|
|
|
|
|
NOK million |
Operating income |
115 452 |
127 919 |
100 |
41 977 |
3 064 |
5 968 |
22 347 |
54 563 |
Sales of energy |
89 052 |
101 157 |
79 |
28 602 |
2 134 |
3 755 |
16 072 |
50 593 |
Sales of transmission |
19 717 |
19 446 |
15 |
11 378 |
478 |
1 785 |
4 613 |
1 191 |
Operating income |
6 683 |
7 316 |
6 |
1 997 |
451 |
428 |
1 661 |
2 779 |
|
|
|
|
|
|
|
|
|
Operating expenses |
95 397 |
103 048 |
81 |
32 174 |
1 980 |
4 136 |
13 553 |
51 204 |
Purchase of energy |
64 886 |
70 915 |
55 |
15 880 |
634 |
1 406 |
4 321 |
48 673 |
Purchase of grid services |
6 244 |
6 884 |
5 |
3 660 |
62 |
619 |
1 957 |
586 |
Other purchases of goods |
1 452 |
1 716 |
1 |
477 |
209 |
93 |
625 |
312 |
Compensation og employees |
5 296 |
5 268 |
4 |
2 721 |
435 |
611 |
1 115 |
385 |
Depreciation |
6 552 |
6 727 |
5 |
3 658 |
277 |
611 |
1 881 |
301 |
Other operating expenses |
10 967 |
11 537 |
9 |
5 778 |
363 |
797 |
3 654 |
946 |
|
|
|
|
|
|
|
|
|
Operating profit |
20 055 |
24 871 |
19 |
9 803 |
1 084 |
1 831 |
8 793 |
3 359 |
|
|
|
|
|
|
|
|
|
Financial income |
4 269 |
2 416 |
2 |
660 |
277 |
311 |
381 |
787 |
Dividends on shares/partnerships |
1 371 |
826 |
1 |
218 |
235 |
188 |
17 |
168 |
Interest recieved |
2 323 |
855 |
1 |
264 |
38 |
69 |
202 |
283 |
Other financial income |
575 |
734 |
1 |
178 |
5 |
55 |
162 |
335 |
|
|
|
|
|
|
|
|
|
Financial expenses |
6 764 |
4 540 |
4 |
1 966 |
260 |
247 |
1 866 |
200 |
Interest paid |
5 502 |
3 002 |
2 |
1 493 |
158 |
169 |
1 007 |
177 |
Other financial expenses |
1 262 |
1 537 |
1 |
473 |
102 |
79 |
860 |
23 |
|
|
|
|
|
|
|
|
|
Financial items, net |
-2 495 |
-2 124 |
-2 |
-1 306 |
17 |
64 |
-1 486 |
587 |
|
|
|
|
|
|
|
|
|
Profit on ordinary items before taxes |
17 559 |
22 747 |
18 |
8 497 |
1 101 |
1 895 |
7 307 |
3 946 |
|
|
|
|
|
|
|
|
|
Taxes |
6 142 |
8 885 |
7 |
2 773 |
365 |
551 |
3 173 |
2 022 |
|
|
|
|
|
|
|
|
|
Profit before extraordinary items |
11 417 |
13 862 |
11 |
5 724 |
736 |
1 344 |
4 134 |
1 925 |
|
|
|
|
|
|
|
|
|
Extraordinary income |
135 |
2 |
- |
,, |
,, |
2 |
,, |
0 |
Extraordinary depreciation |
11 |
,, |
,, |
,, |
,, |
,, |
,, |
,, |
Other extraordinary expenses |
36 |
35 |
- |
29 |
,, |
29 |
,, |
6 |
|
|
|
|
|
|
|
|
|
Profit extraordinary items |
87 |
-33 |
- |
-29 |
,, |
2 |
,, |
-6 |
|
|
|
|
|
|
|
|
|
Taxes on extraordinary items |
249 |
518 |
- |
448 |
,, |
17 |
48 |
4 |
|
|
|
|
|
|
|
|
|
Annual profit |
11 255 |
13 311 |
10 |
5 246 |
736 |
1 328 |
4 086 |
1 915 |
|
|
|
|
|
|
|
|
|
Dividends |
6 050 |
4 023 |
3 |
2 432 |
619 |
254 |
532 |
186 |
|