8/7/2020  12:00:00 AM Chg. +6.40 Volume Bid11/23/2018 Ask11/23/2018 Market Capitalization Dividend Y. P/E Ratio
355.40NOK +1.83% 187,880
Turnover: 32.7 mill.
-Bid Size: 722 -Ask Size: 337 69.82 bill.NOK 0.76% 66.00

Assets

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Property and Equipment
  1,137   1,019   988   870   849
Intangible Assets
  14,292   14,100   16,983   16,521   17,369
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  14   10   0.0000   0.0000   0.0000
Accounts Receivable
  2,928   2,704   3,141   3,199   3,047
Cash and Cash Equivalents
  1,891   1,268   1,626   1,844   3,866
Current Assets
  4,833   3,982   4,767   5,322   7,294
Total Assets
  21,616   20,408   27,617   27,325   32,778

 

Liabilities

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Accounts Payable
  -   -   -   -   -
Long-Term Liabilities
  2,365   1,814   4,212   3,837   4,729
Liabilities to Banks
  2,683   2,342   4,240   4,226   5,818
Provisions
  -   -   -   -   -
Liabilities
  10,526   9,868   12,562   12,652   15,896
Share Capital
  113   113   0.0000   0.0000   0.0000
Total Equity
  11,090   10,540   15,054   14,673   16,882
Minority Interests
  314   305   261   262   6,383
Total liabilities equity
  21,616   20,408   27,617   27,325   32,778

 

Income Statement

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Revenues
  15,117   15,854   16,943   18,059   19,075
Depreciation (total)
  498   529   634   731   1,253
Operating Result
  2,161   1,237   3,315   1,794   2,093
Interest Income
  -195   21   -171   -113   -144
Income Before Taxes
  1,966   1,258   3,144   1,681   1,948
Income Taxes
  575   699   958   965   752
Minority Interests Profit
  -128   -94   -55   -68   -247
Net Income
  1,263   465   2,130   648   949

 

Per Share

2015
IFRS
in NOK
2016
IFRS
in NOK
2017
IFRS
in NOK
2018
IFRS
in NOK
2019
IFRS
in NOK
Earnings per Share
  5.7900   2.0500   9.3600   2.7200   4.0000
Dividend per Share
  1.7500   1.7500   1.7500   2.0000   2.0000

 

Cash Flow

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Cash Flow from Operating Activities
  993   1,506   1,290   1,781   2,844
Cash Flow from Investing Activities
  -1,513   -1,248   -4,546   -953   -2,244
Cash Flow from Financing
  1,683   -877   3,558   -608   1,429
Decrease / Increase in Cash
  1,146   -623   357   218   2,022
Employees
  6,800   7,300   8,070   8,348   8,391