2024-11-15  4:19:09 PM Chg. +0.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
50.00NOK +0.85% 85,604
Turnover: 4.26 mill.
-Bid Size: - -Ask Size: - 24.19 bill.NOK 4.04% 2.08

Assets

2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
Property and Equipment
  3,065   3,567   3,231   3,596   3,487
Intangible Assets
  5,710   5,825   5,724   5,949   3,563
Long-Term Investments
  0.0000   196   262   128   10,396
Fixed Assets
  -   -   13,463   13,768   17,258
Inventories
  369   255   293   275   44
Accounts Receivable
  -   -   4,677   5,857   5,268
Cash and Cash Equivalents
  1,898   3,171   4,560   6,170   6,003
Current Assets
  12,265   12,843   15,405   19,320   23,996
Total Assets
  26,563   26,827   28,868   33,088   41,253

 

Liabilities

2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
Accounts Payable
  8,021   7,821   1,429   2,645   2,554
Long-term debt
  -   -   925   962   -
Liabilities to Banks
  338   456   -   -   -
Provisions
  81   108   784   1,719   3,405
Liabilities
  19,332   18,919   21,007   23,847   22,300
Share Capital
  294   532   -   -   -
Total Equity
  7,231   7,908   7,833   9,244   19,082
Minority Interests
  97   38   28   -4   -129
Total liabilities equity
  26,563   26,827   -   33,088   41,253

 

Income Statement

2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
Revenues
  29,263   28,434   29,473   41,417   36,262
Depreciation (total)
  1,538   2,314   1,097   1,100   684
Operating Result
  705   -776   693   1,857   422
Interest Income
  -451   -404   -141   -168   126
Income Before Taxes
  170   -1,314   -   -   -
Income Taxes
  87   206   271   545   110
Minority Interests Profit
  -41   -20   5   -8   -112
Net Income
  41   -1,540   254   1,179   11,637

 

Per Share

2019
IFRS
in NOK
2020
IFRS
in NOK
2021
IFRS
in NOK
2022
IFRS
in NOK
2023
IFRS
in NOK
Earnings per Share
  0.1500   -3.1300   0.5200   2.4200   23.8100
Dividend per Share
  0.0000   0.0000   -   1.0000   2.0000

 

Cash Flow

2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
Cash Flow from Operating Activities
  319   501   2,799   4,518   6,216
Cash Flow from Investing Activities
  -916   -371   6   -476   -4,147
Cash Flow from Financing
  -14   -1,458   -1,424   -2,566   -2,483
Decrease / Increase in Cash
  -575   -1,312   -   -   -
Employees
  15,956   14,494   14,722   14,922   11,473