2024-04-26  12:00:00 AM Chg. +3.34 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
42.60NOK +8.51% 3.46 mill.
Turnover: -
-Bid Size: - -Ask Size: - 20.82 bill.NOK 4.69% 1.79

Assets

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Property and Equipment
  9,815   3,603   3,962   3,808   3,316
Intangible Assets
  8,242   5,763   6,207   5,647   5,814
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  2,492   862   814   575   0.0000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  2,345   3,339   3,862   2,480   1,978
Current Assets
  28,094   17,618   17,192   11,226   9,775
Total Assets
  48,157   27,391   27,729   21,512   19,736

 

Liabilities

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Accounts Payable
  17,409   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  4,730   3,255   3,556   3,179   947
Provisions
  38   41   9   30   43
Liabilities
  34,602   21,498   21,099   15,097   12,689
Share Capital
  455   294   294   294   294
Total Equity
  13,555   5,893   6,630   6,415   7,047
Minority Interests
  161   216   234   138   67
Total liabilities equity
  48,157   27,391   27,729   21,512   19,736

 

Income Statement

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Revenues
  42,804   32,942   31,896   25,557   22,461
Depreciation (total)
  1,618   665   882   1,242   948
Operating Result
  1,885   2,010   958   687   571
Interest Income
  -725   -244   -272   -412   -250
Income Before Taxes
  1,398   1,817   685   273   399
Income Taxes
  393   516   302   121   160
Minority Interests Profit
  -10   -20   8   -95   -18
Net Income
  1,257   1,280   392   57   221

 

Per Share

2013
IFRS
in NOK
2014
IFRS
in NOK
2015
IFRS
in NOK
2016
IFRS
in NOK
2017
IFRS
in NOK
Earnings per Share
  4.6300   4.7100   1.4400   0.2100   0.8100
Dividend per Share
  4.1000   1.4500   0.0000   0.0000   0.0000

 

Cash Flow

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Cash Flow from Operating Activities
  3,078   2,645   1,934   312   587
Cash Flow from Investing Activities
  -4,252   -1,368   -1,299   -1,186   -308
Cash Flow from Financing
  2,282   -2,829   -323   -213   -835
Decrease / Increase in Cash
  1,131   -1,124   522   -1,382   -502
Employees
  27,299   20,974   17,673   14,385   13,796