Envipco Holding N.V.
OSE:ENVIP.OL
27 (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 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12.458 | 16.121 | 3.061 | 1.109 | 0.675 | 4.107 | 1.788 | 1.416 | 0.789 | 1.779 | 1.089 | 0.714 | 1.684 | 1.037 | 1.096 | 1.444 | 0.826 | 0.575 | 0.897 | 0.864 | 1.477 | 2.98 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 12.458 | 16.121 | 3.061 | 1.109 | 0.675 | 4.107 | 1.788 | 1.416 | 0.789 | 1.779 | 1.089 | 0.714 | 1.684 | 1.037 | 1.096 | 1.444 | 0.826 | 0.575 | 0.897 | 0.864 | 1.477 | 2.98 |
Nettovorderingen
| 21.089 | 0.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.264 | 0 | 0 | 0 |
Voorraad
| 32.244 | 24.114 | 14.999 | 9.006 | 10.341 | 8.525 | 7.044 | 7.645 | 7.51 | 6.232 | 5.753 | 8.452 | 12.276 | 10.406 | 4.972 | 8.945 | 6.471 | 8.315 | 5.56 | 9.337 | 10.373 | 11.896 |
Overige vlottende activa
| 1.634 | 12.189 | 0 | 0 | 0 | 10.021 | 9.677 | 10.12 | 8.84 | 6.337 | 17.3 | 7.221 | 8.869 | 11.211 | 11.85 | 12.311 | 18.276 | 20.491 | 14.242 | 9.825 | 9.775 | 8.205 |
Totaal vlottende activa
| 68.592 | 53.208 | 31.877 | 20.726 | 20.976 | 22.653 | 18.509 | 19.181 | 17.139 | 14.348 | 24.142 | 16.387 | 22.829 | 22.654 | 17.918 | 22.7 | 25.573 | 29.381 | 28.963 | 20.026 | 21.625 | 23.081 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 16.985 | 14.175 | 9.59 | 8.973 | 9.668 | 9.165 | 9.184 | 11.042 | 9.864 | 6.056 | 6.791 | 18.012 | 17.857 | 14.629 | 10.744 | 12.311 | 12.396 | 13.533 | 14.178 | 11.782 | 13.091 | 16.739 |
Goodwill
| 0.161 | 0.166 | 0.156 | 0.145 | 0.158 | 0.155 | 0.148 | 0.169 | 0.163 | 0.146 | 0.129 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1.285 | 8.429 | 7.346 | 6.548 | 6.002 | 5.861 | 5.4 | 4.865 | 4.145 | 3.489 | 3.017 | 4.695 | 3.921 | 2.829 | 1.957 | 1.266 | 0.678 | 0.307 | 0.15 | 1.394 | 1.274 | 1.322 |
Goodwill en immateriële activa
| 1.446 | 8.595 | 7.502 | 6.693 | 6.16 | 6.016 | 5.548 | 5.034 | 4.308 | 3.635 | 3.146 | 4.829 | 3.921 | 2.829 | 1.957 | 1.266 | 0.678 | 0.307 | 0.15 | 1.394 | 1.274 | 1.322 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 2.081 | 1.917 | 2.245 | 2.934 | 1.819 | 1.737 | 5.269 | 0.936 | 0.839 | 0.741 | 0.606 | 0.179 | 0.167 | 0.135 | 0.044 | 0.051 | 0.289 | 0.269 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 11.376 | 0.83 | 0.819 | 0.115 | 0.208 | 0.349 | 0.072 | 0.219 | 0.496 | 0 | 0.142 | 0.697 | 0.377 | 0.393 | 0.326 | 0.581 | 0.937 | 0.813 | 0.866 | 0.249 | 0.036 | 0.001 |
Totaal niet-vlottende activa
| 29.807 | 25.681 | 19.828 | 18.026 | 18.97 | 17.349 | 16.541 | 21.564 | 15.604 | 10.53 | 10.82 | 24.144 | 22.334 | 18.018 | 13.162 | 14.202 | 14.062 | 14.942 | 15.463 | 13.425 | 14.401 | 18.062 |
Totaal activa
| 98.399 | 78.889 | 51.705 | 38.752 | 39.946 | 40.002 | 35.05 | 40.745 | 32.743 | 24.878 | 34.962 | 40.531 | 45.163 | 40.672 | 31.08 | 36.902 | 39.635 | 44.323 | 44.426 | 33.451 | 36.026 | 41.143 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 18.52 | 10.055 | 8.492 | 4.78 | 6.569 | 6.406 | 6.236 | 6.51 | 6.702 | 4.036 | 3.933 | 12.054 | 12.482 | 13.672 | 7.291 | 8.682 | 9.126 | 11.446 | 9.655 | 8.59 | 0 | 0 |
Kortlopende schulden
| 7.363 | 4.24 | 1.483 | 1.863 | 1.559 | 1.42 | 1.356 | 2.011 | 0.541 | 0.466 | 2.81 | 3.953 | 4.737 | 2.846 | 2.312 | 2.911 | 1.875 | 5.79 | 2.163 | 0.648 | 0.09 | 2.547 |
Belastingschulden
| 0 | 1.182 | 0.973 | 0.494 | 0.218 | 0.312 | 0.483 | 0.39 | 0.248 | 0.384 | 0.035 | 1.245 | 1.126 | 0.943 | 0.633 | 0 | 0 | 0 | 0 | 0.87 | 0 | 0 |
Uitgestelde opbrengsten
| 12.001 | 9.32 | 0 | 0 | 0 | 0.312 | 0.483 | 0.39 | 0.248 | 0.384 | 0.035 | 1.245 | 3.074 | 2.49 | 2.256 | 1.566 | 6.034 | 7.114 | 1.881 | 0.87 | 0 | 0 |
Overige kortlopende verplichtingen
| 6.033 | 15 | 4.616 | 3.313 | 3.972 | 2.631 | 1.991 | 2.912 | 2.443 | 1.732 | 13.749 | 2.52 | 0.095 | 0.085 | 0.025 | 0.425 | 1.062 | 2.38 | 6.578 | 4.405 | 10.426 | 8.467 |
Totaal kortlopende verplichtingen
| 43.917 | 38.615 | 14.591 | 9.956 | 12.1 | 10.769 | 10.066 | 11.823 | 9.934 | 6.618 | 20.527 | 19.772 | 20.388 | 19.093 | 11.884 | 13.584 | 18.097 | 26.73 | 20.277 | 14.513 | 10.516 | 11.014 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 9.687 | 12.283 | 6.535 | 7.756 | 3.461 | 3.114 | 4.262 | 5.347 | 5.192 | 3.135 | 5.327 | 8.463 | 8.34 | 4.534 | 3.247 | 4.017 | 8.912 | 4.742 | 26.557 | 22.43 | 24.424 | 26.333 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | 0.147 | 0.175 | 0.146 | 0 | 0 | 0 | 0 | 0.811 | 0.964 | 0.824 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0.05 | 0.086 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.311 | 0.276 | 0.066 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2.821 | 0.001 | 0 | 0 | 0 | 0.12 | 0.097 | 0.094 | 0 | 0.12 | 0.12 | 0.279 | 0.28 | 0.06 | 0.109 | 1.162 | 0.815 | 0.791 | 1.921 | 0.945 | 0.522 | 1.42 |
Totaal niet-vlottende verplichtingen
| 12.508 | 12.334 | 6.621 | 7.802 | 3.461 | 3.234 | 4.359 | 5.441 | 5.192 | 3.255 | 5.447 | 9.141 | 9.043 | 4.835 | 3.54 | 5.179 | 9.727 | 5.533 | 28.478 | 24.186 | 25.91 | 28.577 |
Totaal passiva
| 56.425 | 50.949 | 21.212 | 17.758 | 15.561 | 14.003 | 14.425 | 17.264 | 15.126 | 9.873 | 25.974 | 28.913 | 29.431 | 23.928 | 15.424 | 18.763 | 27.824 | 32.263 | 48.755 | 38.699 | 36.426 | 39.591 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 71.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2.585 | 2.303 | 2.303 | 2.049 | 2.049 | 2.049 | 1.919 | 1.919 | 1.919 | 1.919 | 1.919 | 1.356 | 1.356 | 1.236 | 1.236 | 1.236 | 0.936 | 0.936 | 0.244 | 0.244 | 0.244 | 0.244 |
Ingehouden winsten
| -36.183 | -44.511 | -40.329 | -40.915 | -39.192 | -37.318 | -39.157 | -36.618 | -41.739 | -43.154 | -47.779 | -41.164 | -37.255 | -35.72 | -36.39 | -31.773 | -31.229 | -30.879 | -30.233 | -30.828 | -26.256 | -24.688 |
Overige gereserveerde algehele resultaten
| 4.51 | 5.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 64.514 | 68.48 | 59.827 | 61.496 | 61.241 | 57.841 | 58.151 | 57.418 | 56.222 | 54.81 | 51.27 | 51.553 | 51.136 | 50.706 | 48.536 | 41.82 | 41.795 | 25.66 | 25.091 | 25.359 | 25.596 |
Totaal eigen vermogen van aandeelhouders
| 41.933 | 27.897 | 30.454 | 20.961 | 24.353 | 25.972 | 20.603 | 23.452 | 17.598 | 14.987 | 8.95 | 11.462 | 15.654 | 16.652 | 15.552 | 17.999 | 11.527 | 11.852 | -4.329 | -5.493 | -0.653 | 1.152 |
Totaal eigen vermogen
| 41.974 | 27.94 | 30.493 | 20.994 | 24.385 | 25.999 | 20.625 | 23.481 | 17.617 | 15.005 | 8.988 | 11.618 | 15.732 | 16.744 | 15.656 | 18.139 | 11.669 | 11.956 | -4.329 | -5.248 | -0.4 | 1.552 |
Totaal passiva en aandeelhoudersvermogen
| 98.399 | 78.889 | 51.705 | 38.752 | 39.946 | 40.002 | 35.05 | 40.745 | 32.743 | 24.878 | 34.962 | 40.531 | 45.163 | 40.672 | 31.08 | 36.902 | 39.635 | 44.323 | 44.426 | 33.451 | 36.026 | 41.143 |