
Awilco LNG ASA
OSE:ALNG.OL
8.69 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -3.252 | 1.497 | -0.272 | 8.718 | 7.167 | 14.858 | 3.344 | 11.043 | 9.046 | 4.908 | 11.043 | 0.035 | 5.969 | 5.777 | 5.14 | 3.257 | 6.94 | 1.216 | -6.453 | -5.309 | 2.692 | 4.721 | -1.067 | -8.562 | -3.361 | -1.166 | -4.756 | -6.513 | 1 | -4.522 | -6.513 | 1 | -10.367 | -2.494 | -4.217 | -11.516 | -4.571 | -12.593 | -7.26 | -11.725 | -4.694 | -2.549 | -0.254 | 0.18 | 0.012 | -0.264 | -2.453 | -0.068 | 3.844 | 5.901 | 4.161 | -0.038 | 9.878 | 8.954 | -3.38 |
Afschrijvingen & Amortisatie
| 3.9 | 3.891 | 3.891 | 3.891 | 3.897 | 3.427 | 3.191 | 3.132 | 3.156 | 3.143 | 3.143 | 3.317 | 3.116 | 3.162 | 3.162 | 3.12 | 3.12 | 3.12 | 3.121 | 3.132 | 3.133 | 3.276 | 3.276 | 3.269 | 3.254 | 3.188 | 3.29 | 3.268 | 3.242 | 3.195 | 3.268 | 3.242 | 2.934 | 2.924 | 2.926 | 3.407 | 3.647 | 4.051 | 4.043 | 4.202 | 4.287 | 4.723 | 4.77 | 4.442 | 4.441 | 3.868 | 2.222 | 1.966 | 1.964 | 1.963 | 1.962 | 1.609 | 2.197 | 1.691 | 1.668 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 1.969 | -4.363 | 1.174 | -8.922 | 3.053 | -3.444 | 2.674 | -0.506 | 1.672 | -2.067 | -0.506 | -4.067 | -0.554 | -3.784 | 2.244 | 2.563 | -4.41 | 5.176 | 1.714 | -0.092 | -7.455 | 3.503 | -2.634 | 5.724 | -4.638 | 1.458 | 1.482 | 2.525 | 1.412 | 0.487 | 2.525 | -2.03 | 0.257 | -1.481 | 1.181 | -0.318 | 0.416 | -0.452 | -0.829 | 0.424 | -3.377 | -0.032 | 1.58 | 0.406 | 2.855 | -3.36 | 1.499 | -0.269 | -3.365 | 0.512 | -3.979 | -0.564 | 3.118 | 6.623 | -4.159 |
Vorderingen
| 1.305 | -2.306 | 1.38 | -6.867 | 3.676 | 0 | 1.671 | 0 | 0.235 | 0 | 0 | 0 | 3.608 | 0 | 1.907 | 0 | 0 | 3.829 | 0 | 0 | 0 | 3.567 | 3.876 | 0 | 0.466 | 0.274 | 0 | 1.323 | 4.273 | 0 | 1.323 | 0 | 1.168 | 0.26 | 0.935 | 0 | 0.392 | 0 | 0 | 0.034 | 0 | 0 | 0.052 | 2.965 | 2.458 | 0 | 0.975 | 2.421 | 0 | 0 | 1.364 | 0 | 1.016 | 5.142 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0.664 | -2.057 | -0.206 | -2.055 | -0.623 | -3.444 | 1.003 | -0.506 | 1.437 | -2.067 | -0.506 | -4.067 | -4.162 | -3.784 | 0.337 | 2.563 | -4.41 | 1.347 | 1.714 | -0.092 | -7.455 | -0.064 | -6.51 | 5.724 | -5.104 | 1.184 | 1.482 | 1.202 | -2.861 | 0.487 | 1.202 | -2.03 | -0.911 | -1.741 | 0.246 | -0.318 | 0.024 | -0.452 | -0.829 | 0.39 | -3.377 | -0.032 | 1.528 | -2.559 | 0.397 | -3.36 | 0.524 | -2.69 | -3.365 | 0.512 | -5.343 | -0.564 | 2.102 | 1.481 | -4.159 |
Overige Niet-Contante Posten
| 3.398 | 3.749 | 4.027 | 6.352 | 6.768 | 4.772 | 4.802 | 4.696 | 4.565 | 4.171 | 4.685 | 3.427 | 1.897 | 2.443 | 2.501 | 2.56 | 2.652 | 2.744 | 2.831 | 3.569 | 4.064 | 5.091 | 5.189 | 5.213 | 5.216 | 5.382 | 5.404 | 5.389 | 3.162 | 5.539 | 5.389 | 5.371 | 5.536 | 5.727 | 5.796 | 12.361 | 5.86 | 14.303 | 6.055 | 9.241 | 6.09 | 6.288 | 6.294 | 6.26 | 6.273 | 4.413 | 0.552 | 0 | 0.065 | -0.119 | 0.329 | 1.386 | 0 | 0.001 | -0.001 |
Kasstroom uit Operationele Activiteiten
| 6.015 | 4.774 | 8.82 | 10.039 | 20.885 | 19.613 | 14.011 | 18.365 | 18.439 | 10.155 | 18.365 | 2.712 | 10.428 | 7.598 | 13.047 | 11.5 | 8.302 | 12.256 | 1.213 | 1.3 | 2.434 | 16.591 | 4.764 | 5.644 | 0.471 | 8.862 | 5.42 | 4.669 | 8.816 | 4.699 | 4.669 | 7.583 | -1.64 | 4.676 | 5.686 | 3.934 | 5.352 | 5.309 | 2.009 | 2.142 | 2.306 | 8.43 | 12.39 | 11.288 | 13.581 | 4.657 | 1.82 | 1.629 | 2.508 | 8.257 | 2.473 | 2.393 | 15.193 | 17.269 | -5.872 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 0 | 0 | 0 | 0 | -0.388 | -3.847 | -6.103 | -1.783 | -1.353 | -0.364 | -0.364 | -0.767 | -1.307 | 0 | -0.015 | -0.601 | -0.385 | -0.273 | 0 | 0 | -0.409 | 0.035 | -0.114 | -0.853 | -0.038 | -4.406 | -3.559 | -2.079 | -1.138 | -0.842 | -0.856 | -0.317 | -0.312 | 0 | 0 | 0 | 0 | -0.333 | 0 | 0 | 0 | -0.068 | -5.618 | -1.033 | -0.507 | -144.07 | -144.53 | -2.814 | -1.388 | -1.198 | -1.441 | -29.198 | -23.641 | -41.44 | -0.568 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.419 | 6.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.268 | 0 | -1.223 | -0.821 | 0 | -0.1 | 32.185 | 0 | 0 | 0.001 | 17.764 | 0 | 0.089 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -0.023 | 0 | 0 | 0 | -0.388 | -3.847 | -6.103 | -1.783 | -1.353 | -0.364 | -1.783 | 6.069 | -8.307 | 0 | -0.015 | -0.601 | -0.385 | -0.273 | 0 | 0 | -0.409 | 0.035 | -0.114 | -0.853 | -0.038 | -4.406 | -3.559 | -2.079 | -4.406 | -0.842 | -2.079 | -1.138 | -0.312 | -0.1 | 32.185 | 0 | 0 | -0.332 | 17.764 | 0 | 0.089 | -0.068 | -5.618 | -1.033 | -0.507 | -144.069 | -144.531 | -2.814 | -1.388 | -1.198 | -1.441 | -29.198 | -23.641 | -41.44 | -0.568 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -3.25 | -3.25 | -3.386 | 12.501 | -4.688 | -4.688 | -4.688 | -4.688 | -4.709 | -4.72 | -4.688 | -4.72 | -4.72 | -4.72 | -4.723 | -4.72 | -4.718 | -4.717 | -4.751 | -4.688 | 6.228 | -2.281 | -2.192 | -2.083 | -1.079 | -1.021 | -0.609 | -1.105 | -1.022 | 0 | -1.105 | 0 | -3.287 | -3.33 | -3.261 | -3.193 | -4.098 | -3.042 | -1.982 | -3.882 | -1.838 | -2.818 | -2.761 | -2.702 | -2.56 | 152.782 | 152.267 | 2.092 | -1.633 | -8.567 | -0.2 | 10.4 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.399 | 25.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | -12.403 | -12.169 | 0 | -4.355 | -3.099 | -6.132 | -6.38 | 0 | -6.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -3.349 | -3.703 | -4.018 | -11.976 | -4.597 | -4.639 | -4.531 | -4.374 | -4.023 | -3.315 | -4.374 | -2.205 | -2.246 | -2.3 | -2.355 | -2.401 | -2.509 | -2.585 | -3.332 | -3.71 | -9.881 | -4.803 | -4.892 | -4.924 | -4.951 | -5.143 | -3.478 | -5.059 | -5.142 | -5.244 | -5.059 | -5.373 | -5.453 | -5.704 | -5.773 | -5.841 | -7.784 | -5.993 | -4.013 | -8.1 | -3.957 | -6.217 | -6.274 | -6.341 | -6.216 | -5.547 | -2.032 | 0 | -0.065 | 0 | -0.329 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -6.599 | -6.953 | -19.807 | -11.644 | -9.285 | -13.682 | -12.318 | -15.194 | -15.112 | -8.035 | -15.194 | -6.925 | -6.966 | -7.02 | -7.078 | -7.121 | -7.227 | -7.302 | -8.083 | -8.398 | -3.653 | -7.084 | -7.084 | -7.007 | -6.03 | -6.164 | -4.087 | -6.164 | -6.164 | -5.244 | -6.164 | -5.373 | -8.74 | -9.034 | -9.034 | -9.034 | -11.882 | -9.035 | -5.995 | -11.982 | -5.795 | -9.035 | -9.035 | -9.043 | -8.776 | 147.235 | 150.235 | 2.092 | -1.698 | -8.567 | -0.529 | 10.4 | 0 | 0 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.001 | 0 | -0.006 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -0.608 | -2.179 | -10.987 | -1.605 | 11.213 | 2.083 | -4.41 | 1.389 | 1.974 | 1.75 | 1.389 | 1.857 | -4.845 | 0.577 | 5.955 | 3.778 | 0.69 | 4.684 | -6.87 | -7.096 | -1.628 | 9.543 | -2.434 | -2.215 | -5.597 | -1.71 | -2.226 | -3.574 | -1.71 | -1.387 | -3.574 | 1.071 | -10.692 | -4.458 | 28.836 | -5.1 | -6.53 | -4.059 | 13.779 | -9.84 | -3.4 | -0.672 | -2.263 | 1.212 | 4.298 | 7.824 | 7.523 | 0.906 | -0.578 | -1.508 | 0.503 | -16.405 | -8.448 | -24.17 | -6.44 |
Kaspositie aan het Einde van de Periode
| 22.928 | 23.536 | 25.715 | 36.702 | 38.307 | 27.094 | 25.011 | 29.421 | 28.032 | 26.058 | 29.421 | 20.649 | 18.792 | 23.637 | 23.06 | 17.105 | 13.327 | 12.637 | 7.953 | 14.823 | 21.919 | 23.547 | 14.004 | 16.438 | 18.653 | 22.54 | 24.25 | 26.476 | 22.54 | 28.979 | 30.366 | 34.654 | 19.355 | 30.047 | 34.505 | 5.669 | 10.769 | 17.299 | 21.358 | 7.579 | 17.419 | 20.819 | 21.491 | 23.754 | 22.542 | 18.244 | 10.42 | 2.897 | 1.991 | 2.569 | 4.077 | 3.574 | 19.979 | 28.427 | 52.597 |