NOK 5.08
(-1.17%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 5.14 Billion | 5.19 Billion | 5.58 Billion | 5.86 Billion | 5.42 Billion | 2.94 Billion |
Total Current Assets | 1.87 Billion | 1.92 Billion | 2.01 Billion | 2.01 Billion | 1.8 Billion | 1.23 Billion |
Cash And Short Term Investments | 369 Million | 472 Million | 626 Million | 610 Million | 154 Million | 400 Million |
Cash and Cash Equivalents | 369 Million | 472 Million | 626 Million | 610 Million | 153 Million | 377 Million |
Short Term Investments | - | -15 Million | 1 Million | - | 1 Million | 23 Million |
Net Receivables | 1.46 Billion | 1.42 Billion | 1.35 Billion | 1.37 Billion | 1.51 Billion | 743 Million |
Inventory | 35 Million | 29 Million | 28 Million | 33 Million | 137 Million | -743 Million |
Other Current Assets | 1.46 Billion | 1 Million | - | -2 Million | 1 Million | -1 Million |
Total Non-Current Assets | 3.27 Billion | 3.26 Billion | 3.57 Billion | 3.85 Billion | 3.62 Billion | 1.7 Billion |
Net PPE | 711 Million | 748 Million | 698 Million | 818 Million | 798 Million | 417 Million |
Good Will And Intangible Assets | 2.45 Billion | 2.39 Billion | 2.72 Billion | 2.89 Billion | 2.73 Billion | 1.23 Billion |
Good Will | 2.42 Billion | 2.36 Billion | 2.66 Billion | 2.78 Billion | 2.61 Billion | 1.19 Billion |
Intangible Assets | 31 Million | 32 Million | 63 Million | 116 Million | 119 Million | 39 Million |
Long-Term Investments | 1 Million | 23 Million | 9 Million | 24 Million | 23 Million | -12 Million |
Tax Assets | 104 Million | 98 Million | 137 Million | 115 Million | 69 Million | 45 Million |
Other Non Current Assets | 1 Million | - | 1 Million | -1 Million | 1 Million | 22 Million |
Other Assets | - | -1 Million | - | 1 Million | - | - |
Total Liabilities | 2.71 Billion | 2.87 Billion | 2.96 Billion | 3.13 Billion | 3.39 Billion | 1.49 Billion |
Total Current Liabilities | 1.78 Billion | 1.77 Billion | 1.74 Billion | 1.64 Billion | 1.85 Billion | 1.01 Billion |
Account Payables | 572 Million | 504 Million | 359 Million | 382 Million | 358 Million | 317 Million |
Tax Payables | 1 Million | 1 Million | 25 Million | 21 Million | 1 Million | 12 Million |
Short Term Debt | 217 Million | 328 Million | 319 Million | 330 Million | 287 Million | 175 Million |
Deferred Revenue | 921 Million | 305 Million | 1.01 Billion | 885 Million | 941 Million | 12 Million |
Other Current Liabilities | 74 Million | 636 Million | 51 Million | 50 Million | 270 Million | 508 Million |
Total Non Current Liabilities | 930 Million | 1.1 Billion | 1.22 Billion | 1.48 Billion | 1.53 Billion | 486 Million |
Long-Term Debt | 913 Million | 1.09 Billion | 1.19 Billion | 1.43 Billion | 1.5 Billion | 439 Million |
Deferred Revenue Non Current | - | - | 16 Million | 12 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 17 Million | 11 Million | 8 Million | 29 Million | 11 Million | 27 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 2.42 Billion | 2.31 Billion | 2.62 Billion | 2.73 Billion | 2.03 Billion | 1.44 Billion |
Stock Holders Equity | 2.42 Billion | 2.31 Billion | 2.61 Billion | 2.72 Billion | 2.03 Billion | 1.44 Billion |
Common Stock | 73 Million | 73 Million | 73 Million | 73 Million | 54 Million | 44 Million |
Retained Earnings | -107 Million | -145 Million | 213 Million | 244 Million | 305 Million | 375 Million |
Accumulated other comprehensive income | 140 Million | 60 Million | 9 Million | 89 Million | 9 Million | -188 Million |
Common Stock Equity | 2.42 Billion | 2.31 Billion | 2.61 Billion | 2.72 Billion | 2.03 Billion | 1.44 Billion |
Capital Lease Obligation | 503 Million | 528 Million | 492 Million | 573 Million | 525 Million | 241 Million |
Total Investments | 1 Million | 8 Million | 10 Million | 24 Million | 24 Million | 11 Million |
Total Debt | 1.13 Billion | 1.42 Billion | 1.51 Billion | 1.76 Billion | 1.78 Billion | 614 Million |
Net Debt | 761 Million | 950 Million | 892 Million | 1.15 Billion | 1.63 Billion | 237 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 4.45 Billion | 5.04 Billion | 5.14 Billion | 5.14 Billion | 5.57 Billion | 5.54 Billion |
Total Current Assets | 1.96 Billion | 1.82 Billion | 1.87 Billion | 1.87 Billion | 2.32 Billion | 2.17 Billion |
Cash And Short Term Investments | 120 Million | 177 Million | 369 Million | 369 Million | 346 Million | 427 Million |
Cash and Cash Equivalents | 120 Million | 177 Million | 369 Million | 369 Million | 346 Million | 427 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 1.75 Billion | 1.52 Billion | 1.46 Billion | 1.46 Billion | 1.94 Billion | 1.71 Billion |
Inventory | 33 Million | 39 Million | 35 Million | 35 Million | 39 Million | 27 Million |
Other Current Assets | 51 Million | 85 Million | - | - | - | -1 Million |
Total Non-Current Assets | 2.49 Billion | 3.21 Billion | 3.27 Billion | 3.27 Billion | 3.24 Billion | 3.37 Billion |
Net PPE | 575 Million | 606 Million | 711 Million | 711 Million | 703 Million | 750 Million |
Good Will And Intangible Assets | 1.81 Billion | 2.5 Billion | 2.45 Billion | 2.45 Billion | 2.44 Billion | 2.5 Billion |
Good Will | 1.79 Billion | 2.47 Billion | 2.42 Billion | 2.42 Billion | 2.41 Billion | 2.47 Billion |
Intangible Assets | 25 Million | 28 Million | 31 Million | 31 Million | 30 Million | 32 Million |
Long-Term Investments | -1 Million | -1 Million | 1 Million | 1 Million | - | - |
Tax Assets | 107 Million | 106 Million | 104 Million | 104 Million | 96 Million | 96 Million |
Other Non Current Assets | 2 Million | 1 Million | 1 Million | 1 Million | 1 Million | 22 Million |
Other Assets | - | -1 Million | - | - | - | - |
Total Liabilities | 2.9 Billion | 2.64 Billion | 2.71 Billion | 2.71 Billion | 3.12 Billion | 3.09 Billion |
Total Current Liabilities | 2.22 Billion | 1.78 Billion | 1.78 Billion | 1.78 Billion | 2.78 Billion | 1.91 Billion |
Account Payables | 1.83 Billion | 1.51 Billion | 572 Million | 572 Million | 1.77 Billion | 1.68 Billion |
Tax Payables | - | - | 1 Million | 1 Million | - | - |
Short Term Debt | 342 Million | 196 Million | 217 Million | 217 Million | 1.01 Billion | 232 Million |
Deferred Revenue | - | -1.51 Billion | 921 Million | 921 Million | -1.77 Billion | -1.68 Billion |
Other Current Liabilities | 46 Million | 1.59 Billion | 74 Million | 74 Million | 1.77 Billion | 1.68 Billion |
Total Non Current Liabilities | 673 Million | 859 Million | 930 Million | 930 Million | 338 Million | 1.18 Billion |
Long-Term Debt | 400 Million | 848 Million | 913 Million | 913 Million | 325 Million | 1.16 Billion |
Deferred Revenue Non Current | 261 Million | 9 Million | - | - | - | 12 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 9 Million | -2 Million | 17 Million | 17 Million | 13 Million | 6 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 1.55 Billion | 2.39 Billion | 2.42 Billion | 2.42 Billion | 2.44 Billion | 2.44 Billion |
Stock Holders Equity | 1.55 Billion | 2.39 Billion | 2.42 Billion | 2.42 Billion | 2.44 Billion | 2.44 Billion |
Common Stock | 73 Million | 73 Million | 73 Million | 73 Million | 73 Million | 73 Million |
Retained Earnings | -984 Million | -199 Million | -107 Million | -107 Million | -101 Million | -150 Million |
Accumulated other comprehensive income | 146 Million | 202 Million | 140 Million | 140 Million | 152 Million | 200 Million |
Common Stock Equity | 1.55 Billion | 2.39 Billion | 2.42 Billion | 2.42 Billion | 2.44 Billion | 2.44 Billion |
Capital Lease Obligation | 261 Million | 422 Million | 503 Million | 503 Million | 489 Million | 522 Million |
Total Investments | -1 Million | -1 Million | 1 Million | 1 Million | - | - |
Total Debt | 1 Billion | 1.04 Billion | 1.13 Billion | 1.13 Billion | 1.33 Billion | 1.39 Billion |
Net Debt | 883 Million | 867 Million | 761 Million | 761 Million | 992 Million | 968 Million |
2196
RECAF
7601
JAST
ALBOA
BAPI