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

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Property and Equipment
  7,409   10,041   9,815   3,603   3,962
Intangible Assets
  6,310   6,884   8,242   5,763   6,207
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  1,765   2,360   2,492   862   814
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  1,308   1,214   2,345   3,339   3,862
Current Assets
  18,198   21,028   28,094   17,618   17,192
Total Assets
  34,010   40,215   48,157   27,391   27,729

 

Liabilities

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Accounts Payable
  12,934   16,012   17,409   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  921   1,282   4,730   3,255   3,556
Provisions
  86   37   38   41   9
Liabilities
  23,044   28,235   34,602   21,498   21,099
Share Capital
  455   455   455   294   294
Total Equity
  10,966   11,980   13,555   5,893   6,630
Minority Interests
  169   157   161   216   234
Total liabilities equity
  34,010   40,215   48,157   27,391   27,729

 

Income Statement

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Revenues
  35,667   44,413   42,804   32,942   31,896
Depreciation (total)
  876   1,166   1,618   665   882
Operating Result
  2,569   3,573   1,885   2,010   958
Interest Income
  -458   -503   -725   -244   -272
Income Before Taxes
  2,073   2,957   1,398   1,817   685
Income Taxes
  482   697   393   516   302
Minority Interests Profit
  -36   -11   -10   -20   8
Net Income
  5,218   2,249   1,257   1,280   392

 

Per Share

2011
IFRS
in NOK
2012
IFRS
in NOK
2013
IFRS
in NOK
2014
IFRS
in NOK
2015
IFRS
in NOK
Earnings per Share
  5.7700   8.3300   4.6300   4.7100   1.4400
Dividend per Share
  3.9000   4.0000   4.1000   1.4500   0.0000

 

Cash Flow

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Cash Flow from Operating Activities
  -   1,783   3,078   2,645   1,934
Cash Flow from Investing Activities
  -   -2,003   -4,252   -1,368   -1,299
Cash Flow from Financing
  -   261   2,282   -2,829   -323
Decrease / Increase in Cash
  -   -94   1,131   -1,124   522
Employees
  18,397   20,861   27,299   20,974   17,673