Axactor ASA
OSE:ACR.OL
4.885 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||
Vlottende activa: | ||||||||||||||||||
Liquide middelen & kasequivalenten
| 31.826 | 29.045 | 38.155 | 47.779 | 71.657 | 67.593 | 49.039 | 63.156 | 40.487 | 6.512 | 1.726 | 8.037 | 1.231 | 4.468 | 3.98 | 3.618 | 13.539 | 15.163 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -1,125.157 | -1,042.684 | 0 | 0 | -128.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.039 | 0.555 |
Liquide middelen en kortetermijnbeleggingen
| 31.826 | 29.045 | 38.155 | 47.779 | 71.657 | 67.593 | 49.039 | 63.156 | 40.487 | 6.512 | 1.726 | 8.037 | 1.231 | 4.468 | 3.98 | 3.618 | 14.578 | 15.719 |
Nettovorderingen
| 14.197 | 0 | 23.24 | 18.239 | 27.579 | 22.513 | 18.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 2.664 | 0 | 29.31 | 78.786 | 129.04 | 200.009 | 154.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0.002 | 0.002 |
Overige vlottende activa
| 5.497 | 6.509 | 5.772 | 3.477 | 4.254 | 2.903 | 4.106 | 0.072 | 0 | 0 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 70.935 | 87.358 | 96.477 | 148.281 | 232.53 | 293.018 | 225.699 | 77.919 | 47.232 | 6.602 | 2.054 | 8.508 | 1.778 | 6.951 | 5.79 | 4.488 | 15.337 | 17.308 |
Niet-vlottende activa: | ||||||||||||||||||
Materiële vaste activa, netto
| 13.641 | 14.129 | 13.058 | 7.357 | 8.789 | 2.683 | 2.499 | 2.362 | 0.06 | 11.882 | 12.456 | 25.45 | 0.15 | 8.632 | 4.653 | 4.831 | 0.665 | 0.223 |
Goodwill
| 59.799 | 61.069 | 55.96 | 54.879 | 56.17 | 55.577 | 53.582 | 53.427 | 13.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 15.117 | 16.618 | 17.825 | 19.989 | 21.487 | 19.17 | 18.359 | 18.325 | 4.904 | 0 | 0 | 0 | 36.661 | 44.424 | 15.046 | 10.308 | 9.069 | 7.248 |
Goodwill en immateriële activa
| 74.916 | 77.687 | 73.785 | 74.868 | 77.657 | 74.747 | 71.941 | 71.752 | 18.437 | 0 | 0 | 0 | 36.661 | 44.424 | 15.046 | 10.308 | 9.069 | 7.248 |
Langetermijnbeleggingen
| 1,265.327 | 1,252.642 | 0 | 1,125.353 | 1,042.877 | 0 | 0 | 129.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.821 | -0.544 |
Belastingvorderingen
| 8.502 | 5.356 | 13.7 | 7.769 | 9.742 | 7.564 | 3.945 | 1.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2.493 | 0.606 | 1,096.155 | -0.001 | -0.04 | 729.891 | 318.406 | -0 | 0.029 | 0.041 | 3.43 | 0.054 | 0.164 | 0.217 | 6.434 | 6.619 | 1.039 | 0.555 |
Totaal niet-vlottende activa
| 1,364.879 | 1,350.42 | 1,196.698 | 1,215.346 | 1,139.025 | 814.885 | 396.791 | 204.814 | 18.525 | 11.924 | 15.886 | 25.504 | 36.975 | 53.273 | 26.133 | 21.758 | 12.593 | 7.482 |
Totaal activa
| 1,435.815 | 1,437.778 | 1,293.175 | 1,363.627 | 1,371.556 | 1,107.903 | 622.491 | 282.733 | 65.758 | 18.526 | 17.932 | 34.012 | 38.753 | 60.224 | 31.923 | 26.247 | 27.93 | 24.79 |
Passiva en Eigen Vermogen: | ||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||
Crediteuren
| 4.057 | 7.141 | 7.282 | 6.147 | 5.902 | 4.522 | 4.029 | 6.641 | 1.35 | 0.165 | 0.33 | 0.727 | 0.447 | 0.839 | 0.224 | 0.948 | 1.141 | 0.198 |
Kortlopende schulden
| 3.194 | 502.544 | 6.03 | 359.185 | 466.104 | 169.296 | 61.189 | 50.086 | 0.435 | 0.116 | 1.459 | 0 | 0 | 0.631 | 0 | 0 | 0 | 0 |
Belastingschulden
| 12.243 | 17.578 | 20.259 | 12.002 | 6.57 | 1.61 | 1.376 | 0.387 | 1.083 | 0 | 0.027 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 32.075 | 41.34 | 34.393 | 23.172 | 18.662 | 17.279 | 14.262 | 5.06 | 4.303 | 0.262 | 0.434 | 0 | 0 | 1.018 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 11.592 | 11.599 | 12.806 | 9.487 | 14.399 | 8.503 | 4.717 | 3.789 | 5.975 | 0.005 | 0.503 | 0.215 | 0.433 | 0.405 | 0.658 | 0.777 | 0.85 | 0.395 |
Totaal kortlopende verplichtingen
| 50.918 | 562.624 | 60.511 | 397.991 | 505.067 | 199.6 | 84.197 | 65.576 | 12.064 | 0.548 | 2.727 | 0.942 | 0.88 | 2.892 | 0.882 | 1.726 | 1.991 | 0.593 |
Langlopende verplichtingen: | ||||||||||||||||||
Langetermijnschulden
| 948.073 | 454.994 | 843.277 | 582.086 | 469.859 | 567.829 | 237.571 | 25.119 | 0.598 | 0.529 | 0.564 | 0.581 | 0.561 | 0.588 | 1.168 | 2.275 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1.663 | 0 | 1.994 | 1.432 | 1.415 | 1.179 | 1.454 | 1.939 | 0 | 0 | 0 | 0.118 | 0.336 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 10.549 | 6.143 | 6.144 | 6.436 | 17.591 | 11.124 | 5.887 | 5.953 | 1.235 | 0 | 0 | 3.959 | 7.077 | 12.544 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1.077 | 3.423 | -0.002 | 0.002 | -0.002 | 0.001 | 1.548 | 1.442 | -0 | 0.424 | 0.557 | 0.134 | 0.143 | 0.21 | 0.009 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 961.362 | 464.56 | 851.413 | 589.956 | 488.863 | 580.133 | 246.46 | 34.454 | 1.833 | 0.953 | 1.121 | 4.793 | 8.116 | 13.341 | 1.177 | 2.275 | 0 | 0 |
Totaal passiva
| 1,012.28 | 1,027.184 | 911.924 | 987.947 | 993.93 | 779.733 | 330.657 | 100.03 | 13.897 | 1.502 | 3.847 | 5.735 | 8.996 | 16.233 | 2.059 | 4.001 | 1.991 | 0.593 |
Eigen vermogen: | ||||||||||||||||||
Preferente aandelen
| 23.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 158.369 | 158.369 | 158.15 | 97.04 | 81.338 | 81.115 | 79.377 | 64.024 | 32.434 | 4.807 | 5.129 | 5.278 | 1.455 | 10.044 | 3.881 | 1.789 | 1.806 | 1.892 |
Ingehouden winsten
| 27.082 | -3.699 | -40.475 | -16.036 | 2.153 | -14.172 | -15.63 | -145.664 | -140.257 | -120.852 | -123.709 | -114.516 | -95.126 | -74.147 | -18.095 | -10.908 | -8.016 | -7.673 |
Overige gereserveerde algehele resultaten
| -23.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 247.751 | 261.365 | 262.6 | 220.563 | 197.158 | 197.481 | 196.311 | 264.343 | 159.684 | 133.052 | 132.656 | 137.493 | 125.191 | 109.402 | 44.078 | 31.364 | 28.666 | 29.979 |
Totaal eigen vermogen van aandeelhouders
| 433.202 | 416.035 | 380.275 | 301.567 | 280.649 | 264.424 | 260.058 | 182.703 | 51.861 | 17.008 | 14.075 | 28.256 | 31.52 | 45.299 | 29.864 | 22.246 | 22.456 | 24.198 |
Totaal eigen vermogen
| 423.535 | 410.594 | 381.251 | 375.68 | 377.626 | 328.17 | 291.834 | 182.703 | 51.861 | 17.025 | 14.084 | 28.277 | 29.757 | 43.99 | 29.864 | 22.246 | 25.939 | 24.198 |
Totaal passiva en aandeelhoudersvermogen
| 1,435.815 | 1,437.778 | 1,293.175 | 1,363.627 | 1,371.556 | 1,107.903 | 622.491 | 282.733 | 65.758 | 18.526 | 17.932 | 34.012 | 38.753 | 60.224 | 31.923 | 26.247 | 27.93 | 24.79 |