6/14/2024  4:19:35 PM Chg. -10.30 Volume Bid4:20:00 PM Ask4:20:00 PM Market Capitalization Dividend Y. P/E Ratio
266.80NOK -3.72% 76,304
Turnover: 10.64 mill.
-Bid Size: - -Ask Size: - 61.96 bill.NOK 0.75% 3.62

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
  849   480   1,875   2,331   580
Intangible Assets
  17,369   6,018   9,313   10,389   11,091
Long-Term Investments
  0.0000   0.0000   48,520   23,523   39,721
Fixed Assets
  -   -   61,065   37,763   54,747
Inventories
  0.0000   0.0000   -   -   -
Accounts Receivable
  3,047   1,792   1,806   2,040   2,243
Cash and Cash Equivalents
  3,866   1,306   1,108   3,738   1,279
Current Assets
  7,294   38,646   3,125   5,945   3,667
Total Assets
  32,778   48,478   64,189   43,708   58,414

 

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
  -   -   -   -   -
Long-term debt
  4,729   3,090   4,829   6,385   4,872
Liabilities to Banks
  5,818   3,768   -   -   -
Provisions
  -   -   576   502   417
Liabilities
  15,896   32,625   13,656   14,908   13,811
Share Capital
  0.0000   0.0000   -   -   -
Total Equity
  16,882   15,853   50,332   28,613   44,461
Minority Interests
  6,383   5,675   201   188   142
Total liabilities equity
  32,778   48,478   64,189   43,708   58,414

 

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
  19,075   12,908   14,623   15,272   15,756
Depreciation (total)
  1,253   829   984   1,117   1,239
Operating Result
  2,093   1,101   1,647   1,099   1,119
Interest Income
  -144   -160   -220   -713   708
Income Before Taxes
  1,948   941   -   -   -
Income Taxes
  752   -128   280   254   257
Minority Interests Profit
  -247   22   274   -60   68
Net Income
  949   858   41,341   -22,582   16,808

 

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
  4.0000   3.6700   176.7000   -96.5300   73.7000
Dividend per Share
  0.0000   2.0000   2.0000   2.0000   2.0000

 

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
  2,844   2,402   2,498   1,684   1,708
Cash Flow from Investing Activities
  -2,244   -6,109   -5,923   2,616   -700
Cash Flow from Financing
  1,429   2,624   1,909   -1,672   -3,474
Decrease / Increase in Cash
  2,022   -1,188   -   -   -
Employees
  8,391   9,342   5,689   6,161   -