Consolidated Income Statement
| NOK million | Note nr. | IFRS Q2 2025 | IFRS Q2 2024 | IFRS YTD Q2 2025 | IFRS YTD Q2 2024 | IFRS 2024 |
|---|---|---|---|---|---|---|
| Sales revenues | 11 | 592.4 | 548.3 | 1228.4 | 1089.9 | 2167.4 |
| Other operating revenues | 6.2 | 6.0 | 12.0 | 12.5 | 24.0 | |
| Cost of goods and manufacturing costs | -317.7 | -287.0 | -659.9 | -561.0 | -1060.8 | |
| Payroll expenses | -133.7 | -131.4 | -266.2 | -257.8 | -492.5 | |
| Depreciation and write-downs | 2 | -22.0 | -22.2 | -44.0 | -44.4 | -87.8 |
| Freight and complaints costs | -52.1 | -43.5 | -98.4 | -84.1 | -164.4 | |
| Marketing costs | -17.5 | -18.1 | -38.6 | -36.9 | -97.5 | |
| Other losses/gains | 12, 13 | 14.0 | 16.2 | 9.8 | -41.7 | -72.8 |
| Other operating costs | -37.0 | -39.1 | -69.7 | -72.9 | -193.2 | |
| Operating profit/loss | 11 | 32.6 | 29.2 | 73.5 | 3.7 | 22.3 |
| Share of profit from associate | 12 | 16.2 | 50.3 | 98.6 | -17.1 | -201.8 |
| Net financials (income "+" - expenses "-") | 3 | -24.8 | -21.3 | -49.5 | -42.4 | -93.4 |
| Profit/loss before tax | 24.1 | 58.3 | 122.6 | -55.7 | -272.8 | |
| Tax expenses | 5 | -2.0 | -1.9 | -5.6 | 8.3 | 14.3 |
| Profit/loss | 22.1 | 56.4 | 116.9 | -47.4 | -258.6 | |
| TOTAL COMPREHENSIVE INCOME | ||||||
| Profit/loss | 22.1 | 56.4 | 116.9 | -47.4 | -258.6 | |
| Currency translation difference | 0.5 | -0.1 | 2.2 | 3.9 | -0.1 | |
| Share of other comprehensive income from associate | 12 | 31.4 | -22.8 | 2.9 | 12.3 | 42.1 |
| Total profit for the period/year | 54.0 | 33.4 | 122.0 | -31.2 | -216.6 | |
| Allocated to | ||||||
| Shareholders | 54.0 | 33.4 | 122.0 | -31.2 | -216.6 | |
| Minority interests | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | |
| 54.0 | 33.4 | 122.0 | -31.2 | -216.6 | ||
| Earnings per share (NOK per share): | ||||||
| Earnings per share allocated to the company's shareholders | 0.32 | 0.81 | 1.67 | -0.68 | -3.70 | |
| Diluted earnings per share allocated to the company's shareholders | 0.32 | 0.81 | 1.67 | -0.68 | -3.70 | |
| Total profit per share allocated to the company's shareholders | 0.77 | 0.48 | 1.75 | -0.45 | -3.10 | |