|
|
|
Per cent |
Mill. kr. |
Fixed assets |
197 962 |
205 146 |
81 |
119 551 |
2 760 |
4 326 |
5 889 |
20 817 |
47 086 |
3 278 |
Shares and bonds |
19 568 |
22 926 |
9 |
13 067 |
234 |
180 |
1 541 |
1 970 |
5 310 |
624 |
Long-term receivables |
29 736 |
33 257 |
13 |
23 530 |
1 414 |
909 |
562 |
1 984 |
2 922 |
1 894 |
Plant under construction |
1 167 |
1 490 |
1 |
561 |
2 |
20 |
22 |
66 |
811 |
1 |
Dam construction etc. and waterfall rights |
17 356 |
16 465 |
7 |
14 559 |
0 |
- |
140 |
1 243 |
0 |
520 |
Power stations |
73 106 |
73 121 |
29 |
61 457 |
17 |
8 |
726 |
9 306 |
53 |
168 |
Central and regional grid systems |
19 952 |
19 742 |
8 |
1 096 |
43 |
237 |
487 |
1 363 |
16 488 |
29 |
Retail grid systems |
25 434 |
28 000 |
11 |
132 |
601 |
2 352 |
1 962 |
3 694 |
19 258 |
- |
Telecommunication works |
289 |
81 |
- |
10 |
- |
1 |
25 |
42 |
3 |
- |
District heating |
750 |
10 |
- |
2 |
- |
1 |
0 |
- |
2 |
5 |
Other fixed assets |
10 605 |
10 054 |
4 |
5 137 |
447 |
618 |
423 |
1 149 |
2 240 |
37 |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
37 454 |
47 183 |
19 |
17 256 |
3 996 |
2 454 |
1 786 |
9 441 |
7 443 |
3 773 |
Cash, bank account, shares, bonds |
17 669 |
23 309 |
9 |
10 448 |
1 362 |
708 |
690 |
6 169 |
2 510 |
1 297 |
Short-term receivables |
16 467 |
23 429 |
9 |
6 761 |
2 625 |
1 689 |
1 047 |
3 089 |
4 834 |
2 476 |
Stock of goods |
429 |
445 |
- |
48 |
8 |
56 |
50 |
184 |
99 |
- |
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
92 753 |
93 839 |
37 |
56 934 |
633 |
1 785 |
2 048 |
8 378 |
22 597 |
1 452 |
Bearer bond liabilities |
20 217 |
21 090 |
8 |
12 902 |
- |
10 |
6 |
1 859 |
5 029 |
1 283 |
Other long-term liabilities |
72 537 |
72 749 |
29 |
44 032 |
633 |
1 775 |
2 042 |
6 518 |
17 567 |
169 |
|
|
|
|
|
|
|
|
|
|
|
Short-term debt |
30 217 |
38 818 |
15 |
11 592 |
3 621 |
1 526 |
949 |
5 160 |
12 716 |
3 021 |
|
|
|
|
|
|
|
|
|
|
|
Equity |
112 465 |
119 829 |
47 |
68 458 |
2 502 |
3 468 |
4 677 |
16 693 |
19 216 |
2 585 |
Capital stock |
49 293 |
54 677 |
22 |
38 463 |
1 618 |
1 036 |
645 |
2 364 |
8 666 |
1 885 |
Other equity |
63 171 |
65 151 |
26 |
29 995 |
884 |
2 432 |
4 032 |
14 329 |
10 551 |
700 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
235 435 |
252 485 |
100 |
136 984 |
6 756 |
6 779 |
7 675 |
30 230 |
54 530 |
7 059 |
|