NTS ASA

ESEF

1 filing records in this dataset, filed from 2022-04-14 to 2022-04-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

5.13 billion NOK

2021 · NOK

Exact inputs and evidence
  • Revenue: 5129858000 NOK Source

Operating margin

13.06%

2021 · %

Exact inputs and evidence
  • Operating Income: 670016000 NOK Source
  • Revenue: 5129858000 NOK Source

Operating cash flow

1.16 billion NOK

2021 · NOK

Exact inputs and evidence
  • Operating Cash Flow: 1164695000 NOK Source

Free cash flow

-1.42 billion NOK

2021 · NOK

Exact inputs and evidence
  • Operating Cash Flow: 1164695000 NOK Source
  • Capital Expenditure: 2583396000 NOK Source
Cash and cash equivalents
1.01 billion NOK Source
Exact value

1006403000 NOK

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2022-04-14.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2021-12-31
  • Operating income: 2 of 11 periods available· newest 2021-12-31
  • Net income: 2 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2021-12-31
  • Total assets: 2 of 11 periods available· newest 2021-12-31
  • Total liabilities: 2 of 11 periods available· newest 2021-12-31
  • Current assets: 2 of 11 periods available· newest 2021-12-31
  • Current liabilities: 2 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2021-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +146.3%

    Prior period

    NOK 2.08 billion

    –

    Current period

    NOK 5.13 billion

    –

    Exact inputs and evidence

    5129858000 − 2082866000 = 3046992000 NOK

    2082866000 NOK · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    5129858000 NOK · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +226.9%

    Prior period

    NOK 332.14 million

    –

    Current period

    NOK 1.09 billion

    –

    Exact inputs and evidence

    1085782000 − 332137000 = 753645000 NOK

    332137000 NOK · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    1085782000 NOK · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +21%

    Prior period

    NOK 962.35 million

    –

    Current period

    NOK 1.16 billion

    –

    Exact inputs and evidence

    1164695000 − 962348000 = 202347000 NOK

    962348000 NOK · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    1164695000 NOK · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +170.4%

    Prior period

    NOK 955.49 million

    –

    Current period

    NOK 2.58 billion

    –

    Exact inputs and evidence

    2583396000 − 955488000 = 1627908000 NOK

    955488000 NOK · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    2583396000 NOK · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2021 2021-01-01 – 2021-12-31

  • Revenue NOK 5.13 billion 100% of revenue
  • Operating costs Derived NOK 4.46 billion 87% of revenue
  • Operating income NOK 670.02 million 13% of revenue
  • Tax, interest and other Derived −NOK 415.77 million −8.1% of revenue
  • Net income NOK 1.09 billion 21% of revenue

Cash

  • Operating cash flow NOK 1.16 billion 23% of revenue
  • Capital expenditure NOK 2.58 billion 50% of revenue
  • Free cash flow Derived −NOK 1.42 billion −28% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 16%80%
  • 2021 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-312082866000 1675133000 Derived 407733000 75596000 Derived 332137000 6860000 Derived
Source
2021 2021-01-01 – 2021-12-315129858000 4459842000 Derived 670016000 -415766000 Derived 1085782000 -1418701000 Derived
Source

Amounts are exact, in NOK.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

NOK 5.1B 2021
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.5B4.2B2.8B1.4B0.020202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(NOK)Source evidence
2020Revenue2082866000
2021Revenue5129858000

Revenue growth

Change in revenue from the same financial period one year earlier.

146.3% 2021
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.158%118%79%39%0%20202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year146.3%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 13.1% 2021
Net margin 21.2% 2021
Free cash flow margin -27.7% 2021
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.25%11%-3%-17%-32%20202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin19.6%
2021Operating margin13.1%
2020Net margin15.9%
2021Net margin21.2%
2020Free cash flow margin0.3%
2021Free cash flow margin-27.7%

Operating cash flow

Cash generated by the company’s normal business operations.

NOK 1.2B 2021
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.3B943.4M628.9M314.5M0.020202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(NOK)Source evidence
2020Operating cash flow962348000
2021Operating cash flow1164695000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

NOK -1.4B 2021
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.120.9M-292.5M-705.9M-1.1B-1.5B20202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(NOK)Source evidence
2020Free cash flow6860000
2021Free cash flow-1418701000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

58% 2021
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.63%47%31%16%0%20202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets50.1%
2021Liabilities / assets58%

Current assets to current liabilities

Current assets divided by current liabilities.

0.57× 2021
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.06×0.80×0.53×0.27×0.00×20202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.98×
2021Current assets / current liabilities0.57×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
NOK 332.14 million
Exact value

Exact value: 332137000 NOK

2020-01-01 – 2020-12-31: 332137000 NOK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 962.35 million
Exact value

Exact value: 962348000 NOK

2020-01-01 – 2020-12-31: 962348000 NOK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 955.49 million
Exact value

Exact value: 955488000 NOK

2020-01-01 – 2020-12-31: 955488000 NOK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 6.86 million
Calculation and evidence

962348000 − 955488000 NOK

Exact free cash flow: 6860000 NOK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
NOK 1.09 billion
Exact value

Exact value: 1085782000 NOK

2021-01-01 – 2021-12-31: 1085782000 NOK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 1.16 billion
Exact value

Exact value: 1164695000 NOK

2021-01-01 – 2021-12-31: 1164695000 NOK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 2.58 billion
Exact value

Exact value: 2583396000 NOK

2021-01-01 – 2021-12-31: 2583396000 NOK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−NOK 1.42 billion
Calculation and evidence

1164695000 − 2583396000 NOK

Exact free cash flow: -1418701000 NOK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

1 filings · 156 latest values · 156 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 5967007LIEEXZXIBJC08, esef:5967007LIEEXZXIBJC08