|
NOK million |
Per cent |
Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Assets |
653 002 |
843 691 |
811 737 |
886 249 |
1 159 223 |
1 335 596 |
81.3 |
82.3 |
80.4 |
81.6 |
80.5 |
77.7 |
Intangible fixed assets |
22 394 |
17 922 |
19 340 |
19 392 |
22 896 |
31 661 |
2.8 |
1.7 |
1.9 |
1.8 |
1.6 |
1.8 |
Tangible fixed assets |
241 511 |
266 449 |
276 445 |
304 475 |
396 757 |
415 549 |
30.1 |
26.0 |
27.4 |
28.0 |
27.5 |
24.2 |
Buildings and plants |
160 670 |
169 655 |
179 573 |
190 905 |
302 951 |
309 912 |
20.0 |
16.5 |
17.8 |
17.6 |
21.0 |
18.0 |
Plant under construction |
27 748 |
42 740 |
46 341 |
52 408 |
44 209 |
47 603 |
3.5 |
4.2 |
4.6 |
4.8 |
3.1 |
2.8 |
Houses, land and other real property |
7 524 |
7 657 |
8 909 |
6 751 |
9 764 |
8 035 |
0.9 |
0.7 |
0.9 |
0.6 |
0.7 |
0.5 |
Veicles, machinery and equipment etc. |
33 333 |
32 948 |
32 243 |
37 689 |
23 291 |
25 074 |
4.1 |
3.2 |
3.2 |
3.5 |
1.6 |
1.5 |
Other fixed assets |
12 236 |
13 449 |
9 378 |
16 722 |
16 542 |
24 924 |
1.5 |
1.3 |
0.9 |
1.5 |
1.1 |
1.4 |
Financial fixed assets |
389 097 |
559 321 |
515 952 |
562 382 |
739 570 |
888 386 |
48.4 |
54.6 |
51.1 |
51.8 |
51.3 |
51.7 |
Investments in group companies/subsidiaries |
227 958 |
324 053 |
328 172 |
371 786 |
508 909 |
666 438 |
28.4 |
31.6 |
32.5 |
34.3 |
35.3 |
38.8 |
Investments in associated companies |
25 338 |
22 748 |
20 003 |
19 890 |
26 395 |
24 796 |
3.2 |
2.2 |
2.0 |
1.8 |
1.8 |
1.4 |
Loans to group companies, associated companies and joint ventures |
106 382 |
195 144 |
150 664 |
153 510 |
190 637 |
162 066 |
13.2 |
19.0 |
14.9 |
14.1 |
13.2 |
9.4 |
Investments in shares and bonds |
6 828 |
1 770 |
860 |
862 |
1 445 |
24 286 |
0.8 |
0.2 |
0.1 |
0.1 |
0.1 |
1.4 |
Other receivables |
22 591 |
15 606 |
16 253 |
16 333 |
12 185 |
10 798 |
2.8 |
1.5 |
1.6 |
1.5 |
0.8 |
0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
150 337 |
181 477 |
197 969 |
199 252 |
281 477 |
383 948 |
18.7 |
17.7 |
19.6 |
18.4 |
19.5 |
22.3 |
Inventories |
5 538 |
6 438 |
7 842 |
11 566 |
16 000 |
14 716 |
0.7 |
0.6 |
0.8 |
1.1 |
1.1 |
0.9 |
Debtors |
105 568 |
129 802 |
145 035 |
146 550 |
208 796 |
310 778 |
13.1 |
12.7 |
14.4 |
13.5 |
14.5 |
18.1 |
Account receivable from customers and earned , not invoiced operating income |
38 567 |
37 377 |
49 362 |
50 362 |
64 569 |
68 298 |
4.8 |
3.6 |
4.9 |
4.6 |
4.5 |
4.0 |
Receivables from group companies |
56 679 |
78 122 |
79 629 |
79 593 |
116 079 |
208 245 |
7.1 |
7.6 |
7.9 |
7.3 |
8.1 |
12.1 |
Other receivables |
10 323 |
14 303 |
16 045 |
16 595 |
28 148 |
34 236 |
1.3 |
1.4 |
1.6 |
1.5 |
2.0 |
2.0 |
Investments |
13 931 |
19 679 |
16 384 |
6 847 |
18 533 |
20 523 |
1.7 |
1.9 |
1.6 |
0.6 |
1.3 |
1.2 |
cash and bank deposits |
25 300 |
25 558 |
28 707 |
34 290 |
38 148 |
37 931 |
3.1 |
2.5 |
2.8 |
3.2 |
2.6 |
2.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
803 339 |
1 025 168 |
1 009 705 |
1 085 501 |
1 440 700 |
1 719 545 |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
313 707 |
408 104 |
414 588 |
445 284 |
595 031 |
686 037 |
39.1 |
39.8 |
41.1 |
41.0 |
41.3 |
39.9 |
Invested equity |
224 461 |
301 745 |
295 173 |
286 590 |
349 530 |
382 891 |
27.9 |
29.4 |
29.2 |
26.4 |
24.3 |
22.3 |
Share capital |
115 948 |
165 504 |
152 899 |
146 899 |
168 856 |
184 207 |
14.4 |
16.1 |
15.1 |
13.5 |
11.7 |
10.7 |
Share premium reserve |
91 866 |
114 936 |
109 315 |
110 103 |
146 362 |
160 816 |
11.4 |
11.2 |
10.8 |
10.1 |
10.2 |
9.4 |
Invested other equity |
16 647 |
21 306 |
32 959 |
29 588 |
34 311 |
37 868 |
2.1 |
2.1 |
3.3 |
2.7 |
2.4 |
2.2 |
Retained earnings |
89 246 |
106 359 |
119 415 |
158 694 |
245 502 |
303 146 |
11.1 |
10.4 |
11.8 |
14.6 |
17.0 |
17.6 |
Reserve for valuation variances |
3 700 |
54 210 |
7 992 |
13 635 |
8 017 |
59 751 |
0.5 |
5.3 |
0.8 |
1.3 |
0.6 |
3.5 |
Other equity |
93 397 |
60 099 |
129 225 |
155 745 |
245 488 |
253 350 |
11.6 |
5.9 |
12.8 |
14.3 |
17.0 |
14.7 |
Uncovered losses |
-7 850 |
-7 950 |
-17 801 |
-10 686 |
-8 003 |
-9 955 |
-1.0 |
-0.8 |
-1.8 |
-1.0 |
-0.6 |
-0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Long term liabilities |
328 206 |
403 328 |
343 741 |
373 078 |
472 471 |
491 820 |
40.9 |
39.3 |
34.0 |
34.4 |
32.8 |
28.6 |
Provisions |
74 897 |
82 563 |
82 701 |
102 293 |
141 371 |
146 333 |
9.3 |
8.1 |
8.2 |
9.4 |
9.8 |
8.5 |
Bonds |
94 966 |
89 385 |
81 094 |
94 007 |
111 634 |
107 403 |
11.8 |
8.7 |
8.0 |
8.7 |
7.7 |
6.2 |
Financial institutions |
11 684 |
13 668 |
15 202 |
14 453 |
25 482 |
36 018 |
1.5 |
1.3 |
1.5 |
1.3 |
1.8 |
2.1 |
Liabilities to group companies |
110 314 |
204 193 |
147 376 |
145 036 |
170 535 |
172 271 |
13.7 |
19.9 |
14.6 |
13.4 |
11.8 |
10.0 |
Financial liabilities |
5 380 |
771 |
118 |
96 |
1 469 |
2 096 |
0.7 |
0.1 |
0.0 |
0.0 |
0.1 |
0.1 |
Other long term liabilities |
30 965 |
12 748 |
17 251 |
17 193 |
21 978 |
27 700 |
3.9 |
1.2 |
1.7 |
1.6 |
1.5 |
1.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
161 425 |
213 736 |
251 376 |
267 138 |
373 198 |
541 688 |
20.1 |
20.8 |
24.9 |
24.6 |
25.9 |
31.5 |
Financial institutions |
4 313 |
10 741 |
11 866 |
14 608 |
19 821 |
18 716 |
0.5 |
1.0 |
1.2 |
1.3 |
1.4 |
1.1 |
Trade creditors |
24 689 |
25 021 |
40 540 |
34 165 |
44 783 |
54 008 |
3.1 |
2.4 |
4.0 |
3.1 |
3.1 |
3.1 |
Public duties and tax payable |
25 174 |
26 370 |
39 493 |
42 302 |
61 537 |
67 114 |
3.1 |
2.6 |
3.9 |
3.9 |
4.3 |
3.9 |
Dividends payable |
13 245 |
23 336 |
32 026 |
42 245 |
45 610 |
33 973 |
1.6 |
2.3 |
3.2 |
3.9 |
3.2 |
2.0 |
Liabilities to group companies |
58 017 |
89 347 |
80 701 |
88 473 |
146 439 |
286 760 |
7.2 |
8.7 |
8.0 |
8.2 |
10.2 |
16.7 |
Other short term liabilities |
35 987 |
38 920 |
46 750 |
45 345 |
55 009 |
81 116 |
4.5 |
3.8 |
4.6 |
4.2 |
3.8 |
4.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity and liabilities |
803 339 |
1 025 168 |
1 009 705 |
1 085 501 |
1 440 700 |
1 719 545 |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of enterprises |
516 |
608 |
627 |
635 |
650 |
689 |
|
|
|
|
|
|
Number of employees |
83 871 |
79 313 |
75 539 |
75 995 |
79 694 |
80 762 |
|
|
|
|
|
|
|