Petoro - a driving force on the Norwegian continental shelf

SDFI and Petoro annual report 2014

Accounts on cash basis, SDFI

General ledger accounts report (chart of accounts)

     
Specification of the general ledger accounts report for the 2014 accounts – figures in round NOK

 

 

 

2014

2013

Income reported to the appropriation accounts

 

 

     Sales and lease income

177 444 779 357

188 176 765 690

     Other income

3 853 411 727

3 985 317 669

     Payments of financial income

4 216 031 665

5 477 824 936

Total paid in

185 514 222 749

197 639 908 294

 

 

 

Expenses reported to the appropriation accounts

 

 

     Payments for investment 

35 374 212 536

33 592 484 393

     Other operating payments

34 788 498 688

37 394 349 542

     Payments of financial costs

2 494 290 035

2 357 401 055

Total paid out

72 657 001 259

73 344 234 989

 

 

 

Net reported operating and investment expenses

(112 857 221 491)

(124 295 673 305)

 

 

 

Net expenses reported to the appropriation accounts

(112 857 221 491)

(124 295 673 305)

 

 

 

Overview of open accounts with the Treasury

 

 

Assets and liabilities*

2014

2013

O/U call

1 324 173 642

531 787 429

AP nonop

204 719 795

(544 480 406)

AP nonop

(471 940 376)

127 037 393

Inventory nonop

246 856 708

195 848 912

Prep exp nonop

33 038 031

(30 062 310)

Working cap - nonop

465 959 473

(808 163 163)

VAT

(13 466 808)

(1 545 856)

Agio

(0)

(0)

Total open account with the Treasury

1 789 340 464

(529 578 001)


*
O/U call             – prepayments calculated net of JV cash call and billing 
AP nonop         – accounts payable from JV billing
AR nonop         – accounts receivable from JV billing
Inventory nonop         – inventory from JV billing
Prep exp nonop         – prepayments from JV billing
Working cap         – nonop – primarily accruals from JV billing
VAT             – balance of VAT payments
Agio             – rounding-off related to currency translation (agio/disagio)

Comment on change in open account from 2013 to 2014
The change primarily reflects increased provisions and prepayments in the licences.