ABG Sundal Collier Holding ASA
OSE:ABG.OL
5.66 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) NOK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 525.7 | 345.954 | 1,078.478 | 1,049.298 | 349.618 | 207.681 | 332.042 | 154.53 | 339.531 | 574.224 | 535.792 | 838.335 | 0 | 0 | 0 | 814.363 | 806.028 | 615.694 | 357.417 | 385.888 | 0 | 0 |
Kortetermijnbeleggingen
| 14.2 | 63.114 | 541.194 | 65.108 | 59.166 | 123.724 | 83.432 | 246.717 | 291.454 | 194.983 | 218.606 | 277.986 | 0 | 0 | 0 | 60.827 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 539.9 | 409.068 | 1,619.672 | 1,114.406 | 408.784 | 331.405 | 415.474 | 401.247 | 630.985 | 769.207 | 754.398 | 1,116.321 | 0 | 0 | 0 | 875.19 | 806.028 | 615.694 | 357.417 | 385.888 | 0 | 0 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,023.164 | 0 | 1,071.221 | 780.76 | 1,735.47 | 4,039.198 | 2,930.027 | 2,219.971 | 1,347.784 | 1,742.365 | 901.56 |
Voorraad
| 0 | 674.322 | 388.968 | 322.183 | 344.699 | 337.37 | -804.55 | 659.316 | -1,132.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 2,913.748 | 2,727.697 | 1,702.295 | 0.001 | 0.001 | 0.002 | 1,463.848 | 2,322.649 | 1,680.481 | 1,697.366 | 2,475.434 | 1,423.315 | 42.473 | 0 | 0 | 0 | 0 | 31.085 | 11.203 | 137.174 | 0 | 0 |
Totaal vlottende activa
| 3,209.621 | 3,136.765 | 3,321.967 | 2,939.204 | 1,986.047 | 2,499.011 | 1,879.322 | 2,723.896 | 2,311.466 | 2,466.573 | 3,229.832 | 2,163.636 | 0 | 1,071.221 | 780.76 | 2,610.66 | 5,371.536 | 3,576.806 | 2,588.591 | 1,870.846 | 1,742.365 | 901.56 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 489.6 | 531.292 | 553.852 | 288.969 | 73.46 | 10.1 | 18.699 | 19.349 | 19.056 | 20.198 | 28.262 | 31.826 | 42.752 | 42.814 | 48.493 | 62.746 | 38.417 | 23.64 | 22.364 | 25.972 | 22.626 | 29.204 |
Goodwill
| 93.308 | 93.308 | 93.308 | 93.308 | 93.308 | 93.308 | 93.308 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 46.493 | 46.493 | 46.493 | 34.87 | 34.87 | 40.112 |
Immateriële activa
| 158.7 | 24.994 | 29.746 | 37.415 | 43.769 | 29.752 | 0 | 0 | 34.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.843 | 35.394 | -11.623 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 112.582 | 118.302 | 123.054 | 130.723 | 137.077 | 123.06 | 93.308 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 34.87 | 81.336 | 81.887 | 34.87 | 34.87 | 34.87 | 40.112 |
Langetermijnbeleggingen
| 65.306 | -20.287 | -490.352 | -10.211 | -27.561 | -110.899 | -64.857 | -233.688 | -276.851 | -180.19 | -199.678 | -256.415 | 0 | 0 | 0 | 25.534 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 46.135 | 60.262 | 56.436 | 33.888 | 22.284 | 26.209 | 31.287 | 18.881 | 18.438 | 33.201 | 34.361 | 28.903 | 0 | 0 | 0 | 47.083 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.001 | 90.779 | 569.492 | 87.562 | 79.868 | 128.223 | 84.135 | 250.249 | 303.845 | 240.451 | 273.128 | 277.986 | -77.622 | -77.684 | -83.363 | 0.763 | 60.324 | 60.005 | 23.972 | 127.328 | -57.496 | -69.316 |
Totaal niet-vlottende activa
| 713.624 | 780.348 | 812.482 | 530.931 | 285.128 | 176.693 | 162.572 | 89.661 | 99.358 | 148.53 | 170.943 | 117.17 | 0 | 77.684 | 83.363 | 170.996 | 180.077 | 165.532 | 81.206 | 188.17 | 57.496 | 69.316 |
Totaal activa
| 3,923.2 | 3,917.113 | 4,134.449 | 3,470.134 | 2,271.175 | 2,675.704 | 2,041.894 | 2,813.557 | 2,410.824 | 2,615.103 | 3,400.776 | 2,280.806 | 2,162.871 | 2,830.539 | 2,169.539 | 2,781.656 | 5,550.88 | 3,740.343 | 2,669.796 | 2,059.016 | 2,138.771 | 1,365.08 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 1,871.676 | 1,615.815 | 922.614 | 1,367.634 | 935.027 | 1,359.945 | 508.438 | 1,269.361 | 704.897 | 760.66 | 1,656.527 | 523.17 | 245.342 | 0 | 0 | 17.812 | 29.203 | 379.573 | 801.417 | 548.299 | 0 | 0 |
Kortlopende schulden
| 81.781 | 207.689 | 115.994 | 85.14 | 53.98 | 0 | 63.914 | 0 | 0 | 0 | 34.342 | 61.557 | 203.218 | 0 | 0 | 0 | 49.758 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 42.829 | 70.441 | 234.703 | 125.741 | 37.787 | 39.221 | 75.45 | 66.958 | 53.153 | 41.171 | 39.559 | 45.39 | 0 | 138.644 | 65.003 | 81.485 | 253.655 | 198.658 | 95.321 | 80.356 | 67.591 | 32.782 |
Uitgestelde opbrengsten
| 646.802 | 0 | 0 | 819.704 | 490.248 | 0 | 539.108 | 0 | 0 | 0 | 236.12 | 233.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -1,996.286 | 516.025 | 1,130.86 | -1,578.515 | 418.333 | 548.904 | -647.802 | -1,336.319 | 637.955 | -801.831 | 451.025 | 452.79 | -448.56 | -138.644 | -65.003 | 1,189.214 | 2,897.911 | -578.231 | -896.738 | -628.655 | -67.591 | -32.782 |
Totaal kortlopende verplichtingen
| 2,518.478 | 2,409.97 | 2,404.171 | 2,229.909 | 1,445.127 | 1,948.07 | 1,111.459 | 1,920.803 | 1,396.005 | 1,348.039 | 2,181.453 | 1,082.907 | 0 | 0 | 0 | 1,288.511 | 2,414.064 | 1,089.657 | 1,454.021 | 1,063.809 | 0 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 393.729 | 432.355 | 902.36 | 431.486 | 78.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 334.504 | 334.504 | 0 | 23.729 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -2,918.003 | 2,890.407 | 32.392 | 24.509 | 13.583 | 1,978.073 | 5.376 | 7.556 | 7.736 | 8.456 | 9.096 | 9.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8.718 | 8.718 | 8.718 | 11.94 | 8.718 | 9.189 | 9.339 | 9.237 | 9.366 | 10.409 | 13.848 | 4.086 | 0 | 0 | 0 | 5.406 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,549.375 | 39.364 | -446.83 | 2,018.355 | 1,417.311 | 20.814 | 1,116.836 | 1,920.803 | 7.735 | 1,348.039 | 0.563 | 4.837 | -5.473 | 1,566.53 | 989.011 | 64.969 | 50.063 | 0 | -23.729 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 433.344 | 480.437 | 496.64 | 256.381 | 72.771 | 30.003 | 14.716 | 16.792 | 17.101 | 18.865 | 23.507 | 18.226 | 0 | 1,566.53 | 989.011 | 404.879 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 2,951.8 | 2,890.407 | 2,900.811 | 2,486.29 | 1,517.898 | 1,978.073 | 1,126.175 | 1,937.595 | 1,413.106 | 1,366.904 | 2,204.96 | 1,101.133 | 954.597 | 1,566.531 | 989.011 | 1,693.39 | 3,903.284 | 2,760.19 | 1,930.867 | 1,389.642 | 1,855.709 | 937.685 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 800.297 | 864.518 | 1,077.375 | 762.26 | 556.207 | 407.956 | 532.949 | 551.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 137.8 | 111.169 | 108.272 | 108.272 | 108.272 | 108.272 | 108.272 | 108.272 | 107.219 | 105.787 | 102.236 | 98.641 | 96.065 | 89.453 | 86.329 | 83.064 | 77.62 | 66.368 | 61.936 | 61.545 | 60.73 | 60.089 |
Ingehouden winsten
| 821.9 | 884.837 | 1,099.074 | 780.864 | 575.063 | 426.559 | 552.135 | 570.6 | 709.006 | 979.616 | 989.629 | 820.74 | 665.548 | 872.06 | 589.892 | 0 | 625.107 | 544.222 | 657.675 | 590.726 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 21.595 | 20.319 | 21.699 | 18.604 | 18.856 | 697.631 | 915.719 | 875.961 | 244.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 23.406 | 23.104 | 6.528 | -757.472 | -548.448 | 102.035 | -2,700.359 | 197.089 | 181.493 | 162.796 | 121.036 | 260.292 | 444.266 | 302.045 | 504.309 | 616.369 | 539.457 | 96.979 | 19.318 | 17.103 | 222.332 | 367.306 |
Totaal eigen vermogen van aandeelhouders
| 959.7 | 1,019.11 | 1,213.874 | 893.924 | 691.094 | 636.865 | 857.384 | 875.962 | 997.718 | 1,248.199 | 1,195.816 | 1,179.673 | 1,208.274 | 1,264.008 | 1,180.53 | 1,088.266 | 1,647.596 | 980.153 | 738.929 | 669.374 | 283.062 | 427.395 |
Totaal eigen vermogen
| 971.4 | 1,026.706 | 1,233.638 | 983.844 | 753.277 | 697.631 | 915.719 | -119.285 | 997.718 | 1,248.199 | 1,195.816 | 1,179.673 | 1,208.274 | 1,264.008 | 1,180.53 | 1,088.266 | 1,647.596 | 980.153 | 738.929 | 669.374 | 283.062 | 427.395 |
Totaal passiva en aandeelhoudersvermogen
| 3,923.2 | 3,917.113 | 4,134.449 | 3,470.134 | 2,271.175 | 2,675.704 | 2,041.894 | 2,813.557 | 2,410.824 | 2,615.103 | 3,400.776 | 2,280.806 | 2,162.871 | 2,830.539 | 2,169.539 | 2,781.656 | 5,550.88 | 3,740.343 | 2,669.796 | 2,059.016 | 2,138.771 | 1,365.08 |