4/19/2024  4:19:52 PM Chg. -2.50 Volume Bid4:20:00 PM Ask4:20:00 PM Market Capitalization Dividend Y. P/E Ratio
612.00NOK -0.41% 7,488
Turnover: 3.03 mill.
-Bid Size: - -Ask Size: - 45.45 bill.NOK 4.90% 14.06

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
  18,287   8,918   18,603   23,077   21,335
Intangible Assets
  12,154   3,295   10,794   7,584   4,530
Long-Term Investments
  14,653   12,747   21,248   38,020   41,802
Fixed Assets
  -   -   53,681   74,840   71,493
Inventories
  1,838   1,131   2,051   2,844   2,710
Accounts Receivable
  -   -   3,151   3,769   3,891
Cash and Cash Equivalents
  12,018   4,808   14,787   13,208   8,421
Current Assets
  32,454   9,742   23,005   22,152   16,995
Total Assets
  106,706   58,322   77,888   97,259   88,751

 

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
  15,160   2,419   7,210   6,244   6,789
Long-term debt
  33,425   24,738   28,792   30,783   25,269
Liabilities to Banks
  40,601   30,033   -   -   -
Provisions
  2,552   862   2,116   1,769   707
Liabilities
  67,453   34,608   41,975   43,414   37,959
Share Capital
  -   -   -   -   -
Total Equity
  39,253   23,714   28,578   43,694   44,930
Minority Interests
  20,414   6,290   7,335   10,152   5,862
Total liabilities equity
  106,706   58,322   -   97,259   88,751

 

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
  5,617   6,810   9,168   26,411   14,497
Depreciation (total)
  900   1,095   832   1,429   1,663
Operating Result
  -185   -617   -785   6,131   10,208
Interest Income
  -1,666   -1,716   -987   -1,149   1,449
Income Before Taxes
  -1,457   -2,122   -   -   -
Income Taxes
  49   -211   25   1,482   245
Minority Interests Profit
  471   2,489   -1,031   -3,991   -4,803
Net Income
  -1,533   1,427   4,275   14,177   3,235

 

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
  -20.6400   19.2200   57.5600   190.8300   43.5400
Dividend per Share
  -   -   23.5000   29.0000   30.0000

 

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
  3,278   2,807   1,796   -2,780   1,537
Cash Flow from Investing Activities
  -8,890   -2,843   -6,336   -2,942   -2,439
Cash Flow from Financing
  7,877   -7,125   14,471   3,243   -4,066
Decrease / Increase in Cash
  2,265   -7,161   -   -   -
Employees
  20,922   19,867   -   -   -