M

Magnora ASA
OSE:MGN

Watchlist Manager
Magnora ASA
OSE:MGN
Watchlist
Price: 19.5 NOK -0.91% Market Closed
Market Cap: 1.3B NOK

Balance Sheet

Balance Sheet Decomposition
Magnora ASA

Current Assets 217.7m
Cash & Short-Term Investments 209m
Receivables 8.7m
Non-Current Assets 249.4m
Long-Term Investments 26.2m
PP&E 1.4m
Intangibles 148.7m
Other Non-Current Assets 73.1m
Current Liabilities 109.4m
Accounts Payable 4.9m
Other Current Liabilities 104.5m
Non-Current Liabilities -6.7m
Other Non-Current Liabilities -6.7m

Balance Sheet
Magnora ASA

Rotate your device to view
Balance Sheet
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
Assets
Cash & Cash Equivalents
2
2
67
488
1 927
1 211
349
944
676
312
340
397
228
308
214
198
100
58
45
96
170
346
253
Cash
2
2
67
488
1 927
1 211
349
944
514
301
329
364
217
298
0
191
99
0
0
96
170
346
253
Cash Equivalents
0
0
0
0
0
0
0
0
162
11
11
33
11
10
214
7
1
58
45
0
0
0
0
Short-Term Investments
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
20
1
24
19
20
Total Receivables
7
5
7
55
44
121
187
270
304
212
273
436
234
215
22
13
6
3
4
7
92
7
7
Accounts Receivables
0
0
0
55
44
103
157
118
170
128
176
152
74
68
22
7
2
3
4
1
4
4
3
Other Receivables
7
5
7
0
0
18
30
152
134
84
97
284
159
147
0
6
5
0
0
6
88
4
4
Inventory
0
0
0
0
0
34
84
123
84
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Current Assets
0
0
0
121
23
40
64
44
31
54
9
23
27
10
0
3
1
0
0
1
2
8
3
Total Current Assets
9
7
74
663
1 995
1 406
684
1 382
1 095
577
621
714
580
533
236
214
107
73
68
105
287
380
283
PP&E Net
1
1
98
985
3 198
6 061
12 027
11 316
12 717
555
234
7
5
5
1
0
0
0
0
0
24
1
2
PP&E Gross
1
1
98
985
3 198
6 061
12 027
11 316
12 717
555
234
0
0
0
0
0
0
0
0
0
0
1
0
Accumulated Depreciation
0
1
1
1
4
69
264
604
1 208
853
1 083
0
0
0
0
0
0
0
0
0
0
0
0
Intangible Assets
5
7
15
3
14
20
38
21
15
2
4
5
12
11
6
4
0
0
0
0
171
135
149
Goodwill
0
0
0
53
52
61
77
64
65
66
66
0
0
0
0
0
0
0
0
2
34
8
8
Note Receivable
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
20
32
Long-Term Investments
0
0
15
3
39
10
9
8
7
0
0
0
553
135
0
0
0
0
25
61
26
41
60
Other Long-Term Assets
0
0
0
25
76
669
546
816
1 165
2 276
2 845
83
49
45
122
3
43
40
31
25
15
19
42
Other Assets
0
0
0
53
52
61
77
64
65
66
66
0
0
0
0
0
0
0
0
2
34
8
8
Total Assets
15
N/A
14
-7%
201
+1 336%
1 733
+762%
5 374
+210%
8 228
+53%
13 382
+63%
13 607
+2%
15 063
+11%
3 477
-77%
3 771
+8%
1 327
-65%
794
-40%
729
-8%
366
-50%
221
-39%
150
-32%
113
-25%
124
+10%
193
+55%
564
+193%
605
+7%
575
-5%
Liabilities
Accounts Payable
1
1
12
143
430
407
1 230
581
1 450
77
123
48
55
33
0
5
2
0
1
2
6
6
5
Accrued Liabilities
0
0
0
0
0
0
0
0
0
0
39
0
22
32
0
0
0
0
0
1
3
2
2
Short-Term Debt
3
0
0
0
0
0
97
6 390
1 094
182
0
0
5
5
0
0
0
0
0
0
76
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
Other Current Liabilities
1
1
5
142
126
371
205
248
537
207
168
224
250
230
77
30
13
8
5
18
37
42
164
Total Current Liabilities
5
2
16
286
556
778
1 532
7 219
3 081
466
330
286
326
300
77
35
14
8
6
21
122
51
173
Long-Term Debt
0
0
0
704
2 531
4 291
6 603
497
7 252
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Deferred Income Tax
0
0
0
0
0
0
6
15
11
3
2
0
3
3
0
0
0
0
0
0
5
0
0
Minority Interest
0
0
0
49
49
36
268
220
4
5
11
79
62
57
9
0
0
0
0
0
46
14
2
Other Liabilities
0
0
0
8
6
51
108
10
11
2 271
2 914
21
8
8
70
2
0
0
0
0
5
1
0
Total Liabilities
5
N/A
2
-60%
17
+750%
1 047
+6 059%
3 142
+200%
5 156
+64%
8 517
+65%
7 962
-7%
10 359
+30%
2 744
-74%
3 257
+19%
388
-88%
400
+3%
367
-8%
156
-58%
38
-76%
14
-62%
8
-47%
6
-21%
21
+248%
179
+755%
66
-63%
175
+164%
Equity
Common Stock
3
4
13
19
27
30
43
96
97
207
192
317
317
291
210
210
78
26
26
28
33
33
26
Retained Earnings
0
0
0
55
116
15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9
14
Additional Paid In Capital
6
8
171
722
63
1 804
0
0
0
126
117
0
192
177
0
0
0
0
0
0
0
0
0
Treasury Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
Other Equity
0
0
0
0
2 258
1 223
4 822
5 550
4 608
400
204
430
115
106
1
27
57
80
92
144
353
498
361
Total Equity
9
N/A
12
+33%
185
+1 442%
686
+271%
2 232
+225%
3 072
+38%
4 865
+58%
5 646
+16%
4 705
-17%
732
-84%
513
-30%
939
+83%
394
-58%
362
-8%
210
-42%
184
-12%
136
-26%
106
-22%
118
+12%
172
+45%
386
+124%
538
+40%
401
-26%
Total Liabilities & Equity
15
N/A
14
-7%
201
+1 336%
1 733
+762%
5 374
+210%
8 228
+53%
13 382
+63%
13 607
+2%
15 063
+11%
3 477
-77%
3 771
+8%
1 327
-65%
794
-40%
729
-8%
366
-50%
221
-39%
150
-32%
113
-25%
124
+10%
193
+55%
564
+193%
605
+7%
575
-5%
Shares Outstanding
Common Shares Outstanding
1
1
2
3
5
6
6
17
17
87
87
87
87
87
87
87
53
53
53
57
67
66
64