Kvartalsrapport Q3 2023

Automatiskt nyckeltalsindex

Detta är sökträffar och textkontext, inte verifierade eller normaliserade redovisningsvärden.

Fulltext

===== SIDA 1 =====

Q
Report for the
NINE MONTHS
ended 30 September 2023
Orrön Energy AB (publ)
3
company registration number 556610-8055

===== SIDA 2 =====

Orrön Energy – Interim report for the third quarter 2023  2 
 
Highlights 
• Final commissioning work is progressing well on the Karskruv project, with handover expected at the end of November 
2023. The project, in the SE4 price region, is set to add 290 GWh to the Company’s yearly power generation. 
• On track to deliver 800 GWh of power generation for the full year, with proportionate p ower generation of 539 GWh in 
the reporting period. 
• Over 30 GW of grid connections secured in the UK, enabling initiation of solar and battery projects with estimated first 
grid energisation dates between 2030 and 2039. 
• Continued to mature a broad portfolio of projects in the Nordics with access to grid and land, with permits submitted for 
29 MW of battery and solar projects, out of which 14 MW have been granted. 
• One acquisition signed during the quarter, comprising of ownership in six wind farms in Sweden, adding 5 MW installed 
capacity in the SE4 price region. 
 
Consolidated financials - 9 months 
• Cash flows from operating activities amounted to MEUR 15.1. 
Proportionate financials – 9 months 
• Achieved electricity price amounted to EUR 49 per MWh, resulting in proportionate EBITDA of MEUR 4.0. 
• Proportionate net debt of MEUR 66, with significant liquidity headroom available through the MEUR 150 revolving credit 
facility entered into in early July 2023. 
Financial Summary 
Orrön Energy owns renewables assets directly and through joint ventures and a ssociated companies and is presenting 
proportionate financials to show the net ownership and related results of these assets. The purpose of the proportionate 
reporting is to give an enhanced insight into the Company’s operational and financial results. 
1 Proportionate financials represent Orrön Energy’s proportionate ownership (net) of assets and related financial results, including joint ventures. For more details 
see section Key Financial Data. 
 
All numbers and updates in this report relate to the nine-month period ending 30 September 2023 (the reporting period), unless otherwise 
specified. Amounts presented in brackets refer, for the income statement, to the same period in the prior year and for the balance sheet to 
the prior year’s end. References to “Orrön Energy” or “the Company” pertain to the Group in which Orrön Energy AB (publ) is the Parent 
Company or to Orrön Energy AB (publ), depending on the context. 
 
Orrön Energy is an independent, publicly listed (Nasdaq Stockholm: “ORRON”) renewable energy company within the Lundin Group of 
Companies. Orrön Energy’s core portfolio consists of high quality, cash flow generating assets in the Nordics, coupled with greenfield growth 
opportunities in the Nordics and Europe. With significant financial capacity to fund further growth and acquisitions, and backed by a major 
shareholder, management and Board with a proven track record of investing into, leading and growing highly successful businesses, Orrön 
Energy is in a unique position to create shareholder value through the energy transition.
 
Expressed in MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months   
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months   
Consolidated financials      
Revenue  19.6 2.3 2.5 2.5 
EBITDA -4.2 -6.7 -1.9 2.0 
Operating profit (EBIT) -12.6 -9.4 -2.5 1.4 
Net result -15.6 -7.8 26.5 1.8 
Earnings per share – EUR -0.05 -0.03 0.09 0.01 
Earnings per share diluted – EUR -0.05 -0.03 0.09 0.01 
Proportionate financials1     
Power generation (GWh) 539 161 166 83 
Revenue 26.6 3.6 25.3 14.6 
EBITDA 4.0 -4.3 11.4 10.1 
Operating profit (EBIT) -7.8 -8.2 8.5 8.5 
Average price achieved per MWh – EUR 49 23 153 177

===== SIDA 3 =====

Orrön Energy – Interim report for the third quarter 2023  3 
 
Words from the CEO 
Our business continued to grow during the third quarter , adding scale to our greenfield pipeline and additional production into our 
portfolio.  We have acquired producing assets at attractive terms, matured several battery and solar projects towards final investment 
decisions and are continuing to build our Nordic project pipeline.  I am pleased to see the progress in our UK business where we have 
secured a pipeline of over 30 GW of grid connections for solar and battery projects. We have also seen great progress at the Karskruv 
project where we are expecting handover at the end of November, which is set to add 290 GWh to our annual power generation.  
 
Market conditions were not favourable during the third quarter 2023 where the renewables sector faced continued headwinds, with 
sustained low energy prices, rising interest rates and increasing  inflationary pressure. Electricity price levels in the Nordics were 
further impacted by unseasonably high levels of water in hydropower reservoirs as a result of the storm Hans, coupled with lower 
demand during the summer months. The weak price levels in the third quarter resulted in a negative net result for the Company, but 
with our robust financial capacity and resilient business model, we remain in a strong financial position. I am pleased to see that the 
price trend is starting to move in a more favourable direction as we enter the winter season in Europe.  
 
Growing our Portfolio 
Since inception we have been building a pipeline of onshore wind, solar and battery storage projects. During the third quarter, permits 
were granted in Sweden for 14 MW of battery projects, with an additional 15 MW of battery and solar projects awaiting final decisions 
from the municipalities. Our European development teams continue to lay the foundations for future growth where we are maturing 
an early stage portfolio in the UK with over 30 GW of onshore solar and battery projects where grid capacity has already been secured.  
 
We also added profitable growth to our Nordic operational portfolio through the acquisition of ownership in six wind farms in  the 
SE4 price area in southern Sweden. Looking back over the past year, we have added more than 100 GWh to our operational portfolio 
through value accretive acquisitions, which have been possible due to  our strong networks in Sweden. This forms a key part of our 
strategy to steadily grow our portfolio of cash flow generating assets at attractive terms. 
 
Project delivery at the Karskruv wind farm has been excellent, with final commissioning underway and handover expected ahead of 
schedule towards the end of November 2023. The turbines have been generating power since August 2023 and we have completed 
trial operations and final handover inspections with only minor commissioning work outstanding . Karskruv will increase  the 
Company’s estimated annual power generation to 1,100 GWh from 2024, adding significant revenues from the SE4 price region. 
 
Power generation and financial performance 
We achieved proportionate power generation of 539 GWh for the reporting period, and 161 GWh during the third quarter , which 
was slightly lower than  expected mostly due to lower -than-expected wind speeds across the Nordi cs. Our full -year production 
estimate remains unchanged at 800 GWh. We delivered in line with our expenditure guidance, and for the reporting period, achieved 
an average electricity price of EUR 49 per MWh, proportionate revenues of MEUR 26.6, proportionate EBITDA of MEUR 4.0 and ended 
the period with a proportionate net debt position of 66 MEUR.  We secured a revolving credit facility of MEUR 150 at the beginning 
of July 2023 at attractive rates and with flexible conditions, which gives us ample headroom for growth, allowing us to take advantage 
of favourable market condit ions as they arise. During periods of low electricity pricing like we have seen in the third quarter, the 
financial resilience of the Company is a real strength.  
 
Beginning of the end in the Sudan legal case 
At the beginning of September 2023, the trial in the Sudan legal case started at the Stockholm District Court in Sweden, marking the 
beginning of the end of this legacy issue. While it is deeply regrettable that the case has been allowed to proceed this far, personally, 
after having spent time listening to the proceedings and receiving continuous updates, I remain entirely convinced that this case will 
end in a full acquittal of the defendants and dismissal of all claims against the Company. Our stance towards the case has not changed 
over the years, nor have the facts. The defendants and the Company refute any allegations of wrongdoing in what is a baseless case 
that has been ongoing for over 13 years related to alleged activities over 20 years ago. We announced during the third quarter tha t 
the claimed forfeiture  had been increased , which means that, with no change to any of the underlying facts the Prosecutor has 
presented three completely different forfeiture amounts based on three different methodologies over the past five years. This raises 
serious questions about the substance and credibility of the Prosecutor’s claim, and I see no circumstance in which a corporate fine 
or forfeiture would become payable. I am of the firm view that there are no grounds for any allegations of wrongdoing by any former 
Company representatives, and that this will now once and for all be proven by the Court process.  
 
Building our business for the long term 
Looking ahead to the rest of the year and into 2024, I see a lot of positive triggers within the business that will allow us to continue 
to create value. Our production will increase by 40 percent with Karskruv online, our first battery projects will reach  investment 
decisions and we continue to build a diversified pipeline of projects, which I am convinced will deliver significant value in the coming 
years. 2023 has delivered many challenges for the market and for our business, however we remain in a stron g financial position, 
have continued to deliver production growth, and I continue to see many exciting opportunities ahead of us. 
 
 
 
 
 
CEO

===== SIDA 4 =====

Operational review 
Orrön Energy – Interim report for the third quarter 2023  4 
 
 
Power generation outlook1 
Orrön Energy’s operating portfolio consists of high-quality, cash generating renewable energy assets in the Nordics with an estimated 
power generation of 800 GWh in 2023. The proportionate power generation amounted to 539 GWh for the reporting period, and the 
Company remains on track to achieve its est imated power generation for 2023 with the lower -than-expected windspeeds in the 
second and third quarter offset by the addition of acquired production during the year and contribution from the expected ear ly 
handover of the Karskruv project. The wind farm Karskruv, which is under development in southern Sweden, is in final commissioning 
stages, with commercial handover expected at the end of November 2023. Once online, Karskruv is set to increase the estimated  
annual power generation to 1,100 GWh. 
 
 
2023 2024 
Estimated annual power generation1 800 GWh 1,100 GWh 
1Proportionate power generation estimates assuming average long -term meteorological conditions and operational performance  
 
Guidance 
The Company delivered in line with guidance for the reporting period. The 2023 guidance for operating expenses is between 
MEUR 12-14, where a portion of the operating expenses will vary based on electricity prices. The G&A expense guidance is MEUR 10, 
and guidance for legal costs in relation to the defence of the Company and its former representatives in the Sudan legal case is 
MEUR 8. Capital expenditure guidance is MEUR 80 and mainly relates to completion of the Karskruv project in southern Sweden, and 
capital allocated to the greenfield activities. The Company’s guidance remains unchanged. 
 
Guidance1 
Nine months 
2023 Actuals 2023 Guidance 
Operating expenses MEUR 9.8 MEUR 12–14 
G&A expenses2 MEUR 6.7 MEUR 10 
Sudan legal costs3 MEUR 5.3 MEUR 8 
Capital expenditure MEUR 55.9 MEUR 80 
1Guidance is presented based on proportionate (net) ownership in assets and related financial results.  
2Excludes non-cash items and costs in relation to the Sudan legal case.  
3Legal costs in relation to the defence of the Company and its former representatives in the Sudan legal case. These costs are included in the G&A expenses line item in 
the consolidated income statement. More information about the case can be found in the section Contingent liabilities.  
 
Operational assets 
The Company’s proportionate power generation amounted to 539 GWh for the reporting period, which was slightly below 
expectation. The proportionate power generation in the third quarter amounted to  161 GWh, which was below expectation due to 
lower-than-average windspeeds. The Company’s expected power generation in the third quarter is historically lower than in the first 
and fourth quarters due to seasonal variations in wind speed.  
 
Realised electricity price amounted to EUR 49 per MWh for the reporting period, and EUR 23 per MWh for the third quarter. Out of 
the realised electricity prices, guarantees of origin accounted for EUR 5 per MWh for the reporting period and EUR 4 per MWh for 
the third quarter. The Company is awarded and sells guarantees of origin for all of its power generation, certifying that the electricity 
has been produced from renewable energy sources. The weighted average regional electricity price for the Company’s power 
generation during the reporting period amounted to EUR 53 per MWh, and the Nordic system price averaged EUR 56 per MWh. The 
variance to the Company’s realised electricity price is explained by ‘capture price discounts’,  which occur in any given period where 
a majority of power is generated during periods of low prices relative to the average spot price for the same period. The realised 
price for the reporting period included EUR 2 per MWh positive impact from historical hedges linked to acquired companies, and EUR 
1 per MWh positive hedging impact for the third quarter. In 2023, less than five percent of the Company’s estimated power 
generation is affected by historical hedges related to acquired companies.  
 
Proportionate operating expenses amounted to MEUR 9.8 for the reporting period, which was in line with guidance. 
 
Sweden 
The Company owns a diversified portfolio of operational wind power assets across Sweden, which have an estimated proportionate 
annual power generation in 2023 of around 500 GWh, with a total net installed capacity of about 190 MW. A major ity of the assets 
are situated in the price areas SE3 and SE4. Power generation from the Swedish portfolio was slightly below expectation during the 
reporting period, due to lower-than-average windspeeds during the second and third quarter. 
 
Finland 
The Company owns 50 percent of the Metsälamminkangas (MLK) wind farm and 100 percent of a 9 GWh wind farm located in Hanko 
in Finland. MLK has an estimated gross annual power generation of around 400 GWh, which is generated from 24 turbines with a 
total installed capacity of 132 MW. The wind farm has an estimated operational life of around 30 years and has been in operation 
since the end of March 2022. An availability warranty is in place from GE Renewable Energy, which guarantees the availability of the 
turbines through their operational life and gives the Company protection against downtime and outages. Power generation from 
MLK was in line with expectation during the reporting period.

===== SIDA 5 =====

Operational review 
Orrön Energy – Interim report for the third quarter 2023  5 
 
Norway 
The Company owns 50 percent of the Leikanger hydropower plant in Norway, which is situated in the NO5 price area. Leikanger has 
an estimated gross annual power generation of around 200 GWh per annum, which is generated from a single turbine with a total  
capacity of 77 MW. It has been operational since 2021 and has an estimated operational life of approximately 60 years. As the asset 
is a run-of-river hydropower plant, the power generation is variable depending mainly on the rate of snow melt during the spring and 
summer months, and precipitation conditions during the autumn season. Power generation from Leikanger during the reporting 
period was below expectation, mostly due to low precipitation in July. 
 
Project Pipeline 
During the reporting period, the Company has taken further steps to develop its growth platforms in the Nordics and Europe, aiming 
to create a long-term pipeline of new projects. This includes laying the foundation for greenfield project developments in onshore 
wind, solar and battery storage solutions, maturing growth opportunities in the o perational portfolio and finalising construction 
activities at the Karskruv wind farm project. The Company has established a presence in all stages of the renewable lifecycle and will 
continue to progress and advance its project pipeline. 
 
Nordic Business 
Karskruv project 
Orrön Energy has a 100 percent interest in the Karskruv wind farm project in southern Sweden, which will add 290 GWh to the 
Company’s estimated annual power generation once operational. The Karskruv wind farm consists of 20 Vestas turbines with a total 
installed capacity of 86 MW. The wind farm was acquired from OX2, who is managing the construction and commissioning phase 
alongside the turbine supplier Vestas. The project has an availability warranty in place, which guarantees the availability of the 
turbines through their operational life of approximately 30 years and gives the Company protection against downtime and outag es. 
The wind farm is situated in the SE4 price area and constitutes an important part of the Company’s growth. 
 
The Karskruv project is in the final stages of commissioning, and is expected to be handed over to the Company at the end of 
November 2023. Project execution and delivery has been excellent and ahead of schedule throughout the project. During the fir st 
quarter, civil construction works, including foundation casting and anchor tensioning, were completed. In the second quarter, the 
turbine supplier installed all 20 wind turbines, approximately one month ahead of schedule, and grid connection works were 
completed. In the third quarter, work to energise and connect all turbines to the grid was finalised. Handover inspections for all 
turbines as well as civil and electrical works have been completed. Turbine test runs have been completed successfully, and t he 
commissioning is in its final stages prior to project handover.  
 
Development projects 
In the Nordics, the Company has identified a range of stand-alone greenfield as well as co-located project opportunities, ranging from 
early-stage projects in the screening phase, through to projects with construction permits in place moving towards invest ment 
decisions. The identified project opportunities are across proven and low -cost onshore technologies; wind energy, solar energy and 
battery storage, which when realised will diversify the Company’s power generation capacity and revenue streams.  
 
The Company is continuously working on securing project rights and the necessary land, grid connections and permits for identified  
projects and is continually exploring opportunities to grow its project pipeline.  The Company is working on a wide range of 
opportunities to organically grow its portfolio, optimise power generation and crystalise further value from its operational assets , 
which includes projects aimed at extending asset lifetimes, re-powering and consolidation of ownership shares. 
 
During the report ing period, work has been ongoing to progress a number of co -location projects within the Company’s existing 
portfolio. Permit applications for 29 MW of battery storage and solar projects have been submitted, out of which permits enab ling 
battery projects up to 14 MW have been obtained. The Company intends to invest in battery storage solutions, providing ancillary 
services and enabling the addition of  new revenue streams. 
 
Feasibility studies have been conducted to use the Company’s largest wind farms, MLK and Karskruv, to provide ancillary services 
and the Company’s expectation is that MLK will be qualified by the transmission system operator by the end of 2023, and Karsk ruv 
in early 2024, shortly after project completion.   
 
In Finland, the Company has entered into a strategic collaboration with a partner with proven track record in delivering rene wable 
projects, giving access to an extensive network of developers and other  industry stakeholders. The Company aims to leverage this 
network in Finland to secure access to both brownfield and greenfield project opportunities.  
 
European Business 
In the beginning of 2023, the Company expanded its geographical footprint in Europe and entered into agreements to establish a 
business focusing on developing onshore greenfield projects in France, Germany and the UK. The European  business is led by an 
experienced development team, with a proven track-record in greenfield project origination and development in these markets. The 
strategy is to develop
 large scale, transmission connected greenfield solar and battery projects to a stage where there is a market 
demand for such projects and prior to incurring significant development expenditure.  
 
In the UK, the Company has secured a portfolio of grid connections with a capacity of over 20 GW for solar projects and over 10 GW 
of co-located battery projects with grid energisation dates between 2030 and 2039. The Company is working on obtaining access to 
land adjacent to the secured grid connections, and has entered into discussions around commercial terms for land lea ses. The grid

===== SIDA 6 =====

Operational review 
Orrön Energy – Interim report for the third quarter 2023  6 
 
portfolio is at early-stage and final project realisation will be dependant on a number of factors, such as access to land, permitting, 
fulfilment of projects milestones and commercial viability.  
 
In Germany, the Company has continued its early land screening work, including land constraint mapping, and is now actively working 
to secure land positions. The Company has entered into exclusive negotiations to assess project viability and negotiate terms of land 
leases.  
 
In France, the Company has carried out early-stage land availability studies as well as high level grid surveys in line with the Company’s 
business plan.  
 
Transactions  
Orrön Energy’s strategy is to invest in renewable energy projects and pursue value accretive opportunities in the energy transition 
to grow and optimise its portfolio.  
 
In February 2023, the Company entered into an agreement to acquire an additional 15 percent ownership in the wind farm Långås , 
which takes the Company’s interest to 32.5 percent. The transaction adds an estimated annual power generation of 3 GWh and 
1.2 MW installed capacity in price area SE4. 
 
In February 2023, the Company entered into agreements, focusing on developing brownfield and greenfield projects in Finland, 
France and Germany.  
 
In March 2023, the Company entered into an agreement, focusing on developing greenfield projects in the UK. 
 
In June 2023, the Company entered into an agreement to acquire additional minor ownership stakes in the Kulle, Storugns and Klinte 
wind farms. The transaction adds an estimated annual power generation of 1.3 GWh and 0.5 MW installed capacity in the price area 
SE3.  
 
In June 2023, the Company entered into an agreement to acquire a company which has minority ownership stakes in five differen t 
wind farms in Sweden. The transaction adds an estimated annual power generation of 4.4 GWh and 1.4 MW installed capacity in 
price areas SE3 and SE4. The transaction was completed in July 2023. 
 
In September 2023, the Company entered into an agreement to acquire a company which has various ownership stakes in six different 
wind farms in Sweden. The transaction adds an estimated annual power generation of 10.2 GWh and 5 MW installed capacity in price 
area SE4. The transaction was completed in October 2023. 
 
Sustainability 
Sustainability is at the core of Orrön Energy’s business as a pure play renewables company and constitutes an important cornerstone 
of the Company’s long-term shareholder value creation. The Company owns and operates renewable assets in a safe and responsible 
manner, with a long-term horizon for the benefit of all its stakeholders. 
 
Climate change is one of the biggest challenges of our time, and the world needs to transition to energy sources with lower 
greenhouse gas emissions, such as renewable energy, if we are to limit global warming in line with the Paris Agreement. The energy 
transition is backed by firm targets set by the EU, which will require a significant increase of renewable energy generation, with wind 
and solar power being highlighted as crucial to achieve these objectives. Orrön Energy is directly contributing to the achievement of 
these goals by investing in and increasing the supply of renewable energy in its countries of operation. The demand for clean energy 
is set to increase, and Orrön Energy is committed to continue investing in renewable power generation and technologies to drive the 
energy transition, for a clean and sustainable energy future. 
 
Orrön Energy’s approach to sustainability is aligned with the UN Sustainable Development Goals, in particular Goal 7 on Affor dable 
and Clean Energy, Goal 13 on Climate Action and Goal 15 on Life on Land, which underpins the way in which the Company conducts 
its business. This ensures that the business delivers lasting value for all its stakeholders. The Company also actively suppo rts the 
UN Global Compact’s 10 Principles on human rights, labour standards, environment and anti-corruption. Orrön Energy is developing 
biodiversity enhancement projects in areas around its renewable assets, such as targeted projects aiming to increase biodiver sity, 
planting of wildflowers to stimulate the growth of bee populations, wildlife monitoring systems and grazing projects in collaboration 
with local farming communities. In addition, the Company considers strong community engagement as essential to its business 
success and is collaborating with several loca l organisations to support and contribute to the local communities around its assets. 
Environmental aspects and community engagements are key considerations throughout the assets’ operational life. 
 
During the second quarter, the Company was awarded with Prime Status by ISS ESG, one the world’s largest ESG rating agencies. 
 
Health and safety of people and the environment are core priorities for the business and the Company has procedures in place to 
identify and mitigate risks, including investigation and reporting of incidents and accidents. During the third quarter, a fire occurred 
at one wind turbine, which was safely managed with no personal injury or material environmental impact. A thorough investigat ion 
has been conducted to identify both the root cause and preventative measures. There were no other recordable health and safety 
incidents during the reporting period.

===== SIDA 7 =====

Financial Review 
Orrön Energy – Interim report for the third quarter 2023  7 
 
Changes in the Group 
The Company has from 1 January 2023 changed its presentation currency from US dollar to Euro to better reflect the economic 
environment in which the Company operates. Assets and liabilities, for each period presented, have been translated at closing rate 
of the respective balance sheet date. Income and expenses for each period presented have been translated at average rate for the 
period and all resulting exchange differences have been recognised in other comprehensive income. 
 
In 2022, Orrön Energy Holding AB, a wholly-owned subsidiary of Orrön Energy AB (publ), made a public offer to acquire all shares in 
Slitevind AB (publ) (“Slitevind”) for SEK 125 in cash per share. The offer was accepted by shareholders owning 96.5 percent of all 
shares and votes in Slitevind. The remaining shares have been acquired in 2023 through a compulsory buy -out procedure, in 
accordance with the Swedish Companies A ct. Slitevind has subsequently been renamed Orrön Energy Sweden AB (“Orrön Energy 
Sweden”).  
 
On 30 June 2022, Orrön Energy, then named Lundin Energy, completed a transaction to combine the Company’s exploration and 
production (“E&P”) business with Aker BP. The result of this transaction is shown as discontinued operations in the comparative 
income statement for 2022. In addition, the comparative statement of cash flows show the cashflow from discontinued operations. 
Through this transaction, the shareholders of the Company received cash totalling USD 2.2 billion and 271,908,589 shares in Aker BP, 
and retained their shareholding in Orrön Energy. The combination was carried out as a statutory cross-border merger in accordance 
with Norwegian and Swedish law, through which Aker BP absorbed Lundin Energy MergerCo AB (publ), which at the time of the 
completion contained the Company’s E&P business. Shortly before the merger and completion of the transaction, the shares in 
Lundin Energy MergerCo (publ) were distributed to the Company’s shareholders as a so called lex asea dividend.  
 
Revenue and results – Consolidated financials 
EBITDA for the reporting period amounted to MEUR -4.2 compared to MEUR -1.9 in the same period last year , with the increased 
revenues resulting from the acquisition of Slitevind being more than offset by lower share in result from associates and joint ventures 
due to lower achieved electricity prices. 
 
Revenue 
Revenue from power generation amounted to MEUR 19.6 (MEUR 2.5) for the reporting period. The fully consolidated Orrön Energy 
Sweden started to contribute to the Group’s result from 1 September 2022 and impacted the revenue for the same period last year 
with one month. The MLK wind farm and the Leikanger hydropower plant are consolidated through the equity method and therefore 
reported as share in result from associates and joint ventures.  
 
Operating expenses 
Operating expenses amounted to MEUR 9.4 (MEUR 0.5) for the reporting period. T he explanation given in the section above on 
revenue also explains the variation in operating expenses compared to the same period last year. 
 
General and administration expenses 
General and administration expenses amounted to MEUR 13.6 (MEUR 12.0) for the reporting period, of which MEUR 5.3 (MEUR 4.7) 
related to legal and other fees incurred for the defence of the Company and its former representatives in the Sudan legal case. A non-
cash expense of MEUR 1.6 (MEUR 0.4) relating to long-term incentive plans  has been recorded in the reporting period. 
 
Share in result from associates and joint ventures  
Share in result from associates and joint ventures amounted to MEUR -1.2 (MEUR 8.1 Gain) for the reporting period and is detailed 
in note 2. This represents mainly Orrön Energy’s portion of the results in the 50 percent owned joint ventures, the MLK wind farm 
and the Leikanger hydropower plant. These investments are consolidated through the equity method and the net result of these 
entities is therefore recognised as a single line item in the income statement. The share in result from the MLK wind farm, w hich 
started to generate power in the second quarter of 2022, amounted to MEUR -1.6 (MEUR 4.4) for the reporting period. The result 
reported in the same period last year included liquidated damages net of tax, due to late start-up of the wind farm in 2022. The share 
in result from the Leikanger hydropower plant represented a gain of MEUR 0.4 ( MEUR 3.6). The decrease compared to the same 
period last year was due to lower achieved electricity prices.  
 
Net financial items 
Finance income amounted to MEUR 4.8 (MEUR 4.2) for the reporting period and is further detailed in note 3. Interest income of 
MEUR 4.1 (MEUR 1.4) related to loans to joint ventures. Other finance income amounted to MEUR 0. 7 (MEUR 2.1) and represented 
a financial gain due to the variation in market value of historical hedges between 31 December 2022 and the balance sheet date.  
 
Finance costs amounted to MEUR 7.8 (MEUR 2.7) for the reporting period and are detailed in Note 4. The net foreign exchange loss 
for the reporting period amounted to MEUR  4.0 ( MEUR 0.7 Gain). Foreign exchange movements occur on the settlement of 
transactions denominated in foreign currencies and the revaluation of working capital and loan balances to the prevailing exc hange 
rate at the balance sheet date where those monetary assets and liabilities are held in currencies other than the functional currencies 
of the Group’s entities. Orrön Energy is exposed to exchange rate fluctuations relating to the relationship between Euro and other 
currencies. The net foreign exchange loss rel ated mainly to the revaluation of intercompany loan balances, denominated in other 
currencies than the functional currency of the group company providing the financing. Interest expenses amounted to MEUR 3.1 
(MEUR 0.2) and related to the Group’s external loans. Other finance costs amounted to MEUR 0.7 (MEUR 2.5) and represented mainly 
fees and other costs in relation to the Company’s revolving credit facility.

===== SIDA 8 =====

Financial Review 
Orrön Energy – Interim report for the third quarter 2023  8 
 
Revenue and results – Proportionate financials 
In addition to the consolidated financial reporting in line with IFRS, the Group provides proportionate financial reporting which forms 
part of the alternative performance measures the Group presents. Proportionate reporting is aligned with the Group’s internal  
management reporting, analysis and decision making. 
 
Proportionate financials represent Orrön Energy’s proportionate share of all the entities in which the Group holds an ownership. 
 
This is different to the consolidated financial reporting under IFRS, where the results from entities in which the Group holds an 
ownership of 50 percent or less are not fully consolidated but instead reported on one line, as share of result in joint ventures. All 
entities in which the Group holds an ownership of more than 50 percent are fully consolidated in the financial reporting presented 
under IFRS.
 
 
Proportionate financials 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Revenue 26.6 3.6 25.3 14.6 40.0  
Other income 0.8 0.2 2.0 0.0 4.0  
Operating expenses -9.8 -3.3 -3.8 -1.9 -6.7  
G&A expenses1 -13.6 -4.8 -12.1 -2.6 -16.6  
EBITDA 4.0 -4.3 11.4 10.1 20.7  
Depreciation -11.8 -3.9 -2.9 -1.6 -6.0  
Operating profit/loss (EBIT) -7.8 -8.2 8.5 8.5 14.7  
1 Includes legal and other fees of M EUR 5.3 (MEUR 4.7) incurred for the defence of the Company and its former representatives in the Sudan 
legal case and a non-cash expense for long-term incentive plans  of MEUR 1.6 (MEUR 0.4) for the reporting period.  
 
 
Proportionate revenues amounted to MEUR 26.6 (MEUR 25.3) for the reporting period, which included revenues from the Company’s 
operational assets in the Nordics. During the same period last year, revenues from the Leikanger hydropower plant contributed for 
the full pe riod, the MLK wind farm contributed from 1 April  and the asset portfolio from Orrön Energy Sweden contributed from 
1 September.  
 
EBITDA amounted to MEUR 4.0 (MEUR 11.4) for the reporting period , with increased power generation being more than offset by 
lower electricity prices and higher operating costs linked to the larger asset base.  
 
Proportionate operating expenses relating to operating assets amounted to MEUR 9.8 (MEUR 3.8) for the reporting period.  
 
The Group operates in various countries and fiscal regimes where corporate income tax rates are different from the regulation s in 
Sweden. Corporate income tax rates for the Group vary between 13.7 and 20.6 percent for the majority of the business with the 
exception of Norway. Following a change to the hydropower tax regime in Norway in late 2022, the Leikanger hydropower plant i s 
subject to a tax rate of 67 percent. This change consists of an eight -percentage point increase in ground rent tax, effective 
retroactively from 1 January 2022. The additional 23 percent levy on electricity sold at a price exceeding NOK 700 per MWh effective 
from 28 September 2022, is proposed to be terminated from 1 October 2023 in the Norwegian Government’s national budget 
proposal for 2024. 
 
 
Cash flow and investments – Consolidated financials
 
Cash flow 
Net cash flows from operating activities amounted to MEUR 15.1 (MEUR -5.7) for the reporting period. The positive cash flows from 
operating activities included dividend payments from joint ventures of MEUR 13.1(MEUR 7.3).  
 
Investments 
Cash flow s from investing activities amounted to MEUR 59.3 (MEUR 127.2), out of which MEUR 54.5 (MEUR 47.5) related to 
investments in the renewable energy business. The acquisition of the remaining 3.5 percent of the shares in O rrön Energy Sweden, 
which have been acquired in 2023, together with acquisition  of a company and additional ownership in wind farms in Sweden, 
impacted the cash flows from investing activities with MEUR 4.7. 
 
Financing and liquidity – Consolidated financials 
On 3 July 2023, the Group entered into a new three -year revolving credit facility of MEUR 150, at a floating interest rate margin 1.8 
percent above EURIBOR. The new facility includes an additional MEUR 150 accordion option and replaced the previous MEUR 100 
revolving credit facility.  
 
Interest bearing loans and borrowings amounted to MEUR 91.8 (MEUR –) and related mainly to an  outstanding loan of MEUR 89.0 
(MEUR –), which has been drawn under the Group’s revolving credit facility. Interest bearing loans and borrowings also included a 
long-term loan of MEUR 2.8 (MEUR –) taken up by a subsidiary. Following the completion of the refinancing, the amount drawn under 
the Group’s previous MEUR 100 revolving credit facility was  reclassified in the second quarter 2023  from current to non -current 
liabilities.

===== SIDA 9 =====

Financial Review 
Orrön Energy – Interim report for the third quarter 2023  9 
 
 
The Company’s net debt amounted to MEUR 72.6 compared to MEUR 29.7 at year end 2022. 
 
Other current financial liabilities amounted to MEUR 0.7 (MEUR 27.8) and related to a short-term loan, with less than twelve months 
maturity of MEUR 0.7 (MEUR 6.4), which is held by a subsidiary. At year -end 2022, other current financial liabilities included an 
amount of MEU R 21.4 related to the Group’s MEUR 100 revolving credit facility which has been reclassified  from current to non -
current following the refinancing.  
 
Cash and cash equivalents amounted to MEUR 19.9 (MEUR 26.9).  
 
Subsequent events 
There are no subsequent events to report.

===== SIDA 10 =====

Other Information 
Orrön Energy – Interim report for the third quarter 2023  10 
 
Parent Company 
The business of the Parent Company is to invest in and manage operations within the renewable energy sector as of 1 July 2022. This 
is a change to the Company’s previous business mainly conducted within the oil and gas sector. 
 
The Parent Company reported a gain of MSEK 67.5 (MSEK -539.1 loss) for the reporting period , which was mainly impacted by  
financial income and general and administration expenses.  
 
General and administration expenses amounted to MSEK 141.4 (MSEK 157.6), out of which MSEK 61.3 (MSEK 51.3) related to legal 
fees and other costs incurred for the defence of the Company and its former representatives in the Sudan legal case.   
 
Finance income amounted to MSEK 186.2 (MSEK 23.0) and related to dividends and group contributions received from a subsidiary.  
 
Contingent Liabilities 
In November 2021, the Swedish Prosecution Authority brought criminal charges against former repres entatives of the Company in 
relation to past operations in Sudan from 1999 to 2003. The charges also included claims against the Company for a corporate fine 
of MSEK 3.0 and forfeiture of economic benefits of MSEK 2,381.3, which according to the Swedish Prosecution Authority represents 
the value of the gain of MSEK 720.1 that the Company made on the sale of an asset  in 2003. The claim for forfeiture of economic 
benefits was increased from MSEK 1,391.8 by the Swedish Prosecution Authority in August 2023. This latest increase to the claimed 
forfeiture amount means that the Prosecutor has presented three completely different amounts, based on three different 
methodologies, over the past five years, raising serious questions ab out the substance and credibility of the Prosecutor’s claim . It is 
obvious that the methodology used by the Prosecutor to arrive at the claimed forfeiture amount is fundamentally flawed, leading to 
an unreasonable forfeiture claim which has no basis in law  and is highly speculative. Any  potential corporate fine or forfeiture of 
economic benefits would only be imposed after an adverse final conclusion of the case. The trial at the Stockholm District Court 
started in September 2023 and is expected to last until February 2026. The Company refutes that there are any grounds for allegations 
of wrongdoing by any of its former representatives and sees no circumstance in which a corporate fine or forfeiture could become 
payable. The Company considers this to be a contingent liability and therefore no provision has been recognised. 
 
 
As part of the IPC spin- off that was completed on 24 April 2017, the Company has indemnified IPC for certain legal proceedings 
related to the period before the  spin-off concerning Indonesian land and building tax assessed for the fiscal years 2012 and 2013. 
The Company has not recognised any provision in relation hereto as it does not believe the proceedings will lead to any liabi lity for 
the Company. 
 
A portion of the Company’s past operations was held through a Canadian holding structure when acquired back in 2006. The tax 
filings in Canada since 2006 in relation to both corporate income tax and withholding tax are under review by the Canadian Tax Office. 
All tax has been paid in relation to these tax filings and no provision has been recognised. 
 
Share Data 
Share capital 
The Company’s issued share capital amounted to SEK 3,478,713 represented by 285,924,614 shares with a quota value of SEK 0.01 
each (rounded off).  
 
Remuneration 
The Policy on Remuneration and details of long-term incentive plans (“LTIP”) are provided on www.orron.com. 
 
Employee LTIP 
In 2022, a  new long-term share-related incentive plan  was introduced in the form of a share option plan for members of Group 
management and other employees of the Company as  approved by the 2022 EGM ( “Employee LTIP 2022” ). The reason for 
establishing a new long-term share related incentive plan was to align the interests of the members of Group management and other 
employees with the interests of the shareholders as well as to provide market appropriate reward for a new business reflectin g 
continuity, commitment and share appreciation. 
 
The Employee LTIP 2022 was  introduced as part of a new remuneration approach within the updated Policy on Remuneration for 
Group management, where base salaries and annual bonus opportunities have been set at the lower end of the market to create an 
overall remuneration approach that further emphasises the long-term sustainable growth and strategic success of the Company. The 
updated Policy on Remuneration was approved by the 2022 EGM. 
 
In order to secure the Company’s obligati ons under the Employee LTIP 2022, the Company has issued 8,560,000 warrants, which 
were registered on 5 July 2022. 
 
A similar plan was approved by the 2023 AGM (“Employee LTIP 2023").  
 
In order to secure the Company’s obligations under the Employee LTIP 2023, the 2023 AGM resolved to approve that the Company 
enters into an equity swap arrangement with a third party, whereby the third party in its own name shall be entitled to acquire and  
transfer shares (including to the participants) in accordance with the terms and conditions of Employee LTIP 2023. The equity  swap 
arrangement was concluded during the second quarter 2023. 
 
Board LTIP 
The 2022 EGM resolved to approve a one -off long-term share-related incentive plan for members of the Board ( “Board LTIP 2022”) 
in the form of a share option plan.  
 
The Company has secured its obligations under the Board LTIP 2022 by entering into an equity swap arrangement with a third party, 
whereby the third party in its own name shall be entitled to acquire and transfer shares (including to the participants) in accordance 
with the plan.

===== SIDA 11 =====

Other Information 
Orrön Energy – Interim report for the third quarter 2023  11 
 
 
Exchange rates 
For the preparation of the financial statements, the following currency exchange rates have been used. 
 
 30 Sep 2023 30 Sep 2022 31 Dec 2022 
 Average Period end Average Period end Average Period end 
1 EUR equals SEK 11.4751 11.5325 10.5237 10.8993 10.6274 11.1218 
1 EUR equals NOK 11.3483 11.2535 10.0047 10.5838 10.1015 10.5138 
1 EUR equals USD 1.0835 1.0594 1.0650 0.9748 1.0539 1.0666 
 
 
 
 
The financial information relating to the nine-month period ended 30 September 2023 has not been subject to review by the auditors 
of the Company. 
 
 
 
Stockholm, 8 November 2023 
 
 
 
 
Daniel Fitzgerald 
CEO

===== SIDA 12 =====

Consolidated Income Statement 
Orrön Energy – Interim report for the third quarter 2023  12 
 
 
 
MEUR Note 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep
 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
       
Revenue  19.6 2.3 2.5 2.5 13.8 
Other income  0.4 0.0 – – – 
Operating expenses  -9.4 -2.5 -0.5 -0.5 -3.5 
General and administration expenses  -13.6 -4.8 -12.0 -2.6 -16.7 
Depreciation  -8.4 -2.7 -0.6 -0.6 -3.5 
Share in result of associates and joint ventures 2 -1.2 -1.7 8.1 2.6 10.9 
Operating profit/loss  -12.6 -9.4 -2.5 1.4 1.0 
Finance income 3 4.8 1.6 4.2 2.7 9.0 
Finance costs 4 -7.8 0.0 -2.7 -2.7 -9.2 
Net financial items  -3.0 1.6 1.5 0.0 -0.2 
Profit/loss before income tax  -15.6 -7.8 -1.0 1.4 0.8 
Income tax 5 0.0 0.0 27.5 0.4 26.6 
Net result from continuing operations  -15.6 -7.8 26.5 1.8 27.4 
 
Discontinued operations       
Net result from E&P business 6 – – 12,823.4 1.2 12,823.3 
Net result  -15.6 -7.8 12,849.9 3.0 12,850.7 
 
Attributable to:       
Shareholders of the Parent Company  -15.9 -7.7 12,849.9 3.0 12,850.4 
Non-controlling interest  0.3 -0.1 0.0 0.0 0.3 
  -15.6 -7.8 12,849.9 3.0 12,850.7 
 
Earnings per share – EUR1      
From continuing operations -0.05 -0.03 0.09 0.01 0.10 
From discontinued operations – – 44.97 0.00 44.92 
Earnings per share diluted – EUR1        
From continuing operations -0.05 -0.03 0.09 0.01 0.10 
From discontinued operations – – 44.90 0.00 44.75 
 1 Based on net result attributable to shareholders of the Parent Company.

===== SIDA 13 =====

Consolidated Statement of Comprehensive Income 
Orrön Energy – Interim report for the third quarter 2023  13 
 
 
 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep
 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Net result -15.6 -7.8 12,849.9 3.0 12,850.7 
Items that may be subsequently reclassified 
to profit or loss:      
Exchange differences foreign operations -1.6 3.7 423.2 13.6 410.5 
Cash flow hedges – – – -16.2 9.8 
Other comprehensive income, net of tax -1.6 3.7 423.2 -2.6 420.3 
Total comprehensive income -17.2 -4.1 13,273.1 0.4 13,271.0 
Attributable to:      
Shareholders of the Parent Company -17.4 -3.9 13,273.1 0.4 13,270.7 
Non-controlling interest 0.2 -0.2   0.3 
 -17.2 -4.1 13,273.1 0.4 13,271.0

===== SIDA 14 =====

Consolidated Balance Sheet 
Orrön Energy – Interim report for the third quarter 2023  14 
 
 
 
MEUR Note 30 September 2023 31 December 2022 31 December 20211 
ASSETS     
Non-current assets     
Property, plant and equipment  273.5 235.8 27.9 
Investment in associates and joint ventures  35.1 51.5 95.9 
Deferred tax assets  26.5 27.5 – 
Other non-current financial assets 10 95.4 96.8 31.0 
  430.5 411.6 154.8 
Current assets     
Assets held for distribution  – – 6,480.4 
Other current assets  2.6 9.0 0.1 
Trade receivables 10 2.3 0.3 – 
Other current financial assets 10 3.8 2.5 118.1 
Cash and cash equivalents 10 19.9 26.9 114.8 
  28.6 38.7 6,713.4 
TOTAL ASSETS  459.1 450.3 6,868.2 
 
EQUITY AND LIABILITIES     
Equity     
Shareholders’ equity  338.0 359.7 -1,253.1 
     
Non-current liabilities     
Interest bearing loans and borrowings 10 91.8 28.8 – 
Deferred tax liability  16.2 16.9 – 
Provisions  0.9 1.1 – 
  108.9 46.8 – 
Current liabilities     
Trade and other payables 10 11.1 13.0 3.7 
Current tax liabilities  0.4 0.5 – 
Provisions  – 2.5 – 
Dividends payable  – – 113.5 
Liabilities held for distribution  – – 8,004.1 
Other current financial liabilities 10 0.7 27.8 – 
  12.2 43.8 8,121.3  
TOTAL LIABILITIES  121.1 90.6 8,121.3 
TOTAL EQUITY AND LIABILITIES  459.1 450.3 6,868.2 
 
1 Following the change in presentation currency from US dollar to Euro in 2023, an additional comparative period is presented, 
corresponding to the beginning of the preceding period, in line with IAS 1.

===== SIDA 15 =====

Consolidated Statement of Cash Flows 
Orrön Energy – Interim report for the third quarter 2023  15 
 
 
MEUR 
Note 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Cash flows from operating activities       
Net result from continuing operations  -15.6  -7.7  26.5 1.8 27.4 
Net result from discontinued operations  – – 12,823.4 1.2 12,823.3 
        
Adjustments for items not included in the cash flow 11 14.5  3.7  -9,504.4 105.2 -9,957.5 
Interest received  3.4  0.9  1.9 0.7 1.0 
Interest paid  -2.0  -0.0  -32.5 0.8 -32.9 
Income taxes paid  0.0  0.0  -1,422.7 – -1,402.2 
Distributions received  13.1  0.2  7.3 6.3 12.2 
Distributions paid to non-controlling interest  -0.3  0.0  –  – – 
Changes in working capital  2.0  4.1  -297.4 -51.3 -310.8 
Total cash flows from operating activities  15.1  1.2  1,602.1 64.7 1,160.5 
- of which relates to continuing operations  15.1  1.2  -5.7 4.5 7.1 
- of which relates to discontinued operations  – – 1,607.8 60.2 1,153.4 
       
Cash flows from investing activities       
Investment in oil and gas properties  – – -281.4 – -277.4 
Investment in renewable energy business1  -54.5  -13.6  -47.5 – -53.1 
Acquisition of subsidiary net of cash  -4.7  -0.8  -74.1 -74.1 -102.6 
Investment in other fixed assets  -0.1  -0.1  -0.8 – -0.8 
Decommissioning costs paid  – – -1.3 – -1. 3 
Total cash flows from investing activities  -59.3  -14.5  -405.1 -74.1 -435.2 
- of which relates to continuing operations  -59.3  -14.5  -127.2 -81.2 -154.3 
- of which relates to discontinued operations  – – -277.9 7.1 -280.9 
       
Cash flows from financing activities       
Net drawdown/repayment of credit facility  38.6  8.0  -577.6 – -557.7 
Repayment of lease commitments  – – -11.6 – -11.5 
Sold treasury shares  – – 54.2 – 53.4 
Dividends paid  – – -277.4 – -273.4 
Financing fees paid  -1.3  -1.3  – – – 
Total cash flows from financing activities  37.3  6.7  -812.4 – -789.2 
- of which relates to continuing operations  37.3  6.7  -290.5 – -261.8 
- of which relates to discontinued operations  – – -521.9 – -527.4 
       
Change in cash and cash equivalents  -6.9  -6.6  384.6 -9.4 -63.9 
Cash and cash equivalents at the beginning of the 
period  26.9  28.0  399.2 180.1 399.2 
Currency exchange difference in cash and cash 
equivalents  -0.1  -1.5  91.0 -12.4 95.8 
Change in consolidation - E&P business  – – -810.7 -94.2 -404.2 
Cash and cash equivalents at the end of the period  19.9 19.9 64.1 64.1 26.9 
- of which relates to continuing operations  19.9 19.9 64.1 36.5 26.9 
- of which relates to discontinued operations  – – – -152.5 – 
 
1Includes acquisitions of renewable energy assets and funding of joint ventures.

===== SIDA 16 =====

Consolidated Statement of Changes in Equity 
Orrön Energy – Interim report for the third quarter 2023  16 
 
 
 Attributable to owners of the Parent Company 
 
MEUR 
Share 
capital 
Additional paid-
in- capital/Other 
reserves 
Retained 
earnings Total 
Non- 
controlling 
interest 
Total 
equity 
1 January 2022 0.4 -164.3 -1,089.2 -1,253.1 – -1,253.1 
       
Comprehensive income       
Net result – – 12,850.7 12,850.7 – 12,850.7 
Other comprehensive income – 420.3 – 420.3 – 420.3 
Total comprehensive income – 420.3 12,850.7 13,271.0 – 13,271.0 
       
Transactions with owners       
Non-controlling interests on acquisition of 
a subsidiary – – – – 8.3 8.3 
Distributions – – -11,724.4 -11,724.4 – -11,724.4 
Sold treasury shares – 54.3 – 54.3 – 54.3 
Share based payments – – 3.6 3.6 – 3.6 
Total transactions with owners – 54.3 -11,720.8 -11,666.5 8.3 -11,658.2 
31 December 2022 0.4 310.3 40.7 351.4 8.3 359.7 
       
Comprehensive income       
Net result – – -15.9 -15.9 0.3 -15.6 
Other comprehensive income – -1.5 –  -1.5 -0.1 -1.6 
Total comprehensive income – -1.5 -15.9 -17.4 0.2 -17.2 
             
Transactions with owners        
Non-controlling interests  – – – – -6.3 -6.3 
Share based payments – – 1.8 1.8 –  1.8 
Total transactions with owners – – 1.8 1.8 -6.3 -4.5 
30 September 2023 0.4 308.8 26.6 335.8 2.2 338.0

===== SIDA 17 =====

Notes to the consolidated financial statements 
Orrön Energy – Interim report for the third quarter 2023  17 
 
 
Note 1 – Accounting policies 
 
This interim report has been prepared in accordance with International Accounting Standard (IAS) 34, Interim Financial Reporting. 
 
The Company has from 1 January 2023 changed its presentation currency from US  dollar to E uro to better reflect the economic 
environment in which the Company operate. Assets and liabilities, for each period presented, have been translated at closing rate of the 
respective balance sheet date. Income and expenses for each period presented have been translated at average rate for the period and all 
resulting exchange differences have been recognised in other comprehensive income. 
 
The accounting policies adopted are in all other aspects consistent with those followed in the preparation of the Group’s annual financial 
statements for the year ended 31 December 2022. 
 
The financial reporting of the Parent Company has been prepared in accordance with accounting principles generally accepted in Sweden, 
applying RFR 2 Reporting for legal entities, issued by the Swedish Financial Reporting Board and the Annual Accounts Act (SFS 1995:1554). 
 
The Parent Company’s financial information is reported in Swedish krona.  
 
 
Note 2 – Share in result of associates and joint 
ventures 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Metsälamminkangas Wind Oy (50%) -1.6 -1.7 4.4 1.5 7.8 
Leikanger Kraft AS (50%) 0.4 0.0 3.6 1.0 3.0 
Other 0.0 0.0 0.1 0.1 0.1 
 -1.2 -1.7 8.1 2.6 10.9 
 
 
Note 3 – Finance income 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Foreign currency exchange gain, net –  –  0.7 -0.2 – 
Interest income 4.1 1.5 1.4 0.8 2.6 
Other 0.7 0.1 2.1 2.1 6.4 
 4.8 1.6 4.2 2.7 9.0 
 
 
Note 4 – Finance costs 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Foreign currency exchange loss, net 4.0 -1.6 –  – 1.6 
Interest expense 3.1 1.3 0.2 0.2 0.7 
Other 0.7 0.3 2.5 2.5 6.9 
 7.8 0.0 2.7 2.7 9.2 
 
 
Note 5 – Income tax 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Current tax -0.2 -0.1 –  – -0.1 
Deferred tax 0.2 0.1 27.5 0.4 26.7 
 0.0 0.0 27.5 0.4 26.6

===== SIDA 18 =====

Notes to the consolidated financial statements 
Orrön Energy – Interim report for the third quarter 2023  18 
 
 
 
Note 6 – Discontinued operations – E&P business 
On 21 December 2021, the Company announced that it had entered into an agreement with Aker BP whereby Aker BP would absorb 
the E&P business through a cross -border merger in accordance with Norwegian and Swedish law. B efore completion of the cross-
border merger, the shares in the company holding the E&P business would be distributed to the shareholders of the Company, which 
occurred on 29 June 2022. The results of the E&P business are included in the financial statements until 29 June 2022 and are shown 
in the comparative columns as discontinued operations. 
 
The financial performance of the discontinued operations and the gain on the distribution of the E&P business made in 2022 are 
described in detail in the financial statements of 2022. 
 
Note 7 – Related party transactions 
Orrön Energy recognises the following related parties: associated companies, jointly controlled entities, key management personnel 
and members of their close family or other parties that are partly, directly or indirectly controlled by key management perso nnel or 
of its family or of any individual that controls, or has joint control or significant influence over the entity. 
 
The Group has not entered into any material agreements with any related parties. 
 
Note 8 – Risks and risk management 
Orrön Energy pursues a business that is exposed to changes in energy prices, which in turn are dependent on macro-economic factors 
and geopolitical conditions. The Company’s operations have an impact on the surrounding environment and operational processes  
are associated with occupational health and safety risks.  
 
Risks and risk management relating to financial, operational and strategic risks  are described in the 202 2 Annual and Sustainability 
Report on pages 16–17 and are in all material aspects unchanged. Additional information on financial risks and information on how 
Orrön Energy manages these risks, including liquidity, credit and market risks are addressed in note 9 to the consolidated financial 
statements in the 2022 Annual Report.  
 
Orrön Energy places risk management responsibility at all levels within the Company to continually identify, understand and manage 
threats and opportunities affecting the business. This enables the Company to make informed decisions and to prioritise contr ol 
activities and resources to deal effectively with any potential threats and opportunities. 
 
 
Note 9 – Business combinations 
 
Siral 
In 2022, Orrön Energy acquired 100 percent of the issued share capital of Siral Förvaltning AB and gained control of the company 
from 1 December 2022. This acquisition added estimated annual power generation of 44 GWh and 15 MW installed capacity, out of 
which 90 percent is situated in price areas SE3 and SE4. The consideration amounted to MEUR 8.6. The valuation at fair value resulted 
in a su rplus value of MEUR 4.6, which has been allocated to plant, property and equipment  and no goodwill was recognised.  The 
purchase price allocation is preliminary. The amounts have been translated from SEK to EUR at closing rate 30 November 2022. 
 
Orrön Energy Sweden 
In 2022, Orrön Energy acquired 96.5 percent of the issued share capital of Slitevind AB (publ), subsequently renamed Orrön Energy 
Sweden AB and gained control of the company from 31 August 2022. The remaining shares have been acquired in 2023.  
 
Details of the purchase consideration, and the net assets acquired are as follows: 
 
Purchase consideration 
MEUR 
% of shares Share price 
SEK 
Number of 
shares 
Value 
MEUR 
Step 1 – Ownership 31 August 2022 91.0% 125 6,476,654 75.8 
Step 2 – Ownership 13 September 2022 5.5% 125 388,694 4.5 
Step 3 – Buy-out procedure 3.5% 125 249,102 2.9 
 100.0%  7,114,450 83.3

===== SIDA 19 =====

Notes to the consolidated financial statements 
Orrön Energy – Interim report for the third quarter 2023  19 
 
 
 
The assets and liabilities recognised as a result of the acquisition were as follows: 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Translated from SEK to EUR at closing rate 31 August 2022. 
 
Acquired receivables 
The fair value of acquired trade receivables is MEUR 0.4, which corresponds to the book value. 
 
Revenue and profit contribution 
The acquired business will contribute significantly to the Group’s results and represented the totality of the Group’s revenues at 
year end 2022.  
 
 
 
 
 
 
 
Assets and liabilities 
 
  Fair value1 
 MEUR 
Non-current assets    
Property, plant and equipment   144.1 
Investment in associates and joint ventures   10.6 
Other financial assets   0.7 
   155.4 
Current assets    
Other current assets   1.8 
Trade receivables   0.4 
Deferred tax asset   1.6 
Other current financial assets   0.6 
Cash and cash equivalents   1.4 
   5.8 
Non-current liabilities    
Interest bearing loans and borrowings   -43.0 
Deferred tax liability   -15.9 
Provisions   -0.7 
   -59.6 
Current liabilities    
Trade and other payables   -1.2 
Other current financial liabilities   -12.4 
   -13.6 
    
Net identifiable assets acquired   88.0 
Less Non-controlling interest   -4.7 
Net assets acquired   83.3 
Purchase consideration, outflow of cash, net of cash acquired 
MEUR 
  
  
  
Cash consideration  83.3 
Less cash balances acquired  -1.4 
Net outflow of cash – Investing activities  81.9

===== SIDA 20 =====

Notes to the consolidated financial statements 
Orrön Energy – Interim report for the third quarter 2023  20 
 
 
Note 10 – Financial instruments 
 
The Group holds the following financial instruments: 
 
MEUR Level 30 September 2023 31 December 2022 
Financial assets    
Financial assets at amortised cost    
  Other non-current financial assets  95.4 96.8 
  Trade receivables  2.3 0.3 
  Other current financial assets1   3.7 2.5 
  Cash and cash equivalents  19.9 26.9 
  121.3 126.5 
Financial assets at fair value through profit or loss    
  Other current financial assets1 - Derivative financial instruments 2 0.1 – 
  0.1 – 
Financial liabilities    
Financial liabilities at amortised cost    
  Interest bearing loans and borrowings  91.8 28.8 
  Trade and other payables  11.1 13.0 
  Other current financial liabilities  0.7 27.5 
  103.6 69.3 
Financial liabilities at fair value through profit or loss    
  Other current financial liabilities - Derivative financial instruments 2 – 0.3 
  – 0.3 
1 Other current financial assets on the face of the balance sheet are divided in this table in financial assets at amortised cost and financial assets at fair 
value through profit and loss. 
 
The nature of financial assets and liabilities is, in all material respects, the same as on December 31, 2022. The carrying amounts and fair 
values are deemed to essentially correspond with one another. 
 
For financial assets and liabilities measured at fair value in the balance sheet, the following fair value measurement hierarchy is 
used: 
– Level 1: based on quoted prices in active markets; 
– Level 2: based on inputs other than quoted prices as within level 1, that are either directly or indirectly observable; 
– Level 3: based on inputs which are not based on observable market data. 
 
Note 11 – Supplementary information to the statement of cash flows 
 
The consolidated statement of cash flows is prepared in accordance with the indirect method. 
 
Adjustments for items not included in the cash flow 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Gain on distribution of E&P business – – -12,516.9 – -12,823.3 
Exploration costs – – 23.5 – 23.2 
Depletion, depreciation and amortisation 8.4 2.7 0.6 0.6 3.5 
Current tax 0.2 0.1 2,255.1 – 2,222.5 
Deferred tax -0.2 -0.1 322.4 – 319.2 
Long-term incentive plans 1.6 0.4 9.6 – 10.2 
Foreign currency exchange gain/loss 3.0 -1.5 423.1 109.1 312.1 
Interest income -4.1 -1.6 -1.4 -1.4 -2.6 
Interest expense 3.3 1.3 25.0 -0.4 25.8 
Amortisation of deferred financing fees – – 4.5 – 4.5 
Ineffective hedging contracts – – -52.2 – -57.2 
Result from associated companies and joint ventures 1.2 1.7 –  – – 
Other 1.1 0.7 2.3 -2.7 4.6 
 14.5 3.7 -9,504.4 105.2 -9,957.5

===== SIDA 21 =====

Parent Company Income Statement 
Orrön Energy – Interim report for the third quarter 2023  21 
 
 
 
MSEK 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep
 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Revenue 27.1 9.8 10.7 1.4 13.4 
General and administration expenses -141.4 -41.0 -157.6 -21.7 -200.0 
Operating profit/loss  -114.3 -31.2 -146.9 -20.3 - 186.6 
Finance income 186.2 – 23.0 15.8 10.9 
Finance costs -4.4 0.7 -721.2 -163.6 -720.7 
 Net financial items 181.8 0.7 -698.2 -147.8 -709.8 
Profit/loss before income tax 67.5 -30.5 -845.1 -168.1 - 896.4 
Income tax – – 306.0 – 306.0 
Net result 67.5 -30.5 -539.1 -168.1 -590.4 
 
 
 
 
 
 
Parent Company Comprehensive Income Statement 
 
 
MSEK 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Net result 67.5 -30.5 -539.1 -168.1 -590.4 
 Other comprehensive income – – – – – 
Total comprehensive income 67.5 -30.5 -539.1 -168.1 -590.4 
Attributable to: 
Shareholders of the Parent Company 67.5 -30.5 -539.1 -168.1 -590.4

===== SIDA 22 =====

Parent Company Balance Sheet 
Orrön Energy – Interim report for the third quarter 2023  22 
 
 
 
MSEK 30 September 2023 31 December 2022 
ASSETS   
Non-current assets   
Shares in subsidiaries 3,780.8 3,780.8 
Other tangible fixed assets 0.1 0.3 
Deferred tax assets 306.0 306.0 
 4,086.9 4,087.1 
   
Current assets   
Receivables 17.9 17.8 
Cash and cash equivalents 102.1 24.6 
 120.0 42.4 
TOTAL ASSETS 4,206.9 4,129.5 
 
SHAREHOLDERS’ EQUITY AND LIABILITIES 
  
Shareholders’ equity including net result for the period 4,149.0 4,078.0 
   
Non-current liabilities   
Provisions – 1.3 
Interest bearing loans and borrowings 1.8 – 
 1.8 1.3 
   
Current liabilities   
Other liabilities 56.1 50.2 
 56.1 50.2 
TOTAL LIABILITIES 57.9 51.5 
TOTAL EQUITY AND LIABILITIES 4,206.9 4,129.5

===== SIDA 23 =====

Parent Company Statement of Cash Flows 
Orrön Energy – Interim report for the third quarter 2023  23 
 
 
 
MSEK 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep
 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Cash flows from operating activities      
Net result 67.5 -30.5 -539.1 -168.1 -590.4 
Adjustment for items not included in the cash flows -125.5 0.1 -326.5 -15.8 -312.6 
Changes in working capital 17.8 15.7 3,094.1 -383.4 2,989.7 
Total cash flows from operating activities -40.2 -14.7 2,228.5 -567.3 2,086.7 
Cash flows from investing activities      
Investments in subsidiaries – – -0.5 – -0.5 
Dividends received 127.9 – – – – 
Total cash flows from investing activities 127.9 – -0.5 – -0.5 
Cash flows from financing activities      
Net drawdown/repayment of loan -10.2 1.8 -2,672.1 – – 
Dividends paid – – 583.8 – -2,672.1 
Sold treasury shares – – – – 583.8 
Total cash flows from financing activities -10.2 1.8 -2,088.3 – -2,088.3 
Change in cash and cash equivalents 77.5 -12.9 139.7 -567.3 -2.1 
Cash and cash equivalents at the beginning of the 
period 24.6 115.0 44.3 757.8 44.3 
Currency exchange difference in cash and cash 
equivalents – – 22.0 15.5 -17.6 
Cash and cash equivalents at the 
end of the period 102.1 102.1 206.0 206.0 24.6

===== SIDA 24 =====

Parent Company Statement of Changes in Equity 
Orrön Energy – Interim report for the third quarter 2023  24 
 
 
 
 
 
 
 
 
MSEK 
Restricted equity   Unrestricted equity   
Share 
capital 
Statutory 
reserve  Other 
reserves 
Retained 
earnings Dividends 
 Total 
equity 
1 January 2022 3.5 861.3  6,599.0 60,628.9 -4,467.2  63,625.5 
Transfer of prior year dividends – –  – -4,467.2 4,467.2  – 
Total comprehensive income – –  – -590.4 –  -590.4 
Transactions with owners         
Distributions – –  – – -59,542.8  -59,542.8 
Share based payments – –  – 2.0 –  2.0 
Sold treasury shares – –  583.7 – –  583.7 
Total transactions with owners – –  583.7 2.0 -59,542.8  -58,957.1 
31 December 2022 3.5 861.3  7,182.7 55,573.3 -59,542.8  4,078.0 
Transfer of prior year dividends – –  – -59,542.8 59,542.8  – 
Total comprehensive income – –  – 67.5 –  67.5 
Transactions with owners         
Share based payments – –  – 3.5 –  3.5 
Total transactions with owners – –  – 3.5 –  3.5 
30 September 2023 3.5 861.3  7,182.7 -3,898.5 –  4,149.0

===== SIDA 25 =====

Key Financial Data  
Orrön Energy – Interim report for the third quarter 2023  25 
 
 
 
The alternative performance measures presented and disclosed in this interim report are used internally by management in 
conjunction with IFRS measures to measure performance and make decisions regarding the future direction of the business. The 
Group believes that these alternative performance measures, when provided in combination with reported IFRS measures, provide 
helpful supplementary information for investors.  
 
In addition to the consolidated financial reporting in line with IFRS, the Group provides proportionate financial reporting, which forms 
part of the alternative performance measures the Group presents. Proportionate reporting is aligned with the Group’s internal  
management reporting, analysis and decision making. 
 
Proportionate financials represent Orrön Energy’s proportionate share of all the entities in which the Group holds an ownership. 
 
This is different to the consolidated financial reporting under IFRS, where the results from entities in which the Group holds an 
ownership of 50 percent or less are not fully consolidated but instead reported on one line, as share of result in joint ventures. All 
entities, in which the Group holds an ownership of more than 50 percent are fully consolidated in the financial reporting presented 
under IFRS. 
 
Reconciliations of relevant alternative performance measures are provided on the following page. Definitions of the performan ce 
measures are provided under the key ratio definitions below. 
 
 
Financial data (Continuing operations) 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep
 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Consolidated financials       
Revenue 19.6 2.3 2.5 2.5 13.8  
EBITDA -4.2 -6.7 -1.9 2.0 4.5  
Operating profit (EBIT)  -12.6 -9.4 -2.5 1.4 1.0  
Net result -15.6 -7.8 26.5 1.8 27.4 
Net cash (-) / Net debt (+)  72.6 72.6 -12.8 -12.8 29.7 
      
Proportionate financials      
Power generation (GWh)  539   161                     166                       83  335 
Revenue 26.6 3.6 25.3 14.6 40.0  
EBITDA 4.0 -4.3 11.4 10.1 20.7  
Operating profit (EBIT) -7.8 -8.2 8.5 8.5 14.7  
Net cash (-) / Net debt (+)  65.9 65.9 -31.7 -31.7 12.4 
Average price achieved per MWh (EUR) 49 23 153 177 120

===== SIDA 26 =====

Key Financial Data 
Orrön Energy – Interim report for the third quarter 2023  26 
 
 
 
Data per share  
EUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Earnings per share  -0.05 -0.03 0.09 0.01 0.10 
Earnings per share – diluted -0.05 -0.03 0.09 0.01 0.10 
EBITDA per share -0.02 -0.02 -0.01 0.01 0.00 
EBITDA per share – diluted -0.01 -0.02 -0.01 0.01 0.00 
Number of shares issued at period end 285,924,614 285,924,614 285,924,614 285,924,614 285,924,614 
Number of shares in circulation at period end 285,924,614 285,924,614 285,924,614 285,924,614 285,924,614 
Weighted average number of shares for the 
period 285,924,614 285,924,614 285,160,214 285,924,614 285, 458,805 
Weighted average number of shares for the 
period – diluted 288,172,420 288,877,045 285,605,600 285,924,614 286, 567,833 
 
Share price      
Share price at period end in SEK 7.31 7.31 19.97 19.97 22.46 
Share price at period end in EUR
1
 0.63 0.63 1.83 1.83 2.02 
Key ratios      
Retur
n on equity (%) -4 -2 -6 0 8 
Return on capital employed (%) -3 -2 -1 0 0 
Equity ratio (%) 74 74 82 82 80 
1 Share price at period end in EUR is calculated based on quoted share price in SEK and applicable SEK/ EUR exchange rate at period end. 
 
 
 
EBITDA – Consolidated financials 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Operating profit/loss (EBIT) -12.6 -9.4 -2.5 1.4 1.0 
Add: Depreciation 8.4 2.7 0.6 0.6 3.5 
 -4.2 -6.7 -1.9 2.0 4.5 
 
Net debt/Net cash – Consolidated financials 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Interest bearing loans and borrowings – Non-Current 91.8 91.8 41.5 41.5 28.8 
Interest bearing loans and borrowings – Current 0.7 0.7 11.5 11.5 27.8 
Less: Cash and cash equivalents -19.9 -19.9 -65.8 -65.8 -26.9 
 72.6 72.6 -12.8 -12.8 29.7 
 
EBITDA – Proportionate financials 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Operating profit/loss (EBIT) -7.8 -8.2 8.5 8.5 14.7 
Add: Depreciation 11.8 3.9 2.9 1.6 6.0 
 4.0 -4.3 11.4 10.1 20.7

===== SIDA 27 =====

Key Financial Data 
Orrön Energy – Interim report for the third quarter 2023  27 
 
 
Net debt/Net cash – Proportionate financials 
MEUR 
1 Jan 2023- 
30 Sep 2023 
9 months 
1 Jul 2023- 
30 Sep 2023 
3 months 
1 Jan 2022- 
30 Sep 2022 
9 months 
1 Jul 2022- 
30 Sep 2022 
3 months 
1 Jan 2022- 
31 Dec 2022 
12 months 
Net cash / Net debt – Consolidated financials 72.6 72.6 -12.8 -12.8 29.7 
Less: Cash and cash equivalents of Associates and joint 
ventures -6.7 -6.7 -18.9 -18.9 - 17.3 
Add: External interest bearing loans and borrowings of 
Associates and joint ventures  – – – – – 
 65.9 65.9 -31.7 -31.7 12.4 
 
 
Bridge from proportionate to consolidated financials  
 
1 Jan – 30 Sep 2023 –9 months 
 
MEUR 
Proportionate 
financials 
Residual ownership for 
fully consolidated 
entities1 
Elimination of 
 equity 
consolidated 
entities2 
Consolidated 
financials 
Revenue 26.6 2.7 -9.7 19.6 
Other income 0.8 0.0 -0.4 0.4 
Operating expenses -9.8 -2.4 2.8 -9.4 
General and administration expenses -13.6 – – -13.6 
Share in result of associates and joint ventures – – -1.2 -1.2 
EBITDA 4.0 0.3 -8.5 -4.2 
Depreciation -11.8 0.0 3.4 -8.4 
Operating profit (EBIT) -7.8 0.3 -5.1 -12.6 
Net financial items -7.4 0.3 4.1 -3.0 
Tax -0.7 -0.3 1.0 0.0 
Net result -15.9 0.3 – -15.6 
Attributable to:     
Shareholders of the Parent Company -15.9 – – -15.9 
Non-controlling interest – 0.3 – 0.3 
1 Residual ownership interests share of the proportionate financials in fully consolidated subsidiaries where Orrön Energy does not have 100  percent economic interest. 
2 Elimination of proportionate financials from equity consolidated entities adjusted for Orrön Energy’s share of net income/loss. 
 
 
1 Jul – 30 Sep 2023 – 3 months 
 
MEUR 
Proportionate 
financials 
Residual ownership for 
fully consolidated 
entities1 
Elimination of 
 equity 
consolidated 
entities2 
Consolidated 
financials 
Revenue 3.6 0.0 -1.3 2.3 
Other income 0.2 -0.1 -0.1 0.0 
Operating expenses -3.3 0.0 0.8 -2.5 
General and administration expenses -4.8 – – -4.8 
Share in result of associates and joint ventures – – -1.7 -1.7 
EBITDA -4.3 -0.1 -2.3 -6.7 
Depreciation -3.9 0.1 1.1 -2.7 
Operating profit (EBIT) -8.2 0.0 -1.2 -9.4 
Net financial items 0.1 0.0 1.5 1.6 
Tax 0.4 -0.1 -0.3 0.0 
Net result -7.7 -0.1 – -7.8 
Attributable to:     
Shareholders of the Parent Company -7.7 – – -7.7 
Non-controlling interest – -0.1 – -0.1 
1 Residual ownership interests share of the proportionate financials in fully consolidated subsidiaries where Orrön Energy does not have 100 percent economic interest.  
2 Elimination of proportionate financials from equity consolidated entities adjusted for Orrön Energy’s share of net income/los s.

===== SIDA 28 =====

Key Financial Data 
Orrön Energy – Interim report for the third quarter 2023  28 
 
 
 
Earnings per share: Net result attributable to shareholders of the Parent Company divided by the weighted average number of 
shares for the period. 
 
Earnings per share – diluted: Net result attributable to shareholders of the Parent Company divided by the weighted average 
number of shares for the period after considering any dilution effect. 
 
EBIT (Earnings Before Interest and Tax): Operating profit.  
 
EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortisation): Operating profit before depreciation. 
 
Equity ratio: Total equity divided by the balance sheet total. 
 
Net debt/Net cash – Consolidated: Interest bearing loans and borrowings less cash and cash equivalents. 
 
Net debt/Net cash – Proportionate: Net cash / Net debt – Consolidated less cash and cash equivalents of associates and joint 
ventures plus external interest bearing loans and borrowings of associates and joint ventures. 
 
Return on equity: Net result divided by average total equity. 
 
Return on capital employed: Income before tax plus interest expenses plus/less currency exchange differences on financial loans 
divided by the average capital employed (the average balance sheet total less non-interest bearing liabilities). 
 
Weighted average number of shares for the period: The number of shares at the beginning of the period with changes in the 
number of shares weighted for the proportion of the period they are in issue. 
 
Weighted average number of shares for the period – diluted: The number of shares at the beginning of the period with changes in 
the number of shares weighted for the proportion of the period they are in issue after considering any dilution effect. 
 
 
Definitions and abbreviations Industry related terms and measurements 
CHF Swiss franc  GWh  Giga Watt hours 
EUR Euro MWh Mega Watt hours 
NOK Norwegian Krone 
SEK Swedish Krona 
USD US dollar 
TSEK Thousand SEK 
TUSD Thousand USD 
MEUR Million EUR 
MSEK Million SEK 
MUSD Million USD 
BUSD Billion USD

===== SIDA 29 =====

Shareholders’ information 
Orrön Energy – Interim report for the third quarter 2023  29 
 
 
 
Daniel Fitzgerald, CEO and Espen Hennie, CFO comment on the third quarter results 2023. 
 
Listen to Daniel Fitzgerald, CEO and Espen Hennie, CFO commenting on the report and presenting the latest developments in Orr ön 
Energy and its future growth strategy at a webcast held on 8 November 2023 at 14.00 CET. The presentation will be followed by a 
question-and-answer session. 
 
Follow the presentation live on the below webcast link: 
https://us06web.zoom.us/webinar/register/WN_m5K5BN5dRpWDfUU25vbozg 
 
Contacts 
 
Robert Eriksson 
Director Corporate Affairs and Investor Relations 
Tel: +46 701 11 26 15 
robert.eriksson@orron.com 
 
Jenny Sandström 
Communications Lead 
Tel: +41 79 431 63 68 
jenny.sandstrom@orron.com 
 
 
Financial Calendar 
 
• Year end report 2023 14 February 2024  
• Annual and Sustainability report 2023 17 April 2024 
• Interim report for the first quarter of 2024 14 May 2024 
• Interim report for the second quarter of 2024 8 August 2024 
 
The AGM will be held on 15 May 2024 in Stockholm, Sweden. 
 
Forward-Looking Statements 
Statements in this report relating to any future status or circumstances, including statements regarding future performance, growth 
and other trend projections are forward-looking statements. These statements may generally, but not always, be identified by the 
use of words such as “anticipate”, “believe”, “expect”, “intend”, “plan”, “seek”, “will”, “would” or similar expressions. By their 
nature, forward-looking statements involve risk and uncertainty because they relate to events and depend on circumstances that 
could occur in the future. Ther e can be no assurance that actual results will not differ materially from those expressed or implied 
by these forward-looking statements due to several factors, many of which are outside the Company’s control. Any forward- looking 
statements in this report  speak only as of the date on which the statements are made and the Company has no obligation (and 
undertakes no obligation) to update or revise any of them, whether as a result of new information, future events or otherwise

===== SIDA 30 =====

Corporate Head Office
Orrön Energy AB (publ)
Hovslagargatan 5
SE-111 48 Stockholm, Sweden
T +46-8-440 54 50
W orron.com