Andfjord Salmon AS
OSE:ANDF.OL
28 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
| 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 | 2019 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | ||||||||||||||||||
| Vlottende activa: | ||||||||||||||||||
| Liquide middelen & kasequivalenten
| 228.038 | 51.426 | 250.032 | 526.279 | 94.698 | 53.521 | 81.699 | 117.121 | 191.191 | 18.872 | 13.864 | 36.426 | 61.862 | 88.795 | 148.308 | 126.787 | 175.338 | 93.588 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 228.038 | 51.426 | 250.032 | 526.279 | 94.698 | 53.521 | 81.699 | 117.121 | 191.191 | 18.872 | 13.864 | 36.426 | 61.862 | 88.795 | 148.308 | 126.787 | 175.338 | 93.588 |
| Nettovorderingen
| 0.03 | 0.046 | 50.568 | 0.201 | 10.987 | 0 | 8.902 | 14.616 | 24.064 | 27.785 | 33.673 | 15.211 | 23.552 | 20.291 | 0 | 0 | 0 | 0 |
| Voorraad
| 1.487 | 1.599 | 1.697 | 2.031 | 29.836 | 27.826 | 15.447 | 10.502 | 6.673 | 0 | -33.673 | -15.211 | -23.552 | -20.291 | 0 | 0 | 0 | 0 |
| Overige vlottende activa
| 82.83 | 2.777 | 1.793 | 5.118 | 152.157 | 11.271 | 0.113 | 14.616 | 24.064 | -0 | 34.727 | 15.211 | 23.552 | 20.291 | 18.147 | 3.05 | 3.05 | -0 |
| Totaal vlottende activa
| 312.385 | 55.848 | 304.09 | 533.629 | 287.678 | 92.618 | 106.161 | 142.239 | 221.929 | 46.657 | 48.591 | 51.637 | 85.414 | 109.087 | 166.455 | 139.017 | 186.143 | 96.293 |
| Niet-vlottende activa: | ||||||||||||||||||
| Materiële vaste activa, netto
| 1,458.434 | 1,083.576 | 894.272 | 563.593 | 540.605 | 521.215 | 520.925 | 500.878 | 491.941 | 445.787 | 428.954 | 371.916 | 330.237 | 277.699 | 223.842 | 158.108 | 124.101 | 54.828 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 0 | 0 | 14.389 | 0 | 12.57 | 0 | 8.556 | 0 | 3.739 | 0 | 2.699 | 0 | 1.458 | 1.327 | 1.22 | 1.115 | 0.87 | 0.529 |
| Goodwill en immateriële activa
| 16.445 | 15.077 | 14.389 | 13.245 | 12.57 | 10.678 | 8.556 | 6.144 | 3.739 | 2.751 | 2.699 | 1.601 | 1.458 | 1.327 | 1.22 | 1.115 | 0.87 | 0.529 |
| Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0 | 0.124 | 0 | 0.142 | 0.151 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.106 | 0 | -0.124 | 0 | -0.142 | -0.151 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 0.035 | 0.044 | 0.113 | 0.062 | 0.071 | 0.08 | 0.089 | 0.097 | 0.106 | 0 | 0.124 | 0.133 | 0.283 | 0.151 | 0.159 | 0.448 | 0.28 | 0.03 |
| Totaal niet-vlottende activa
| 1,474.914 | 1,098.697 | 908.774 | 576.9 | 553.246 | 531.973 | 529.57 | 507.119 | 495.787 | 448.538 | 431.777 | 373.65 | 331.836 | 279.177 | 225.221 | 159.671 | 125.25 | 55.387 |
| Totaal activa
| 1,787.299 | 1,154.545 | 1,212.864 | 1,110.529 | 840.924 | 624.591 | 635.731 | 649.358 | 717.715 | 495.195 | 480.368 | 425.287 | 417.25 | 388.263 | 391.676 | 298.689 | 311.394 | 151.68 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||
| Crediteuren
| 254.529 | 73.505 | 131.134 | 19.062 | 45.461 | 17.102 | 10.361 | 10.981 | 56.024 | 43.254 | 49.69 | 28.36 | 38.666 | 17.194 | 29.789 | 18.95 | 26.824 | 4.145 |
| Kortlopende schulden
| 11.97 | 12.062 | 12.177 | 12.71 | 63.931 | 60.875 | 60.851 | 0 | 0 | 0 | 4.046 | 0 | 0 | 0 | 0.675 | 0 | 0 | 0.473 |
| Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.745 | 0.65 | 0.541 | 1.246 | 0.501 | 0.648 | 0.452 | 0.723 | 0.318 | 0.585 | 0.252 |
| Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.046 | 0 | 0 | 0 | -0.675 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 7.465 | 24.168 | 6.566 | 5.821 | 14.027 | 4.775 | 8.144 | 2.152 | 1.419 | 2.499 | 8.735 | 1.616 | 1.791 | 1.992 | 3.672 | 0.87 | 1.431 | 0.252 |
| Totaal kortlopende verplichtingen
| 273.964 | 109.735 | 149.877 | 37.593 | 123.419 | 82.752 | 79.356 | 13.133 | 57.442 | 45.753 | 58.425 | 29.977 | 40.457 | 19.186 | 33.461 | 19.82 | 28.255 | 4.869 |
| Langlopende verplichtingen: | ||||||||||||||||||
| Langetermijnschulden
| 218.324 | 57.626 | 59.959 | 70.929 | 74.444 | 78.867 | 80.671 | 84.148 | 85.426 | 39.406 | 39.478 | 35.125 | 30 | 15 | 2.262 | 0 | 0 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 7.869 | 8.365 | 9.34 | 0.001 | 0 | 0 | 0 | 58.954 | 59.942 | 59.567 | 59.192 | 29.126 | 4.078 | 4.078 | 1.816 | 0 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 226.193 | 65.991 | 69.299 | 70.93 | 74.444 | 78.867 | 80.671 | 143.103 | 145.368 | 98.972 | 98.67 | 64.251 | 34.078 | 19.078 | 4.078 | 0 | 0 | 0 |
| Totaal passiva
| 500.157 | 175.726 | 219.176 | 108.523 | 197.863 | 161.619 | 160.027 | 156.235 | 202.81 | 144.725 | 157.095 | 94.228 | 74.535 | 38.264 | 37.539 | 19.82 | 28.255 | 4.869 |
| Eigen vermogen: | ||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.941 | 0 | 0.18 | 0 | 34.166 | 0 | 0 | 0 |
| Gewone aandelen
| 67.619 | 0 | 57.013 | 0 | 46.961 | 0 | 41.039 | 0 | 36.894 | 0 | 35.934 | 0 | 35.874 | 35.792 | 35.792 | 33.624 | 33.624 | 29.874 |
| Ingehouden winsten
| -229.711 | 0 | -195.225 | 0 | -157.752 | 0 | -125.438 | 0 | 0 | 0 | -68.761 | 0 | -0.18 | 0 | -34.166 | 0 | 0 | 0 |
| Overige gereserveerde algehele resultaten
| 8.89 | 0 | 7.278 | 0 | 5.566 | 0 | 2.69 | 0 | 173.679 | 0 | -0.18 | 0 | -0.18 | 3.053 | -0.696 | 0 | -0.484 | -0.325 |
| Overige totale aandeelhoudersvermogen
| 1,440.344 | 0 | 1,124.622 | 0 | 748.286 | 0 | 557.413 | 493.123 | 304.332 | 350.47 | 287.339 | 331.06 | 307.02 | 311.155 | 319.041 | 245.245 | 249.998 | 117.261 |
| Totaal eigen vermogen van aandeelhouders
| 1,287.142 | 978.819 | 993.688 | 1,002.006 | 643.061 | 462.972 | 475.704 | 493.123 | 514.905 | 350.47 | 323.273 | 331.06 | 342.715 | 349.999 | 354.137 | 278.869 | 283.139 | 146.81 |
| Totaal eigen vermogen
| 1,287.142 | 978.819 | 993.688 | 1,002.006 | 643.061 | 462.972 | 475.704 | 493.123 | 514.905 | 350.47 | 323.273 | 331.06 | 342.715 | 349.999 | 354.137 | 278.869 | 283.139 | 146.81 |
| Totaal passiva en aandeelhoudersvermogen
| 1,787.299 | 1,154.545 | 1,212.864 | 1,110.529 | 840.924 | 624.591 | 635.731 | 649.358 | 717.715 | 495.195 | 480.368 | 425.287 | 417.25 | 388.263 | 391.676 | 298.689 | 311.394 | 151.68 |