1/31/2023  4:25:30 PM Chg. +0.56 Volume Bid4:25:30 PM Ask4:25:30 PM Market Capitalization Dividend Y. P/E Ratio
74.80NOK +0.75% 546,872
Turnover: 17.59 mill.
-Bid Size: - -Ask Size: - 74.45 bill.NOK 3.70% 17.03

Assets

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Property and Equipment
  11,038   11,683   12,760   15,402   16,274
Intangible Assets
  18,241   19,881   20,577   22,754   24,334
Long-Term Investments
  640   425   0.0000   0.0000   0.0000
Fixed Assets
  42,529   35,712   37,707   42,740   45,976
Inventories
  5,265   5,797   6,007   5,958   6,626
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  1,204   4,834   1,978   1,669   3,213
Current Assets
  13,075   17,696   14,802   14,673   17,031
Total Assets
  55,604   53,408   52,509   57,413   63,007

 

Liabilities

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Accounts Payable
  -   -   4,907   5,591   6,526
Long-term debt
  7,172   4,820   4,775   7,783   9,359
Liabilities to Banks
  9,668   5,179   5,230   8,586   10,023
Provisions
  2,238   2,187   2,252   -   -
Liabilities
  21,728   18,570   18,429   22,501   25,303
Share Capital
  -   -   -   -   -
Total Equity
  33,876   34,838   34,080   34,912   37,704
Minority Interests
  402   430   451   460   462
Total liabilities equity
  55,604   53,408   52,509   57,413   63,007

 

Income Statement

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Revenues
  37,092   39,324   40,629   43,615   47,137
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,916   4,434   4,295   4,527   4,562
Interest Income
  -177   -149   -159   -192   -162
Income Before Taxes
  5,182   4,571   4,358   4,931   5,348
Income Taxes
  807   980   1,004   1,033   926
Minority Interests Profit
  -82   -75   -82   -60   -51
Net Income
  4,293   8,582   3,272   3,838   4,371

 

Per Share

2016
IFRS
in NOK
2017
IFRS
in NOK
2018
IFRS
in NOK
2019
IFRS
in NOK
2020
IFRS
in NOK
Earnings per Share
  4.2200   8.4300   3.2400   3.8400   4.3700
Dividend per Share
  2.6000   7.6000   2.6000   2.6000   2.7500

 

Cash Flow

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Cash Flow from Operating Activities
  4,118   6,067   4,388   6,121   6,598
Cash Flow from Investing Activities
  -2,049   10,069   -3,261   -5,091   -2,924
Cash Flow from Financing
  -1,576   -12,523   -3,979   -1,340   -2,285
Decrease / Increase in Cash
  483   3,630   -2,856   -309   1,544
Employees
  18,154   18,178   18,510   18,348   18,110