Consolidated Statement of Cash Flows
| NOK million | Note no. | IFRS 30 June 2023 | IFRS 30 June 2022 | IFRS 31 December 2022 |
|---|---|---|---|---|
| Cash flow from operations | ||||
| Cash flow from operations | 161.2 | 187.5 | 388.4 | |
| Interest paid | -47.0 | -12.9 | -38.3 | |
| Interest received | 8.0 | 1.7 | 5.9 | |
| Taxes paid | -38.9 | -20.5 | -41.1 | |
| Net cash flow from operations | 83.2 | 155.7 | 315.0 | |
| Cash flow from investment activities | ||||
| Purchase of tangible fixed assets | 2 | -38.9 | -50.5 | -128.0 |
| Sale of tangible fixed assets | 0.1 | 15.2 | 15.4 | |
| Purchase of intangible assets | 2 | -1.7 | -0.8 | -2.5 |
| Purchase of associated company (financial investment) | 12 | -87.2 | 0,0 | -1016.3 |
| Loans granted to related parties | 0.0 | -0.1 | -0.4 | |
| Net cash flow used for investment activities | -127.7 | -36.2 | -1131.9 | |
| Cash flow from financing activities | ||||
| Adjustment of overdraft facility | 108.1 | -16.9 | 73.4 | |
| Uptake of loans | 9.2 | 101.8 | 813.8 | |
| Repayment of loans | -87.9 | -30.0 | -87.5 | |
| Dividends paid to the company's shareholders | 0,0 | -69.8 | -69.8 | |
| Loan from related parties | 0,0 | 50.0 | 53.9 | |
| Net cash flow used for financing activities | 29.3 | 35.1 | 783.7 | |
| Adjustment to cash, cash equivalents | -15.1 | 154.6 | -33.2 | |
| Cash and cash equivalents as per 1 January | 37.1 | 71.0 | 71.0 | |
| Effect of exchange rate gain/(loss) on cash and cash equivalents | 0.7 | -0.3 | -0.7 | |
| Cash and cash equivalents at the end of the period | 22.6 | 225.2 | 37.1 | |
| This consists of: | ||||
| Bank deposits and similar | 10.2 | 134.9 | 19.5 | |
| Restricted bank deposits | 12.4 | 90.3 | 17.6 | |
| Cash and cash equivalents at the end of the period | 22.6 | 225.2 | 37.1 | |
| Unused overdraft facility/drawing rights | 181.6 | 379.6 | 289.2 |
Profit Before Tax per Quarter
| NOK million | IFRS 2023 | IFRS 2022 | IFRS 2021 | IFRS 2020 | IFRS 2019 |
|---|---|---|---|---|---|
| Profit/loss for Q1 | 55.4 | 86.9 | 54.3 | 26.2 | 31.9 |
| Profit/loss for Q2 | 45.4 | 84.9 | 49.7 | 28.0 | -7.9 |
| Profit/loss for Q3 | 115.4 | 54.2 | 46.2 | 20.3 | |
| Profit/loss for Q4 | 12.0 | 65.9 | 59.4 | 17.7 | |
| SUM | 100.8 | 299.1 | 224.1 | 159.7 | 62.0 |

