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

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Property and Equipment
  3,808   3,316   3,044   3,065   3,567
Intangible Assets
  5,647   5,814   5,686   5,710   5,825
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   196
Fixed Assets
  -   -   -   -   -
Inventories
  575   0.0000   326   369   255
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  2,480   1,978   2,473   1,898   3,171
Current Assets
  11,226   9,775   11,408   12,265   12,843
Total Assets
  21,512   19,736   20,964   26,563   26,827

 

Liabilities

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Accounts Payable
  0.0000   0.0000   7,741   8,021   7,821
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  3,179   947   1,297   338   456
Provisions
  30   43   68   81   108
Liabilities
  15,097   12,689   13,357   19,332   18,919
Share Capital
  294   294   294   294   532
Total Equity
  6,415   7,047   7,608   7,231   7,908
Minority Interests
  138   67   106   97   38
Total liabilities equity
  21,512   19,736   20,964   26,563   26,827

 

Income Statement

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Revenues
  25,557   22,461   25,232   29,263   28,434
Depreciation (total)
  1,242   948   761   1,538   2,314
Operating Result
  687   571   1,049   705   -776
Interest Income
  -412   -250   -229   -451   -404
Income Before Taxes
  273   399   792   170   -1,314
Income Taxes
  121   160   238   87   206
Minority Interests Profit
  -95   -18   -43   -41   -20
Net Income
  57   221   511   41   -1,540

 

Per Share

2016
IFRS
in NOK
2017
IFRS
in NOK
2018
IFRS
in NOK
2019
IFRS
in NOK
2020
IFRS
in NOK
Earnings per Share
  0.2100   0.8100   1.8800   0.1500   -3.1300
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
2020
IFRS
in mill. NOK
Cash Flow from Operating Activities
  312   587   921   319   501
Cash Flow from Investing Activities
  -1,186   -308   -297   -916   -371
Cash Flow from Financing
  -213   -835   -99   -14   -1,458
Decrease / Increase in Cash
  -1,382   -502   495   -575   -1,312
Employees
  14,385   13,796   14,705   15,956   14,494