Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 5 629.0 | 5 597.0 | 6 008.0 | 6 043.0 | 6 543.0 | 7 356.0 | 9 214.0 | 12 450.0 | 12 366.0 | 13 977.0 | 15 618.0 | 16 274.0 | 17 435.0 | 20 273.0 | 19 121.0 | 21 196.0 | 20 843.0 | 27 658.0 | 39 422.0 | 39 230.0 | 39 310.0 | 43 225.0 | 53 222.0 | 69 414.0 |
| Aktywa trwałe (mln) | 2 618.0 | 2 645.0 | 2 702.0 | 2 589.0 | 2 376.0 | 2 806.0 | 3 475.0 | 4 663.0 | 4 464.0 | 4 848.0 | 5 432.0 | 5 632.0 | 6 087.0 | 5 903.0 | 5 903.0 | 8 907.0 | 9 023.0 | 9 008.0 | 16 179.0 | 14 808.0 | 14 686.0 | 16 320.0 | 18 338.0 | 20 240.0 |
| Rzeczowe aktywa trwałe netto | 1 090.0 | 1 082.0 | 1 100.0 | 1 077.0 | 924.0 | 1 068.0 | 1 206.0 | 1 863.0 | 2 029.0 | 2 182.0 | 2 430.0 | 2 602.0 | 2 655.0 | 2 477.0 | 2 542.0 | 2 723.0 | 2 658.0 | 2 531.0 | 6 065.0 | 5 630.0 | 5 617.0 | 5 850.0 | 7 256.0 | 8 760.0 |
| Wartość firmy | 1 187.0 | 1 213.0 | 1 194.0 | 1 124.0 | 1 095.0 | 1 587.0 | 1 784.0 | 1 737.0 | 1 665.0 | 1 781.0 | 1 998.0 | 2 010.0 | 2 308.0 | 2 088.0 | 2 012.0 | 1 998.0 | 1 981.0 | 2 011.0 | 4 272.0 | 3 143.0 | 3 139.0 | 3 686.0 | 3 886.0 | 3 891.0 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 32.0 | (229.0) | (23.0) | 642.0 | 544.0 | 655.0 | 746.0 | 740.0 | 829.0 | 793.0 | 643.0 | 748.0 | 822.0 | 878.0 | 2 215.0 | 2 053.0 | 1 900.0 | 2 095.0 | 2 066.0 | 2 066.0 |
| Wartość firmy i wartości niematerialne i prawne | 1 187.0 | 1 213.0 | 1 194.0 | 1 124.0 | 1 127.0 | 1 358.0 | 1 761.0 | 2 379.0 | 2 209.0 | 2 436.0 | 2 744.0 | 2 750.0 | 3 137.0 | 2 881.0 | 2 655.0 | 2 746.0 | 2 803.0 | 2 889.0 | 6 487.0 | 5 196.0 | 5 039.0 | 5 781.0 | 5 952.0 | 5 957.0 |
| Należności netto | 1 972.0 | 2 106.0 | 2 407.0 | 2 445.0 | 1 218.0 | 1 482.0 | 1 690.0 | 2 641.0 | 2 781.0 | 2 091.0 | 3 030.0 | 4 668.0 | 3 169.0 | 3 499.0 | 4 340.0 | 3 686.0 | 2 885.0 | 0.0 | 12 849.0 | 11 906.0 | 12 201.0 | 15 884.0 | 20 174.0 | 25 251.0 |
| Inwestycje długoterminowe | 112.0 | 0.0 | 0.0 | 0.0 | 0.0 | 126.0 | (130.0) | 0.0 | 0.0 | 0.0 | 0.0 | (657.0) | (33.0) | 230.0 | 315.0 | 2 877.0 | 0.0 | 0.0 | 3 427.0 | 3 594.0 | 3 703.0 | 4 112.0 | 4 502.0 | 4 745.0 |
| Aktywa obrotowe | 3 011.0 | 2 952.0 | 3 306.0 | 3 454.0 | 4 167.0 | 4 550.0 | 5 739.0 | 7 787.0 | 7 902.0 | 9 129.0 | 10 186.0 | 10 642.0 | 11 348.0 | 14 370.0 | 13 218.0 | 12 289.0 | 11 820.0 | 18 650.0 | 23 243.0 | 24 422.0 | 24 624.0 | 26 905.0 | 34 884.0 | 49 174.0 |
| Środki pieniężne i Inwestycje | 315.0 | 182.0 | 101.0 | 162.0 | 723.0 | 711.0 | 947.0 | 283.0 | 1 463.0 | 2 660.0 | 3 083.0 | 2 508.0 | 3 272.0 | 4 424.0 | 1 807.0 | 1 888.0 | 2 956.0 | 10 038.0 | 5 654.0 | 7 420.0 | 8 118.0 | 3 932.0 | 5 975.0 | 14 293.0 |
| Zapasy | 722.0 | 661.0 | 793.0 | 842.0 | 846.0 | 1 113.0 | 1 534.0 | 4 303.0 | 2 587.0 | 3 034.0 | 3 274.0 | 3 465.0 | 2 944.0 | 3 264.0 | 3 675.0 | 4 666.0 | 3 961.0 | 2 174.0 | 3 964.0 | 4 132.0 | 4 306.0 | 5 493.0 | 6 848.0 | 7 274.0 |
| Inwestycje krótkoterminowe | 219.0 | 0.0 | 0.0 | 0.0 | 0.0 | 137.0 | 486.0 | 0.0 | 0.0 | 0.0 | 0.0 | 782.0 | 173.0 | 215.0 | 284.0 | 332.0 | 0.0 | 0.0 | (154.0) | (105.0) | (28.0) | (6.0) | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 315.0 | 182.0 | 101.0 | 162.0 | 723.0 | 711.0 | 947.0 | 283.0 | 1 463.0 | 2 660.0 | 3 083.0 | 2 508.0 | 3 272.0 | 4 424.0 | 1 807.0 | 1 888.0 | 2 956.0 | 10 038.0 | 5 654.0 | 7 420.0 | 8 118.0 | 3 932.0 | 5 975.0 | 14 293.0 |
| Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 456.0 | 444.0 | 0.0 | 0.0 | 0.0 | 0.0 | 927.0 | 834.0 | 1 057.0 | 1 214.0 | 1 038.0 | 947.0 | 927.0 | 2 098.0 | 1 801.0 | 2 334.0 | 2 522.0 | 2 868.0 | 3 292.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 322.0 | 0.0 | 526.0 | 0.0 | 0.0 | 263.0 | 0.0 | 312.0 | 968.0 | 1 839.0 | 380.0 | 869.0 | 933.0 | 854.0 |
| Zobowiązania krótkoterminowe | 2 551.0 | 2 337.0 | 2 310.0 | 2 342.0 | 2 849.0 | 3 301.0 | 4 314.0 | 8 004.0 | 6 719.0 | 7 172.0 | 8 258.0 | 7 114.0 | 8 029.0 | 11 096.0 | 10 469.0 | 8 821.0 | 8 058.0 | 9 042.0 | 18 811.0 | 19 696.0 | 19 164.0 | 24 097.0 | 30 689.0 | 43 696.0 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5 014.0 | 0.0 | 0.0 | 6 935.0 | 0.0 | 19.0 | 10 481.0 | 11 217.0 | 16 451.0 | 14 159.0 | 19 825.0 | 29 158.0 |
| Zobowiązania długoterminowe | 1 540.0 | 1 519.0 | 1 868.0 | 1 889.0 | 2 189.0 | 2 371.0 | 2 142.0 | 2 552.0 | 1 921.0 | 1 924.0 | 1 876.0 | 2 886.0 | 2 749.0 | 2 895.0 | 2 525.0 | 5 650.0 | 5 420.0 | 5 990.0 | 7 801.0 | 6 233.0 | 6 527.0 | 5 384.0 | 6 068.0 | 6 448.0 |
| Rezerwy z tytułu odroczonego podatku | 347.0 | 435.0 | 496.0 | 530.0 | 383.0 | 473.0 | 772.0 | 332.0 | 590.0 | 546.0 | 609.0 | 847.0 | 1 001.0 | 934.0 | 983.0 | 1 174.0 | 1 272.0 | 1 293.0 | 1 350.0 | 1 194.0 | 1 281.0 | 1 112.0 | 1 377.0 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2198.0 | 2092.0 | 1880.0 | 1945.0 | 1457.0 | 2189.0 |
| Zobowiązania ogółem | 4 091.0 | 3 856.0 | 4 178.0 | 4 231.0 | 5 038.0 | 5 672.0 | 6 456.0 | 10 556.0 | 8 640.0 | 9 096.0 | 10 134.0 | 10 000.0 | 10 778.0 | 13 991.0 | 12 994.0 | 14 471.0 | 13 478.0 | 15 032.0 | 26 612.0 | 25 929.0 | 25 691.0 | 29 481.0 | 36 757.0 | 50 144.0 |
| Kapitał własny | 1 508.0 | 1 647.0 | 1 768.0 | 1 776.0 | 1 485.0 | 1 674.0 | 2 747.0 | 1 862.0 | 3 704.0 | 4 857.0 | 5 464.0 | 6 263.0 | 6 649.0 | 6 253.0 | 6 086.0 | 6 691.0 | 7 331.0 | 12 626.0 | 12 810.0 | 13 301.0 | 13 619.0 | 13 744.0 | 16 465.0 | 19 270.0 |
| Udziały mniejszościowe | 15.0 | 47.0 | 31.0 | 18.0 | 10.0 | 10.0 | 11.0 | 16.0 | 22.0 | 24.0 | 20.0 | 11.0 | 8.0 | 29.0 | 41.0 | 34.0 | 34.0 | 20.0 | 57.0 | 55.0 | 149.0 | 209.0 | 497.0 | 593.0 |
| Pasywa | 5 629.0 | 5 597.0 | 6 008.0 | 6 043.0 | 6 543.0 | 7 356.0 | 9 214.0 | 12 450.0 | 12 366.0 | 13 977.0 | 15 618.0 | 16 274.0 | 17 435.0 | 20 273.0 | 19 121.0 | 21 196.0 | 20 843.0 | 27 658.0 | 39 422.0 | 39 230.0 | 39 310.0 | 43 225.0 | 53 222.0 | nan |
| Inwestycje | 331.0 | 343.0 | 400.0 | 388.0 | 182.0 | 263.0 | 356.0 | 0.0 | 171.0 | 129.0 | 114.0 | 125.0 | 140.0 | 445.0 | 599.0 | 3 209.0 | 3 387.0 | 3 426.0 | 3 273.0 | 3 489.0 | 3 675.0 | 4 106.0 | 4 502.0 | 4 735.0 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 1 005.0 | 705.0 | 1 722.0 | 829.0 | 847.0 | 892.0 | 1 311.0 | 1 337.0 | 854.0 | 847.0 | 4 070.0 | 3 330.0 | 4 332.0 | 6 287.0 | 5 563.0 | 4 330.0 | 4 398.0 | 4 890.0 | 4 689.0 |
| Środki pieniężne i inne aktywa pieniężne | 315.0 | 182.0 | 101.0 | 162.0 | 723.0 | 711.0 | 947.0 | 283.0 | 1 463.0 | 2 660.0 | 3 083.0 | 2 508.0 | 3 272.0 | 4 424.0 | 1 807.0 | 1 888.0 | 2 956.0 | 10 038.0 | 5 654.0 | 7 420.0 | 8 118.0 | 3 932.0 | 5 975.0 | 14 293.0 |
| Dług netto | (315.0) | (182.0) | (101.0) | (162.0) | (721.0) | 294.0 | (242.0) | 1 439.0 | (634.0) | (1 813.0) | (2 191.0) | (1 197.0) | (1 935.0) | (3 570.0) | (960.0) | 2 182.0 | 374.0 | (5 706.0) | 633.0 | (1 857.0) | (3 788.0) | 466.0 | (1 085.0) | (9 604.0) |
| Ticker | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL | KOG.OL |
| Waluta | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |