FACTANKER

SMÅKRAFT AS

LEI 549300IG13IP3OK19V41 · QID Q19389391

FaktWertZeitQuelle
cash_and_equivalents{"amount": 28310000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2024-12-31esef
cash_and_equivalents{"amount": 40120000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2023-12-31esef
cash_and_equivalents{"amount": 115253000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2022-12-31esef
cash_and_equivalents{"amount": 44438000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2021-12-31esef
cash_and_equivalents{"amount": 19870000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2020-12-31esef
cash_and_equivalents{"amount": 50971000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2019-12-31esef
cashflow_financing{"amount": -23617000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2024-12-31esef
cashflow_financing{"amount": 29326000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2023-12-31esef
cashflow_financing{"amount": 143246000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2022-12-31esef
cashflow_financing{"amount": 117475000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2021-12-31esef
cashflow_financing{"amount": 26616000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2020-12-31esef
cashflow_investing{"amount": 46650000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2024-12-31esef
cashflow_investing{"amount": -61914000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2023-12-31esef
cashflow_investing{"amount": -108793000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2022-12-31esef
cashflow_investing{"amount": -115080000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2021-12-31esef
cashflow_investing{"amount": -55620000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2020-12-31esef
cashflow_operating{"amount": 13081000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2024-12-31esef
cashflow_operating{"amount": -34235000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2023-12-31esef
cashflow_operating{"amount": 38581000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2022-12-31esef
cashflow_operating{"amount": 20806000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2021-12-31esef
cashflow_operating{"amount": 1513000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2020-12-31esef
current_assets{"amount": 45429000.0, "concept": "ifrs-full:CurrentAssets"}2024-12-31esef
current_assets{"amount": 62310000.0, "concept": "ifrs-full:CurrentAssets"}2023-12-31esef
current_assets{"amount": 126648000.0, "concept": "ifrs-full:CurrentAssets"}2022-12-31esef
current_assets{"amount": 48415000.0, "concept": "ifrs-full:CurrentAssets"}2021-12-31esef
current_assets{"amount": 33135000.0, "concept": "ifrs-full:CurrentAssets"}2020-12-31esef
current_liabilities{"amount": 34084000.0, "concept": "ifrs-full:CurrentLiabilities"}2024-12-31esef
current_liabilities{"amount": 203134000.0, "concept": "ifrs-full:CurrentLiabilities"}2023-12-31esef
current_liabilities{"amount": 198700000.0, "concept": "ifrs-full:CurrentLiabilities"}2022-12-31esef
current_liabilities{"amount": 53777000.0, "concept": "ifrs-full:CurrentLiabilities"}2021-12-31esef
current_liabilities{"amount": 215660000.0, "concept": "ifrs-full:CurrentLiabilities"}2020-12-31esef
entity_legal_form{"value": "YI42", "elf_code": "YI42"}gleif
headquarters_address{"city": "BERGEN", "region": "NO-46", "street": "Solheimsgaten 15", "country": "NO", "formgleif
ifrs:AdditionalPaidinCapital{"amount": 399196000.0}2024-12-31esef
ifrs:AdditionalPaidinCapital{"amount": 402500000.0}2023-12-31esef
ifrs:AdditionalPaidinCapital{"amount": 401420000.0}2022-12-31esef
ifrs:AdditionalPaidinCapital{"amount": 74159000.0}2021-12-31esef
ifrs:AdditionalPaidinCapital{"amount": 0.0}2020-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInInventories{"amount": -58000.0}2021-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInInventories{"amount": 851000.0}2020-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": -22198000.0}2024-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 20010000.0}2023-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 20882000.0}2022-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 15830000.0}2021-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 11725000.0}2020-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 20680000.0}2024-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": -11821000.0}2023-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": -7825000.0}2022-12-31esef
ifrs:AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives{"amount": -14428000.0}2024-12-31esef
ifrs:AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives{"amount": 49592000.0}2023-12-31esef
ifrs:AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives{"amount": -76177000.0}2022-12-31esef
ifrs:AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives{"amount": -33443000.0}2021-12-31esef
ifrs:AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives{"amount": 10683000.0}2020-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": -18904000.0}2024-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": 25115000.0}2023-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": 16349000.0}2022-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": -12918000.0}2021-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": 13181000.0}2020-12-31esef
ifrs:Assets{"amount": 864051000.0}2024-12-31esef
ifrs:Assets{"amount": 874328000.0}2023-12-31esef
ifrs:Assets{"amount": 935709000.0}2022-12-31esef
ifrs:Assets{"amount": 711800000.0}2021-12-31esef
ifrs:Assets{"amount": 517964000.0}2020-12-31esef
ifrs:CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 0.0}2023-12-31esef
ifrs:CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 1159000.0}2022-12-31esef
ifrs:CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 0.0}2021-12-31esef
ifrs:CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 91000.0}2020-12-31esef
ifrs:CashAndCashEquivalents{"amount": 28310000.0}2024-12-31esef
ifrs:CashAndCashEquivalents{"amount": 40120000.0}2023-12-31esef
ifrs:CashAndCashEquivalents{"amount": 115253000.0}2022-12-31esef
ifrs:CashAndCashEquivalents{"amount": 44438000.0}2021-12-31esef
ifrs:CashAndCashEquivalents{"amount": 19870000.0}2020-12-31esef
ifrs:CashAndCashEquivalents{"amount": 50971000.0}2019-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -23617000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 29326000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 143246000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 117475000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 26616000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": 46650000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -61914000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -108793000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -115080000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -55620000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 13081000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": -34235000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 38581000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 20806000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 1513000.0}2020-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": -6667000.0}2024-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 29082000.0}2023-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 74205000.0}2022-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 101183000.0}2021-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 39984000.0}2020-12-31esef
ifrs:CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 0.0}2023-12-31esef
ifrs:CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 2880000.0}2022-12-31esef
ifrs:CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 1249000.0}2021-12-31esef
ifrs:CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities{"amount": 11211000.0}2020-12-31esef
ifrs:ComprehensiveIncome{"amount": -35081000.0}2024-12-31esef
ifrs:ComprehensiveIncome{"amount": 7271000.0}2023-12-31esef
ifrs:ComprehensiveIncome{"amount": -88660000.0}2022-12-31esef
ifrs:ComprehensiveIncome{"amount": -5214000.0}2021-12-31esef
ifrs:ComprehensiveIncome{"amount": -21494000.0}2020-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": -796000.0}2024-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": -1003000.0}2023-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 349000.0}2022-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 1059000.0}2021-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": -730000.0}2020-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -34285000.0}2024-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 8274000.0}2023-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -89008000.0}2022-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -6272000.0}2021-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -20764000.0}2020-12-31esef
ifrs:CurrentAssets{"amount": 45429000.0}2024-12-31esef
ifrs:CurrentAssets{"amount": 62310000.0}2023-12-31esef
ifrs:CurrentAssets{"amount": 126648000.0}2022-12-31esef
ifrs:CurrentAssets{"amount": 48415000.0}2021-12-31esef
ifrs:CurrentAssets{"amount": 33135000.0}2020-12-31esef
ifrs:CurrentDerivativeFinancialAssets{"amount": 1367000.0}2024-12-31esef
ifrs:CurrentDerivativeFinancialAssets{"amount": 4140000.0}2023-12-31esef
ifrs:CurrentDerivativeFinancialAssets{"amount": 4583000.0}2022-12-31esef
ifrs:CurrentDerivativeFinancialAssets{"amount": 1492000.0}2021-12-31esef
ifrs:CurrentDerivativeFinancialAssets{"amount": 8083000.0}2020-12-31esef
ifrs:CurrentDerivativeFinancialLiabilities{"amount": 6126000.0}2024-12-31esef
ifrs:CurrentDerivativeFinancialLiabilities{"amount": 19944000.0}2023-12-31esef
ifrs:CurrentDerivativeFinancialLiabilities{"amount": 60803000.0}2022-12-31esef
ifrs:CurrentDerivativeFinancialLiabilities{"amount": 27768000.0}2021-12-31esef
ifrs:CurrentDerivativeFinancialLiabilities{"amount": 490000.0}2020-12-31esef
ifrs:CurrentDividendPayables{"amount": 0.0}2022-12-31esef
ifrs:CurrentDividendPayables{"amount": 2703000.0}2021-12-31esef
ifrs:CurrentDividendPayables{"amount": 0.0}2020-12-31esef
ifrs:CurrentLiabilities{"amount": 34084000.0}2024-12-31esef
ifrs:CurrentLiabilities{"amount": 203134000.0}2023-12-31esef
ifrs:CurrentLiabilities{"amount": 198700000.0}2022-12-31esef
ifrs:CurrentLiabilities{"amount": 53777000.0}2021-12-31esef
ifrs:CurrentLiabilities{"amount": 215660000.0}2020-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 1498000.0}2024-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 0.0}2023-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 2552000.0}2022-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 2842000.0}2021-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 229000.0}2020-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 306000.0}2024-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 1257000.0}2023-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 5992000.0}2022-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 1506000.0}2021-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 0.0}2020-12-31esef
ifrs:CurrentTradeReceivables{"amount": 3395000.0}2024-12-31esef
ifrs:CurrentTradeReceivables{"amount": 4276000.0}2023-12-31esef
ifrs:CurrentTradeReceivables{"amount": 3567000.0}2022-12-31esef
ifrs:CurrentTradeReceivables{"amount": 936000.0}2021-12-31esef
ifrs:CurrentTradeReceivables{"amount": 1334000.0}2020-12-31esef
ifrs:DeferredTaxAssets{"amount": 26359000.0}2024-12-31esef
ifrs:DeferredTaxAssets{"amount": 16913000.0}2023-12-31esef
ifrs:DeferredTaxAssets{"amount": 25245000.0}2022-12-31esef
ifrs:DeferredTaxAssets{"amount": 7311000.0}2021-12-31esef
ifrs:DeferredTaxAssets{"amount": 3200000.0}2020-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 6463000.0}2024-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 0.0}2023-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 26000.0}2022-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 122000.0}2021-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 1564000.0}2020-12-31esef
ifrs:DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 22198000.0}2024-12-31esef
ifrs:DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 20010000.0}2023-12-31esef
ifrs:DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 20882000.0}2022-12-31esef
ifrs:DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 15830000.0}2021-12-31esef
ifrs:DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 11725000.0}2020-12-31esef
ifrs:DividendsPaid{"amount": -15251000.0}2024-12-31esef
ifrs:DividendsPaid{"amount": 2987000.0}2022-12-31esef
ifrs:DividendsPaid{"amount": 38127000.0}2023-12-31esef
ifrs:DividendsPaid{"amount": 21724000.0}2021-12-31esef
ifrs:DividendsPaid{"amount": 112000.0}2020-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": -15251000.0}2024-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": 38127000.0}2023-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": 5739000.0}2022-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": 18692000.0}2021-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": 15969000.0}2020-12-31esef
ifrs:DividendsReceivedFromInvestmentsAccountedForUsingEquityMethodClassifiedAsInvestingActivities{"amount": -129000.0}2024-12-31esef
ifrs:DividendsReceivedFromInvestmentsAccountedForUsingEquityMethodClassifiedAsInvestingActivities{"amount": 876000.0}2023-12-31esef
ifrs:DividendsReceivedFromInvestmentsAccountedForUsingEquityMethodClassifiedAsInvestingActivities{"amount": 0.0}2022-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": 1858000.0}2024-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -8311000.0}2023-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -2219000.0}2022-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": 1367000.0}2021-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -3610000.0}2020-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 4489000.0}2024-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 4653000.0}2023-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 3953000.0}2022-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 3088000.0}2021-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 2686000.0}2020-12-31esef
ifrs:Equity{"amount": 368386000.0}2024-12-31esef
ifrs:Equity{"amount": 385690000.0}2023-12-31esef
ifrs:Equity{"amount": 352064000.0}2022-12-31esef
ifrs:Equity{"amount": 339209000.0}2021-12-31esef
ifrs:Equity{"amount": 218022000.0}2020-12-31esef
ifrs:Equity{"amount": 209332000.0}2019-12-31esef
ifrs:EquityAndLiabilities{"amount": 864051000.0}2024-12-31esef
ifrs:EquityAndLiabilities{"amount": 874328000.0}2023-12-31esef
ifrs:EquityAndLiabilities{"amount": 935709000.0}2022-12-31esef
ifrs:EquityAndLiabilities{"amount": 711800000.0}2021-12-31esef
ifrs:EquityAndLiabilities{"amount": 517964000.0}2020-12-31esef
ifrs:EquityAttributableToOwnersOfParent{"amount": 356250000.0}2024-12-31esef