruments measured at amortized cost | Total |
| Trade receivables | 92.7 | 92.7 |
| Other current receivables | 15.0 | 15.0 |
| Cash and cash equivalents | 110.7 | 110.7 |
| Total | 218.4 | 218.4 |
| Non-current interest-bearing debt | - | - |
| Current interest-bearing debt | 17.5 | 17.5 |
| Trade payables | 39.1 | 39.1 |
| Lease liabilities | 43.2 | 43.2 |
| Other current liabilities | 94.1 | 94.1 |
| Total | 193.9 | 193.9 |
| Total financial instruments | 412.3 | 412.3 |
| 2023 | ||
| Amounts in MNOK | Financial instruments measured at amortized cost | Total |
| Trade receivables | 77.1 | 77.1 |
| Other current receivables | 16.2 | 16.2 |
| Cash and cash equivalents | 104.4 | 104.4 |
| Total | 197.7 | 197.7 |
| Non-current interest-bearing debt | - | - |
| Current interest-bearing debt | - | - |
| Trade payables | 78.6 | 78.6 |
| Lease liabilities | 56.3 | 56.3 |
| Other current liabilities | 100.4 | 100.4 |
| Total | 235.2 | 235.2 |
| Total financial instruments | 432.9 | 432.9 |
| Associated companies | Ownership 2024 | Office | Country |
| Goodtech Electro AS | 50.0 % | Oslo | Norge |
| Neuron Solution AS | 43.0 % | Bergen | Norge |
| Associated companies | Carrying amount as of 01.01 | Additions to associated companies | Share of Profit in 2024 | Carrying amount as of 31.12 |
| Goodtech Electro AS | 1.2 | - | 0.8 | 2.0 |
| Neuron AS | 1.1 | - | 0.1 | 1.2 |
| Total | 2.3 | - | 0.9 | 3.2 |
| Goodtech Electro AS | Neuron Solutions AS | |||
| Results | 2024 | 2023 | 2024 | 2023 |
| Revenue | 10.4 | 8.3 | 3.1 | 2.6 |
| Expenses | 8.8 | 7.6 | 2.9 | 3.0 |
| EBIT | 1.6 | 0.7 | 0.2 | -0.4 |
| Net financial expenses | - | - | - | - |
| Earnings before tax | 1.6 | 0.7 | 0.2 | -0.4 |
| Tax expenses | - | 0.4 | - | - |
| Earnings after tax | 1.6 | 0.3 | 0.2 | -0.4 |
| Share of profit from associated company | 0.8 | 0.2 | 0.1 | -0.2 |
| Balance sheet | 2024 | 2023 | 2024 | 2023 |
| Non-current assets | 0.7 | 0.7 | - | 0.1 |
| Current assets | 3.0 | 3.0 | 1.3 | 0.8 |
| Total assets | 3.7 | 3.7 | 1.3 | 0.9 |
| Equity | 2.5 | 2.4 | 0.4 | 0.6 |
| Non-current liabilities | 0.1 | - | - | - |
| Current liabilities | 1.1 | 1.3 | 0.9 | 0.3 |
| Total liabilities | 1.2 | 1.3 | 0.9 | 0.3 |
| Total equity and liabilities | 3.7 | 3.7 | 1.3 | 0.9 |
| Discontinued operations (Amounts in MNOK) | 2024 | 2023 |
| Revenue | 143.7 | 287.8 |
| Expenses | -177.5 | -296.6 |
| Earnings before tax | -33.7 | -8.7 |
| Tax expenses | -7.9 | 5.0 |
| Total earnings after tax from discontinued operations | -41.7 | -3.8 |
| Earnings after tax from discontinued operations GES AB | -10.1 | -20.8 |
| Earnings after tax from discontinued operations GS AB | -31.6 | 17.0 |
| Assets held for sale (Amounts in MNOK) | 2024 | 2023 |
| Total current assets | 30.7 | 32.8 |
| Total assets from disposal Group held for sale | 30.7 | 32.8 |
| Liabilities held for sale (Amounts in MNOK) | ||
| Total current liabilities | 36.5 | 16.3 |
| Total liabilities from disposal Group held for sale | 36.5 | 16.3 |
| Amounts in MNOK | 2024 | 2023 |
| Cash flow from operating activities | -11.4 | -5.5 |
| Cash flow from investing activities | 21.4 | -1.8 |
| Cash flow from financing activities | -12.3 | 0.9 |
| Cash flows during the period | -2.3 | -6.4 |
| Amounts in MNOK | 2024 | 2023 |
| Cash flow from operating activities | -37.9 | 40.2 |
| Cash flow from investing activities | -0.3 | -0.8 |
| Cash flow from financing activities | 7.2 | -12.7 |
| Cash flows during the period | -31.0 | 26.7 |
| 2024 | 2023 | |
| Outstanding options at the beginning of the period | 894 429 | 678 634 |
| Options granted during the period | 32 530 | 215 795 |
| Options forfeited during the period | 166 332 | - |
| Options exercised during the period | - | - |
| Options expired during the period | - | - |
| Outstanding options at the end of the period | 760 627 | 894 429 |
| Options exercisable at the end of the period | - | - |
| Amounts in MNOK | Note | 2024 | 2023 |
| Revenue | |||
| Revenue | 2.8 | - | |
| Total revenue | 2.8 | - | |
| Operating expenses | |||
| Salaries and personnel cost | 3 | 2.6 | 2.7 |
| Other operating expenses | 4 | 7.9 | 13.3 |
| Total operating expenses | 10.5 | 16.0 | |
| Operating profit | -7.7 | -16.0 | |
| Financial Income and Expenses | |||
| Income from investment in subsidiaries | 5 | 28.0 | 41.4 |
| Other financial income | 5 | 19.4 | 5.2 |
| Total financial income | 47.4 | 46.6 | |
| Impairment of financial fixed assets | 5, 11 | 59.9 | 26.8 |
| Other financial expenses | 5 | 8.6 | 5.3 |
| Loss on disposal of subsidiaries | 11 | -0.8 | - |
| Total financial expenses | 67.7 | 32.1 | |
| Net financial items | -20.3 | 14.5 | |
| Earnings before tax | -28.1 | -1.5 | |
| Tax expense | 6 | 3.6 | -1.8 |
| Earnings after tax | -31.7 | 0.3 | |
| Distribution/coverage of annual profit | |||
| Transfer to/from uncovered losses | -31.7 | 0.3 | |
| Total distributions | -31.7 | 0.3 |
| Amounts in MNOK | Note | 2024 | 2023 |
| Assets | |||
| Non-current assets | |||
| Deferred tax assets | 6 | 29.8 | 33.4 |
| Total intangible assets | 29.8 | 33.4 | |
| Financial fixed assets | |||
| Investments in subsidiaries | 10 | 184.0 | 204.4 |
| Investments in associated companies | 10 | 1.8 | 1.8 |
| Loans to companies in the same Group | 9 | - | - |
| Total financial fixed assets | 185.8 | 206.2 | |
| Total non-current assets | 215.6 | 239.6 | |
| Current Assets | |||
| Receivables from Group companies | 8 | 135.8 | 106.3 |
| Other current receivables | 8 | 0.1 | 0.1 |
| Total receivables | 135.9 | 106.4 | |
| Cash and cash equivalents | 7, 9 | 79.3 | 60.9 |
| Total current assets | 215.2 | 167.3 | |
| Total Assets | 430.8 | 406.9 |
| Amounts in MNOK | Note | 2024 | 2023 |
| Equity and Liabilities | |||
| Equity | |||
| Paid-in equity | |||
| Share capital | 13 | 59.1 | 57.6 |
| Treasury shares | 13 | -1.8 | -1.8 |
| Other paid-in equity | 13 | 445.7 | 440.4 |
| Total paid-in equity | 503.0 | 496.2 | |
| Retained earnings | |||
| Uncovered losses | 13 | -248.6 | -218.3 |
| Total retained earnings | -248.6 | -218.3 | |
| Total equity | 254.4 | 277.8 | |
| Liabilities | |||
| Non-current liabilities | |||
| Long-term provisions | - | 2.8 | |
| Total non-current liabilities | - | 2.8 | |
| Current Liabilities | |||
| Trade payables | 10 | 3.4 | 4.6 |
| Tax payables | 16.4 | 22.2 | |
| Current liabilities to Group companies | 10 | 155.9 | 96.0 |
| Other current liabilities | 9 | 0.8 | 3.6 |
| Total current liabilities | 176.6 | 126.3 | |
| Total liabilities | 176.6 | 129.1 | |
| Total equity and liabilities | 430.8 | 406.9 |
| Signed | Signed | Signed |
| Mimi K. Berdal | Benedicte W. Grieg | Frode Haugli |
| Chairperson | Board member | Board member |
| Signed | Signed | Signed |
| Åge Westbø | Rachid Bendriss | Renate Borlaug |
| Board member | Board member | Board member |
| SignedMargrethe Hauge | ||
| CEO |
| Amounts in MNOK | Note | 2024 | 2023 |
| Result for the period | -31.7 | 0.3 | |
| Adjusted for | |||
| - Tax expense | 3.6 | -1.8 | |
| - Impairment of shares | 59.9 | 26.8 | |
| - Interest income | -0.6 | - | |
| - Group contributions and dividends recognized as financial income | -28.0 | -41.4 | |
| Change in trade receivables and other receivables | 0.8 | 0.6 | |
| Change in trade payables and other current liabilities | -7.0 | 21.3 | |
| Change in short-term intercompany receivables and payables | -28.7 | -35.6 | |
| Net Cash Flow from Operating Activities | -31.7 | -29.7 | |
| Cash Flow from Investing Activities | |||
| Change in intercompany balances in the group account arrangement | -0.4 | - | |
| Net Cash Flow from Investing Activities | -0.4 | - | |
| Cash Flows from Financing Activities | |||
| Change in intercompany balances in the Group account arrangement | 43.3 | 51.9 | |
| Receipts from issuance of shares | 6.8 | 11.0 | |
| Change in intercompany loan receivables | - | 2.5 | |
| Net Cash Flow from Financing Activities | 50.5 | 65.3 | |
| Net Change in Cash and Cash Equivalents | 18.4 | 35.5 | |
| Balance of cash and cash equivalents as of 01.01 | 60.9 | 25.4 | |
| Effect of exchange rate changes on cash and cash equivalents | - | - | |
| Balance of cash and cash equivalents as of 31.12 | 79.3 | 60.9 |
| Amounts in MNOK | 2024 | 2023 |
| Salaries and wages | 2.2 | 2.2 |
| Share based payments | - | - |
| Social security costs | 0.3 | 0.1 |
| Pension Contributions | - | - |
| Other Benefits | 0.1 | 0.3 |
| Total salaries and personnel cost | 2.6 | 2.7 |
| Amounts in MNOK | 2024 | 2023 |
| Travel expenses | - | - |
| Sales and marketing expenses | - | - |
| External services, etc. | 3.4 | 8.6 |
| Provision for doubtful accounts | - | - |
| Costs related to stock exchange, VPS, etc | 0.8 | 1.0 |
| Other operating expenses | 3.7 | 3.7 |
| Total other operating expenses | 8.0 | 13.3 |
| Compensation to auditors: | 2024 | 2023 |
| Statutory audit | 1.2 | 2.4 |
| Other non-audit services | 0.1 | - |
| Total audit expenses | 1.3 | 2.4 |
| Amounts in MNOK | 2024 | 2023 |
| Received Group contributions | 28.0 | 41.4 |
| Interest income within the Group | 4.3 | 5.2 |
| Other interest income | 1.4 | - |
| Other financial income | 13.7 | - |
| Total financial income | 47.4 | 46.6 |
| Amounts in MNOK | 2024 | 2023 |
| Interest expenses within the Group | -5.9 | -4.6 |
| Impairment of financial current assets | -59.9 | -26.8 |
| Other interest expenses | -1.4 | -0.1 |
| Loss on disposal of subsidiaries | 0.8 | - |
| Other financial expenses | -1.4 | -0.6 |
| Total financial expenses | -67.7 | -32.1 |
| Net Financial Income | -20.3 | 14.5 |
| Amount in MNOK | 2024 | 2023 |
| Change in deferred tax asset | 3.4 | -1.8 |
| Total tax expense | 3.4 | -1.8 |
| Amounts in MNOK | 2024 | 2023 |
| Profit before tax expense | -28.1 | -1.5 |
| Permanent differences | - | 0.7 |
| Impairment of shares and receivables | 46.2 | 26.8 |
| Recognized Group contributions | -27.0 | -41.4 |
| Change in temporary differences | -2.8 | -0.2 |
| Ordinary income | -11.7 | -15.6 |
| Received Group contributions | 27.0 | 41.4 |
| Current tax base | 15.3 | 25.8 |
| Amounts in MNOK | 2024 | 2023 |
| Property, plant, and equipment including goodwill | -0.2 | -0.2 |
| Other provisions for liabilities | - | 2.7 |
| Other differences | - | - |
| Taxable carryforward losses to be offset | 135.4 | 151.7 |
| Carryforward losses | - | - |
| Total temporary differences / Basis for deferred tax | -135.6 | -154.7 |
| Deferred tax | ||
| Unrecognized deferred tax asset | - | - |
| Basis for deferred tax asset | 29.8 | 151.7 |
| Calculated deferred tax asset | 29.8 | 34.0 |
| Of which unrecognized deferred tax asset | - | 0.6 |
| Recognized deferred tax asset | 29.8 | 33.4 |
| Note 7 - Cash and Cash Equivalents |
| Amounts in MNOK | 2024 | 2023 |
| Deposits/withdrawals within the Group account, subsidiaries' balance | 108.9 | 65.7 |
| Deposits/withdrawals within the Group account, parent company's balance | -29.8 | -12.6 |
| Total deposits within the Group account | 79.1 | 53.1 |
| Bank deposits outside the Group account | 0.2 | 7.8 |
| Total | 79.3 | 60.9 |
| Total cash and cash equivalents presented in the balance sheet | 79.3 | 60.9 |
| Amounts in MNOK | Deposits/Withdrawals in Currency | Bank Deposits Outside Group Account in Currency | NOK |
| NOK | 80.6 | 0.2 | 80.8 |
| SEK | -13.3 | - | -13.7 |
| EUR | -0.3 | - | -3.8 |
| USD | 1.4 | - | 16.0 |
| NOK | - | - | 79.3 |
| Amounts in MNOK | 2024 | 2023 |
| Receivables from Group companies | 135.8 | 106.3 |
| Other current receivables | 0.1 | 0.1 |
| Sum | 135.9 | 106.4 |
| Amounts in MNOK | 2024 | 2023 |
| Long-term provisions | - | 2.8 |
| Total non-current liabilities | - | 2.8 |
| Amounts in MNOK | 2024 | 2023 |
| Current liabilities to the Group | 155.9 | 96.0 |
| Trade payables | 3.4 | 4.6 |
| Accrued salaries and vacation pay | - | - |
| Accrued expenses | 0.8 | 0.8 |
| Accrued public taxes | 16.4 | 22.2 |
| Provisions | - | 2.7 |
| Total current liabilities | 176.6 | 126.3 |
| Amounts in MNOK | 2024 | 2023 |
| Loans to companies in the same Group | - | - |
| Other current receivables from the Group | 135.8 | 106.3 |
| Total receivables from Group companies | 135.8 | 106.3 |
| Amounts in MNOK | 2024 | 2023 |
| Trade creditors from Group companies | 3.1 | 3.2 |
| Current liabilities to Group companies | 155.9 | 96.0 |
| Total current liabilities to Group companies | 159.0 | 99.2 |
| Group account arrangement | Deposits | Overdraft |
| Goodtech AS | 113.9 | - |
| Goodtech Solutions AB | - | -4.5 |
| Goodtech Environmental Solutions AB | - | -0.5 |
| Sum | 113.9 | -5.0 |
| Amounts in MNOK | Share capital | Treasury shares | Other contributed equity | Other equity | Sum |
| Equity as of 01.01.2024 | 57.6 | -1.8 | 440.4 | -218.5 | 277.6 |
| YTD result | - | - | - | -31.7 | -31.7 |
| Additions/ Increase | 1.5 | - | 5.4 | - | 6.8 |
| Share-based compensation | - | - | - | 1.4 | 1.4 |
| Other change | - | - | - | 0.2 | -13.5 |
| Equity as of 31.12.2024 | 59.1 | -1.8 | 445.7 | -248.6 | 254.4 |
| Signed | Signed | Signed |
| Mimi K. Berdal | Benedicte W. Grieg | Frode Haugli |
| Chairperson | Board member | Board member |
| Signed | Signed | Signed |
| Åge Westbø | Rachid Bendriss | Renate Borlaug |
| Board member | Board member | Board member |
| SignedMargrethe Hauge | ||
| CEO |