Balance Sheet

Assets

+18%

+33%

10Y

Currency: NOK

	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024	Dec-2025
Assets
Cash & Cash Equivalents	236	219	451	201	150	136	130	223	622	458	323	695	91	459	469	1 098	656	563	708	680	765	347	1 033	2 391
Cash	236	219	451	201	150	136	130	223	622	458	323	695	91	459	0	0	0	0	0	0	0	0	0	0
Cash Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	469	1 098	656	563	708	680	765	347	1 033	2 391
Short-Term Investments	22	10	13	11	17	11	1	3	2	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Receivables	552	704	598	847	1 111	1 262	1 561	1 199	1 109	1 884	2 352	2 170	2 181	1 669	2 105	2 232	3 270	4 227	4 034	4 688	5 601	5 091	4 472	5 237
Accounts Receivables	512	690	555	805	898	986	1 549	929	995	1 493	1 704	2 072	2 129	1 599	2 061	2 216	3 238	4 127	3 968	4 623	5 557	4 937	4 244	1 543
Other Receivables	40	14	43	42	213	275	12	270	114	391	648	98	52	70	44	16	32	100	66	65	44	154	228	3 694
Inventory	17	18	32	52	39	65	99	76	93	118	134	132	124	152	139	159	184	190	225	198	301	439	548	292
Other Current Assets	300	197	319	356	316	499	377	264	208	240	174	108	126	68	47	190	39	156	134	52	160	364	499	92
Total Current Assets	1 127	1 148	1 415	1 466	1 634	1 972	2 168	1 765	2 034	2 701	2 983	3 105	2 522	2 348	2 760	3 679	4 149	5 136	5 101	5 618	6 827	6 241	6 552	8 012
PP&E Net	241	216	181	256	295	284	463	748	309	360	383	398	992	1 111	1 105	1 241	1 356	2 481	2 380	2 217	2 321	2 776	2 621	2 993
PP&E Gross	241	216	181	256	295	284	0	748	309	360	383	398	992	1 111	1 105	1 241	1 356	2 481	2 380	2 217	2 321	2 776	2 621	0
Accumulated Depreciation	244	271	284	294	298	292	0	327	261	325	353	405	462	513	560	656	777	1 170	1 403	1 694	1 796	1 284	1 517	0
Intangible Assets	0	0	0	0	0	0	0	458	23	16	9	10	8	9	9	6	5	3	2	7	6	8	9	8
Goodwill	68	64	74	108	194	244	475	0	445	1 285	1 301	1 337	1 350	2 068	2 023	2 182	2 283	4 303	4 365	4 328	4 455	4 531	4 609	4 718
Note Receivable	11	24	10	8	23	23	31	45	24	1	30	59	77	169	206	216	305	358	443	282	268	317	341	365
Long-Term Investments	21	29	15	9	8	30	31	29	127	165	194	272	406	433	389	363	361	547	547	639	490	565	636	676
Other Long-Term Assets	35	56	43	11	1	0	25	15	51	63	41	56	73	105	57	37	27	26	24	17	90	209	235	320
Other Assets	68	64	74	108	194	244	475	0	445	1 285	1 301	1 337	1 350	2 068	2 023	2 182	2 283	4 303	4 365	4 328	4 455	4 531	4 609	4 718
Total Assets	1 502 N/A	1 536 +2%	1 736 +13%	1 858 +7%	2 156 +16%	2 554 +18%	3 193 +25%	3 059 -4%	3 013 -2%	4 591 +52%	4 941 +8%	5 237 +6%	5 428 +4%	6 243 +15%	6 549 +5%	7 724 +18%	8 486 +10%	12 854 +51%	12 862 +0%	13 108 +2%	14 457 +10%	14 647 +1%	15 003 +2%	17 092 +14%
Liabilities
Accounts Payable	503	604	702	1 090	818	1 137	1 725	686	455	1 498	1 343	884	876	939	1 394	1 989	2 382	3 455	3 150	3 353	4 171	11 249	3 735	7 889
Accrued Liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	238	615	413	449	811	689	699	2 145	2 409	2 552	126
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	317	361	400	508	661	476	0	0	0	0	0
Current Portion of Long-Term Debt	89	63	133	95	214	159	352	73	23	39	73	50	252	22	30	19	8	314	338	355	723	578	503	367
Other Current Liabilities	272	325	365	24	393	469	56	1 087	1 204	1 160	1 714	2 485	2 397	2 194	1 646	2 182	2 312	3 191	3 289	3 786	2 674	2 937	3 188	2 615
Total Current Liabilities	864	991	1 199	1 210	1 425	1 766	2 133	1 845	1 682	2 697	3 130	3 419	3 525	3 710	4 046	5 003	5 659	8 432	7 942	8 193	9 713	10 106	9 978	10 997
Long-Term Debt	306	216	202	195	166	130	110	22	49	90	68	29	63	83	83	102	91	870	788	644	682	759	808	1 140
Deferred Income Tax	0	0	0	0	23	80	205	276	302	423	473	422	249	392	265	327	418	440	516	585	445	441	600	883
Minority Interest	0	0	0	0	0	4	38	0	1	65	100	106	137	259	270	384	378	809	901	918	918	880	882	1 048
Other Liabilities	7	6	7	21	8	36	5	1	12	50	51	33	92	238	205	214	194	113	122	114	123	138	129	123
Total Liabilities	1 177 N/A	1 213 +3%	1 409 +16%	1 426 +1%	1 621 +14%	1 944 +20%	2 415 +24%	2 145 -11%	2 046 -5%	3 325 +63%	3 822 +15%	4 009 +5%	4 066 +1%	4 682 +15%	4 869 +4%	6 030 +24%	6 740 +12%	10 664 +58%	10 269 -4%	10 454 +2%	11 881 +14%	12 324 +4%	12 397 +1%	14 191 +14%
Equity
Common Stock	3	3	3	3	3	3	26	4	4	4	4	4	4	5	5	5	5	5	5	5	5	5	5	0
Retained Earnings	0	0	0	0	0	0	752	0	0	857	874	955	1 083	1 303	1 519	1 209	1 519	1 302	1 839	2 175	1 950	1 487	1 665	0
Additional Paid In Capital	20	0	0	9	0	0	0	0	0	0	0	0	0	407	218	478	252	935	756	501	677	810	941	0
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Equity	302	319	324	420	531	606	0	911	963	405	241	269	275	154	62	2	30	52	7	27	56	21	5	2 901
Total Equity	326 N/A	322 -1%	327 +2%	433 +32%	534 +23%	609 +14%	778 +28%	915 +18%	967 +6%	1 266 +31%	1 119 -12%	1 228 +10%	1 362 +11%	1 561 +15%	1 680 +8%	1 694 +1%	1 746 +3%	2 190 +25%	2 593 +18%	2 654 +2%	2 576 -3%	2 323 -10%	2 606 +12%	2 901 +11%
Total Liabilities & Equity	1 502 N/A	1 536 +2%	1 736 +13%	1 858 +7%	2 156 +16%	2 554 +18%	3 193 +25%	3 059 -4%	3 013 -2%	4 591 +52%	4 941 +8%	5 237 +6%	5 428 +4%	6 243 +15%	6 549 +5%	7 724 +18%	8 486 +10%	12 854 +51%	12 862 +0%	13 108 +2%	14 457 +10%	14 647 +1%	15 003 +2%	17 092 +14%
Shares Outstanding
Common Shares Outstanding	67	67	67	69	69	68	69	70	71	81	81	82	89	93	94	98	99	103	106	107	108	109	109	110

Income Statement Balance Sheet Cash Flow Statement

Af Gruppen ASA
OSE:AFG

Balance Sheet

Balance Sheet Decomposition
Af Gruppen ASA

Balance Sheet
Af Gruppen ASA

See Also

Company

Help

Tools

Stocks

Af Gruppen ASA OSE:AFG

Balance Sheet

Balance Sheet Decomposition Af Gruppen ASA

Balance Sheet Af Gruppen ASA

See Also

Company

Help

Tools

Stocks

Af Gruppen ASA
OSE:AFG

Balance Sheet Decomposition
Af Gruppen ASA

Balance Sheet
Af Gruppen ASA