VOW ASA
VOW.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | NOK 46 | NOK 58 | NOK 37 | NOK 138 |
| Short-Term Investments | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Receivables | NOK 632 | NOK 511 | NOK 531 | NOK 351 |
| Inventory | NOK 38 | NOK 36 | NOK 55 | NOK 18 |
| Other Curr. Assets | NOK 0 | NOK 120 | NOK 102 | NOK 30 |
| Total Curr. Assets | NOK 716 | NOK 725 | NOK 730 | NOK 536 |
| Property Plant & Equip (Net) | NOK 97 | NOK 121 | NOK 80 | NOK 47 |
| Goodwill | NOK 179 | NOK 172 | NOK 179 | NOK 138 |
| Intangibles | NOK 470 | NOK 417 | NOK 333 | NOK 233 |
| Long-Term Investments | NOK 35 | NOK 99 | NOK 121 | NOK 144 |
| Tax Assets | NOK 0 | NOK 0 | NOK 9 | NOK 9 |
| Other NC Assets | NOK 42 | NOK 1 | NOK 0 | -NOK 0 |
| Total NC Assets | NOK 823 | NOK 810 | NOK 723 | NOK 570 |
| Other Assets | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Total Assets | NOK 1,539 | NOK 1,535 | NOK 1,452 | NOK 1,107 |
| Liabilities | – | – | – | – |
| Payables | NOK 205 | NOK 156 | NOK 178 | NOK 73 |
| Short-Term Debt | NOK 155 | NOK 308 | NOK 293 | NOK 56 |
| Tax Payable | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Deferred Revenue | NOK 0 | NOK 15 | NOK 154 | NOK 169 |
| Other Curr. Liab. | NOK 292 | NOK 217 | NOK 186 | NOK 19 |
| Total Curr. Liab. | NOK 652 | NOK 696 | NOK 657 | NOK 298 |
| LT Debt | NOK 315 | NOK 414 | NOK 218 | NOK 252 |
| Deferred Rev, NC | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Deferred Tax Liab, NC | NOK 26 | NOK 29 | NOK 47 | NOK 33 |
| Other NC Liab. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Total NC Liab. | NOK 341 | NOK 443 | NOK 265 | NOK 285 |
| Other Liabilities | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Cap. Leases | NOK 76 | NOK 83 | NOK 38 | NOK 25 |
| Total Liabilities | NOK 993 | NOK 1,139 | NOK 922 | NOK 583 |
| Equity | – | – | – | – |
| Pref Stock | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Common Stock | NOK 27 | NOK 11 | NOK 11 | NOK 11 |
| Retained Earnings | -NOK 242 | -NOK 151 | NOK 4 | -NOK 11 |
| AOCI | NOK 52 | NOK 35 | NOK 17 | NOK 6 |
| Other Equity | NOK 705 | NOK 498 | NOK 498 | NOK 516 |
| Total Equity | NOK 542 | NOK 393 | NOK 530 | NOK 523 |
| Supplemental Information | – | – | – | – |
| Minority Interest | NOK 4 | NOK 4 | NOK 1 | NOK 1 |
| Total Liab. & Tot. Equity | NOK 1,539 | NOK 1,535 | NOK 1,452 | NOK 1,107 |
| Net Debt | NOK 424 | NOK 665 | NOK 475 | NOK 170 |