KOMPLETT ASA

LEI 254900PS6TE65C9V4D71 · QID Q4575870

FactValuePeriodSource
cash_and_equivalents{"amount": 726000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2024-12-31esef
cash_and_equivalents{"amount": 230000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2023-12-31esef
cash_and_equivalents{"amount": 149000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2022-12-31esef
cash_and_equivalents{"amount": 41000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2021-12-31esef
cash_and_equivalents{"amount": 54000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2020-12-31esef
cash_and_equivalents{"amount": 50000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2019-12-31esef
cashflow_financing{"amount": -419000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2024-12-31esef
cashflow_financing{"amount": -578000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2023-12-31esef
cashflow_financing{"amount": 706000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2022-12-31esef
cashflow_financing{"amount": 36000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2021-12-31esef
cashflow_financing{"amount": -430000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2020-12-31esef
cashflow_investing{"amount": -163000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2024-12-31esef
cashflow_investing{"amount": -208000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2023-12-31esef
cashflow_investing{"amount": -1701000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2022-12-31esef
cashflow_investing{"amount": -114000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2021-12-31esef
cashflow_investing{"amount": -39000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2020-12-31esef
cashflow_operating{"amount": 1078000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2024-12-31esef
cashflow_operating{"amount": 866000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2023-12-31esef
cashflow_operating{"amount": 1102000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2022-12-31esef
cashflow_operating{"amount": 65000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2021-12-31esef
cashflow_operating{"amount": 472000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2020-12-31esef
current_assets{"amount": 3663000000.0, "concept": "ifrs-full:CurrentAssets"}2024-12-31esef
current_assets{"amount": 3408000000.0, "concept": "ifrs-full:CurrentAssets"}2023-12-31esef
current_assets{"amount": 3046000000.0, "concept": "ifrs-full:CurrentAssets"}2022-12-31esef
current_assets{"amount": 2498000000.0, "concept": "ifrs-full:CurrentAssets"}2021-12-31esef
current_assets{"amount": 1834000000.0, "concept": "ifrs-full:CurrentAssets"}2020-12-31esef
current_liabilities{"amount": 3245000000.0, "concept": "ifrs-full:CurrentLiabilities"}2024-12-31esef
current_liabilities{"amount": 3027000000.0, "concept": "ifrs-full:CurrentLiabilities"}2023-12-31esef
current_liabilities{"amount": 2953000000.0, "concept": "ifrs-full:CurrentLiabilities"}2022-12-31esef
current_liabilities{"amount": 1984000000.0, "concept": "ifrs-full:CurrentLiabilities"}2021-12-31esef
current_liabilities{"amount": 1586000000.0, "concept": "ifrs-full:CurrentLiabilities"}2020-12-31esef
entity_legal_form{"value": "IQGE", "elf_code": "IQGE"}gleif
eps_basic{"amount": -3314.0, "concept": "ifrs-full:BasicEarningsLossPerShare"}2021-12-31esef
eps_basic{"amount": 520.0, "concept": "ifrs-full:BasicEarningsLossPerShare"}2020-12-31esef
headquarters_address{"city": "Sandefjord", "region": "NO-38", "street": "Østre Kullerød 4", "country": "NO", "gleif
ifrs:AdjustmentsForDecreaseIncreaseInAccruedIncomeIncludingContractAssets{"amount": 12000000.0}2024-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInAccruedIncomeIncludingContractAssets{"amount": 388000000.0}2023-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInAccruedIncomeIncludingContractAssets{"amount": -122000000.0}2022-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInLoansAndAdvancesToCustomers{"amount": 10000000.0}2021-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInLoansAndAdvancesToCustomers{"amount": 9000000.0}2020-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInOtherOperatingReceivables{"amount": 39000000.0}2022-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInOtherOperatingReceivables{"amount": 22000000.0}2021-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInOtherOperatingReceivables{"amount": 11000000.0}2020-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 384000000.0}2024-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 335000000.0}2023-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 256000000.0}2022-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": -171000000.0}2024-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": -167000000.0}2023-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 109000000.0}2022-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 25000000.0}2021-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 21000000.0}2020-12-31esef
ifrs:AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 0.0}2024-12-31esef
ifrs:AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 983000000.0}2023-12-31esef
ifrs:AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 0.0}2022-12-31esef
ifrs:AdjustmentsForIncomeTaxExpense{"amount": 48000000.0}2021-12-31esef
ifrs:AdjustmentsForIncomeTaxExpense{"amount": 32000000.0}2020-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInEmployeeBenefitLiabilities{"amount": 5000000.0}2021-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInEmployeeBenefitLiabilities{"amount": 0.0}2020-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInOtherOperatingPayables{"amount": -2000000.0}2022-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInOtherOperatingPayables{"amount": 5000000.0}2021-12-31esef
ifrs:AdjustmentsForInterestIncome{"amount": 2000000.0}2021-12-31esef
ifrs:AdjustmentsForInterestIncome{"amount": 2000000.0}2020-12-31esef
ifrs:AdjustmentsForProvisions{"amount": -158000000.0}2022-12-31esef
ifrs:AdjustmentsForProvisions{"amount": -39000000.0}2021-12-31esef
ifrs:AdjustmentsForProvisions{"amount": 75000000.0}2020-12-31esef
ifrs:AdjustmentsForUndistributedProfitsOfAssociates{"amount": 1000000.0}2024-12-31esef
ifrs:AdjustmentsForUndistributedProfitsOfAssociates{"amount": 3000000.0}2023-12-31esef
ifrs:AdjustmentsForUndistributedProfitsOfAssociates{"amount": 4000000.0}2022-12-31esef
ifrs:AdjustmentsForUndistributedProfitsOfInvestmentsAccountedForUsingEquityMethod{"amount": 3000000.0}2021-12-31esef
ifrs:AdjustmentsForUndistributedProfitsOfInvestmentsAccountedForUsingEquityMethod{"amount": 2000000.0}2020-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": 10000000.0}2024-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": 124000000.0}2023-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": -2000000.0}2022-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": -9000000.0}2021-12-31esef
ifrs:AdjustmentsForUnrealisedForeignExchangeLossesGains{"amount": 2000000.0}2020-12-31esef
ifrs:Assets{"amount": 7535000000.0}2024-12-31esef
ifrs:Assets{"amount": 7307000000.0}2023-12-31esef
ifrs:Assets{"amount": 7533000000.0}2022-12-31esef
ifrs:Assets{"amount": 3469000000.0}2021-12-31esef
ifrs:Assets{"amount": 2739000000.0}2020-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": -3314.0}2021-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 520.0}2020-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": -1.1}2024-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": -5.92}2023-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": -0.4}2022-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": -33.14}2021-12-31esef
ifrs:BasicEarningsLossPerShareFromDiscontinuedOperations{"amount": 0.09}2022-12-31esef
ifrs:BasicEarningsLossPerShareFromDiscontinuedOperations{"amount": 0.0}2021-12-31esef
ifrs:BrandNames{"amount": 1227000000.0}2024-12-31esef
ifrs:BrandNames{"amount": 1207000000.0}2023-12-31esef
ifrs:BrandNames{"amount": 1127000000.0}2022-12-31esef
ifrs:CashAndCashEquivalents{"amount": 726000000.0}2024-12-31esef
ifrs:CashAndCashEquivalents{"amount": 230000000.0}2023-12-31esef
ifrs:CashAndCashEquivalents{"amount": 149000000.0}2022-12-31esef
ifrs:CashAndCashEquivalents{"amount": 41000000.0}2021-12-31esef
ifrs:CashAndCashEquivalents{"amount": 54000000.0}2020-12-31esef
ifrs:CashAndCashEquivalents{"amount": 50000000.0}2019-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -419000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -578000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 706000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 36000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -430000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -163000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -208000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -1701000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -114000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -39000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 1078000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 866000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 1102000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 65000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 472000000.0}2020-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 0.0}2023-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 1526000000.0}2022-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 59000000.0}2021-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 0.0}2020-12-31esef
ifrs:ComprehensiveIncome{"amount": -149000000.0}2024-12-31esef
ifrs:ComprehensiveIncome{"amount": -781000000.0}2023-12-31esef
ifrs:ComprehensiveIncome{"amount": -18000000.0}2022-12-31esef
ifrs:ComprehensiveIncome{"amount": 286000000.0}2021-12-31esef
ifrs:ComprehensiveIncome{"amount": 230000000.0}2020-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 0.0}2021-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 0.0}2020-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -149000000.0}2024-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -781000000.0}2023-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -18000000.0}2022-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 286000000.0}2021-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 230000000.0}2020-12-31esef
ifrs:ComputerSoftware{"amount": 333000000.0}2024-12-31esef
ifrs:ComputerSoftware{"amount": 309000000.0}2023-12-31esef
ifrs:ComputerSoftware{"amount": 218000000.0}2022-12-31esef
ifrs:ComputerSoftware{"amount": 113000000.0}2021-12-31esef
ifrs:ComputerSoftware{"amount": 113000000.0}2020-12-31esef
ifrs:CostOfSales{"amount": 12824000000.0}2022-12-31esef
ifrs:CostOfSales{"amount": 9581000000.0}2021-12-31esef
ifrs:CostOfSales{"amount": 8547000000.0}2020-12-31esef
ifrs:CurrentAssets{"amount": 3663000000.0}2024-12-31esef
ifrs:CurrentAssets{"amount": 3408000000.0}2023-12-31esef
ifrs:CurrentAssets{"amount": 3046000000.0}2022-12-31esef
ifrs:CurrentAssets{"amount": 2498000000.0}2021-12-31esef
ifrs:CurrentAssets{"amount": 1834000000.0}2020-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 186000000.0}2024-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 180000000.0}2023-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 167000000.0}2022-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 80000000.0}2021-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 82000000.0}2020-12-31esef
ifrs:CurrentLiabilities{"amount": 3245000000.0}2024-12-31esef
ifrs:CurrentLiabilities{"amount": 3027000000.0}2023-12-31esef
ifrs:CurrentLiabilities{"amount": 2953000000.0}2022-12-31esef
ifrs:CurrentLiabilities{"amount": 1984000000.0}2021-12-31esef
ifrs:CurrentLiabilities{"amount": 1586000000.0}2020-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 490000000.0}2024-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 409000000.0}2023-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 395000000.0}2022-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 293000000.0}2021-12-31esef
ifrs:CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax{"amount": 247000000.0}2020-12-31esef
ifrs:CurrentPrepaidExpenses{"amount": 104000000.0}2022-12-31esef
ifrs:CurrentPrepaidExpenses{"amount": 31000000.0}2021-12-31esef
ifrs:CurrentPrepaidExpenses{"amount": 28000000.0}2020-12-31esef
ifrs:CurrentTaxLiabilities{"amount": 68000000.0}2021-12-31esef
ifrs:CurrentTaxLiabilities{"amount": 41000000.0}2020-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 8000000.0}2024-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 12000000.0}2023-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 17000000.0}2022-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 68000000.0}2021-12-31esef
ifrs:CurrentTradeReceivables{"amount": 153000000.0}2024-12-31esef
ifrs:CurrentTradeReceivables{"amount": 245000000.0}2023-12-31esef
ifrs:CurrentTradeReceivables{"amount": 91000000.0}2022-12-31esef
ifrs:CurrentTradeReceivables{"amount": 676000000.0}2021-12-31esef
ifrs:CurrentTradeReceivables{"amount": 491000000.0}2020-12-31esef
ifrs:DeferredTaxAssets{"amount": 63000000.0}2024-12-31esef
ifrs:DeferredTaxAssets{"amount": 30000000.0}2023-12-31esef
ifrs:DeferredTaxAssets{"amount": 0.0}2022-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 270000000.0}2024-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 277000000.0}2023-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 245000000.0}2022-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 0.0}2021-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 384000000.0}2024-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 335000000.0}2023-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 256000000.0}2022-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 129000000.0}2021-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 137000000.0}2020-12-31esef
ifrs:DilutedEarningsLossPerShareFromContinuingOperations{"amount": -1.1}2024-12-31esef
ifrs:DilutedEarningsLossPerShareFromContinuingOperations{"amount": -5.92}2023-12-31esef
ifrs:DilutedEarningsLossPerShareFromContinuingOperations{"amount": -0.4}2022-12-31esef
ifrs:DilutedEarningsLossPerShareFromDiscontinuedOperations{"amount": 0.0}2023-12-31esef
ifrs:DilutedEarningsLossPerShareFromDiscontinuedOperations{"amount": 0.09}2022-12-31esef
ifrs:DividendsPaid{"amount": -398000000.0}2021-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": 0.0}2022-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": 420000000.0}2021-12-31esef
ifrs:DividendsPaidClassifiedAsFinancingActivities{"amount": 10000000.0}2020-12-31esef
ifrs:DividendsReceivedClassifiedAsInvestingActivities{"amount": 2000000.0}2022-12-31esef
ifrs:DividendsReceivedClassifiedAsInvestingActivities{"amount": 1000000.0}2021-12-31esef
ifrs:DividendsReceivedClassifiedAsInvestingActivities{"amount": 0.0}2020-12-31esef
ifrs:DividendsReceivedFromAssociatesClassifiedAsInvestingActivities{"amount": 5000000.0}2024-12-31esef
ifrs:DividendsReceivedFromAssociatesClassifiedAsInvestingActivities{"amount": 4000000.0}2023-12-31esef
ifrs:DividendsReceivedFromAssociatesClassifiedAsInvestingActivities{"amount": 2000000.0}2022-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 1013000000.0}2024-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 1014000000.0}2023-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 820000000.0}2022-12-31esef

Cite as: FACTANKER, https://factanker.com/entity/b40d454a-415e-4f78-baff-7957aa510949

From the Record