Petoro - a driving force on the Norwegian continental shelf

SDFI and Petoro annual report 2017

Accounts on cash basis, SDFI

General ledger accounts report

 
 
Download print version​​

 
 
     

Specification of the general ledger accounts report 31 Dec. 2017

   
 

2017

2016

Operating revenues reported to the appropriation accounts

   

     Sales and lease payments received

132 997 435 409 116 916 966 237

     Other amounts paid in

12 881 184 463  11 518 725 781

Total paid in from operations

145 878 619 872  128 435 692 018 
     

Operating expenses reported to the appropriation accounts

   

     Depreciation

24 648 044 133  23 276 647 734 

     Other disbursements for operations

28 658 993 411  31 997 464 222 

Total disbursed to operations

53 307 037 544  55 274 111 956 

Net reported operating expenses

(92 571 582 328)  (73 161 580 062) 
     

Investment and financial income reported to the appropriation accounts

 

 

     Financial income paid in

(835 578 762)  (527 088 497) 

Total investment and financial income

(835 578 762)  (527 088 497) 
     

Investment and financial expenses reported to the appropriation accounts

 

 

     Paid out for investment 26 658 459 248  27 725 735 798 
     Paid out for share purchases (90 945 423)  90 825 760 
     Paid out for financial expenses 5 112 470 175  5 445 073 553 

Total investment and financial expenses

31 679 983 999  33 261 635 110
     

Net reported investment and financial expenses

32 515 562 761  33 788 723 607 
     
Revenues and expenses reported under common chapters

 

 

     Depreciation (see Ch. 5440 revenue)

(24 648 044 133)  (23 276 647 734) 

     Interest on the government's capital and open accounts with the Treasury 
     (see Ch. 5440 revenue)

(3 567 970 153)  (3 805 803 940) 

Net reported expenses under joint chapters

(28 216 014 285)  (27 082 451 674) 
     

Net expenses reported to the appropriation accounts

(88 272 033 852)  (66 455 308 130) 
     
 
 
Overview of open accounts with the Treasury

 

 

Assets and liabilities*

2017

2016

O/U call (353 144 900)  2 296 729 921 
AP nonop 56 487 435  (331 626 638) 
AR nonop (1 133 674 872)  (417 271 621) 
Inventory nonop (159 124 367)  (250 731 282) 
Prep exp nonop 936 171 349  17 232 618 
Working cap - nonop 1 752 400 542  (758 899 586) 
VAT 16 000 927  2 708 978 
Agio

-

-

Total open accounts with the Treasury 1 115 116 115  558 142 390 



*)
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 in monthly settlements from JV billing
VAT - balance of VAT payments
Agio - rounding-off related to currency translation (agio/disagio)

Comment on change in open account from 2016 to 2017
The change primarily reflects changes to provisions and prepayments in the licences.