28/02/2025  00:00:00 Chg. +20.00 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1,365.00NOK +1.49% 496,049
Turnover: -
-Bid Size: - -Ask Size: - 240.13 bill.NOK 1.61% 46.84

Assets

2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
2024
IFRS
in mill. NOK
Property and Equipment
  5,616   5,850   5,588   6,804
Intangible Assets
  1,900   2,095   5,952   5,957
Long-Term Investments
  3,609   3,868   4,259   4,634
Fixed Assets
  14,686   16,320   18,338   20,240
Inventories
  4,306   5,493   6,848   7,274
Accounts Receivable
  4,518   6,957   8,722   10,662
Cash and Cash Equivalents
  8,188   3,932   5,975   14,293
Current Assets
  24,624   26,905   34,884   49,174
Total Assets
  39,310   43,225   53,222   69,414

 

Liabilities

2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
2024
IFRS
in mill. NOK
Accounts Payable
  -   -   19,825   29,158
Long-term debt
  3,950   3,529   2,500   2,500
Liabilities to Banks
  -   -   -   -
Provisions
  2,998   1,678   -   -
Liabilities
  25,692   29,481   36,757   50,145
Share Capital
  -   -   -   -
Total Equity
  13,470   13,744   16,465   18,676
Minority Interests
  149   209   497   593
Total liabilities equity
  -   43,225   53,222   69,414

 

Income Statement

2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
2024
IFRS
in mill. NOK
Revenues
  27,449   31,803   40,617   48,872
Depreciation (total)
  1,224   1,292   1,437   1,498
Operating Result
  2,863   3,309   4,600   6,507
Interest Income
  -185   -200   -   -
Income Before Taxes
  -   -   -   -
Income Taxes
  632   687   959   1,441
Minority Interests Profit
  131   36   4   18
Net Income
  2,159   2,774   3,712   5,126

 

Per Share

2021
IFRS
in NOK
2022
IFRS
in NOK
2023
IFRS
in NOK
2024
IFRS
in NOK
Earnings per Share
  12.0600   15.6400   21.0800   29.1400
Dividend per Share
  15.3000   12.0000   14.0000   22.0000

 

Cash Flow

2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
2024
IFRS
in mill. NOK
Cash Flow from Operating Activities
  4,970   1,106   5,827   13,744
Cash Flow from Investing Activities
  -814   -1,343   -1,153   -1,762
Cash Flow from Financing
  -3,374   -4,002   -2,759   -3,862
Decrease / Increase in Cash
  -   -   -   -
Employees
  11,122   12,187   13,341   14,629