Goodtech ASA
OSE:GOD.OL
10.1 (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
| -3.9 | 1.9 | 10.3 | 21.1 | -4.4 | -1.3 | 8.056 | -3.483 | -0.641 | 0.062 | 2.556 | -9.012 | -6.143 | -2.072 | -1.223 | -4.138 | 0.178 | 0.82 | 1.045 | -10.351 | -2.574 | 2.262 | 6.298 | -56.514 | 4.29 | -9.652 | 0.137 | -13.58 | -0.528 | -1.422 | 0.766 | -43.476 | -1.273 | -7.342 | -9.106 | -84.84 | -7.897 | 9.225 | 10.441 | -3.825 | 1.758 | -19.478 | -0.138 | -9.422 | 16.619 | 18.936 | 11.623 | 32.788 | 20.098 | 1.107 | 6.012 | 18.275 | 2.407 | 3.466 | -6.464 | -63.89 | 3.442 | 13.116 | 1.52 | 6.123 | 2.571 | 2.855 | 4.929 |
Afschrijvingen & Amortisatie
| 6.7 | 6.3 | 6 | 7.3 | 6.6 | 6.4 | 5.776 | 4.031 | 5.48 | 5.512 | 5.433 | 7.489 | 5.29 | 4.884 | 4.887 | 5.294 | 5.262 | 5.851 | 5.88 | 6.131 | 5.337 | 5.158 | 5.342 | 11.597 | 2.784 | 2.367 | 2.572 | 2.874 | 2.893 | 2.874 | 2.8 | 39.285 | 2.413 | 2.364 | 2.223 | 62.054 | 2.335 | 4.518 | 4.384 | 8.534 | 13.041 | 6.36 | 6.488 | 6.426 | 5.924 | 5.915 | 2.951 | 5.745 | 5.698 | 5.634 | 5.768 | 5.959 | 9.196 | 9.358 | 9.101 | 8.253 | 1.28 | 1.226 | 1.192 | 1.804 | 1.497 | 1.59 | 0.91 |
Uitgestelde Inkomstenbelasting
| -3.5 | 0.6 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -7.9 | 41.1 | -82.9 | 35.6 | 9.7 | 9.8 | -29.594 | 30.273 | -20.651 | -4.008 | 11.037 | 31.279 | -12.392 | -9.248 | -1.078 | -0.297 | -16.138 | 24.701 | -19.711 | 23.365 | -13.174 | 9.901 | -13.175 | 41.14 | -1.736 | 32.576 | -40.604 | 38.867 | -24.681 | -4.815 | -4.646 | 27.34 | 3.065 | -12.862 | -4.888 | 24.185 | 11.508 | -65.068 | 37.895 | 72.006 | 7.271 | 6.417 | -3.619 | 19.665 | -47.668 | -46.211 | -12.575 | 0 | -76.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 15 | 52.9 | -54.9 | -4.6 | 24.7 | 7.278 | -36.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.6 | -0.2 | -0.3 | 4.49 | 0 | 0.5 | -0.2 | 1.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -23.6 | -13.3 | -30.1 | 41.2 | -15.8 | 3.425 | 2.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -22.9 | 1.5 | 2.1 | 0.6 | 1 | -0.603 | 0.219 | 0 | -21.151 | -3.808 | 9.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.4 | -32.1 | 92.7 | 9.3 | 2 | 0.7 | -3.005 | 0.238 | -2.816 | -4.019 | 1.52 | -4.557 | 3.426 | -0.937 | -8.632 | 1.41 | 4.41 | -0.969 | -2.407 | 4.467 | 3.227 | -9.807 | -4.102 | 5.954 | 0.611 | -0.222 | 0.468 | -0.78 | 0.674 | -0.128 | -1.597 | -1.52 | 1.163 | -0.626 | 0.654 | 54.095 | -50.582 | -7.151 | -0.516 | -21.316 | -3.762 | -4.3 | -5.502 | 20.204 | -0.039 | -5.848 | -9.743 | 71.163 | -1.578 | -6.204 | 45.382 | 0.995 | 13.155 | -71.099 | -89.717 | 129.41 | -11 | 9.728 | -21.134 | 32.98 | -27.36 | 9.346 | -13.878 |
Kasstroom uit Operationele Activiteiten
| -6.5 | 44.8 | -68 | 73.3 | 13.9 | 15.6 | -18.767 | 31.059 | -18.628 | -2.453 | 20.546 | 25.199 | -9.819 | -7.373 | -6.046 | 2.269 | -6.288 | 30.403 | -15.193 | 23.612 | -7.184 | 7.514 | -5.637 | 2.177 | 5.949 | 25.069 | -37.427 | 27.381 | -21.642 | -3.491 | -2.677 | 21.629 | 5.368 | -18.466 | -11.117 | 55.494 | -44.636 | -58.476 | 52.204 | 55.399 | 18.308 | -11.001 | -2.771 | 36.873 | -25.164 | -27.208 | 4.831 | 109.696 | -51.802 | 0.537 | 57.162 | 25.229 | 24.758 | -58.275 | -87.08 | 73.773 | -6.278 | 24.07 | -18.422 | 40.907 | -23.292 | 13.791 | -8.039 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -2 | -1.5 | -1.6 | -4.7 | -2.5 | -2.5 | -2.779 | -13.316 | 0.013 | -1.115 | -3.597 | -4.025 | -3.801 | -1.302 | -1.156 | -0.607 | -0.035 | -0.28 | -0.467 | -1.893 | -0.893 | -35.914 | -1.023 | -0.543 | -0.184 | -0.265 | -0.39 | -1.28 | -0.595 | -0.346 | -2.686 | -7.206 | -2.572 | -2.676 | -5.166 | -4.765 | -1.884 | -2.261 | -3.823 | -6.409 | -4.752 | -7.568 | -19.877 | -33.042 | -4.589 | -4.69 | -1.926 | -0.149 | -3.084 | -1.939 | -3.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| 21.4 | 0 | -1.1 | -7.5 | 0 | 0 | 0 | 0.356 | 7.5 | 0 | 0.758 | 3.933 | -15.78 | 0 | 0 | 0 | 0 | 0 | 0 | -1.516 | 0 | 9.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.635 | 1.028 | 6.11 | 71.294 | 0 | 0 | 0 | 0 | 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 | -1.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.887 | 0 | 0 | 0 | -0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.3 | -0.6 | 0.1 | 0 | 0 | -0.1 | 0 | 0.073 | -0.033 | 0 | 0.356 | -0.15 | -15.78 | 0.15 | 0 | -0.121 | 0 | 0 | 0 | 1.786 | -1.887 | -0.205 | -0.119 | 0.622 | -0.258 | -0.158 | 0 | 0.373 | 0 | 0 | 0 | 0.45 | 1.028 | 6.11 | 0.001 | 95.015 | -0.073 | -0.919 | 0.05 | -12.551 | -0.004 | 0.12 | 0 | 5.127 | -3.884 | 1.832 | 3.919 | 1.044 | -0.941 | -2.276 | -1.816 | -4.482 | -6.674 | -4.776 | -2.345 | -12.13 | 37.187 | -7.486 | -5.653 | -0.614 | 0.689 | -2.768 | 6.612 |
Kasstroom uit Investeringsactiviteiten
| 19.4 | -1.5 | -2.7 | -12.2 | -2.5 | -2.6 | -2.779 | -13.243 | 7.48 | -1.115 | -2.483 | -0.092 | -19.581 | -1.152 | -1.156 | -0.728 | -0.035 | -0.28 | -0.467 | -1.623 | -2.78 | -26.191 | -1.142 | 0.079 | -0.442 | -0.423 | -0.39 | -0.907 | -0.595 | -0.346 | -2.686 | -4.121 | -1.544 | 3.434 | 66.129 | 90.25 | -1.957 | -3.18 | -3.773 | -18.96 | -4.756 | -7.448 | -19.877 | -27.915 | -8.473 | -2.858 | 1.993 | 0.895 | -4.025 | -2.276 | -1.816 | -4.482 | -6.674 | -4.776 | -2.345 | -12.13 | 37.187 | -7.486 | -5.653 | -0.614 | 0.689 | -2.768 | 6.612 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0.3 | 9.5 | 0.5 | 0.63 | 2.88 | 1.4 | 1.3 | 0 | 1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | -4.38 | 0 | 0 | 0 | -3.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.127 | -0.15 | 0 | 0 | 0 | -48.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -8.2 | 17.5 | 17.4 | -26.7 | -32.4 | -12.4 | 34.352 | 18.782 | -22.1 | -12.1 | -3.291 | 0.508 | -6.863 | -3.564 | -1.374 | 41.682 | -4.209 | -0.937 | -4.688 | -2.92 | -2.766 | 27.129 | -2.842 | -0.505 | 0.418 | -0.354 | -0.617 | 0.052 | -0.375 | -0.494 | -0.803 | -0.472 | -1.365 | -2.541 | -0.913 | -36.851 | -9.165 | -7.578 | -7.186 | -14.682 | 10.488 | 0.827 | -7.001 | 47.933 | -8.035 | -6.958 | -71.108 | -12.29 | -7.325 | -32.919 | -6.608 | -4.206 | -8.291 | -6.298 | -6.735 | -30.239 | 3.432 | -1.346 | 1.036 | 0.611 | 0.244 | -1.649 | 0.806 |
Kasstroom uit Financieringsactiviteiten
| -8.2 | 12.4 | 12.6 | -31.9 | -22.9 | -11.9 | 15.654 | 17.282 | -20.7 | -10.8 | -3.291 | -2.757 | -6.863 | -3.564 | -1.374 | 41.682 | -4.209 | -0.937 | -4.688 | -2.92 | -2.766 | 27.129 | -2.842 | -0.505 | 0.418 | -0.354 | -2.003 | 0.052 | -0.375 | -0.494 | -0.803 | -0.472 | -1.365 | -2.541 | -0.913 | -36.851 | -9.165 | -7.578 | -7.186 | -14.682 | -10.639 | 0.677 | -7.001 | 47.933 | -8.035 | -55.579 | -71.108 | -12.29 | -7.325 | -32.919 | -6.608 | -4.206 | -8.291 | -6.298 | -6.735 | -30.239 | 3.432 | -1.346 | 1.036 | 0.611 | 0.244 | -1.649 | 0.806 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.8 | 0.7 | -1.2 | 1 | -0.3 | 0.7 | 0.001 | 0.192 | 0.13 | 0.286 | 0.11 | -0.049 | 0.019 | 0.031 | -0.133 | -0.416 | 0.196 | -0.347 | 1.77 | -0.224 | -0.088 | 0.132 | 0.254 | -1.25 | -0.041 | 0.246 | 1.254 | -0.232 | 0.175 | -0.307 | -0.108 | -0.224 | 0.687 | 0.485 | 0.327 | 4.397 | -2.547 | -0.851 | 0.956 | -5.817 | 2.398 | 0.948 | 2.321 | 1.022 | 2.008 | 1.048 | 1.887 | -0.34 | 0.722 | 0.153 | 0.12 | 1.812 | 0.555 | -3.304 | 0.752 | -0.063 | 0.623 | 0.395 | -0.012 | -0.442 | -1.247 | 0.446 | -2.797 |
Netto Kasstroomverandering
| 4 | 54.4 | -57 | 32.6 | -11.8 | 1.1 | -5.891 | 35.29 | -31.718 | -14.082 | 14.882 | 33.673 | -32.311 | -12.057 | -8.708 | 42.808 | -10.335 | 28.839 | -18.578 | 18.844 | -12.818 | 8.583 | -9.367 | 28.948 | 5.884 | 24.538 | -38.566 | 26.296 | -22.437 | -4.638 | -6.274 | 16.812 | 3.145 | -17.089 | 54.425 | 113.291 | -58.304 | -70.085 | 42.199 | 46.724 | 5.313 | -16.823 | -27.329 | 57.914 | -39.664 | -84.597 | -62.397 | 97.961 | -62.43 | -34.505 | 48.858 | 18.354 | 10.346 | -72.651 | -95.408 | 31.342 | 34.963 | 15.633 | -23.051 | 40.462 | -23.606 | 9.82 | -3.418 |
Kaspositie aan het Einde van de Periode
| 107.7 | 101.8 | 47.4 | 104.4 | 76.5 | 88.3 | 87.185 | 93.076 | 57.786 | 89.517 | 103.599 | 88.717 | 55.044 | 87.356 | 99.413 | 108.121 | 65.313 | 75.648 | 46.809 | 65.387 | 46.543 | 59.361 | 50.778 | 60.144 | 31.196 | 25.312 | 0.774 | 39.34 | 13.044 | 35.481 | 40.119 | 46.393 | 29.581 | 26.435 | 43.524 | -10.901 | -124.192 | -65.887 | 4.198 | -38.001 | -84.725 | -90.038 | -73.215 | -45.886 | -103.8 | -64.136 | 20.46 | 82.857 | -15.104 | 47.326 | 81.831 | 32.973 | 14.619 | 4.273 | 76.924 | 172.332 | 140.99 | 106.027 | 90.394 | 113.445 | 72.983 | 96.589 | 86.769 |