Entra ASA
OSE:ENTRA.OL
99.95 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 171 | 184 | 277 | 181 | 283 | 197 | 156 | 210 | 179 | 161.7 | 142.2 | 31.7 | 17.1 | 118 | 227.8 | 180.522 | 333.149 | 132.949 | 190.325 | 10.252 |
Short Term Investments
| 0 | -698 | -254 | -347 | -274 | 48,076 | 45,250 | 40,884 | -29,354 | 0 | 0 | 0 | 0 | 0 | 0 | 23.608 | 21.837 | 40.81 | 20.612 | 20.143 |
Cash and Short Term Investments
| 171 | 184 | 277 | 181 | 283 | 197 | 156 | 210 | 179 | 161.7 | 142.2 | 31.7 | 17.1 | 118 | 227.8 | 204.13 | 354.986 | 173.759 | 210.937 | 30.395 |
Net Receivables
| 88 | 623 | 402 | 477 | 380 | 860 | 936 | 535 | 172 | 0 | 601.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 481 | 472 | 469 | 461 | 413 | 972 | 180 | 168 | 589 | 196.6 | 227 | 120.2 | 0 | 0 | 104.3 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -740 | -1 | 1 | -1,155 | -1,110 | 752 | 915 | 1 | 294 | 303.6 | 0.1 | 103.1 | 171.3 | 97.2 | 114.1 | -0.001 | -0.001 | 221.187 | 0.001 | -0.001 |
Total Current Assets
| 1,672 | 1,278 | 1,149 | 1,021 | 998 | 1,921 | 1,251 | 914 | 1,062 | 661.9 | 970.4 | 255 | 188.4 | 215.2 | 446.2 | 645 | 703.078 | 394.946 | 288.432 | 165.872 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 15 | 16 | 28 | 17 | 22 | 23 | 23 | 26 | 35 | 41.4 | 37.2 | 31.9 | 31.4 | 46.4 | 28.1 | 1,445.83 | 1,976.405 | 10,040.356 | 9,151.626 | 8,296.158 |
Goodwill
| 277 | 356 | 109 | 109 | 109 | 109 | 109 | 109 | 146 | 145.9 | 0 | 0 | 0 | 0 | 15.7 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| -554 | -2,645 | 109 | 109 | 8 | 18 | 16 | 15 | 15 | 34.3 | 30.9 | 36.3 | 16.5 | 12.6 | 7 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| -277 | -2,289 | 109 | 109 | 117 | 127 | 125 | 124 | 161 | 180.2 | 30.9 | 36.3 | 16.5 | 12.6 | 22.7 | 23.365 | 21.48 | 14.961 | 0 | 0 |
Long Term Investments
| 1,564 | 1,933 | 1,158 | 911 | 707 | -47,709 | -43,763 | -39,323 | 32,143 | 0 | 0 | 0 | 0 | 0 | 0 | 253.018 | 251.626 | 91.407 | 110.757 | 110.609 |
Tax Assets
| 277 | 356 | 298 | 278 | 259 | 47,709 | 43,763 | 39,323 | 556 | 0 | 0 | 0 | 0 | 0 | 0 | 17,724.131 | -21.48 | 150.562 | 0 | 0 |
Other Non-Current Assets
| 70,086 | 80,870 | 67,550 | 56,805 | 49,056 | 45,638 | 42,011 | 37,825 | -339 | 29,966.2 | 25,607.6 | 25,387.5 | 23,504.1 | 21,951.3 | 20,571.9 | -0.001 | 19,635.817 | 0.001 | 176.383 | 195.801 |
Total Non-Current Assets
| 71,665 | 80,886 | 69,143 | 58,120 | 50,161 | 45,788 | 42,159 | 37,975 | 32,556 | 30,187.8 | 25,675.7 | 25,455.7 | 23,552 | 22,010.3 | 20,622.7 | 19,446.343 | 21,863.848 | 10,297.287 | 9,438.766 | 8,602.568 |
Total Assets
| 73,336 | 82,162 | 70,292 | 59,141 | 51,160 | 47,709 | 43,410 | 38,890 | 33,619 | 30,849.6 | 26,646.1 | 25,710.8 | 23,740.3 | 22,225.6 | 21,068.9 | 20,091.343 | 22,566.926 | 10,692.233 | 9,727.198 | 8,768.44 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 392 | 355 | 465 | 281 | 200 | 190 | 306 | 290 | 163 | 347.9 | 317.3 | 228.5 | 225.2 | 145.4 | 270.2 | 172.273 | 233.558 | 113.886 | 64.929 | 126.059 |
Short Term Debt
| 958 | 2,428 | 3,801 | 2,061 | 2,548 | 4,239 | 4,663 | 3,379 | 3,123 | 2,821.2 | 2,809.1 | 3,890 | 3,472.7 | 3,513.2 | 2,306.5 | 1,370 | 1,900 | 0 | 0 | 15.516 |
Tax Payables
| 48 | 40 | 33 | 43 | 15 | 14 | 14 | 14 | 13 | 15 | 12.7 | 20.2 | 9.5 | 12.3 | 0 | 12.299 | 17.604 | 7.318 | 54.031 | 7.262 |
Deferred Revenue
| 452 | 61 | 344 | 332 | 312 | 14 | 252 | 246 | 185 | 206.9 | 230.5 | 221.6 | 270 | 141.8 | 0 | 1,006.971 | 17.604 | 0 | 0 | 127.262 |
Other Current Liabilities
| 9 | 356 | 12 | 9 | 7 | 267 | 42 | 11 | 30 | 36.4 | 5.3 | 29.1 | 24.4 | 7.3 | 71.7 | 461.14 | 248.38 | 352.365 | 396.605 | 222.62 |
Total Current Liabilities
| 1,811 | 3,200 | 4,622 | 2,683 | 3,067 | 4,710 | 5,263 | 3,926 | 3,501 | 3,412.4 | 3,362.2 | 4,369.2 | 3,992.3 | 3,807.7 | 2,648.4 | 3,010.384 | 2,399.542 | 466.251 | 461.534 | 491.457 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 38,156 | 38,355 | 23,063 | 19,333 | 17,608 | 14,944 | 13,801 | 14,755 | 12,108 | 11,825.5 | 11,799.4 | 9,736.5 | 9,086.3 | 8,471.3 | 9,345.5 | 3,315.484 | 3,922.662 | 8,474.459 | 7,722.15 | 6,835.412 |
Deferred Revenue Non-Current
| -854 | 78 | 85 | 107 | 82 | 89 | 84 | 85 | 79 | 101.3 | 95 | 101 | 889 | 821.8 | 706.1 | 0 | 0 | 58.868 | 67.12 | 64.481 |
Deferred Tax Liabilities Non-Current
| 6,896 | 8,216 | 8,307 | 6,914 | 5,367 | 4,861 | 4,356 | 3,855 | 3,324 | 2,984.3 | 2,463.8 | 2,472.7 | 2,352.5 | 2,124.3 | 1,877.8 | 0 | 0 | 136.613 | 37.339 | 62.932 |
Other Non-Current Liabilities
| 1,772 | 642 | 644 | 899 | 519 | 835 | 968 | 1,145 | 1,253 | 1,462.1 | 932.7 | 1,088.8 | 29.1 | 48.1 | 35.1 | 7,911.009 | 7,643.218 | 54.011 | 62.256 | 25.945 |
Total Non-Current Liabilities
| 45,970 | 47,291 | 32,099 | 27,253 | 23,576 | 20,729 | 19,209 | 19,840 | 16,764 | 16,373.2 | 15,290.9 | 13,399 | 12,356.9 | 11,465.5 | 11,964.5 | 11,226.493 | 11,565.88 | 8,723.951 | 7,888.865 | 6,988.77 |
Total Liabilities
| 47,782 | 50,491 | 36,721 | 29,936 | 26,643 | 25,439 | 24,472 | 23,766 | 20,265 | 19,785.6 | 18,653.1 | 17,768.2 | 16,349.2 | 15,273.2 | 14,612.9 | 14,236.877 | 13,965.422 | 9,190.202 | 8,350.399 | 7,480.227 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 20,073 | 25,987 | 27,557 | 23,430 | 18,865 | 16,806 | 14,765 | 10,992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 182 | 182 | 182 | 182 | 182 | 184 | 184 | 184 | 184 | 183.7 | 142.2 | 142.2 | 142.2 | 142.2 | 142.2 | 142.194 | 142.194 | 142.194 | 142.194 | 142.194 |
Retained Earnings
| 20,074 | 25,987 | 27,557 | 23,430 | 18,865 | 16,806 | 14,765 | 10,992 | 9,255 | 7,038.8 | 6,149.1 | 5,698.7 | 5,126 | 5,418.1 | 4,782.8 | 4,310.624 | 7,029.72 | -52.993 | -83.635 | -125.965 |
Accumulated Other Comprehensive Income/Loss
| 25,554 | 31,671 | 33,571 | 29,205 | 24,517 | -22 | -18 | -15 | -11 | -25.4 | -20.3 | -43.6 | -36.8 | -30.3 | -23.5 | -387.404 | -12.739 | -800.703 | -657.269 | 0 |
Other Total Stockholders Equity
| -42,104 | -54,134 | -57,604 | -49,111 | -39,859 | -13,250 | -11,191 | -7,421 | 3,567 | 3,581.1 | 1,607.4 | 2,047.3 | 2,040.5 | 1,302.3 | 1,295.5 | 1,659.388 | 1,284.723 | 2,072.687 | 1,929.253 | 1,271.984 |
Total Shareholders Equity
| 23,779 | 29,693 | 31,263 | 27,136 | 22,570 | 20,524 | 18,505 | 14,732 | 12,995 | 10,778.2 | 7,878.4 | 7,844.6 | 7,271.9 | 6,832.3 | 6,197 | 5,724.802 | 8,443.898 | 1,361.185 | 1,330.543 | 1,288.213 |
Total Equity
| 25,554 | 31,671 | 33,571 | 29,205 | 24,517 | 22,270 | 18,938 | 15,124 | 13,354 | 11,064 | 7,993 | 7,942.6 | 7,391.1 | 6,952.4 | 6,456 | 5,854.466 | 8,601.504 | 1,502.031 | 1,376.799 | 1,288.213 |
Total Liabilities & Shareholders Equity
| 73,336 | 82,162 | 70,292 | 59,141 | 51,160 | 47,709 | 43,410 | 38,890 | 33,619 | 30,849.6 | 26,646.1 | 25,710.8 | 23,740.3 | 22,225.6 | 21,068.9 | 20,091.343 | 22,566.926 | 10,692.233 | 9,727.198 | 8,768.44 |