Dof Group ASA
OSE:DOFG
Balance Sheet
Balance Sheet Decomposition
Dof Group ASA
Dof Group ASA
Balance Sheet
Dof Group ASA
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
188
|
158
|
267
|
200
|
419
|
485
|
|
| Cash Equivalents |
188
|
158
|
267
|
200
|
419
|
485
|
|
| Total Receivables |
207
|
247
|
240
|
290
|
436
|
444
|
|
| Accounts Receivables |
120
|
168
|
217
|
290
|
390
|
444
|
|
| Other Receivables |
87
|
79
|
24
|
0
|
46
|
0
|
|
| Inventory |
8
|
10
|
14
|
0
|
26
|
0
|
|
| Other Current Assets |
40
|
41
|
41
|
159
|
99
|
142
|
|
| Total Current Assets |
444
|
456
|
563
|
649
|
980
|
1 071
|
|
| PP&E Net |
1 497
|
1 385
|
1 310
|
1 495
|
2 238
|
2 427
|
|
| PP&E Gross |
1 497
|
1 385
|
1 310
|
0
|
2 238
|
0
|
|
| Accumulated Depreciation |
1 876
|
1 823
|
1 630
|
0
|
1 261
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
3
|
3
|
|
| Note Receivable |
31
|
15
|
28
|
153
|
137
|
192
|
|
| Long-Term Investments |
272
|
310
|
365
|
316
|
311
|
311
|
|
| Other Long-Term Assets |
1
|
1
|
11
|
68
|
114
|
146
|
|
| Other Assets |
0
|
0
|
0
|
0
|
3
|
3
|
|
| Total Assets |
2 246
N/A
|
2 167
-4%
|
2 277
+5%
|
2 681
+18%
|
3 783
+41%
|
4 150
+10%
|
|
| Liabilities | |||||||
| Accounts Payable |
85
|
107
|
144
|
156
|
219
|
250
|
|
| Short-Term Debt |
298
|
339
|
375
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 761
|
1 710
|
1 611
|
97
|
168
|
208
|
|
| Other Current Liabilities |
77
|
50
|
81
|
74
|
103
|
133
|
|
| Total Current Liabilities |
2 220
|
2 207
|
2 211
|
327
|
490
|
591
|
|
| Long-Term Debt |
35
|
25
|
28
|
1 319
|
1 489
|
1 490
|
|
| Minority Interest |
13
|
10
|
8
|
9
|
0
|
0
|
|
| Other Liabilities |
7
|
4
|
1
|
1
|
32
|
25
|
|
| Total Liabilities |
2 275
N/A
|
2 246
-1%
|
2 248
+0%
|
1 656
-26%
|
2 011
+21%
|
2 106
+5%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
0
|
42
|
58
|
59
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
550
|
0
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
555
|
1 106
|
0
|
|
| Other Equity |
29
|
79
|
29
|
428
|
58
|
1 985
|
|
| Total Equity |
29
N/A
|
79
-172%
|
29
N/A
|
1 025
+3 448%
|
1 772
+73%
|
2 044
+15%
|
|
| Total Liabilities & Equity |
2 246
N/A
|
2 167
-4%
|
2 277
+5%
|
2 681
+18%
|
3 783
+41%
|
4 150
+10%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
52
|
52
|
52
|
177
|
246
|
246
|
|