2024-04-23  2:34:54 PM Chg. -0.20 Volume Bid2:51:17 PM Ask2:34:54 PM Market Capitalization Dividend Y. P/E Ratio
113.70NOK -0.18% 1,117
Turnover: 85,286.20
113.70Bid Size: 760 114.00Ask Size: 308 126.41 bill.NOK - -

Assets

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Property and Equipment
  25.3000   19.9000   35   28
Intangible Assets
  1,394.8000   1,321.8000   12,790   10,880
Long-Term Investments
  -   -   370   366
Fixed Assets
  -   -   13,653   11,599
Inventories
  -   -   -   -
Accounts Receivable
  -   -   143   157
Cash and Cash Equivalents
  71.8000   131   231   70
Current Assets
  241.7000   1,339.3000   593   385
Total Assets
  2,119.8000   3,323.4000   14,247   11,984

 

Liabilities

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Accounts Payable
  -   -   -   -
Long-term debt
  201.7000   1,266.2000   2,312   2,183
Liabilities to Banks
  202   1,561   -   -
Provisions
  87.4000   63.9000   896   757
Liabilities
  581   2,101.7000   3,862   3,436
Share Capital
  -   -   -   -
Total Equity
  1,538.8000   1,221.7000   10,368   8,534
Minority Interests
  14.4000   19.2000   18   14
Total liabilities equity
  2,119.8000   3,323.4000   14,247   11,984

 

Income Statement

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Revenues
  680.3000   673.5000   1,139   1,644
Depreciation (total)
  45.3000   60.6000   156   300
Operating Result
  122.8000   55.9000   29   1,707
Interest Income
  -6.1000   -94.7000   -64   -49
Income Before Taxes
  116.7000   -38.8000   -   -
Income Taxes
  49.6000   31.1000   19   10
Minority Interests Profit
  -3.1000   -1.8000   6   8
Net Income
  64   -71.6000   -54   -1,832

 

Per Share

2019
-
in EUR
2020
-
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
Earnings per Share
  0.0900   -0.1000   -0.0600   -1.5000
Dividend per Share
  -   -   -   -

 

Cash Flow

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Cash Flow from Operating Activities
  134.1000   104.7000   193   352
Cash Flow from Investing Activities
  -137   -317.2000   -1,983   -92
Cash Flow from Financing
  19.2000   271.7000   1,898   -429
Decrease / Increase in Cash
  16.6000   59.2000   -   -
Employees
  -   4,700   8,100   5,700