| Revenues | 5 | ||
| Gain on sale of property, plant and equipment | |||
| Total operating income | |||
| Cost of sales | - | - | |
| Salaries and other personnel expenses | 7,19 | - | - |
| Other operating expenses | 6,19 | - | - |
| Loss on sale of property, plant and equipment | - | - | |
| Total operating expenses | - | - | |
| Operating profit / loss (-) before depreciation and impairment losses | |||
| Depreciation and amortisation | 10,11 | - | - |
| Impairment of property, plant and equipment and intangible assets | 10,11 | - | - |
| Total depreciation and impairment losses | - | - | |
| Operating profit / loss (-) | |||
| Share of profit / (loss-) in associates | 12 | - | - |
| Interest income | |||
| Other finance income | |||
| Finance income | 8 | ||
| Interest expenses | - | - | |
| Other finance expenses | - | - | |
| Finance expenses | 8 | - | - |
| Net finance income / expense (-) | - | ||
| Profit / (-loss) before tax | |||
| Tax income / expense (-) | 9 | - | - |
| Profit / (loss-) for the year | |||
Allocated to: | |||
| Shareholders of the parent | |||
| Non-controlling interests | |||
| Profit / (loss-) for the year |
| Basic and diluted earnings per share (NOK) | 17 |
| For the period 1 January - 31 December | Note | 2023 | 2022 |
Amounts in NOK 1,000 | |||
| Profit/Loss for the period | |||
Other comprehensive income | |||
Items that will not be reclassified to profit or loss | |||
| Actuarial gains/(losses) on pension plans | 19 | - | |
| Other comprehensive income for the period | - | - | |
| Income tax on other comprehensive income | - | ||
| Total items that will not be reclassified to profit or loss | - | ||
Items that may be reclassified subsequently to profit or loss | |||
Foreign exchange translation effects: | |||
| - Foreign currency translation differences from foreign operations | |||
| - Foreign currency translation difference from foreign operations transferred to profit or loss | |||
Fair value effects related to financial instruments: | |||
| - Financial assets at fair value over OCI | - | ||
| Income tax on other comprehensive income | 9 | - | |
| Total items that are or may be reclassified subsequently to profit or loss | |||
| Other comprehensive result for the period, net of income tax | |||
| Total comprehensive income for the period | |||
Allocated to: | |||
| Shareholders of the parent | |||
| Non-controlling interest | |||
| Total comprehensive income / loss for the period |
| Note | 2023 | 2022 | |
Amounts in NOK 1,000 | |||
ASSETS | |||
Non-current assets | |||
| Development costs | |||
| Publishing rights | |||
| Customer relationships, technology, patents, other | |||
| Goodwill | |||
| Intangible assets | 11 | ||
| Deferred tax assets | 9 | ||
| Windfarms | |||
| Ships | |||
| Other fixed assets | |||
| Property, plant and equipment | 10 | ||
| Investments in associates | 12 | ||
| Investments in other shares | 13 | ||
| Bonds and other receivables | 13 | ||
| Pension funds | 19 | ||
| Financial fixed assets | |||
| Total non-current assets | |||
Current assets | |||
| Inventories | 14 | ||
| Trade receivables and contract assets | 15 | ||
| Other receivables and shares | 15 | ||
| Restricted cash | 16 | ||
| Other cash and bank deposits | 16 | ||
| Total current assets | |||
| Assets held for sale | 10 | ||
| Total assets |
| Note | 2023 | 2022 | |
Amounts in NOK 1,000 | |||
EQUITY AND LIABILITIES | |||
Equity | |||
| Share capital | |||
| Additional paid in capital | |||
| Total paid in capital | |||
| Retained earnings | |||
| Share of equity attributable to shareholders of the parent | |||
| Non-controlling interests | |||
| Total equity | |||
Liabilities | |||
| Employee benefits | 19 | ||
| Deferred tax liabilities | 9 | ||
| Interest bearing loans and borrowings | 18 | ||
| Other non-current liabilities | 20 | ||
| Total non-current liabilities | |||
| Current tax | 9 | ||
| Investment in associates | 12 | ||
| Interest bearing loans and borrowings | 18 | ||
| Other accruals and deferred income | 20 | ||
| Trade and other payables | 21 | ||
| Total current liabilities | |||
| Total liabilities | |||
| Total equity and liabilities |
| Balance at 1 January 2022 | - | - | ||||||
| Total comprehensive income for the period | - | |||||||
| Effect from transactions with non-controlling interests | ||||||||
| Transaction costs | - | - | - | |||||
| Dividends to shareholders in parent company | - | - | - | |||||
| Dividends to non-controlling interests in subsidiaries | - | - | ||||||
| Balance at 31 December 2022 | - | - |
| Balance at 1 January 2023 | - | - | ||||||
| Total comprehensive income for the period | ||||||||
Effect from transactions with non-controlling interests 1) | ||||||||
| Dividends to shareholders in parent company | - | - | - | |||||
| Dividends to non-controlling interests in subsidiaries | - | - | ||||||
| Balance at 31 December 2023 | - |
| Note | 2023 | 2022 | |
Amounts in NOK 1,000 | |||
Cash flow from operating activities | |||
| Net result after tax | |||
Adjustments for: | |||
| Depreciation / amortisation / impairment | 10,11 | ||
| Impairment of financial investments / net change in fair value of financial assets | 8 | - | |
| Pension costs | 7 | ||
| Net unrealized foreign exchange gain (-) / loss | 8 | - | - |
| Interest income and dividends | 8 | - | - |
| Interest expenses | 8 | ||
| Share of result in associates | 12 | ||
| Net gain (-) / loss on sale of property, plant and equipment | 10 | - | - |
| Net gain (-) / loss on sale of investments | 8,13 | - | |
| Tax income (-) / expense | 9 | ||
| Cash generated before changes in working capital and provisions | |||
| Increase (-) / decrease in trade and other receivables | - | - | |
| Increase / decrease (-) in current liabilities | |||
| Cash generated from operations | |||
| Interest paid | - | - | |
| Tax paid | 9 | - | - |
| Net cash from operating activities | |||
Cash flow from investing activities | |||
| Proceeds from sale of property, plant and equipment | 10 | ||
| Proceeds from sale of investments | 13 | ||
| Interest received | |||
| Dividends received | |||
| Acquisitions of property, plant and equipment | 10,11 | - | - |
| Acquisitions of other investments | 13 | - | - |
| Net cash from investing activities | - | - | |
Cash flow from financing activities | |||
| Net proceed from issue of share capital in subsidiary | |||
| Proceed from sale of shares in subsidiaries as part of financing | |||
| Increase in borrowings | 18 | ||
| Repayment of borrowings | 18 | - | - |
| Dividends paid | - | - | |
| Net cash from financing activities | - | ||
| Net increase in cash and cash equivalents | - | ||
| Cash and cash equivalents at 1 January | |||
| Effect of exchange rate fluctuations on cash held | |||
| Cash and cash equivalents at 31 December | 16 |