Table

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

Local government owned enterprises. Balance sheet. Selected accounting figures. NOK million and andel.
	2017		2018		2019
	NOK million	Share	NOK million	Share	NOK million	Share
Balance Sheet
Fixed Assets	548 317	84.2	596 423	84.3	719 486	87.1
Intangible fixed assets	69 269	10.6	17 010	2.4	17 882	2.2
Tangible fixed assets	254 670	39.1	268 681	38.0	288 460	34.9
Buildings and plants	156 995	24.1	187 602	26.5	195 250	23.6
Plant under construction	17 237	2.6	16 097	2.3	19 637	2.4
Houses, land and other real property	25 048	3.8	16 044	2.3	17 568	2.1
Veicles, machinery and equipment etc.	28 722	4.4	32 492	4.6	33 930	4.1
Other fixed assets.	26 668	4.1	16 446	2.3	22 075	2.7
Financial fixed assets	220 037	33.8	310 729	43.9	413 134	50.0
Investments in group companies/subsidiaries	118 008	18.1	184 889	26.1	201 716	24.4
Investments in associated companies	22 850	3.5	24 592	3.5	47 544	5.8
Loans to group companies, associated companies and joint ventures	52 621	8.1	74 514	10.5	99 403	12.0
Loans to group cInvestments in shares and bonds	8 478	1.3	8 477	1.2	48 570	5.9
LoanOther receivables	18 080	2.8	18 257	2.6	15 901	1.9

Current Assets	103 158	15.8	111 327	15.7	106 399	12.9
Inventories	2 724	0.4	3 432	0.5	4 581	0.6
Debtors	60 223	9.2	66 079	9.3	60 499	7.3
Account receivable from customers and earned , not invoiced operating income	21 376	3.3	20 223	2.9	17 946	2.2
Account receivable Receivables from group companies	30 007	4.6	34 504	4.9	32 081	3.9
Other receivables	8 840	1.4	11 352	1.6	10 472	1.3
Investments	4 387	0.7	5 165	0.7	3 900	0.5
Cash and bank deposits	35 719	5.5	36 615	5.2	37 301	4.5

Assets	651 475	100.0	707 750	100.0	825 886	100.0

Equity	257 002	39.5	329 185	46.5	426 598	51.7
Invested equity	151 473	23.3	216 306	30.6	275 074	33.3
Share capital	50 538	7.8	55 970	7.9	54 246	6.6
Share premium reserve	87 626	13.5	143 015	20.2	202 417	24.5
Invested other equity	13 309	2.0	17 321	2.4	18 411	2.2
Retained earnings	105 731	16.2	112 885	15.9	151 677	18.4
Reserve for valuation variances	6 239	1.0	6 891	1.0	6 439	0.8
Other equity	103 340	15.9	109 508	15.5	150 045	18.2
Uncovered losses	-3 848	-0.6	-3 514	-0.5	-4 807	-0.6

Long term liabilities	297 037	45.6	270 889	38.3	294 096	35.6
Provisions	21 364	3.3	21 062	3.0	23 415	2.8
Bonds	70 973	10.9	60 956	8.6	57 306	6.9
Financial institutions	97 895	15.0	56 253	7.9	57 937	7.0
Liabilities to group companies	66 571	10.2	98 191	13.9	122 702	14.9
Financial liabilities	7 154	1.1	5 073	0.7	6 707	0.8
Other long term liabilities	33 041	5.1	29 354	4.1	25 991	3.2

Current liabilities	97 409	15.0	107 676	15.2	104 428	12.7
Financial institutions	11 884	1.8	10 926	1.5	15 642	1.9
Trade creditors	11 914	1.8	13 306	1.9	11 191	1.4
Public duties and tax payable	12 453	1.9	16 846	2.4	14 325	1.7
Dividends payable	10 444	1.6	10 655	1.5	8 241	1.0
Liabilities to group companies	28 334	4.3	34 617	4.9	34 287	4.2
Other short term liabilities	21 969	3.4	21 326	3.0	20 742	2.5

Equity and liabilities	651 448	100.0	707 750	100.0	824 975	100.0

StatBank source table 07865