Operating income |
212 775 |
167 804 |
100 |
29 183 |
21 915 |
5 721 |
1 748 |
8 979 |
17 042 |
83 215 |
Sales of energy |
184 616 |
141 796 |
85 |
27 731 |
21 253 |
3 802 |
994 |
5 541 |
326 |
82 150 |
Sales of transmission |
20 947 |
20 774 |
12 |
121 |
491 |
1 576 |
635 |
2 063 |
15 673 |
213 |
Operating income |
7 212 |
5 234 |
3 |
1 331 |
171 |
344 |
119 |
1 375 |
1 043 |
852 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
182 498 |
142 560 |
85 |
12 052 |
20 937 |
5 310 |
1 488 |
6 645 |
13 557 |
82 571 |
Purchase of energy |
148 628 |
108 440 |
65 |
1 351 |
19 571 |
3 374 |
686 |
2 295 |
215 |
80 948 |
Purchase of grid services |
7 915 |
6 955 |
4 |
1 480 |
251 |
397 |
195 |
507 |
4 112 |
14 |
Other purchases of goods |
2 324 |
2 161 |
1 |
300 |
33 |
81 |
28 |
424 |
740 |
554 |
Compensation og employees |
5 698 |
5 881 |
4 |
1 541 |
201 |
546 |
228 |
1 326 |
1 657 |
381 |
Depreciation |
6 844 |
6 602 |
4 |
2 541 |
105 |
326 |
125 |
765 |
2 609 |
131 |
Other operating expenses |
11 089 |
12 521 |
7 |
4 839 |
776 |
586 |
227 |
1 329 |
4 223 |
543 |
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
30 277 |
25 245 |
15 |
17 131 |
978 |
411 |
260 |
2 334 |
3 485 |
644 |
|
|
|
|
|
|
|
|
|
|
|
Financial income |
3 440 |
4 493 |
3 |
1 896 |
450 |
174 |
513 |
523 |
362 |
575 |
Dividends on shares/partnerships |
1 486 |
2 046 |
1 |
1 030 |
233 |
99 |
186 |
236 |
47 |
214 |
Interest recieved |
1 263 |
1 359 |
1 |
506 |
192 |
69 |
26 |
197 |
230 |
139 |
Other financial income |
690 |
1 088 |
1 |
359 |
25 |
7 |
300 |
89 |
85 |
223 |
|
|
|
|
|
|
|
|
|
|
|
Financial expenses |
3 723 |
4 497 |
3 |
2 252 |
131 |
117 |
106 |
453 |
1 189 |
250 |
Interest paid |
2 940 |
3 566 |
2 |
1 867 |
98 |
67 |
59 |
316 |
1 059 |
101 |
Other financial expenses |
783 |
931 |
1 |
385 |
34 |
50 |
47 |
137 |
130 |
149 |
|
|
|
|
|
|
|
|
|
|
|
Financial items, net |
-283 |
-5 |
- |
-356 |
319 |
57 |
406 |
70 |
-826 |
325 |
|
|
|
|
|
|
|
|
|
|
|
Profit on ordinary items before taxes |
29 994 |
25 240 |
15 |
16 776 |
1 297 |
469 |
666 |
2 404 |
2 659 |
970 |
|
|
|
|
|
|
|
|
|
|
|
Taxes |
12 113 |
6 365 |
4 |
4 912 |
64 |
64 |
73 |
521 |
560 |
173 |
|
|
|
|
|
|
|
|
|
|
|
Profit before extraordinary items |
17 880 |
18 875 |
11 |
11 864 |
1 233 |
405 |
593 |
1 883 |
2 099 |
797 |
|
|
|
|
|
|
|
|
|
|
|
Extraordinary income |
.. |
65 |
- |
0 |
.. |
31 |
1 |
.. |
33 |
0 |
Extraordinary depreciation |
.. |
4 |
- |
0 |
.. |
2 |
.. |
1 |
0 |
2 |
Other extraordinary expenses |
10 |
15 |
- |
0 |
.. |
1 |
.. |
0 |
14 |
1 |
|
|
|
|
|
|
|
|
|
|
|
Profit extraordinary items |
-10 |
46 |
- |
0 |
.. |
29 |
1 |
-1 |
20 |
-2 |
|
|
|
|
|
|
|
|
|
|
|
Taxes on extraordinary items |
358 |
525 |
- |
120 |
224 |
40 |
.. |
8 |
83 |
50 |
|
|
|
|
|
|
|
|
|
|
|
Annual profit |
17 511 |
18 396 |
11 |
11 744 |
1 009 |
394 |
594 |
1 874 |
2 036 |
745 |
|
|
|
|
|
|
|
|
|
|
|
Dividendsmill. kr |
5 408 |
5 970 |
4 |
3 435 |
132 |
265 |
96 |
777 |
871 |
394 |
|