22/01/2025  21:20:24 Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
11.9600USD - 1,250
Turnover: 14,950
-Bid Size: - -Ask Size: - 17.01 bill.USD - -

Assets

2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
2024
IFRS
in mill. NOK
Property and Equipment
  79,367   124,332   111,345   51,631   54,678
Intangible Assets
  74,035   10,195   9,689   9,279   9,542
Long-Term Investments
  -   5,683   39,686   50,942   67,564
Fixed Assets
  207,437   181,898   207,067   178,621   202,127
Inventories
  1,313   1,563   1,559   955   877
Accounts Receivable
  0.0000   21,739   18,842   15,524   13,812
Cash and Cash Equivalents
  20,577   15,223   9,929   19,556   10,380
Current Assets
  48,961   43,843   32,182   39,756   27,453
Total Assets
  256,398   225,740   239,249   218,376   299,580

 

Liabilities

2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
2024
IFRS
in mill. NOK
Accounts Payable
  33,891   32,320   28,227   21,108   22,774
Long-term debt
  134,211   115,912   107,141   88,887   72,730
Liabilities to Banks
  141,507   -   -   -   -
Provisions
  17,639   4,374   3,639   7,252   11,705
Liabilities
  212,480   194,240   174,874   147,942   147,036
Share Capital
  8,466   -   -   -   -
Total Equity
  38,324   26,294   60,139   64,483   76,627
Minority Interests
  5,594   5,206   4,237   5,951   5,917
Total liabilities equity
  256,398   -   239,249   218,376   299,580

 

Income Statement

2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
2023
IFRS
in mill. NOK
2024
IFRS
in mill. NOK
Revenues
  122,811   110,241   98,953   80,452   79,928
Depreciation (total)
  29,053   25,868   23,269   16,535   16,871
Operating Result
  29,500   21,506   17,346   16,964   18,623
Interest Income
  -3,498   -3,962   -6,311   -3,202   -
Income Before Taxes
  25,641   -   -   -   -
Income Taxes
  6,577   5,740   2,914   4,332   3,725
Minority Interests Profit
  -3,718   3,063   2,665   1,646   1,773
Net Income
  17,341   1,528   44,913   15,380   19,107

 

Per Share

2020
IFRS
in NOK
2021
IFRS
in NOK
2022
IFRS
in NOK
2023
IFRS
in NOK
2024
IFRS
in NOK
Earnings per Share
  12.3200   1.0900   32.0900   9.9000   13.8800
Dividend per Share
  9.0000   9.3000   9.4000   9.5000   9.6000

 

Cash Flow

2020
IFRS
in mill. NOK
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
  43,820   42,272   39,222   29,120   31,481
Cash Flow from Investing Activities
  -10,565   -17,228   -23,145   -18,297   -11,486
Cash Flow from Financing
  -27,583   -27,903   -23,984   -1,534   -29,391
Decrease / Increase in Cash
  6,091   -   -   -   -
Employees
  18,000   16,000   -   11,000   -