Eqva ASA
EQVA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | NOK 99 | NOK 36 | NOK 61 | NOK 222 |
| Short-Term Investments | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Receivables | NOK 252 | NOK 190 | NOK 161 | NOK 25 |
| Inventory | NOK 21 | NOK 6 | NOK 14 | NOK 3 |
| Other Curr. Assets | NOK 3 | NOK 4 | NOK 7 | NOK 21 |
| Total Curr. Assets | NOK 376 | NOK 236 | NOK 243 | NOK 270 |
| Property Plant & Equip (Net) | NOK 136 | NOK 124 | NOK 140 | NOK 16 |
| Goodwill | NOK 274 | NOK 248 | NOK 248 | NOK 0 |
| Intangibles | NOK 27 | NOK 29 | NOK 32 | NOK 0 |
| Long-Term Investments | NOK 9 | NOK 21 | NOK 49 | NOK 203 |
| Tax Assets | NOK 3 | NOK 0 | -NOK 49 | NOK 0 |
| Other NC Assets | NOK 5 | NOK 9 | NOK 49 | -NOK 0 |
| Total NC Assets | NOK 454 | NOK 432 | NOK 470 | NOK 220 |
| Other Assets | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Total Assets | NOK 829 | NOK 668 | NOK 712 | NOK 490 |
| Liabilities | – | – | – | – |
| Payables | NOK 88 | NOK 56 | NOK 56 | NOK 28 |
| Short-Term Debt | NOK 92 | NOK 82 | NOK 24 | NOK 1 |
| Tax Payable | NOK 0 | NOK 2 | NOK 1 | NOK 3 |
| Deferred Revenue | NOK 0 | NOK 0 | NOK 1 | NOK 99 |
| Other Curr. Liab. | NOK 204 | NOK 62 | NOK 114 | NOK 25 |
| Total Curr. Liab. | NOK 385 | NOK 201 | NOK 196 | NOK 155 |
| LT Debt | NOK 110 | NOK 134 | NOK 162 | NOK 5 |
| Deferred Rev, NC | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Deferred Tax Liab, NC | NOK 0 | NOK 0 | NOK 0 | NOK 1 |
| Other NC Liab. | NOK 24 | NOK 42 | NOK 41 | NOK 32 |
| Total NC Liab. | NOK 134 | NOK 176 | NOK 204 | NOK 37 |
| Other Liabilities | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Cap. Leases | NOK 20 | NOK 12 | NOK 11 | NOK 0 |
| Total Liabilities | NOK 517 | NOK 377 | NOK 400 | NOK 192 |
| Equity | – | – | – | – |
| Pref Stock | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Common Stock | NOK 4 | NOK 4 | NOK 4 | NOK 1 |
| Retained Earnings | NOK 104 | NOK 86 | NOK 110 | NOK 274 |
| AOCI | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Equity | NOK 212 | NOK 195 | NOK 195 | NOK 23 |
| Total Equity | NOK 319 | NOK 285 | NOK 309 | NOK 298 |
| Supplemental Information | – | – | – | – |
| Minority Interest | -NOK 7 | NOK 5 | NOK 3 | NOK 0 |
| Total Liab. & Tot. Equity | NOK 829 | NOK 668 | NOK 712 | NOK 490 |
| Net Debt | NOK 103 | NOK 180 | NOK 125 | -NOK 217 |