|
|
|
Per cent |
mill. kr. |
Fixed assets |
197 962 |
205 146 |
81 |
73 844 |
5 796 |
40 017 |
73 956 |
11 533 |
Shares and bonds |
19 569 |
22 926 |
9 |
4 548 |
369 |
6 618 |
9 975 |
1 417 |
Long-term receivables |
29 736 |
33 257 |
13 |
5 020 |
315 |
3 135 |
21 469 |
3 318 |
Plant under construction |
1 167 |
1 490 |
1 |
633 |
- |
100 |
739 |
17 |
Dam construction etc. and waterfall rights |
17 356 |
16 465 |
7 |
4 231 |
749 |
7 380 |
2 316 |
1 788 |
Power stations |
73 106 |
73 121 |
29 |
33 063 |
2 920 |
10 617 |
23 171 |
3 352 |
Central and regional grid systems |
19 952 |
19 742 |
8 |
7 563 |
316 |
2 083 |
9 640 |
141 |
Retail grid systems |
25 434 |
28 000 |
11 |
14 883 |
860 |
9 109 |
2 069 |
1 079 |
Telecommunication works |
289 |
81 |
- |
60 |
- |
6 |
- |
15 |
District heating |
750 |
10 |
- |
2 |
- |
2 |
- |
5 |
Other fixed assets |
10 605 |
10 054 |
4 |
3 841 |
268 |
968 |
4 577 |
401 |
|
|
|
|
|
|
|
|
|
Current assets |
37 453 |
47 183 |
19 |
17 193 |
1 155 |
5 429 |
13 979 |
9 427 |
Cash, bank account, shares, bonds |
19 068 |
23 309 |
9 |
6 834 |
435 |
1 712 |
8 208 |
6 121 |
Short-term receivables |
17 924 |
23 429 |
9 |
10 194 |
657 |
3 633 |
5 724 |
3 219 |
Stock of goods |
461 |
445 |
- |
165 |
64 |
84 |
47 |
86 |
|
|
|
|
|
|
|
|
|
Long-term debt |
92 753 |
93 839 |
37 |
34 958 |
2 661 |
14 640 |
39 059 |
2 521 |
Bearer bond liabilities |
20 217 |
21 090 |
8 |
5 958 |
954 |
1 313 |
11 355 |
1 511 |
Other long-term liabilities |
72 537 |
72 749 |
29 |
29 000 |
1 707 |
13 327 |
27 704 |
1 011 |
|
|
|
|
|
|
|
|
|
Short-term debt |
30 217 |
38 818 |
15 |
13 913 |
746 |
9 670 |
8 968 |
5 521 |
|
|
|
|
|
|
|
|
|
Equity |
112 465 |
119 829 |
47 |
42 343 |
3 544 |
21 135 |
39 908 |
12 898 |
Capital stock |
49 293 |
54 677 |
22 |
15 155 |
538 |
7 199 |
29 917 |
1 869 |
Other equity |
63 171 |
65 151 |
26 |
27 188 |
3 007 |
13 937 |
9 990 |
11 030 |
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
235 435 |
252 485 |
100 |
91 214 |
6 951 |
45 445 |
87 935 |
20 940 |
|