
Carasent ASA
OSE:CARA.OL
11.5 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
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 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -0.922 | -5.729 | -10.551 | 10.371 | -4.282 | -51.02 | -0.521 | -9.259 | 11.612 | 4.223 | 27.298 | 10.349 | -20.515 | 20.787 | -6.887 | -22.476 | -8.835 | -4.957 | 0.596 | 1.752 | 1.239 | 0.342 | 0.858 | -0.772 | 0.009 | -3.082 | -2.951 | 17.599 | 6.086 | -1.938 | -1.439 | 94.323 | 3.731 | 3.551 | 2.303 | -173.251 | 59.421 | 4.771 | 3.969 | -77.069 | 3.464 | 3.921 | 0.42 | 0.406 | 1.056 | 1.145 | 2.142 | 3.335 | 2.426 | 1.8 | 0.581 | 1.694 | 1.573 | 0.828 | 0.034 | -1.75 | -5.205 | -6.763 | -4.565 | -4.25 | -4.275 | -4.962 | -6.942 |
Afschrijvingen & Amortisatie
| 15.23 | 15.465 | 15.629 | 12.482 | 12.907 | 12.271 | 13.234 | 9.487 | 8.697 | 8.134 | 7.763 | 5.748 | 6.311 | 5.759 | 5.518 | 3.013 | 3.19 | 3.28 | 3.146 | 2.105 | 1.76 | 1.745 | 1.776 | 1.439 | 1.349 | 0 | 0 | 0 | 0 | 0 | 0 | 3.699 | 2.561 | 3.074 | 3.434 | 3.933 | 7.234 | 5.622 | 6.831 | 11.923 | 7.168 | 6.755 | 6.606 | 8.051 | 7.055 | 6.085 | 5.496 | 5.205 | 4.963 | 5.754 | 5.16 | 5.718 | 5.666 | 4.238 | 4.618 | 4.014 | 5.66 | 6.434 | 5.72 | 7.03 | 5.409 | 5.87 | 5.689 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -19.75 | -0.001 | 39.967 | 0 | 0 | 0 | 0 | 0 | -2.67 | 0 | 0.001 | -0.001 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.64 | -0.388 | -1.815 | -1.255 | 172.305 | -2.862 | -2.096 | -2.325 | -3.316 | -2.472 | -3.725 | 0 | 0 | 0.037 | -0.082 | 0 | -1.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0.177 | 0.191 | 0.171 | 0.19 | 0.224 | 38.874 | -11.26 | -2.003 | -23.442 | -13.886 | 25.888 | -17.325 | 10.384 | 0 | 11.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0.014 | 0.017 | 0.025 | 0.05 | 0.05 | 0.046 | 0.056 | 0.145 | 0.11 | 0.143 | 0.108 | 0.148 | 0.169 | 0.257 | 0.211 | 0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0.391 | 0 | 0 | 1.593 | 0.316 | 0 | 0 | 0.611 | 0.754 |
Verandering in Werkkapitaal
| -8.963 | 9.572 | 8.597 | 3.498 | -13.554 | -10.478 | 6.808 | 8.194 | -5.819 | -2.988 | 7.064 | 6.9 | -9.623 | 9.399 | -4.303 | 5.338 | 0.29 | 0.193 | -0.943 | 1.916 | 1.206 | 0.561 | -1.964 | 1.841 | 0.005 | -0.679 | 2.029 | -2.483 | 2.337 | 0.165 | -0.66 | -15.718 | 7.113 | -14.196 | -16.903 | -25.339 | 6.282 | -0.078 | -9.645 | 36.905 | -1.539 | -3.878 | -3.898 | 10.695 | -3.436 | -1.772 | -0.89 | 6.885 | -0.229 | 1.526 | 0.125 | -0.856 | -3.395 | 0.092 | 0.274 | 2.352 | -2.986 | 0.363 | 1.847 | 3.039 | -2.47 | 0.823 | 3.372 |
Vorderingen
| -4.97 | 10.136 | -11.746 | 4.045 | -7.052 | -5.293 | -0.673 | 1.429 | -3.102 | -3.168 | 1.456 | 1.077 | -3.386 | 1.902 | -3.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | -0.001 | -3.654 | 0.001 | -0.001 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| -3.214 | -2.17 | 2.867 | 1.36 | 5.689 | -4.132 | -6.861 | 8.797 | -0.165 | 0.615 | 0.832 | 2.207 | -8.495 | 10.225 | -1.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.779 | -0.564 | 17.476 | -1.907 | -12.19 | 2.601 | 14.341 | -2.031 | -2.553 | -0.435 | 4.776 | 3.616 | 2.258 | -2.727 | 0.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Niet-Contante Posten
| -9.678 | -5.591 | 42.824 | -0.267 | -5.453 | -0.362 | -6.954 | -43.833 | 0.174 | 0.241 | 0.455 | 0.075 | 0.211 | 0.21 | 0.15 | 16.93 | 0.17 | 8.487 | 0 | -1.116 | -0.296 | 0.305 | -0.144 | 0.009 | -0.008 | 0.9 | 0 | -37.819 | 11.747 | 0 | 0 | -115.476 | -0.824 | 0.204 | -0.698 | -3.12 | -83.381 | -0.031 | -0 | 42.331 | 0.029 | 1.215 | -1.267 | -7.742 | -0.037 | 0.082 | 0 | -5.444 | 0.172 | 0.398 | 0.421 | 0.404 | 0.47 | 0.414 | 0 | -0.325 | 0.491 | 0 | 0 | 0.464 | 0.481 | 0 | 0 |
Kasstroom uit Operationele Activiteiten
| -4.333 | 13.717 | 16.362 | 6.525 | -10.212 | -9.432 | 12.791 | 3.463 | 3.404 | 7.607 | 19.138 | 6.516 | 2.272 | 18.831 | 4.861 | 2.805 | 6.154 | 7.003 | 2.799 | 4.657 | 3.909 | 2.953 | 0.526 | 2.517 | 1.355 | -2.861 | -0.922 | -22.704 | 20.17 | -1.773 | -2.099 | -25.538 | 12.207 | -9.164 | -13.095 | -25.422 | -13.255 | 8.234 | -1.114 | 10.919 | 6.761 | 4.432 | 1.97 | 11.559 | 4.844 | 5.715 | 6.959 | 9.189 | 7.333 | 9.478 | 6.287 | 6.961 | 4.314 | 5.571 | 5.316 | 4.291 | -2.04 | 1.627 | 3.318 | 6.283 | -0.855 | 2.342 | 2.873 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -8.83 | -11.999 | -13.394 | -15.467 | -10.835 | -17.447 | -25.454 | -28.516 | -21.823 | -22.301 | -18.922 | -13.294 | -10.318 | -7.672 | -6.943 | -4.561 | -2.733 | -4.598 | -4.239 | -4.108 | -2.323 | -2.5 | -1.804 | -1.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.535 | -0.284 | -0.372 | -0.391 | -0.678 | -0.913 | -1.35 | -0.601 | -0.882 | -0.471 | -0.032 | -0.354 | -0.83 | -1.694 | -0.218 | -0.298 | -0.604 | -0.722 | -0.837 | -0.695 | -0.909 | -0.591 | -0.915 | -0.665 | -0.683 | -0.46 | -0.325 | -0.196 | -1.517 | -0.225 | -0.396 | -3.341 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.489 | 0 | 0 | -99.449 | 0 | 0 | -86.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.107 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 3.152 | 4.383 | -0.001 | 0 | 6.981 | 1.966 | 0 | -13.053 | 0 | -0.001 | 0.001 | -0.001 | 0.001 | -86.897 | 0 | -59.994 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | -1.143 | -21.31 | 0 | 57.374 | 0 | 0 | 0 | 193.404 | 0 | 0 | 0 | 0 | 190.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -5.678 | -7.616 | -13.395 | -15.467 | -3.854 | -15.481 | -25.454 | -47.005 | -21.823 | -22.302 | -118.37 | -13.295 | -10.317 | -94.569 | -6.943 | -64.555 | -2.733 | -4.598 | -4.239 | -4.138 | -2.323 | -2.5 | -1.804 | -1.342 | -1.143 | -21.31 | 0 | 57.374 | 0 | 0 | 0 | 192.869 | -0.284 | -0.372 | -0.391 | 6.429 | 189.765 | -1.35 | -0.601 | -0.882 | -0.471 | -0.032 | -0.354 | -0.83 | -1.694 | -0.218 | -0.298 | -0.604 | -0.722 | -0.837 | -0.695 | -0.909 | -0.591 | -0.915 | -0.665 | -0.683 | -0.46 | -0.325 | -0.196 | -1.517 | -0.225 | -0.396 | -3.341 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | -2.754 | 0 | 0 | -0.181 | -0.191 | -0.245 | -2.159 | 0 | 0 | 0 | 0 | -1.31 | 0.15 | -0.15 | -1.055 | -0.309 | -0.502 | -0.109 | -0.28 | -0.368 | -0.277 | -0.192 | -0.737 | -0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.563 | 0 | 0 | 0 | -22.284 | 1.494 | 0.537 | 0 | -22.59 | 7.621 | 0.224 | 2.545 | -42.795 | 0 | 0 | 2.57 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | -6.769 | 0 | -0.023 | 5.475 | -1.805 | 423.133 | 367.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -116.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -133.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.528 | -0.889 | -3.34 | -4.508 | -3.631 | -2.867 | -2.645 | -0.409 | -1.922 | -2.148 | -2.263 | -3.382 | -416.248 | 345.082 | -1.177 | 272.39 | -0.701 | -0.743 | -0.653 | 2.527 | -0.193 | -0.285 | -0.16 | 0.369 | 0.001 | -28.678 | 0 | 0 | 0 | 0 | 0 | -184.991 | -6.46 | -5.659 | -9.079 | -97.322 | -9.03 | -7.342 | -6.446 | -6.127 | -5.211 | -6.825 | -4.865 | -4.974 | -5.611 | -5.532 | -5.355 | 15.372 | -4.524 | -5.518 | -5.331 | 16.02 | -6.347 | -4.926 | -4.746 | 17.958 | -5.215 | -5.785 | -6.623 | 35.121 | -3.346 | -3.475 | -3.385 |
Kasstroom uit Financieringsactiviteiten
| -3.528 | -4.249 | -2.729 | -253.688 | -3.812 | -3.058 | -2.131 | -9.336 | -1.923 | -2.148 | 3.212 | -3.382 | 416.039 | 345.232 | -1.327 | 271.335 | -1.01 | -1.245 | -0.762 | 2.247 | -0.561 | -0.469 | -0.352 | -0.307 | -0.369 | -28.562 | 0 | 0 | 0 | 0 | 0 | -191.992 | -5.542 | -5.749 | -9.079 | -97.496 | -9.03 | -7.21 | -6.446 | -8.793 | -5.831 | -6.927 | -4.865 | -5.183 | -5.483 | -5.532 | -5.355 | -5.191 | -4.524 | -5.518 | -5.331 | -6.264 | -4.853 | -4.389 | -4.746 | -4.632 | 2.406 | -5.561 | -3.994 | -7.674 | -3.346 | -3.475 | -0.815 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.278 | -0.079 | -0.209 | -0.154 | 0.084 | -0.489 | 0.479 | -0.635 | -0.057 | 0.084 | 0.21 | -0.718 | -0.128 | -0.39 | -0.081 | -0.742 | 0.05 | -0.693 | 0.659 | -0.097 | -0.008 | 0.083 | 0.032 | 0 | 0.001 | 0 | 0 | 0 | 0 | -0.002 | 0.077 | -1.288 | 0.726 | -0.186 | 0.757 | 2.774 | 0.136 | -0.02 | 0.249 | 0.206 | 0.087 | -0.055 | -0 | 0.17 | -0.006 | 0 | 0.012 | 0.028 | -0.005 | -0.001 | -0.011 | 0.017 | 0.164 | -0.076 | -0.117 | -0.284 | -0.787 | 0.793 | 0.266 | 0.315 | -1.775 | -0.915 | -1.088 |
Netto Kasstroomverandering
| -13.263 | 1.772 | 0.029 | -262.783 | -17.834 | -28.459 | -14.315 | -53.513 | -20.397 | -16.76 | -95.81 | -10.879 | 407.865 | 269.105 | -3.49 | 208.843 | 2.459 | 0.468 | -1.542 | 2.669 | 1.017 | 0.067 | -1.598 | 0.868 | -0.156 | -52.733 | -0.922 | 33.831 | 20.722 | -2.017 | -2.021 | -21.345 | 4.515 | -14.905 | -21.808 | -112.892 | 169.202 | -0.741 | -7.914 | 4.539 | 1.526 | -2.188 | -3.249 | 5.891 | -2.5 | 0.491 | 1.317 | 3.305 | 1.909 | 3.327 | 0.251 | -0.036 | -0.549 | -0.013 | -0.212 | -1.173 | -0.881 | -3.465 | -0.607 | -2.594 | -6.201 | -2.444 | -2.371 |
Kaspositie aan het Einde van de Periode
| 362.422 | 375.685 | 373.913 | 373.884 | 636.668 | 654.502 | 682.961 | 697.276 | 750.789 | 771.186 | 787.946 | 883.756 | 894.635 | 486.77 | 217.665 | 221.156 | 12.313 | 9.854 | 9.386 | 10.928 | 8.259 | 7.242 | 7.175 | 8.773 | 7.905 | 8.061 | 60.794 | 61.718 | 27.887 | 7.165 | 9.182 | 11.307 | 32.652 | 28.138 | 43.043 | 68.565 | 181.458 | 12.256 | 12.997 | 19.39 | 14.851 | 13.325 | 15.513 | 18.999 | 13.108 | 15.608 | 15.118 | 13.165 | 9.86 | 7.951 | 4.624 | 4.584 | 4.62 | 5.17 | 5.182 | 5.679 | 6.852 | 7.733 | 11.198 | 11.805 | 14.399 | 20.6 | 23.044 |