BEWi ASA
BEWI.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | NOK 37 | NOK 64 | NOK 48 | NOK 142 |
| Short-Term Investments | NOK 2 | NOK 0 | NOK 8 | NOK 0 |
| Receivables | NOK 100 | NOK 129 | NOK 157 | NOK 99 |
| Inventory | NOK 80 | NOK 133 | NOK 168 | NOK 81 |
| Other Curr. Assets | NOK 188 | NOK 31 | NOK 36 | NOK 18 |
| Total Curr. Assets | NOK 406 | NOK 356 | NOK 408 | NOK 340 |
| Property Plant & Equip (Net) | NOK 419 | NOK 485 | NOK 469 | NOK 215 |
| Goodwill | NOK 205 | NOK 245 | NOK 263 | NOK 113 |
| Intangibles | NOK 126 | NOK 143 | NOK 135 | NOK 80 |
| Long-Term Investments | NOK 9 | NOK 12 | NOK 11 | NOK 23 |
| Tax Assets | NOK 15 | NOK 0 | NOK 4 | NOK 3 |
| Other NC Assets | NOK 2 | NOK 13 | NOK 11 | NOK 11 |
| Total NC Assets | NOK 776 | NOK 897 | NOK 893 | NOK 446 |
| Other Assets | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Total Assets | NOK 1,182 | NOK 1,253 | NOK 1,301 | NOK 786 |
| Liabilities | – | – | – | – |
| Payables | NOK 48 | NOK 82 | NOK 84 | NOK 90 |
| Short-Term Debt | NOK 33 | NOK 37 | NOK 112 | NOK 17 |
| Tax Payable | NOK 1 | NOK 8 | NOK 16 | NOK 8 |
| Deferred Revenue | NOK 0 | NOK 0 | NOK 114 | NOK 49 |
| Other Curr. Liab. | NOK 125 | NOK 78 | NOK 113 | NOK 54 |
| Total Curr. Liab. | NOK 207 | NOK 205 | NOK 325 | NOK 168 |
| LT Debt | NOK 541 | NOK 574 | NOK 485 | NOK 322 |
| Deferred Rev, NC | NOK 0 | NOK 0 | NOK 2 | NOK 6 |
| Deferred Tax Liab, NC | NOK 47 | NOK 0 | NOK 58 | NOK 27 |
| Other NC Liab. | NOK 2 | NOK 59 | NOK 61 | NOK 1 |
| Total NC Liab. | NOK 590 | NOK 633 | NOK 546 | NOK 356 |
| Other Liabilities | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Cap. Leases | NOK 250 | NOK 226 | NOK 171 | NOK 79 |
| Total Liabilities | NOK 797 | NOK 838 | NOK 871 | NOK 524 |
| Equity | – | – | – | – |
| Pref Stock | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Common Stock | NOK 18 | NOK 18 | NOK 18 | NOK 15 |
| Retained Earnings | NOK 47 | NOK 77 | NOK 95 | NOK 80 |
| AOCI | NOK 0 | NOK 0 | -NOK 15 | -NOK 10 |
| Other Equity | NOK 306 | NOK 308 | NOK 322 | NOK 148 |
| Total Equity | NOK 371 | NOK 403 | NOK 420 | NOK 252 |
| Supplemental Information | – | – | – | – |
| Minority Interest | NOK 14 | NOK 13 | NOK 10 | NOK 10 |
| Total Liab. & Tot. Equity | NOK 1,182 | NOK 1,253 | NOK 1,301 | NOK 786 |
| Net Debt | NOK 538 | NOK 547 | NOK 550 | NOK 196 |