6/14/2024  12:00:00 AM Chg. +0.55 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
90.20NOK +0.61% 1.47 mill.
Turnover: -
-Bid Size: - -Ask Size: - 89.99 bill.NOK 6.65% 17.31

Assets

2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
Property and Equipment
  11,683   12,760   15,402   16,274   17,458
Intangible Assets
  19,881   20,577   22,754   24,334   30,554
Long-Term Investments
  425   0.0000   0.0000   0.0000   -
Fixed Assets
  35,712   37,707   42,740   45,976   54,120
Inventories
  5,797   6,007   5,958   6,626   7,534
Accounts Receivable
  -   -   -   -   6,528
Cash and Cash Equivalents
  4,834   1,978   1,669   3,213   1,127
Current Assets
  17,696   14,802   14,673   17,031   16,444
Total Assets
  53,408   52,509   57,413   63,007   70,564

 

Liabilities

2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
Accounts Payable
  -   4,907   5,591   6,526   7,286
Long-term debt
  4,820   4,775   7,783   9,359   10,731
Liabilities to Banks
  5,179   5,230   8,586   10,023   -
Provisions
  2,187   2,252   -   -   5,259
Liabilities
  18,570   18,429   22,501   25,303   31,213
Share Capital
  -   -   -   -   -
Total Equity
  34,838   34,080   34,912   37,704   38,441
Minority Interests
  430   451   460   462   910
Total liabilities equity
  53,408   52,509   57,413   63,007   70,564

 

Income Statement

2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
Revenues
  39,324   40,629   43,615   47,137   50,441
Depreciation (total)
  -   -   -   -   2,087
Operating Result
  4,434   4,295   4,527   4,562   6,145
Interest Income
  -149   -159   -192   -162   -166
Income Before Taxes
  4,571   4,358   4,931   5,348   -
Income Taxes
  980   1,004   1,033   926   1,468
Minority Interests Profit
  -75   -82   -60   -51   -90
Net Income
  8,582   3,272   3,838   4,371   4,808

 

Per Share

2017
IFRS
in NOK
2018
IFRS
in NOK
2019
IFRS
in NOK
2020
IFRS
in NOK
2021
IFRS
in NOK
Earnings per Share
  8.4300   3.2400   3.8400   4.3700   4.8200
Dividend per Share
  7.6000   2.6000   2.6000   2.7500   3.0000

 

Cash Flow

2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
2021
IFRS
in mill. NOK
Cash Flow from Operating Activities
  6,067   4,388   6,121   6,598   6,353
Cash Flow from Investing Activities
  10,069   -3,261   -5,091   -2,924   -8,361
Cash Flow from Financing
  -12,523   -3,979   -1,340   -2,285   -31
Decrease / Increase in Cash
  3,630   -2,856   -309   1,544   -
Employees
  18,178   18,510   18,348   18,110   21,423