Table

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

Local government owned enterprises. Balance sheet. Selected accounting figures. NOK million and andel.
	2016		2017		2018
	NOK million	Share	NOK million	Share	NOK million	Share
Balance Sheet
Fixed Assets	506 521	84.5	548 317	84.2	596 423	84.3
Intangible fixed assets	64 912	10.8	69 269	10.6	17 010	2.4
Tangible fixed assets	239 781	40.0	254 670	39.1	268 681	38.0
Buildings and plants	161 249	26.9	156 995	24.1	187 602	26.5
Plant under construction	15 638	2.6	17 237	2.6	16 097	2.3
Houses, land and other real property	13 114	2.2	25 048	3.8	16 044	2.3
Veicles, machinery and equipment etc.	25 960	4.3	28 722	4.4	32 492	4.6
Other fixed assets.	23 820	4.0	26 668	4.1	16 446	2.3
Financial fixed assets	197 645	33.0	220 037	33.8	310 729	43.9
Investments in group companies/subsidiaries	103 997	17.4	118 008	18.1	184 889	26.1
Investments in associated companies	21 815	3.6	22 850	3.5	24 592	3.5
Loans to group companies, associated companies and joint ventures	55 191	9.2	52 621	8.1	74 514	10.5
Loans to group cInvestments in shares and bonds	7 926	1.3	8 478	1.3	8 477	1.2
LoanOther receivables	8 716	1.5	18 080	2.8	18 257	2.6

Current Assets	92 758	15.5	103 158	15.8	111 327	15.7
Inventories	3 497	0.6	2 724	0.4	3 432	0.5
Debtors	54 555	9.1	60 223	9.2	66 079	9.3
Account receivable from customers and earned , not invoiced operating income	21 361	3.6	21 376	3.3	20 223	2.9
Account receivable Receivables from group companies	24 910	4.2	30 007	4.6	34 504	4.9
Other receivables	8 284	1.4	8 840	1.4	11 352	1.6
Investments	3 586	0.6	4 387	0.7	5 165	0.7
Cash and bank deposits	31 113	5.2	35 719	5.5	36 615	5.2

Assets	599 279	100.0	651 475	100.0	707 750	100.0

Equity	234 726	39.2	257 002	39.5	329 185	46.5
Invested equity	136 011	22.7	151 473	23.3	216 306	30.6
Share capital	49 113	8.2	50 538	7.8	55 970	7.9
Share premium reserve	74 273	12.4	87 626	13.5	143 015	20.2
Invested other equity	12 625	2.1	13 309	2.0	17 321	2.4
Retained earnings	98 714	16.5	105 731	16.2	112 885	15.9
Reserve for valuation variances	7 246	1.2	6 239	1.0	6 891	1.0
Other equity	94 619	15.8	103 340	15.9	109 508	15.5
Uncovered losses	-3 151	-0.5	-3 848	-0.6	-3 514	-0.5

Long term liabilities	269 200	44.9	297 037	45.6	270 889	38.3
Provisions	19 564	3.3	21 364	3.3	21 062	3.0
Bonds	59 915	10.0	70 973	10.9	60 956	8.6
Financial institutions	96 101	16.0	97 895	15.0	56 253	7.9
Liabilities to group companies	55 536	9.3	66 571	10.2	98 191	13.9
Financial liabilities	7 247	1.2	7 154	1.1	5 073	0.7
Other long term liabilities	30 837	5.1	33 041	5.1	29 354	4.1

Current liabilities	95 353	15.9	97 409	15.0	107 676	15.2
Financial institutions	12 092	2.0	11 884	1.8	10 926	1.5
Trade creditors	17 252	2.9	11 914	1.8	13 306	1.9
Public duties and tax payable	11 303	1.9	12 453	1.9	16 846	2.4
Dividends payable	8 716	1.5	10 444	1.6	10 655	1.5
Liabilities to group companies	23 737	4.0	28 334	4.3	34 617	4.9
Other short term liabilities	21 965	3.7	21 969	3.4	21 326	3.0

Equity and liabilities	599 279	100.0	651 448	100.0	707 750	100.0

StatBank source table 07865