Consolidated Income Statement
| NOK million | Note nr. | IFRS Q3 2024 | IFRS Q3 2023 | IFRS YTD Q3 2024 | IFRS YTD Q3 2023* | IFRS 2023 |
|---|---|---|---|---|---|---|
| Sales revenues | 11 | 503.1 | 470.2 | 1593.0 | 1651.6 | 2223.0 |
| Other operating revenues | 6.2 | 6.0 | 18.7 | 18.0 | 25.1 | |
| Cost of goods and manufacturing costs | -278.2 | -256.1 | -839.2 | -881.2 | -1094.6 | |
| Payroll expenses | -97.1 | -98.7 | -354.8 | -346.7 | -483.9 | |
| Depreciation and write-downs | 2 | -20.3 | -22.0 | -64.7 | -66.1 | -119.3 |
| Freight and complaints costs | -36.7 | -34.4 | -120.8 | -119.7 | -167.0 | |
| Marketing costs | -19.2 | -17.9 | -56.0 | -61.9 | -102.0 | |
| Other losses/gains | 12, 13 | 2.1 | -42.3 | -39.6 | -160.6 | -127.9 |
| Other operating costs | -27.0 | -31.8 | -99.9 | -96.4 | -189.2 | |
| Operating profit/loss | 11 | 33.0 | -27.1 | 36.7 | -63.0 | -35.9 |
| Share of profit from associate | 12 | -31.6 | 53.9 | -48.7 | 46.6 | 160.4 |
| Net financials (income "+" - expenses "-") | 3 | -28.1 | -23.1 | -70.5 | -60.8 | -93.2 |
| Profit/loss before tax | -26.8 | 3.7 | -82.4 | -77.2 | 31.3 | |
| Tax expenses | 5 | -1.0 | 11.1 | 7.3 | 29.3 | 29.7 |
| Profit/loss | -27.8 | 14.8 | -75.2 | -47.9 | 61.0 | |
| TOTAL COMPREHENSIVE INCOME | ||||||
| Profit/loss | -27.8 | 14.8 | -75.2 | -47.9 | 61.0 | |
| Currency translation difference | 1.4 | 1.5 | 5.2 | 0,0 | -3.7 | |
| Gain (+) / loss (-) on financial investments | 12 | 0,0 | 0,0 | 0,0 | -11.0 | -11.0 |
| Share of other comprehensive income from associate | 12 | 30.4 | -34.9 | 42.7 | 8.4 | 5.1 |
| Total profit for the period/year | 4.0 | -18.6 | -27.2 | -50.5 | 51.4 | |
| Allocated to | ||||||
| Shareholders | 4.0 | -18.6 | -27.2 | -50.5 | 51.4 | |
| Minority interests | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | |
| 4.0 | -18.6 | -27.2 | -50.5 | 51.4 | ||
| Earnings per share (NOK per share): | ||||||
| Earnings per share allocated to the company's shareholders | -0.40 | 0.21 | -1.08 | -0.69 | 0.87 | |
| Diluted earnings per share allocated to the company's shareholders | -0.40 | 0.21 | -1.08 | -0.69 | 0.87 | |
| Total profit per share allocated to the company's shareholders | 0.06 | -0.27 | -0.39 | -0.72 | 0.74 | |
| *YTD Q3 2023 is adjusted | ||||||