2024-04-25  12:00:00 AM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
39.26NOK - 3.42 mill.
Turnover: -
-Bid Size: - -Ask Size: - 19.19 bill.NOK 5.09% 1.65

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
  3,316   3,044   3,065   3,567   3,231
Intangible Assets
  5,814   5,686   5,710   5,825   5,724
Long-Term Investments
  0.0000   0.0000   0.0000   196   262
Fixed Assets
  -   -   -   -   13,463
Inventories
  0.0000   326   369   255   293
Accounts Receivable
  -   -   -   -   4,677
Cash and Cash Equivalents
  1,978   2,473   1,898   3,171   4,560
Current Assets
  9,775   11,408   12,265   12,843   15,405
Total Assets
  19,736   20,964   26,563   26,827   28,868

 

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
  0.0000   7,741   8,021   7,821   1,429
Long-term debt
  -   -   -   -   925
Liabilities to Banks
  947   1,297   338   456   -
Provisions
  43   68   81   108   784
Liabilities
  12,689   13,357   19,332   18,919   21,007
Share Capital
  294   294   294   532   -
Total Equity
  7,047   7,608   7,231   7,908   7,833
Minority Interests
  67   106   97   38   28
Total liabilities equity
  19,736   20,964   26,563   26,827   -

 

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
  22,461   25,232   29,263   28,434   29,473
Depreciation (total)
  948   761   1,538   2,314   1,097
Operating Result
  571   1,049   705   -776   693
Interest Income
  -250   -229   -451   -404   -141
Income Before Taxes
  399   792   170   -1,314   -
Income Taxes
  160   238   87   206   271
Minority Interests Profit
  -18   -43   -41   -20   5
Net Income
  221   511   41   -1,540   254

 

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
  0.8100   1.8800   0.1500   -3.1300   0.5200
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

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
  587   921   319   501   2,799
Cash Flow from Investing Activities
  -308   -297   -916   -371   6
Cash Flow from Financing
  -835   -99   -14   -1,458   -1,424
Decrease / Increase in Cash
  -502   495   -575   -1,312   -
Employees
  13,796   14,705   15,956   14,494   14,722