
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 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 10.19 | 10.609 | 12.033 | 22.814 | 22.133 | 22.362 | 15.59 | 22.116 | 20.655 | 16.837 | 8.123 | 12.267 | 14.314 | 14.637 | 14.664 | 12.672 | 17.58 | 12.804 | 3.731 | 5.057 | 14.027 | 17.171 | 6.71 | 3.853 | 9.351 | 11.108 | 8.602 | 6.435 | 13.808 | 9.633 | 5.723 | 2.59 | 2.492 | 9.098 | 8.435 | 8.346 | 8.89 | 9.603 | 8.326 | 7.29 | 12.135 | 17.656 | 20.782 | 19.856 | 20.167 | 21.334 | 9.151 | 9.623 | 14.594 | 13.838 | 12.617 | 12.423 | 17.748 | 16.78 | 12.286 | 1.607 |
Kosten van de omzet
| 5.804 | 5.156 | 5.245 | 4.327 | 4.088 | 3.604 | 3.934 | 3.312 | 3.334 | 11.334 | 6.461 | 5.4 | 3.314 | 10.483 | 3.491 | 3.671 | 4.536 | 11.196 | 4.427 | 4.043 | 4.242 | 9.874 | 4.206 | 10.014 | 4.249 | 10.379 | 9.042 | 5.074 | 4.593 | 11.978 | 4.547 | 4.541 | 4.582 | 9.801 | 3.594 | 4.52 | 4.327 | 13.516 | 5.167 | 5.466 | 6.114 | 22.024 | 8.26 | 7.143 | 6.962 | 23.081 | 4.808 | 4.098 | 4.579 | 20.022 | 2.322 | 3.978 | 3.369 | 11.231 | 7.491 | 1.792 |
Brutowinst
| 4.386 | 5.453 | 6.788 | 18.487 | 18.045 | 18.758 | 11.656 | 18.804 | 17.321 | 5.503 | 1.662 | 6.867 | 11 | 4.154 | 11.173 | 9.001 | 13.044 | 1.608 | -0.696 | 1.014 | 9.785 | 7.297 | 2.504 | -6.161 | 5.102 | 0.729 | -0.44 | 1.361 | 9.215 | -2.345 | 1.176 | -1.951 | -2.09 | -0.703 | 4.841 | 3.826 | 4.563 | -3.913 | 3.159 | 1.824 | 6.021 | -4.368 | 12.522 | 12.713 | 13.205 | -1.747 | 4.343 | 5.525 | 10.015 | -6.184 | 10.295 | 8.445 | 14.379 | 5.549 | 4.795 | -0.185 |
Brutowinstmarge
| 0.43 | 0.514 | 0.564 | 0.81 | 0.815 | 0.839 | 0.748 | 0.85 | 0.839 | 0.327 | 0.205 | 0.56 | 0.768 | 0.284 | 0.762 | 0.71 | 0.742 | 0.126 | -0.187 | 0.201 | 0.698 | 0.425 | 0.373 | -1.599 | 0.546 | 0.066 | -0.051 | 0.211 | 0.667 | -0.243 | 0.205 | -0.753 | -0.839 | -0.077 | 0.574 | 0.458 | 0.513 | -0.407 | 0.379 | 0.25 | 0.496 | -0.247 | 0.603 | 0.64 | 0.655 | -0.082 | 0.475 | 0.574 | 0.686 | -0.447 | 0.816 | 0.68 | 0.81 | 0.331 | 0.39 | -0.115 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0.86 | 1.206 | 0.77 | 0.772 | 0.875 | -0.131 | 1.016 | 1.084 | 0.888 | 0.374 | 0.688 | 0.758 | 0.849 | -0.179 | 0.821 | 0.712 | 1.017 | 0.035 | 0.723 | 0.629 | 0.817 | 0.114 | 0.81 | 0.714 | 0.95 | -0.048 | 0.793 | 0.703 | 1.007 | -0.428 | 0.94 | 0.861 | 0.919 | 0.102 | 0.937 | 0.691 | 0.962 | 0.373 | 0.945 | 0.953 | 1.223 | 0.377 | 1.392 | 1.455 | 1.286 | -0.12 | 1.716 | 1.365 | 1.199 | 0.185 | 1.004 | 1.185 | 1.019 | 1.432 | 1.665 | 0.668 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 1.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-, algemene en administratieve kosten
| 0.86 | 1.206 | 0.77 | 0.772 | 0.875 | 1.254 | 1.016 | 1.084 | 0.888 | 0.374 | 0.688 | 0.758 | 0.849 | -0.179 | 0.821 | 0.712 | 1.017 | 0.035 | 0.723 | 0.629 | 0.817 | 0.114 | 0.81 | 0.714 | 0.95 | -0.048 | 0.793 | 0.703 | 1.007 | -0.428 | 0.94 | 0.861 | 0.919 | 0.102 | 0.937 | 0.691 | 0.962 | 0.373 | 0.945 | 0.953 | 1.223 | 0.377 | 1.392 | 1.455 | 1.286 | -0.12 | 1.716 | 1.365 | 1.199 | 0.185 | 1.004 | 1.185 | 1.019 | 1.432 | 1.665 | 0.668 |
Overige kosten
| 3.596 | 2.978 | 2.598 | 2.818 | 3.486 | 3.13 | 2.773 | 2.415 | 2.989 | -3.788 | 2.795 | 2.665 | 2.651 | -3.182 | 2.708 | 2.423 | 2.418 | -3.192 | 2.187 | 2.103 | 2.168 | -2.68 | 2.347 | 2.692 | 3.271 | -3.167 | 2.216 | 1.982 | 1.933 | -2.929 | 2.222 | 1.905 | 1.876 | -3.995 | 2.247 | 2.294 | 2.363 | -6.01 | 3.417 | 3.376 | 3.567 | -8.493 | 5.03 | 4.817 | 5.616 | -5.787 | 4.463 | 3.85 | 4.922 | -12.436 | 4.804 | 7.208 | 3.75 | -5.048 | 5.373 | 4.57 |
Bedrijfskosten
| 4.456 | 4.184 | 3.368 | 3.59 | 4.361 | 4.384 | 3.789 | 3.499 | 3.877 | -3.414 | 3.483 | 3.423 | 3.5 | -3.361 | 3.529 | 3.135 | 3.435 | -3.157 | 2.91 | 2.732 | 2.985 | -2.566 | 3.157 | 3.406 | 4.221 | -3.215 | 3.009 | 2.685 | 2.94 | -3.357 | 3.162 | 2.766 | 2.795 | -3.893 | 3.184 | 2.985 | 3.325 | -5.637 | 4.362 | 4.329 | 4.79 | -8.116 | 6.422 | 6.272 | 6.902 | -5.907 | 6.179 | 5.215 | 6.121 | -12.251 | 5.808 | 8.393 | 4.769 | -3.616 | 7.038 | 5.238 |
Bedrijfsresultaat
| -0.07 | 1.269 | 3.42 | 14.897 | 13.684 | 14.374 | 7.867 | 15.305 | 13.444 | 8.917 | -1.821 | 3.444 | 7.5 | 7.515 | 7.644 | 5.866 | 9.609 | 4.765 | -3.606 | -1.718 | 6.8 | 9.863 | -0.653 | -9.567 | 0.881 | 3.944 | -3.449 | -1.324 | 6.275 | 1.012 | -1.986 | -4.717 | -4.885 | 3.19 | 1.657 | 0.841 | 1.238 | 1.724 | -1.203 | -2.505 | 1.231 | 3.748 | 6.1 | 6.441 | 6.303 | 4.16 | -1.836 | 0.31 | 3.894 | 6.067 | 4.487 | 0.052 | 9.61 | 9.165 | -2.243 | -5.423 |
Bedrijfsresultaat ratio
| -0.007 | 0.12 | 0.284 | 0.653 | 0.618 | 0.643 | 0.505 | 0.692 | 0.651 | 0.53 | -0.224 | 0.281 | 0.524 | 0.513 | 0.521 | 0.463 | 0.547 | 0.372 | -0.966 | -0.34 | 0.485 | 0.574 | -0.097 | -2.483 | 0.094 | 0.355 | -0.401 | -0.206 | 0.454 | 0.105 | -0.347 | -1.821 | -1.96 | 0.351 | 0.196 | 0.101 | 0.139 | 0.18 | -0.144 | -0.344 | 0.101 | 0.212 | 0.294 | 0.324 | 0.313 | 0.195 | -0.201 | 0.032 | 0.267 | 0.438 | 0.356 | 0.004 | 0.541 | 0.546 | -0.183 | -3.375 |
Totaal overige inkomsten en kosten netto
| -3.182 | 0.228 | -3.692 | -6.179 | -6.517 | 0.484 | -4.523 | -4.262 | -4.398 | -4.009 | -3.291 | -3.409 | -1.531 | -1.738 | -2.504 | -2.609 | -2.669 | -3.549 | -2.847 | -3.591 | -4.108 | -5.142 | -0.414 | 1.005 | -4.242 | -5.11 | -1.307 | -5.189 | -5.275 | -5.534 | -4.812 | -5.398 | -5.482 | -5.684 | -5.874 | -12.357 | -5.809 | -14.317 | -6.057 | -9.22 | -5.925 | -6.297 | -6.354 | -6.261 | -6.291 | -4.424 | -0.617 | -0.378 | -0.05 | -0.166 | -0.326 | -0.09 | 0.268 | -0.211 | -1.137 | 0.242 |
Inkomen voor belasting
| -3.252 | 1.497 | -0.272 | 8.718 | 7.167 | 14.858 | 3.344 | 11.043 | 9.046 | 4.908 | -5.112 | 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 | -6.798 | -10.115 | -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 | -5.181 |
Inkomen voor belasting ratio
| -0.319 | 0.141 | -0.023 | 0.382 | 0.324 | 0.664 | 0.214 | 0.499 | 0.438 | 0.292 | -0.629 | 0.003 | 0.417 | 0.395 | 0.351 | 0.257 | 0.395 | 0.095 | -1.73 | -1.05 | 0.192 | 0.275 | -0.159 | -2.222 | -0.359 | -0.105 | -0.553 | -1.012 | 0.072 | -0.469 | -1.188 | -3.905 | -4.16 | -0.274 | -0.5 | -1.38 | -0.514 | -1.311 | -0.872 | -1.608 | -0.387 | -0.144 | -0.012 | 0.009 | 0.001 | -0.012 | -0.268 | -0.007 | 0.263 | 0.426 | 0.33 | -0.003 | 0.557 | 0.534 | -0.275 | -3.224 |
Belastingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | -0.002 | -0.013 | 0.024 | 0.054 | 0 | 0 | 0 | -0.012 | -0.003 | 0.075 | -0.172 | -0.355 | -1.598 | 2.116 | -1.976 | 1.266 | 1.251 | 0.097 |
Nettowinst
| -3.252 | 1.497 | -0.272 | 8.718 | 7.167 | 14.858 | 3.344 | 11.043 | 9.046 | 4.908 | -5.112 | 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 | -6.798 | -10.115 | -10.367 | -2.494 | -4.217 | -11.516 | -4.571 | -12.588 | -7.258 | -11.712 | -4.718 | -2.603 | -0.254 | 0.18 | 0.012 | -0.252 | -2.45 | -0.143 | 4.016 | 6.255 | 5.759 | -2.154 | 11.854 | 7.688 | -4.631 | -5.278 |
Nettowinstmarge
| -0.319 | 0.141 | -0.023 | 0.382 | 0.324 | 0.664 | 0.214 | 0.499 | 0.438 | 0.292 | -0.629 | 0.003 | 0.417 | 0.395 | 0.351 | 0.257 | 0.395 | 0.095 | -1.73 | -1.05 | 0.192 | 0.275 | -0.159 | -2.222 | -0.359 | -0.105 | -0.553 | -1.012 | 0.072 | -0.469 | -1.188 | -3.905 | -4.16 | -0.274 | -0.5 | -1.38 | -0.514 | -1.311 | -0.872 | -1.607 | -0.389 | -0.147 | -0.012 | 0.009 | 0.001 | -0.012 | -0.268 | -0.015 | 0.275 | 0.452 | 0.456 | -0.173 | 0.668 | 0.458 | -0.377 | -3.284 |
WPA (Winst Per Aandeel)
| -0.02 | 0.01 | -0.002 | 0.066 | 0.05 | 0.12 | 0.03 | 0.08 | 0.07 | 0.037 | -0.04 | 0 | 0.05 | 0 | 0.04 | 0.02 | 0.05 | 0.009 | -0.05 | -0.04 | 0.02 | 0 | -0.01 | -0.06 | -0.03 | 0 | -0.04 | -0.05 | 0.01 | 0 | -0.05 | -0.078 | -0.15 | 0 | -0.06 | -0.17 | -0.055 | -0.15 | -0.087 | -0.13 | -0.055 | -0.03 | -0.003 | 0.002 | 0 | -0.003 | -0.032 | -0.002 | 0.047 | 0.073 | 0.063 | -0.024 | 0.13 | 0.11 | -0.055 | -0.079 |
Verwaterde WPA
| -0.02 | 0.01 | -0.002 | 0.066 | 0.05 | 0.12 | 0.03 | 0.08 | 0.07 | 0.037 | -0.04 | 0 | 0.05 | 0 | 0.04 | 0.02 | 0.05 | 0.009 | -0.05 | -0.04 | 0.02 | 0 | -0.01 | -0.06 | -0.03 | 0 | -0.04 | -0.05 | 0.01 | 0 | -0.05 | -0.078 | -0.15 | 0 | -0.06 | -0.17 | -0.055 | -0.15 | -0.087 | -0.13 | -0.055 | -0.03 | -0.003 | 0.002 | 0 | -0.003 | -0.032 | -0.002 | 0.047 | 0.073 | 0.063 | -0.024 | 0.13 | 0.11 | -0.055 | -0.079 |
EBITDA
| 4.05 | 9.144 | 7.662 | 18.976 | 17.84 | 23.093 | 11.33 | 18.914 | 16.789 | 12.168 | 1.525 | 6.16 | 11.493 | 11.314 | 10.834 | 8.986 | 12.735 | 6.883 | -0.479 | 1.422 | 10.034 | 12.941 | 7.498 | -0.045 | 5.121 | 7.209 | 3.966 | 2.182 | 9.685 | 4.132 | 2.022 | -1.277 | -1.888 | 6.049 | 4.584 | -2.32 | 4.983 | -2.588 | 2.852 | -1.461 | 5.652 | 8.311 | 10.88 | 10.912 | 10.786 | 7.609 | 0.402 | 2.343 | 5.924 | 6.506 | 6.489 | 1.822 | 12.24 | 10.119 | -0.574 | -4.875 |
EBITDA ratio
| 0.397 | 0.862 | 0.637 | 0.832 | 0.806 | 1.033 | 0.727 | 0.855 | 0.813 | 0.723 | 0.188 | 0.502 | 0.803 | 0.773 | 0.739 | 0.709 | 0.724 | 0.538 | -0.128 | 0.281 | 0.715 | 0.754 | 1.117 | -0.012 | 0.548 | 0.649 | 0.461 | 0.339 | 0.701 | 0.429 | 0.353 | -0.493 | -0.758 | 0.665 | 0.543 | -0.278 | 0.561 | -0.269 | 0.343 | -0.2 | 0.466 | 0.471 | 0.524 | 0.55 | 0.535 | 0.357 | 0.044 | 0.243 | 0.406 | 0.47 | 0.514 | 0.147 | 0.69 | 0.603 | -0.047 | -3.034 |