Table

Close table | Download table in Excel | Download as CSV-file

Public non-financial corporations. Balance sheet. Selected accounting figures. NOK million and share.
	2016		2017		2018
	NOK million	Share	NOK million	Share	NOK million	Share
Balance Sheet
Fixed Assets	2 583 290	82.1	2 774 336	81.5	2 863 330	81.3
Intangible fixed assets	108 387	3.4	113 159	3.3	67 027	1.9
Tangible fixed assets	963 202	30.6	1 012 350	29.7	1 014 339	28.8
Building and plants	554 193	17.6	565 537	16.6	577 815	16.4
Plant under construction	41 546	1.3	42 007	1.2	45 492	1.3
Houses, land and other real property	19 608	0.6	30 955	0.9	20 933	0.6
Veicles, machinery and equipment etc	62 817	2.0	66 902	2.0	76 926	2.2
Other fixed assets	285 038	9.1	306 949	9.0	293 173	8.3
Financial fixed assets	1 505 876	47.9	1 639 560	48.2	1 781 961	50.6
Investments in group companies/subsidiaries	1 073 109	34.1	1 173 203	34.5	1 329 483	37.8
Investments in associated companies	70 009	2.2	52 907	1.6	53 334	1.5
Loans to group companies, associated companies and joint ventures	296 244	9.4	338 121	9.9	318 339	9.0
Investments in shares and bonds	18 210	0.6	32 154	0.9	22 748	0.6
Other receivables	48 304	1.5	43 175	1.3	58 057	1.6

Current Assets	563 724	17.9	629 065	18.5	657 465	18.7
Inventories	35 031	1.1	35 095	1.0	28 953	0.8
Debtors	335 695	10.7	400 864	11.8	389 887	11.1
Account receivable from customers and earned , not invoiced operating income	102 139	3.2	120 798	3.5	118 781	3.4
Receivables from group companies	185 400	5.9	227 878	6.7	226 226	6.4
Other receivables	48 156	1.5	52 188	1.5	44 880	1.3
Investments	78 273	2.5	73 431	2.2	77 907	2.2
Cash and bank deposits	114 718	3.6	119 531	3.5	160 683	4.6

Assets	3 147 014	100.0	3 403 402	100.0	3 520 794	100.0

Equity	1 403 836	44.6	1 551 211	45.6	1 758 979	50.0
Invested equity	805 488	25.6	920 629	27.1	1 053 924	29.9
Share capital	424 506	13.5	427 030	12.5	419 987	11.9
Share premium reserve	302 431	9.6	319 780	9.4	464 151	13.2
Invested other equity	78 551	2.5	173 819	5.1	169 786	4.8
Retained earnings	598 346	19.0	630 805	18.5	705 062	20.0
Reserve for valuation variances	20 202	0.6	54 139	1.6	82 948	2.4
Other equity	617 060	19.6	618 752	18.2	663 643	18.8
Uncovered losses	-38 916	-1.2	-42 086	-1.2	-41 529	-1.2

Long term liabilities	1 104 242	35.1	1 161 185	34.1	1 073 311	30.5
Provisions	212 105	6.7	222 121	6.5	324 189	9.2
Bonds	312 394	9.9	303 195	8.9	283 098	8.0
Financial institutions	139 181	4.4	153 667	4.5	97 408	2.8
Liabilities to group companies	284 133	9.0	351 690	10.3	236 444	6.7
Financial liabilities	7 417	0.2	7 181	0.2	5 076	0.1
Other long term liabilities	149 013	4.7	123 292	3.6	127 096	3.6

Current liabilities	638 937	20.3	690 940	20.3	688 503	19.6
Financial institutions	76 767	2.4	64 486	1.9	75 348	2.1
Trade creditors	53 467	1.7	52 831	1.6	59 595	1.7
Public duties and tax payable	40 762	1.3	58 686	1.7	70 100	2.0
Dividends payable	72 925	2.3	132 647	3.9	80 035	2.3
Liabilities to group companies	241 848	7.7	263 375	7.7	256 891	7.3
Other short term liabilities	146 817	4.7	112 912	3.3	146 533	4.2

Equity and liabilities	3 147 014	100.0	3 403 335	100.0	3 520 793	100.0

StatBank source table 07865