Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

Operating Income: Breakdown by Business Segment

Breakdown by Business Segment (NOK)
Fiscal Period: December 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

Rolling, Drawing and Extruding of Aluminum

          

Hydro Metal Markets

6.51TCr 9.1TCr 8.13TCr 8.14TCr 8.6TCr

Total Assets

1.62TCr 1.56TCr 1.96TCr 2.26TCr 2.51TCr

CAPEX

-21Cr -97Cr -445.1Cr -113.8Cr -125.8Cr

EBITDA

87Cr 167.3Cr 153.3Cr 117.5Cr 36Cr

D&A

15Cr 16Cr 37Cr 70Cr 70Cr

Operating Income

72Cr 151.4Cr 84Cr 75Cr -61Cr

Hydro Extrusions

7.03TCr 9.12TCr 8.26TCr 7.51TCr 7.84TCr

Total Assets

4.24TCr 4.5TCr 4.71TCr 5.09TCr 4.76TCr

CAPEX

-176.3Cr -322.3Cr -501.1Cr -412.5Cr -326.7Cr

EBITDA

555.8Cr 702Cr 648Cr 406.5Cr 347.9Cr

D&A

264.9Cr 329.7Cr 317.1Cr 332Cr 385.5Cr

Operating Income

321.7Cr 399.5Cr 320.6Cr 53Cr -173.4Cr

Rolling

- - - - -

Total Assets

- - - - -

CAPEX

- - - - -

EBITDA

- - - - -

D&A

- - - - -

Operating Income

- - - - -

Aluminum Production

          

Hydro Aluminium Metal

4.25TCr 6.55TCr 5.84TCr 5.55TCr 5.72TCr

Total Assets

5.23TCr 6.19TCr 5.89TCr 6.41TCr 6.16TCr

CAPEX

-347.9Cr -338.7Cr -441.3Cr -540.1Cr -503.8Cr

EBITDA

1.14TCr 2.3TCr 1.05TCr 966.8Cr 1.14TCr

D&A

315.8Cr 266.4Cr 335.3Cr 286.2Cr 319.8Cr

Operating Income

1.12TCr 2.05TCr 912.5Cr 696.3Cr 703.6Cr

Hydro Bauxite & Alumina

2.77TCr 3.4TCr 3.55TCr 5.42TCr 5.06TCr

Total Assets

3.17TCr 3.86TCr 4.19TCr 4.25TCr 3.8TCr

CAPEX

-233.8Cr -379.9Cr -834.5Cr -432.2Cr -351.4Cr

EBITDA

530.6Cr 312.2Cr 182.8Cr 1.08TCr 933.9Cr

D&A

201.8Cr 249.6Cr 661.4Cr 293.8Cr 306.9Cr

Operating Income

331.8Cr 63Cr -522.2Cr 791.1Cr 613Cr

Hydroelectric Power Generation

          

Hydro Energy

1.01TCr 1.26TCr 1.16TCr 1.06TCr 1.26TCr

Total Assets

1.43TCr 1.58TCr 2.05TCr 1.94TCr 1.88TCr

CAPEX

-69Cr -192Cr -335.1Cr -597.3Cr -98Cr

EBITDA

392.1Cr 492.6Cr 314.6Cr 354Cr 415.2Cr

D&A

19Cr 19Cr 20Cr 23Cr 53Cr

Operating Income

359.6Cr 473.7Cr 240.6Cr 288.6Cr 361.7Cr

Claim Processors

          

Other and Eliminations

-6.61TCr -8.63TCr -7.58TCr -7.32TCr -7.68TCr

Total Assets

1.77TCr 2.18TCr 1.86TCr 789.7Cr 1.73TCr

CAPEX

-10Cr -9.2Cr -7.8Cr -7.5Cr -7.9Cr

EBITDA

-104.6Cr -3.9Cr -123.1Cr -292.8Cr 15Cr

D&A

11Cr 12Cr 11Cr 12Cr 13Cr

Operating Income

-117.8Cr 1.1Cr -76Cr -255.6Cr -3.6Cr

Geographical Revenue Distribution History

Geographical breakdown of sales (NOK)
Fiscal Period: December 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

USA

3.42TCr 4.83TCr 4.41TCr 4.15TCr 4.64TCr

Total Assets

870.9Cr 1.06TCr 1.24TCr 1.43TCr 1.27TCr

CAPEX

-82Cr -195.4Cr -301.5Cr -186.7Cr -143.4Cr

Germany

1.39TCr 2.17TCr 2.1TCr 2.01TCr 1.98TCr

Total Assets

260.5Cr 287.6Cr 400.5Cr 394.9Cr 358.5Cr

CAPEX

-21Cr -37Cr -83Cr -24Cr -20Cr

Switzerland

550.8Cr 622Cr 846.1Cr 1.58TCr 1.43TCr

Total Assets

18Cr 16Cr 8.1Cr 16Cr 12Cr

CAPEX

-70L -60L -1.1Cr -15Cr -1Cr

Norway

27Cr 901Cr 736.3Cr 783.1Cr 1.22TCr

Total Assets

3.63TCr 3.49TCr 3.26TCr 4.16TCr 4.18TCr

CAPEX

-285.9Cr -242.8Cr -369.4Cr -851.4Cr -417.1Cr

Poland

551.3Cr 765.2Cr 731.6Cr 810.3Cr 882.1Cr

Total Assets

76Cr 79Cr 341.3Cr 354.1Cr 357.1Cr

CAPEX

-6.1Cr -11Cr -258.7Cr -32Cr -41Cr

Spain

767.5Cr 886.8Cr 778.7Cr 799.6Cr 813.7Cr

Total Assets

80Cr 87Cr 117.2Cr 129.7Cr 192.5Cr

CAPEX

-4.7Cr -13Cr -6.4Cr -40Cr -84Cr

France

763.5Cr 927.8Cr 904.2Cr 812.9Cr 811.7Cr

Total Assets

233.6Cr 224.8Cr 233.2Cr 247.1Cr 185.9Cr

CAPEX

-11Cr -12Cr -22Cr -23Cr -22Cr

Japan

516.8Cr 572.9Cr 595.5Cr 706.9Cr 749.5Cr

Total Assets

80L 50L 40L 20L 20L

CAPEX

-10L - - - -10L

Brazil

878.4Cr 962.1Cr 1.04TCr 976.8Cr 691Cr

Total Assets

2.53TCr 3.28TCr 4.1TCr 3.58TCr 3.54TCr

CAPEX

-336Cr -602.1Cr -1.14TCr -654.3Cr -510.4Cr

Italy

558.8Cr 798.3Cr 597.2Cr 614.7Cr 625.5Cr

Total Assets

53Cr 57Cr 63Cr 69Cr 78Cr

CAPEX

-4.7Cr -7Cr -12Cr -11Cr -14Cr

China & Hong Kong

- - - - 549.4Cr

Total Assets

- - - - 89Cr

CAPEX

- - - - -12Cr

United Kingdom

484.5Cr 828.3Cr 506.3Cr 646.7Cr 488.2Cr

Total Assets

138.3Cr 116.2Cr 93Cr 97Cr 63Cr

CAPEX

-4.3Cr -12Cr -13Cr -6.2Cr -9.4Cr

Canada

282Cr 652.4Cr 694.3Cr 832.4Cr 480.6Cr

Total Assets

196.5Cr 217.2Cr 223.7Cr 290.8Cr 267.3Cr

CAPEX

-21Cr -31Cr -41Cr -55Cr -36Cr

Other EU

195.4Cr 267.2Cr 295.2Cr 238.3Cr 451.6Cr

Total Assets

22Cr 23Cr 24Cr 18Cr 55Cr

CAPEX

-3.8Cr -3Cr -3.4Cr -2.8Cr -8.3Cr

Sweden

314.3Cr 357.5Cr 414.9Cr 385.8Cr 440.4Cr

Total Assets

74Cr 118.5Cr 173.5Cr 74Cr 74Cr

CAPEX

-6.6Cr -53Cr -62Cr -15Cr -6.3Cr

Austria

341.6Cr 448.7Cr 406Cr 360.5Cr 368.4Cr

Total Assets

32Cr 49Cr 79Cr 77Cr 76Cr

CAPEX

-4.9Cr -20Cr -34Cr -4.4Cr -8.1Cr

Turkey

291.8Cr 353.7Cr 335.8Cr 252.6Cr 329.1Cr

Total Assets

20L 10L 20L 40L 60L

CAPEX

-10L -10L -20L -20L -50L

Bahrain

143.9Cr 187Cr 252.7Cr 323.3Cr 325.8Cr

Total Assets

43Cr 45Cr 42Cr 42Cr 32Cr

CAPEX

- -1.6Cr -1.2Cr -20L -20L

South Korea

211Cr 251.3Cr 205.4Cr 229.7Cr 295.2Cr

Singapore

373.9Cr 621.5Cr 160.2Cr 254.6Cr 292.9Cr

Total Assets

80L 50L 1.1Cr 1.5Cr 60L

CAPEX

-40L - -1.1Cr -70L -

Czech Republic

195.1Cr 216.7Cr 242.5Cr 244.3Cr 292.6Cr

Total Assets

- - 20L 20L 10L

CAPEX

- - -20L -10L -

Mexico

167.4Cr 237.2Cr 291.7Cr 258.4Cr 257.2Cr

Total Assets

22Cr 16Cr 21Cr 19Cr 18Cr

CAPEX

-2.6Cr -1Cr -4.6Cr -1.8Cr -60L

Belgium

217.7Cr 269.1Cr 197Cr 236.3Cr 252.2Cr

Total Assets

76Cr 74Cr 78Cr 77Cr 81Cr

CAPEX

-4.3Cr -2.8Cr -9.2Cr -8Cr -14Cr

Other Asia

159.7Cr 185.6Cr 241.2Cr 196.5Cr 240.9Cr

Total Assets

- - - 10L -

CAPEX

- - - - -

The Netherlands

199.1Cr 282.2Cr 241.4Cr 220.6Cr 224.8Cr

Total Assets

67Cr 62Cr 80Cr 80Cr 75Cr

CAPEX

-2.7Cr -1.1Cr -22Cr -5.1Cr -5.5Cr

Portugal

165.3Cr 206Cr 193.5Cr 185.1Cr 190.4Cr

Total Assets

10Cr 12Cr 14Cr 16Cr 14Cr

CAPEX

-1Cr -2.8Cr -2.2Cr -2.6Cr -60L

India

132.9Cr 183.4Cr 163.2Cr 159.8Cr 173.9Cr

Total Assets

15Cr 1.1Cr 1.2Cr 2Cr 3.2Cr

CAPEX

-40L -10L -20L -60L -70L

Other America

40Cr 57Cr 58Cr 52Cr 168.6Cr

Total Assets

3.6Cr 4.2Cr 3Cr 5.5Cr 2.7Cr

CAPEX

-70L -1.8Cr -2.8Cr -1.6Cr -30L

Thailand

121.1Cr 109.9Cr 103Cr 142.6Cr 167Cr

United Arab Emirates

- - - 152Cr 166Cr

Total Assets

- - - - 1.2Cr

Australia and New Zealand

176.6Cr 164.1Cr 144.9Cr 137.3Cr 154Cr

Total Assets

61Cr 66Cr 5.6Cr 18Cr 7.7Cr

CAPEX

-7.3Cr -8.2Cr -9.7Cr -9.9Cr -9.8Cr

Denmark

150Cr 179.5Cr 143.4Cr 138.3Cr 151.8Cr

Total Assets

84Cr 79Cr 80Cr 109.5Cr 116.3Cr

CAPEX

-9.5Cr -1.1Cr -12Cr -41Cr -22Cr

Qatar

180.9Cr 227.8Cr 227.7Cr 116.2Cr 137.2Cr

Total Assets

1.07TCr 1.24TCr 1.24TCr 1.42TCr 1.23TCr

Taiwan

141.7Cr 141.7Cr 88Cr 109.4Cr 99Cr

Hungary

75Cr 102.9Cr 107.9Cr 68Cr 92Cr

Total Assets

98Cr 116.8Cr 221.2Cr 303.8Cr 301.2Cr

CAPEX

-13Cr -30Cr -118.5Cr -95Cr -26Cr

Africa

33Cr 54Cr 103.2Cr 122.4Cr 88Cr

Total Assets

10L - - - -

Other Europe

76Cr 77Cr 50Cr 68Cr 79Cr

Total Assets

- - - - 10L

CAPEX

- - - - -10L

Slovenia

- - - 94Cr -

Finland

76Cr 110Cr 89Cr 92Cr -

Total Assets

20L 20L 40L 30L -

CAPEX

-20L -10L -30L -10L -

Malaysia

- - - - -

Hong Kong

- - - 165.1Cr -

China

562.9Cr 509.6Cr 574.6Cr 555.1Cr -

Total Assets

66Cr 85Cr 94Cr 98Cr -

CAPEX

-4.9Cr -27Cr -21Cr -9.5Cr -

Saudi Arabia

- - - - -

Slovakia

33Cr 70Cr 88Cr 88Cr -

Total Assets

43Cr 39Cr 38Cr 39Cr -

CAPEX

-18Cr -15Cr -7.6Cr -5.3Cr -