7/22/2024  12:00:00 AM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
91.10NOK - 423,564
Turnover: -
-Bid Size: - -Ask Size: - 90.89 bill.NOK 6.59% 17.49

Assets

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Property and Equipment
  10,523   11,038   11,683   12,760   15,402
Intangible Assets
  17,611   18,241   19,881   20,577   22,754
Long-Term Investments
  880   640   425   0.0000   0.0000
Fixed Assets
  41,228   42,529   35,712   37,707   42,740
Inventories
  4,839   5,265   5,797   6,007   5,958
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  721   1,204   4,834   1,978   1,669
Current Assets
  13,010   13,075   17,696   14,802   14,673
Total Assets
  54,238   55,604   53,408   52,509   57,413

 

Liabilities

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Accounts Payable
  -   -   -   4,907   5,591
Long-term debt
  8,722   7,172   4,820   4,775   7,783
Liabilities to Banks
  9,121   9,668   5,179   5,230   8,586
Provisions
  1,664   2,238   2,187   2,252   -
Liabilities
  20,492   21,728   18,570   18,429   22,501
Share Capital
  -   -   -   -   -
Total Equity
  33,746   33,876   34,838   34,080   34,912
Minority Interests
  417   402   430   451   460
Total liabilities equity
  54,238   55,604   53,408   52,509   57,413

 

Income Statement

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Revenues
  32,610   37,092   39,324   40,629   43,615
Depreciation (total)
  19   -   -   -   -
Operating Result
  3,107   3,916   4,434   4,295   4,527
Interest Income
  -192   -177   -149   -159   -192
Income Before Taxes
  4,090   5,182   4,571   4,358   4,931
Income Taxes
  722   807   980   1,004   1,033
Minority Interests Profit
  -56   -82   -75   -82   -60
Net Income
  3,295   4,293   8,582   3,272   3,838

 

Per Share

2015
IFRS
in NOK
2016
IFRS
in NOK
2017
IFRS
in NOK
2018
IFRS
in NOK
2019
IFRS
in NOK
Earnings per Share
  3.2400   4.2200   8.4300   3.2400   3.8400
Dividend per Share
  2.5000   2.6000   7.6000   2.6000   2.6000

 

Cash Flow

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Cash Flow from Operating Activities
  3,844   4,118   6,067   4,388   6,121
Cash Flow from Investing Activities
  -1,550   -2,049   10,069   -3,261   -5,091
Cash Flow from Financing
  -4,211   -1,576   -12,523   -3,979   -1,340
Decrease / Increase in Cash
  -1,894   483   3,630   -2,856   -309
Employees
  14,670   18,154   18,178   18,510   18,348