|
|
|
|
|
Mill. kroner |
Operating income |
127 919 |
212 775 |
100 |
61 938 |
4 029 |
8 035 |
25 988 |
112 784 |
Sales of energy |
101 157 |
184 616 |
87 |
47 801 |
2 772 |
5 607 |
20 181 |
108 256 |
Sales of transmission |
19 446 |
20 947 |
10 |
12 053 |
574 |
1 908 |
4 939 |
1 473 |
Operating income |
7 316 |
7 212 |
3 |
2 084 |
684 |
520 |
869 |
3 055 |
|
|
|
|
|
|
|
|
|
Operating expenses |
103 048 |
182 498 |
86 |
49 386 |
2 820 |
5 834 |
15 926 |
108 532 |
Purchase of energy |
70 915 |
148 628 |
70 |
32 217 |
1 074 |
2 893 |
7 030 |
105 414 |
Purchase of grid services |
6 884 |
7 915 |
4 |
3 827 |
160 |
674 |
2 560 |
693 |
Other purchases of goods |
1 716 |
2 324 |
1 |
519 |
338 |
123 |
827 |
517 |
Compensation og employees |
5 268 |
5 698 |
3 |
2 865 |
452 |
659 |
1 289 |
433 |
Depreciation |
6 727 |
6 844 |
3 |
3 673 |
277 |
621 |
1 893 |
380 |
Other operating expenses |
11 537 |
11 089 |
5 |
6 285 |
519 |
863 |
2 326 |
1 095 |
|
|
|
|
|
|
|
|
|
Operating profit |
24 871 |
30 277 |
14 |
12 552 |
1 210 |
2 201 |
10 063 |
4 252 |
|
|
|
|
|
|
|
|
|
Financial income |
2 416 |
3 440 |
2 |
1 058 |
596 |
407 |
723 |
656 |
Dividends on shares/partnerships |
826 |
1 486 |
1 |
275 |
469 |
240 |
297 |
205 |
Interest recieved |
855 |
1 263 |
1 |
431 |
93 |
93 |
384 |
261 |
Other financial income |
734 |
690 |
- |
352 |
33 |
75 |
41 |
190 |
|
|
|
|
|
|
|
|
|
Financial expenses |
4 540 |
3 723 |
2 |
1 879 |
250 |
261 |
994 |
338 |
Interest paid |
3 002 |
2 940 |
1 |
1 360 |
192 |
182 |
918 |
288 |
Other financial expenses |
1 537 |
783 |
- |
520 |
58 |
79 |
77 |
50 |
|
|
|
|
|
|
|
|
|
Financial items, net |
-2 124 |
-283 |
- |
-821 |
346 |
146 |
-272 |
318 |
|
|
|
|
|
|
|
|
|
Profit on ordinary items before taxes |
22 747 |
29 994 |
14 |
11 731 |
1 556 |
2 347 |
9 791 |
4 570 |
|
|
|
|
|
|
|
|
|
Taxes |
8 885 |
12 113 |
6 |
4 866 |
270 |
739 |
3 807 |
2 432 |
|
|
|
|
|
|
|
|
|
Profit before extraordinary items |
13 862 |
17 880 |
8 |
6 865 |
1 286 |
1 608 |
5 984 |
2 137 |
|
|
|
|
|
|
|
|
|
Extraordinary income |
2 |
.. |
.. |
.. |
.. |
.. |
.. |
.. |
Extraordinary depreciation |
.. |
.. |
.. |
.. |
.. |
.. |
.. |
.. |
Other extraordinary expenses |
35 |
10 |
- |
2 |
.. |
1 |
.. |
8 |
|
|
|
|
|
|
|
|
|
Profit extraordinary items |
-33 |
-10 |
- |
-2 |
.. |
-1 |
.. |
-8 |
|
|
|
|
|
|
|
|
|
Taxes on extraordinary items |
518 |
358 |
- |
192 |
.. |
144 |
.. |
22 |
|
|
|
|
|
|
|
|
|
Annual profit |
13 311 |
17 511 |
8 |
6 670 |
1 286 |
1 463 |
5 984 |
2 108 |
|
|
|
|
|
|
|
|
|
Dividends |
4 023 |
5 408 |
3 |
2 591 |
999 |
298 |
1 195 |
324 |
|