7/18/2024  12:00:00 AM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
89.90NOK - 1.03 mill.
Turnover: -
-Bid Size: - -Ask Size: - 89.69 bill.NOK 6.67% 17.26

Assets

2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
Property and Equipment
  12,760   15,402   16,274   17,458   19,138
Intangible Assets
  20,577   22,754   24,334   30,554   33,624
Long-Term Investments
  0.0000   0.0000   0.0000   -   -
Fixed Assets
  37,707   42,740   45,976   54,120   59,705
Inventories
  6,007   5,958   6,626   7,534   10,359
Accounts Receivable
  -   -   -   6,528   7,709
Cash and Cash Equivalents
  1,978   1,669   3,213   1,127   1,502
Current Assets
  14,802   14,673   17,031   16,444   20,966
Total Assets
  52,509   57,413   63,007   70,564   80,671

 

Liabilities

2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
Accounts Payable
  4,907   5,591   6,526   7,286   8,134
Long-term debt
  4,775   7,783   9,359   10,731   14,975
Liabilities to Banks
  5,230   8,586   10,023   -   -
Provisions
  2,252   -   -   5,259   4,886
Liabilities
  18,429   22,501   25,303   31,213   37,515
Share Capital
  -   -   -   -   -
Total Equity
  34,080   34,912   37,704   38,441   41,686
Minority Interests
  451   460   462   910   1,470
Total liabilities equity
  52,509   57,413   63,007   70,564   80,671

 

Income Statement

2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
Revenues
  40,629   43,615   47,137   50,441   58,391
Depreciation (total)
  -   -   -   2,087   2,257
Operating Result
  4,295   4,527   4,562   6,145   7,411
Interest Income
  -159   -192   -162   -166   -353
Income Before Taxes
  4,358   4,931   5,348   -   -
Income Taxes
  1,004   1,033   926   1,468   2,077
Minority Interests Profit
  -82   -60   -51   -90   -249
Net Income
  3,272   3,838   4,371   4,808   5,019

 

Per Share

2018
IFRS
in NOK
2019
IFRS
in NOK
2020
IFRS
in NOK
2021
IFRS
in NOK
2022
IFRS
in NOK
Earnings per Share
  3.2400   3.8400   4.3700   4.8200   5.0400
Dividend per Share
  2.6000   2.6000   2.7500   3.0000   3.0000

 

Cash Flow

2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
2022
IFRS
in mill. NOK
Cash Flow from Operating Activities
  4,388   6,121   6,598   6,353   5,230
Cash Flow from Investing Activities
  -3,261   -5,091   -2,924   -8,361   -5,557
Cash Flow from Financing
  -3,979   -1,340   -2,285   -31   659
Decrease / Increase in Cash
  -2,856   -309   1,544   -   -
Employees
  18,510   18,348   18,110   21,423   20,471