Interim / Quarterly Report • Dec 16, 2025
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
THIRD QUARTER
ENDED 30 SEPTEMBER 2025

Ended 30 September 2025
TABLE OF CONTENTS
| INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
4 |
|---|---|
| INTERIM CONDENSED CONSOLIDATED STATEMENT | |
| OF FINANCIAL POSITION | 6 |
| INTERIM CONDENSED CONSOLIDATED STATEMENT | |
| OF CHANGES IN EQUITY | 8 |
| INTERIM CONDENSED CONSOLIDATED STATEMENT | |
| OF CASH-FLOWS | 1 0 |
| NOTES TO THE INTERIM CONDENSED CONSOLIDATED REPORT | 1 2 |

| Amounts in NOK thousand | Notes | Q3 2025 | Q3 2024 | YTD 2025 | YTD 2024 | 2024 |
|---|---|---|---|---|---|---|
| Unaudited | Unaudited | Unaudited | Unaudited | |||
| Revenue from contracts with customers | 5 | - | 46 | 884 | 181 | 190 |
| Other operating income | - | - | 43 | - | 134 | |
| Total revenue | - | 46 | 927 | 181 | 324 | |
| Changes in biological assets at cost and other inventories | 12 546 | - | 12 546 | - | - | |
| Cost of materials | (12 856) | (64) | (14 195) | (274) | (375) | |
| Employee benefit expenses | (4 459) | (5 859) | (12 785) | (16 306) | (21 683) | |
| Depreciation and amortisation expenses | 9 | (6 477) | (6 127) | (18 747) | (18 539) | (24 756) |
| Other operating expenses | (9 533) | (4 537) | (35 976) | (17 770) | (25 450) | |
| Operating profit/(loss) | (20 779) | (16 541) | (68 231) | (52 707) | (71 940) | |
| Financial income | 5 965 | 1 443 | 9 027 | 3 543 | 4 914 | |
| Net financial costs | (30 429) | (200) | (30 862) | (622) | (837) | |
| Financial income/(expenses), net | (24 464) | 1 243 | (21 835) | 2 921 | 4 077 | |
| Profit/(loss) before income tax | (45 243) | (15 298) | (90 067) | (49 786) | (67 862) | |
| Income tax expense | - | - | - | - | - | |
| PROFIT/(LOSS) FOR THE PERIOD | (45 243) | (15 298) | (90 067) | (49 786) | (67 862) | |
| Net other comprehensive income/(loss) | - | - | - | - | - | |
| COMPREHENSIVE PROFIT/(LOSS) FOR THE YEAR | (45 243) | (15 298) | (90 067) | (49 786) | (67 862) |

| Amounts in NOK thousand | Notes | 30 September 2025 |
31 December 2024 |
30 September 2024 |
|---|---|---|---|---|
| Unaudited | Unaudited | |||
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets | 16 016 | 16 420 | 16 259 | |
| Property, plant and equipment | 9 | 3 928 605 | 2 230 854 | 1 825 558 |
| Right-of-use assets | 27 119 | 13 060 | 14 068 | |
| Other non-current assets | 1 027 | 139 | 27 | |
| Total non-current assets | 3 972 767 | 2 260 473 | 1 855 911 | |
| Current assets | ||||
| Biological assets | 6 | 11 627 | - | - |
| Other inventories | 7 | 919 | 1 340 | 1 423 |
| Trade and other receivables | 187 | 44 | 23 | |
| Other current assets | 8 | 123 297 | 76 443 | 37 967 |
| Cash and cash equivalents | 411 754 | 59 196 | 162 178 | |
| Total current assets | 547 784 | 137 023 | 201 591 | |
| TOTAL ASSETS | 4 520 551 | 2 397 496 | 2 057 503 |
| Amounts in NOK thousand | Notes | 30 September 2025 |
31 December 2024 |
30 September 2024 |
|---|---|---|---|---|
| Unaudited | Unaudited | |||
| EQUITY AND LIABILITIES | ||||
| EQUITY | ||||
| Share capital | 12 | 95 643 | 67 619 | 67 619 |
| Share premium | 12 | 2 379 854 | 1 440 261 | 1 440 345 |
| Retained earnings | (353 220) | (263 086) | (245 009) | |
| Other reserves | 10 332 | 9 561 | 9 153 | |
| Total equity | 2 132 609 | 1 254 355 | 1 272 107 | |
| LIABILITIES | ||||
| Borrowings | 10 | 1 578 702 | 832 309 | 607 899 |
| Lease liabilities | 11 869 | 6 163 | 7 005 | |
| Total non-current liabilities | 1 590 572 | 838 472 | 614 904 | |
| Borrowings | 10 | - | - | - |
| Lease liabilities | 7 224 | 4 276 | 4 156 | |
| Trade payables | 676 164 | 295 506 | 163 566 | |
| Other current liabilities | 8 | 113 983 | 4 887 | 2 769 |
| Total current liabilities | 797 371 | 304 669 | 170 491 | |
| Total liabilities | 2 387 942 | 1 143 141 | 785 395 | |
| TOTAL EQUITY AND LIABILITIES |
4 520 551 | 2 397 496 | 2 057 503 |
| Roger Brynjulf Mosand | Roy Bernt Pettersen | António Serrano |
|---|---|---|
| Chair | Director | Director |
| Bettina Flatland | Knut Roald Holmøy | Hanne Digre |
| Director | Director | Director |
| Kim Strandenæs | Paul Allan Jewer | Martin Rasmussen |
| Director | Director | CEO |
| Andøy 15 December 2025 |

| Amounts in NOK thousand | Notes | Share capital | Share premium | Retained earnings | Other reserves | Total equity |
|---|---|---|---|---|---|---|
| Balance at 1 January 2024 | 57 013 | 1 124 622 | (195 225) | 7 278 | 993 688 | |
| Profit for the period | - | - | (49 786) | - | (49 786) | |
| Capital increase | 12 | 10 606 | 339 394 | - | - | 350 000 |
| Transaction costs in capital increase | 12 | - | (23 670) | - | - | (23 670) |
| Share based payments to employees | - | - | - | 1 875 | 1 875 | |
| Balance at 30 September 2024 | 67 619 | 1 440 345 | (245 009) | 9 153 | 1 272 107 | |
| Balance at 1 January 2025 | 67 619 | 1 440 263 | (263 087) | 9 560 | 1 254 355 | |
| Profit for the period | - | - | (90 067) | - | (90 067) | |
| Capital increase | 12 | 28 024 | 972 382 | - | - | 1 000 406 |
| Transaction costs in capital increase | 12 | - | (32 789) | (68) | - | (32 857) |
| Share based payments to employees | - | - | - | 772 | 772 | |
| Balance at 30 September 2025 | 95 643 | 2 379 856 | (353 222) | 10 332 | 2 132 609 |

| Amounts in NOK thousand Notes |
Q3 2025 | Q3 2024 | YTD 2025 | YTD 2024 | 2024 |
|---|---|---|---|---|---|
| Unaudited | Unaudited | Unaudited | Unaudited | ||
| CASH FLOW FROM OPERATING ACTIVITIES: | |||||
| Profit/(loss) before income tax | (45 243) | (15 298) | (90 067) | (49 786) | (67 862) |
| Adjustments to reconcile profit/loss before tax to net cash flow: | |||||
| Depreciation and amortisation | 6 477 | 6 127 | 18 747 | 18 539 | 24 756 |
| Finance income/(expense), net | 24 464 | (1 243) | 21 835 | (2 921) | (4 077) |
| Share-based payment expense | 91 | 263 | 772 | 1 875 | 2 282 |
| Working capital changes: | |||||
| Change in other inventories and biological assets at cost | (12 546) | 64 | (11 206) | 274 | 358 |
| Change in trade and other receivables | (31) | 6 | (143) | (21) | (44) |
| Change in trade payables | 1 256 | (1 259) | 24 755 | (11 820) | (7 697) |
| Change in other current assets and liabilities | 49 040 | 9 149 | 41 855 | 11 294 | 8 312 |
| Interest received | 5 965 | 1 443 | 9 027 | 3 543 | 4 914 |
| Interest paid | (54 539) | (8 660) | (98 780) | (12 114) | (30 887) |
| Net cash flow from operating activities | (25 066) | (9 408) | (83 206) | (41 138) | (69 945) |
| Amounts in NOK thousand | Notes | Q3 2025 | Q3 2024 | YTD 2025 | YTD 2024 | 2024 |
|---|---|---|---|---|---|---|
| Unaudited | Unaudited | Unaudited | Unaudited | |||
| CASH FLOW FROM INVESTMENT ACTIVITIES: | ||||||
| Payment for property, plant and equipment | 9 | (494 510) | (443 107) | (1 603 439) | (902 768) | (1 204 887) |
| Proceeds from sale of subsidiary | 9 | - | - | 400 000 | - | - |
| Repayment of short-term liability | 9.1 | (72 532) | - | (72 532) | - | - |
| Payment for intangible assets | (28) | 67 | (231) | (2 348) | (3 524) | |
| Net cash flow from investing activities | (567 071) | (443 041) | (1 276 202) | (905 116) | (1 208 411) | |
| CASH FLOW FROM FINANCING ACTIVITIES: | ||||||
| Proceeds from issue of shares net of transaction costs | 12 | - | - | 967 548 | 326 330 | 326 247 |
| Proceeds from borrowings | 10 | 39 533 | 387 601 | 745 416 | 538 592 | 768 517 |
| Repayment of borrowings | 10 | - | - | - | (3 833) | (3 833) |
| Payment of principal portion of lease liabilities | (456) | (1 012) | (999) | (2 690) | (3 411) | |
| Net cash flow from financing activities | 39 078 | 386 588 | 1 711 966 | 858 399 | 1 087 519 | |
| Net increase/(decrease) in cash and cash equivalents | (553 058) | (65 860) | 352 558 | (87 855) | (190 838) | |
| Cash and cash equivalents at the beginning of the period | 964 812 | 228 038 | 59 196 | 250 032 | 250 032 | |
| Cash and cash equivalents at the end of the period | 411 754 | 162 178 | 411 754 | 162 178 | 59 196 | |
| - Of which restricted cash | 10.3 | 309 240 | - | 309 240 | - | - |
ANDFJORD SALMON – INTERIM CONDENSED CONSOLIDATED REPORT – THIRD QUARTER 2025
| 1. | General information | 12 |
|---|---|---|
| 2. | Basis for preparation | 13 |
| 3. | Significant changes, events and transactions in the current |
13 |
| reporting period |
||
| 4. | Profit and loss information |
14 |
| 5. | Revenue | 14 |
| 6. | Biological assets |
14 |
| 7. | Other inventories |
14 |
| 8. | Other current assets and liabilities |
15 |
| 9. | Property, plant and equipment |
16 |
| 9.1 Significant movements during the period |
17 | |
| 10. | Borrowings | 17 |
| 10.1 Relevant terms and conditions |
18 | |
| 10.2 Compliance with covenants |
18 | |
| 10.3 Restricted cash |
19 | |
| 11. | Transactions and balances with related parties |
19 |
| 12. | Share capital |
19 |
| 12.1 Share capital and share premium |
19 | |
| 12.2 Movements in ordinary shares |
19 | |
| 13. | Earnings per share |
20 |
| 14. | Commitments | 20 |
| 15. | Events after the reporting period |
20 |
These interim condensed consolidated financial statements are made for the group comprised of Andfjord Salmon Group AS, Andfjord Salmon Midco AS and Andfjord Salmon AS (the "Group" or "Andfjord"). The parent entity of the Group is Andfjord Salmon Group AS, which is a limited liability company incorporated and domiciled in Norway. The shares are currently traded in Euronext Growth Oslo under the ticker 'ANDF'. Andfjord Salmon Group AS was established in 2014 and the registered office is located at Kvalnesveien 69, Andøy.
Andfjord Salmon's business is to farm salmon with the aim of selling to third parties when the fish has reached a mature state. At 30 September 2025, the Group operates one salmon pool facility and are under construction of further facilities, all located in the intertidal zone on the eastern shore of Andøya, in Andøy municipality. The facility uses a seawater flow-through system that avoids issues with salmon lice and poisonous algae, prevents salmon escapement and is at the same time contributing to reduced feed waste.
As at 30 September 2025, Andfjord Salmon Group AS has two subsidiaries: Andfjord Salmon Midco AS (100% equity interest) and Andfjord Salmon AS (100% equity interest).
The interim condensed consolidated financial statements for the period ending 30 September 2025 of Andfjord Salmon Group AS were authorized for issue by the Board of Directors on 15 December 2025.
The financial statements for the year ended 31 December 2024 are available at https://www.andfjordsalmon.com
The Group's interim condensed consolidated financial statements are prepared in accordance with IFRS® Accounting Standards IAS 34 "Interim Financial Reporting" as adopted by the European Union. The Group has prepared interim condensed consolidated financial statements based on the going concern assumption, as Management has identified no material uncertainties related to events or conditions that may cast significant doubt upon the Company's ability to continue as a going concern.
This interim condensed consolidated report does not include all the information and disclosures required by other standards within the International Reporting Financial Reporting Standards (IFRS). Therefore, this report should be read in conjunction with the annual integrated report for the year ended 31 December 2024.
These interim condensed consolidated financial statements are unaudited.
The accounting policies applied by the Group in these interim condensed consolidated financial statements are the same as those applied by the Group in its financial statements for the year ended 31 December 2024, and no amendments applicable for the first time in 2025 had an impact on the interim condensed consolidated financial statements of the Group.
In these interim condensed consolidated financial statements, the third quarter is defined as the reporting period from July 1st to September 30th.
All amounts are presented in NOK thousand (TNOK) unless otherwise stated. Because of rounding differences, numbers or percentages may not add up to the sum totals.
Significant assumptions and estimates
The preparation of financial statements requires Management and the Board of Directors to make assessments and assumptions that affect recognized assets, liabilities, income and expenses and other information provided, such as contingent liabilities. For further information concerning these, please refer to the Andfjord Salmon Group AS annual integrated report 2024.
ANDFJORD SALMON – INTERIM CONDENSED CONSOLIDATED REPORT – THIRD QUARTER 2025
The table below shows the Group's main transaction and events during the third quarter of 2025:
| Transactions and events | Disclosure notes |
|---|---|
| Highly successful release of 350,000 smolt | Note 6 |
| Last drawdown of the construction loan facility of NOK 825 million |
Note 10 |
The financial position and the performance of the Group was not, other than mentioned above, particularly affected by any significant events or transactions during the third quarter of 2025.
13
The salmon industry is subject to certain seasonality. Salmon growth is impacted by changes in the temperature of water. Salmon grows at a higher pace during summer and autumn as compared to winter and spring when the seawater temperatures are lower. Additionally, the industry is subject to some degree of seasonal price variation due to seasonal demand shifts.
However, Management has concluded that the business is not considered as 'highly seasonal' in accordance with IAS 34.
| Revenue | Q3 2025 Q3 2024 YTD 2025 | YTD 2024 | 2024 | ||
|---|---|---|---|---|---|
| (Amounts in NOK thousand) | |||||
| Sales of salmon | - | 46 | 884 | 181 | 190 |
| Other operating income | - | - | 43 | - | 134 |
| Total revenue | - | 46 | 927 | 181 | 324 |
Revenue is related to sale of the first salmon produced by the Group.
During 2025, the Group has been developing its land-based facilities, and therefore no production activities or sales were carried out during the year.
| Change in biological assets | Tonnes | Carrying amount NOK thousand |
|---|---|---|
| Biological assets at 31 December 2024 | - | - |
| Increase due to additions of new smolt | 64 | 11 627 |
| Biological assets at 30 September 2025 | 64 | 11 627 |
The Group completed a successful release of approximately 350,000 smolt at 30 September 2025.
| Other inventories | 30 September 2025 | 31 December 2024 |
|---|---|---|
| (Amounts in NOK thousand) | ||
| Fodder and packaging material | 719 | - |
| Others | 200 | 1 340 |
| Total other inventories | 919 | 1 340 |
| Other current assets | 30 September 2025 | 31 December 2024 |
|---|---|---|
| (Amounts in NOK thousand) | ||
| VAT | 57 128 | 73 522 |
| Pre-paid cost for the Right of Use asset (*) | 14 000 | - |
| Prepayments for other right of use assets | 48 609 | - |
| Others | 3 561 | 2 920 |
| Total other current assets | 123 297 | 76 443 |
ANDFJORD SALMON – INTERIM CONDENSED CONSOLIDATED REPORT – THIRD QUARTER 2025
(*) For further information, see note 9.1
| Other current liabilities | 30 September 2025 | 31 December 2024 |
|---|---|---|
| (Amounts in NOK thousand) | ||
| Short-term payable to Andøya Havn AS (*) | 99 449 | - |
| Others | 14 534 |
4 887 |
| Total other current liabilities | 113 983 | 4 887 |
(*) For further information, see note 9.1
17
| Property, plant and equipment | Land and buildings |
Machinery and plant |
Furniture, tools and others |
Facilities for farming |
Assets under construction |
Total |
|---|---|---|---|---|---|---|
| Amounts in NOK thousand | ||||||
| At 31 December 2024 | ||||||
| Cost | 106 240 | 31 142 | 8 108 | 296 150 | 1 837 365 | 2 279 005 |
| Accumulated depreciation | (1 221) | (7 197) | (4 437) | (35 297) | - | (48 152) |
| Net book amount | 105 019 | 23 945 | 3 671 | 260 853 | 1 837 365 | 2 230 853 |
| Period ended 30 September 2025 | ||||||
| Opening net book amount | 105 019 | 23 945 | 3 671 | 260 853 | 1 837 365 | 2 230 853 |
| Additions | 301 | 1 007 | 450 | 1 802 | 1 935 266 (*) | 1 938 826 |
| Disposals | - | - | - | - | (227 705) | (227 705) |
| Depreciation | (300) | (2 218) | (1 138) | (9 711) | - | (13 368) |
| Closing net book amount | 105 020 | 22 734 | 2 983 | 252 944 | 3 544 926 | 3 928 606 |
| At 30 September 2025 | ||||||
| Cost | 106 541 | 32 149 | 8 558 | 297 952 | 3 544 926 | 3 990 126 |
| Accumulated depreciation | (1 521) | (9 415) | (5 575) | (45 008) | - | (61 519) |
| Net book amount | 105 020 | 22 734 | 2 983 | 252 944 | 3 544 926 | 3 928 606 |
| Depreciation method | Buildings: straight-line. Land not depreciated |
Straight-line | Straight-line | Straight-line | Not applicable | |
| Useful life | 50 years | 5 - 20 years | 3 - 10 years | 5 - 50 years | Not applicable |
(*) Figures include invoices from contractor where payment has been withheld by Andfjord Salmon, due to offsetting against claim that Andfjord Salmon has against the contractor. See note 15 for further information on the matter.
The additions during the quarter mainly relate to the development of the Kvalnes land-based facilities. The Group's construction project at Kvalnes has made strong progress throughout 2025. As at 30 September one pool was operational with fish. All operational infrastructures are put into operation, including waterways for inlet water and outlet water and technical infrastructure related to the operations, such as feeding, sludge handling, oxygen and fish logistics. Further pools will be put into operation in the coming period, utilizing the infrastructure that is now ready in the site. During first half of 2026 a total of five pools will be operational, which will give a yearly production capacity of 11,000 tonnes HOG. The production capacity at the Kvalnes site will continue to increase up to 23,700 tonnes HOG annually from mid-2027.
On 27 May 2025 Andfjord Salmon Group AS (the parent company) sold 100% of the share ownership in a wholly-owned subsidiary Andfjord Salmon Harbour AS to Asset Buyout Partners AS. The purchase price of the shares was NOK 400 million. The cash transaction price was received in full by Andfjord Salmon Group AS on 18 June 2025.
The harbour property located in Kvalnes, Andøya (consisting of the harbour together with the plot of land it is located on was transferred from Andfjord Salmon AS (the operating company in the Group) to a newly established subsidiary Andfjord Salmon Harbour AS. At the date of the sale of the subsidiary, the net assets of the Andfjord Salmon Harbour AS consisted of asset under construction with a book value of NOK 228 million and a receivable towards the Group of NOK 172 million.
There is no gain or loss recognised in the transaction as the consideration of NOK 400 million received is equal to the book value of net assets sold. Given no gain or loss on this sale transaction, the issue of gain recognition based on IFRS 10 (full recognition) or IFRS 16 (partial recognition) is not relevant for Andfjord for this transaction.
The harbour area had been classified as 'Assets under construction' prior to the sale. After the sale, the Group has a short-term payable towards Andfjord Salmon Harbour AS of NOK 172 million. In the third quarter, NOK 72.5 million has been settled, as such, NOK 99.5 million is still outstanding at 30 September 2025.
Completion of the harbour property triggers the commencement of the harbour lease agreement. The annual lease payment is approximately NOK 30 million over a lease term of 80 years.
Transaction costs of NOK 23.4 million has occurred as part of the transaction, where NOK 14 million is identified as direct incremental cost of obtaining control of the harbour asset through the lease agreement and will be capitalised by Andfjord as part of the acquisition cost of the Right of Use asset. Until the commencement date of the lease this will be in the balance sheet as a pre-paid cost for the Right of Use asset. Transaction costs not deemed as direct incremental cost has been expensed as other operating expenses in the reporting period.
| 30 September 2025 | 2024 | |
|---|---|---|
| 867 505 | 832 309 | |
| 711 197 | - | |
| 1 578 702 | 832 309 | |
| - | - | |
| 1 578 702 | 832 309 | |
The bank financing agreement connected to step 1 of the construction project at the Kvalnes facility, entered into with SpareBank 1 Nord-Norge and bank alliance partners (with support from Eksfin) in May 2024, consists of a construction loan facility of up to NOK 825 million, and a loan facility of NOK 75 million to refinance the Group's other borrowings. These facilities have drawdown available until 31 December 2025. Additionally, up until that date, the Group can decide to convert these facilities into a new one maturing 4 years after the conversion date (i.e. latest maturity 31 December 2029). No payments of principal are required until 24 months after the conversion date (i.e. starting at 31 December 2027, at the latest), with quarterly instalments that reflect a repayment period of 12 years
In first quarter of 2025 the Group entered into another construction loan of 400 MNOK as part of the financing of step 2A of the Kvalnes build-out. The new construction loan is on similar terms as the loan for the first step. The facility has draw down available until 31 December 2026. The Group can decide to convert the facility to a term loan maturing 4 years after the conversion date (i.e. latest maturity 31 December 2030). No payment of principal is required until 24 months after the conversion date (i.e. starting at 31 December 2028, at the latest), with quarterly instalments that reflect a repayment period of 12 years.
In addition, the financing agreement includes allowance for overdraft facility of up to 200 MNOK to serve as working capital financing.
All assets of subsidiary Andfjord Salmon AS are pledged as security for liabilities, including aquaculture licenses, other inventories, and trade receivables.
Loan terms and financial covenants are described in detail in the annual report for 2024.
The Group has complied with the financial covenants during the reporting period, and Management does not expect to breach any covenants in the foreseeable future.
On 28 May 2025 Andfjord Salmon Group AS successfully completed a new three-year senior secured bond issue of NOK 750 million. The bond has a margin of 950bpd and was issued at a price of 98% of nominal value.
The net proceeds from the bond issue will be applied towards investments and associated working capital related to the Company's expansion of the Kvalnes site.
The Company has complied with the financial covenants during the reporting period, and Management does not expect to breach any covenant in the foreseeable future.
Debt to financial institutions entered during 2025 is subject to the following covenants:
The following covenants are applicable as of 31 December 2027:
• Minimum required work capital of NOK 100 million
The following covenants are applicable as of 31 December 2028:
• Net interest-bearing debt / EBITDA shall be above 5,00
Senior secured bond issue entered during 2025 is subject to the following covenants:
As part of the Groups financing towards both debt to credit institutions and senior secure bonds, part of the cash and cash equivalents is restricted. A total of NOK 309 million is restricted, where NOK 200 million is restricted towards the credit institutions, and NOK 109 towards the senior secured bond to cover interest payments in 2026.
The following transactions were held with related parties:
| Transactions with related parties | Relationship | Q3 2025 | YTD 2025 |
|---|---|---|---|
| (Amounts in NOK thousand) | |||
| Financial advisory | Board members | 74 | 10 481 |
| Construction advisory (*) | Board members | 848 | 1 158 |
| Total related party profit or loss items | 922 | 11 639 |
(*) The Group announced 10 October 2025 that Gro Skaar Knutsen stepped down from the role as board member to assume an operational role within its large-scale construction activities at Kvalnes.
As at 30 September 2025, the share capital consists of 95 643 028 ordinary shares, with a par value of NOK 1.00 each. All shares are entitled to equal rights with respect to dividends, voting rights and other rights in accordance with Norwegian corporate law.
ANDFJORD SALMON – INTERIM CONDENSED CONSOLIDATED REPORT – THIRD QUARTER 2025
| Movements in ordinary shares |
Number of shares |
Par value per share (NOK) |
Share premium total (TNOK) |
Total (TNOK) |
|---|---|---|---|---|
| At 31 December 2024 | ||||
| Opening balance | 67 619 013 | 1,00 | 1 440 261 | 1 507 880 |
| Capital increase | 28 024 015 | 1,00 | 972 382 | 1 000 406 |
| Transaction costs | - | - | (32 789) | (32 789) |
| Closing balance at 30 September |
95 643 028 | 1,00 | 2 379 854 2 475 497 |
19
| Basic and diluted earnings per share | YTD 2025 | YTD 2024 | PERIOD |
|---|---|---|---|
| (Amounts in NOK thousand) | |||
| Profit/(loss) for the year to date | (90 067) | (49 786) | |
| Weighted average number of shares used as the denominator |
|||
| Weighted average number of shares used in basic earnings per share |
84 541 436 | 63 644 020 | |
| Weighted average number of shares used in diluted earnings per share |
84 541 436 | 63 644 020 | |
| Basic earnings per share (NOK) | (1,07) | (0,78) | |
| Diluted earnings per share (NOK) | (1,07) | (0,78) |
The following significant contractual commitments are present at the interim reporting period:
| Capital commitments | 30 September 2025 | 31 December 2024 |
|---|---|---|
| (Amounts in NOK thousand) | ||
| Property, plant and equipment | 187 007 | 138 187 |
| Total capital commitments | 187 007 | 138 187 |
Completion of the harbour property triggers the commencement of the harbour lease agreement. The annual lease payment is approximately NOK 30 million over a lease term of 80 years. See note 9.1 for further information.
On 3 December 2025 the Group announced that they had submitted a claim of NOK 1+ billion against main contractor AF Hæhre & Contur ANS. The claim relates to grossly negligent performance of the contractor's obligations and wilful breach of its civil works contract in connection with the construction of Andfjord Salmon's land-based aquaculture facility at Kvalnes.
The claim, which exceeds NOK 1 billion, reflects previously communicated budget revisions including the NOK 500 million upward revised capex budget announced on 28 May this year as well as earlier communicated changes. In addition to this, recent revisions are estimated to add up to NOK 400 million to the claim, as announced by the company 15 December.
The claim is related to recovery of incurred costs resulting from the contractor's gross negligence in executing construction methods recommended by the contractor, insufficient cost control, inadequate project management and prioritization of work, incorrect invoicing, and compensation for costs and losses arising from the contractor's wilful breach of contract. While the construction method itself is sound, the issues stem from the contractor's inability to deliver the work within the agreed cost framework.
It was announced on 15 December that the company is carrying out a private placement which amounts to NOK 300 million in gross proceeds. In addition, the company has also secured enhanced debt package. Total available bank loan is increased by NOK 200 million to NOK 1,300 million.
The Board of Directors is not aware of any other events that occurred after the balance sheet date, or any new information regarding existing matters, that can have a material effect on the 2025 third quarter interim condensed consolidated financial statements of the Group.


Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.