Consolidated Income Statement
| NOK million | Note nr. | IFRS Q3 2025 | IFRS Q3 2024 | IFRS YTD Q3 2025 | IFRS YTD Q3 2024 | IFRS 2024 |
|---|---|---|---|---|---|---|
| Sales revenues | 11 | 537.8 | 503.1 | 1766.2 | 1593.0 | 2167.4 |
| Other operating revenues | 6.4 | 6.2 | 18.3 | 18.7 | 24.0 | |
| Cost of goods and manufacturing costs | -292.2 | -278.2 | -955.3 | -839.2 | -1060.8 | |
| Payroll expenses | -98.2 | -97.1 | -364.4 | -354.8 | -492.5 | |
| Depreciation and write-downs | 2 | -22.0 | -20.3 | -66.0 | -64.7 | -87.8 |
| Freight and complaints costs | -39.6 | -36.7 | -138.0 | -120.8 | -164.4 | |
| Marketing costs | -18.8 | -19.2 | -57.3 | -56.0 | -97.5 | |
| Other losses/gains | 12, 13 | 18.0 | 2.1 | 27.9 | -39.6 | -72.8 |
| Other operating costs | -34.2 | -27.0 | -103.9 | -99.9 | -193.2 | |
| Operating profit/loss | 11 | 57.2 | 33.0 | 127.5 | 36.7 | 22.3 |
| Share of profit from associate | 12 | 33.1 | -31.6 | 131.7 | -48.7 | -201.8 |
| Net financials (income "+" - expenses "-") | 3 | -23.4 | -28.1 | -73.0 | -70.5 | -93.4 |
| Profit/loss before tax | 66.9 | -26.8 | 186.2 | -82.4 | -272.8 | |
| Tax expenses | 5 | -7.1 | -1.0 | -12.7 | 7.3 | 14.3 |
| Profit/loss | 59.8 | -27.8 | 173.5 | -75.2 | -258.6 | |
| TOTAL COMPREHENSIVE INCOME | ||||||
| Profit/loss | 59.8 | -27.8 | 173.5 | -75.2 | -258.6 | |
| Currency translation difference | 0.5 | 1.4 | 2.7 | 5.2 | -0.1 | |
| Share of other comprehensive income from associate | 12 | -8.4 | 30.4 | -5.5 | 42.7 | 42.1 |
| Total profit for the period/year | 51.8 | 4.0 | 170.6 | -27.2 | -216.6 | |
| Allocated to | ||||||
| Shareholders | 51.8 | 4.0 | 170.6 | -27.2 | -216.6 | |
| Minority interests | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | |
| 51.8 | 4.0 | 170.6 | -27.2 | -216.6 | ||
| Earnings per share (NOK per share): | ||||||
| Earnings per share allocated to the company's shareholders | 0.86 | -0.40 | 2.48 | -1.08 | -3.70 | |
| Diluted earnings per share allocated to the company's shareholders | 0.86 | -0.40 | 2.48 | -1.08 | -3.70 | |
| Total profit per share allocated to the company's shareholders | 0.74 | 0.06 | 2.44 | -0.39 | -3.10 | |