6/12/2024  4:25:15 PM Chg. 0.00 Volume Bid4:25:15 PM Ask4:25:15 PM Market Capitalization Dividend Y. P/E Ratio
123.20NOK 0.00% 313,447
Turnover: 14.74 mill.
-Bid Size: - -Ask Size: - 170.91 bill.NOK 7.70% 12.46

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
  83,179   79,367   124,332   111,345   51,631
Intangible Assets
  70,751   74,035   10,195   9,689   9,279
Long-Term Investments
  -   -   5,683   39,686   50,942
Fixed Assets
  202,040   207,437   181,898   207,067   178,621
Inventories
  1,485   1,313   1,563   1,559   955
Accounts Receivable
  0.0000   0.0000   21,739   18,842   15,524
Cash and Cash Equivalents
  13,867   20,577   15,223   9,929   19,556
Current Assets
  46,858   48,961   43,843   32,182   39,756
Total Assets
  248,899   256,398   225,740   239,249   218,376

 

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
  35,691   33,891   32,320   28,227   21,108
Long-term debt
  115,989   134,211   115,912   107,141   88,887
Liabilities to Banks
  130,750   141,507   -   -   -
Provisions
  17,466   17,639   4,374   3,639   7,252
Liabilities
  205,560   212,480   194,240   174,874   147,942
Share Capital
  8,605   8,466   -   -   -
Total Equity
  38,054   38,324   26,294   60,139   64,483
Minority Interests
  5,286   5,594   5,206   4,237   5,951
Total liabilities equity
  248,899   256,398   -   239,249   218,376

 

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
  113,666   122,811   110,241   98,953   80,452
Depreciation (total)
  24,527   29,053   25,868   23,269   16,535
Operating Result
  25,702   29,500   21,506   17,346   16,964
Interest Income
  -3,677   -3,498   -3,962   -6,311   -3,202
Income Before Taxes
  20,968   25,641   -   -   -
Income Taxes
  9,033   6,577   5,740   2,914   4,332
Minority Interests Profit
  -3,421   -3,718   3,063   2,665   1,646
Net Income
  7,773   17,341   1,528   44,913   15,380

 

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
  5.4000   12.3200   1.0900   32.0900   9.9000
Dividend per Share
  8.7000   9.0000   9.3000   9.4000   9.5000

 

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
  34,222   43,820   42,272   39,222   29,120
Cash Flow from Investing Activities
  -43,526   -10,565   -17,228   -23,145   -18,297
Cash Flow from Financing
  4,332   -27,583   -27,903   -23,984   -1,534
Decrease / Increase in Cash
  -4,330   6,091   -   -   -
Employees
  20,000   18,000   16,000   -   11,000