Hexagon Composites ASA
OSE:HEX.OL
26.08 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,148.157 | 1,081.449 | 1,435.727 | 1,247.942 | 1,366.013 | 243.67 | 1,477.364 | 1,242.648 | 1,178.993 | 1,014.011 | 1,185.165 | 874.435 | 787.641 | 692.295 | 802.561 | 769.149 | 681.285 | 817.87 | 938.695 | 768.619 | 880.847 | 816.047 | 425.65 | 276.74 | 366.767 | 416.26 | 358.452 | 331.296 | 162.885 | 157.287 | 135.043 | 169.178 | 170.193 | 169.389 | 219.764 | 153.456 | 238.351 | 192.125 | 1,650.829 | 0 | 190.728 | 203.619 | 174.882 | 229.646 | 192.055 | 347.017 | 248.317 | 234.1 | 286.969 | 263.598 | 231.818 | 186.27 | 293.183 | 280.52 | 235.036 | 237.683 | 231.912 | 141.343 | 184.375 | 225.655 | 229.539 | 227.973 |
Kosten van de omzet
| 1,074.421 | 537.807 | 1,379.77 | 650.487 | 732.241 | 156.157 | 849.028 | 687.634 | 643.745 | 476.108 | 619.252 | 414.984 | 366.365 | 294.896 | 271.344 | 397.91 | 377.432 | 455.618 | 460.402 | 381.474 | 432.206 | 399.038 | 193.196 | 146.235 | 162.652 | 194.887 | 170.747 | 155.143 | 162.885 | 157.287 | 135.043 | 169.178 | 170.193 | 169.389 | 219.764 | 153.456 | 238.351 | 192.125 | 256.315 | 161.364 | 190.728 | 203.619 | 59.433 | 229.646 | 192.055 | 0 | 139.789 | 143.914 | 167.394 | 140.794 | 128.453 | 112.912 | 171.474 | 153.135 | 118.72 | 120.01 | 113.408 | 69.731 | 94.99 | 121.765 | 121.53 | 118.764 |
Brutowinst
| 73.736 | 543.642 | 55.957 | 597.455 | 633.772 | 87.513 | 628.336 | 555.014 | 535.248 | 537.903 | 565.913 | 459.451 | 421.276 | 397.399 | 531.217 | 371.239 | 303.853 | 362.252 | 478.293 | 387.145 | 448.641 | 417.009 | 232.454 | 130.505 | 204.115 | 221.373 | 187.705 | 176.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,394.514 | -161.364 | 0 | 0 | 115.449 | 0 | 0 | 347.017 | 108.528 | 90.186 | 119.575 | 122.804 | 103.365 | 73.358 | 121.709 | 127.385 | 116.316 | 117.673 | 118.504 | 71.612 | 89.385 | 103.89 | 108.009 | 109.209 |
Brutowinstmarge
| 0.064 | 0.503 | 0.039 | 0.479 | 0.464 | 0.359 | 0.425 | 0.447 | 0.454 | 0.53 | 0.477 | 0.525 | 0.535 | 0.574 | 0.662 | 0.483 | 0.446 | 0.443 | 0.51 | 0.504 | 0.509 | 0.511 | 0.546 | 0.472 | 0.557 | 0.532 | 0.524 | 0.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.845 | 0 | 0 | 0 | 0.66 | 0 | 0 | 1 | 0.437 | 0.385 | 0.417 | 0.466 | 0.446 | 0.394 | 0.415 | 0.454 | 0.495 | 0.495 | 0.511 | 0.507 | 0.485 | 0.46 | 0.471 | 0.479 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 280.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kosten
| 1.355 | 1.423 | 1.177 | 0.917 | 1.4 | 227.632 | 722.29 | 663.793 | 638.158 | 625.249 | 2.008 | 0.745 | 0.418 | 0.182 | 0.242 | 0.39 | 1.594 | 7.285 | 3.228 | 1.666 | 1.28 | 5.74 | 232.793 | 161.285 | 189.759 | 174.06 | 167.977 | 142.374 | -192.023 | -173.933 | 1,144.932 | -156.769 | -189.907 | -172.62 | 1,205.471 | -109.625 | -261.529 | -231.651 | 169.174 | 132.439 | 140.613 | 139.79 | -0.001 | -271.597 | 120.91 | 0 | 115.379 | 91.84 | 103.436 | 105.853 | 110.741 | 83.918 | 91.47 | 104.38 | 114.254 | 96.952 | 94.015 | 82.678 | 88.408 | 77.992 | 83.867 | 88.24 |
Bedrijfskosten
| 488.847 | 536.374 | 593.383 | 538.203 | 552.606 | 227.632 | 722.29 | 663.793 | 638.158 | 625.249 | 587.377 | 495.251 | 481.741 | 436.041 | 524.732 | 367.438 | 351.383 | 393.522 | 446.013 | 399.609 | 446.989 | 399.91 | 232.793 | 161.285 | 189.759 | 174.06 | 167.977 | 142.374 | -192.023 | -173.933 | 1,144.932 | -156.769 | -189.907 | -172.62 | 1,205.471 | -109.625 | -261.529 | -231.651 | 169.174 | 132.439 | 140.613 | 139.79 | 1,212.274 | -271.597 | 120.91 | 0 | 115.379 | 91.84 | 103.436 | 105.853 | 110.741 | 83.918 | 91.47 | 104.38 | 114.254 | 96.952 | 94.015 | 82.678 | 88.408 | 77.992 | 83.867 | 88.24 |
Bedrijfsresultaat
| 73.736 | 8.692 | 55.957 | 60.17 | 82.565 | -140.119 | -11.76 | -108.779 | -102.91 | -87.346 | -20.535 | -35.055 | -60.047 | -38.459 | 6.457 | 4.19 | -45.936 | -23.984 | 35.508 | -10.559 | 2.933 | 92.226 | 19.208 | 19.375 | 54.307 | 47.312 | 19.727 | 33.778 | 29.139 | 16.647 | 288.73 | -12.41 | 19.714 | 3.232 | 18.639 | -43.831 | 23.178 | 39.526 | 71.373 | 55.47 | 62.825 | 67.12 | 8.399 | 41.952 | 53.795 | 347.017 | -6.851 | -1.654 | 16.14 | 16.952 | -7.376 | -10.561 | 30.239 | 23.005 | 2.064 | 20.722 | 24.488 | -11.067 | 0.977 | 25.898 | 24.141 | 20.97 |
Bedrijfsresultaat ratio
| 0.064 | 0.008 | 0.039 | 0.048 | 0.06 | -0.575 | -0.008 | -0.088 | -0.087 | -0.086 | -0.017 | -0.04 | -0.076 | -0.056 | 0.008 | 0.005 | -0.067 | -0.029 | 0.038 | -0.014 | 0.003 | 0.113 | 0.045 | 0.07 | 0.148 | 0.114 | 0.055 | 0.102 | 0.179 | 0.106 | 2.138 | -0.073 | 0.116 | 0.019 | 0.085 | -0.286 | 0.097 | 0.206 | 0.043 | 0 | 0.329 | 0.33 | 0.048 | 0.183 | 0.28 | 1 | -0.028 | -0.007 | 0.056 | 0.064 | -0.032 | -0.057 | 0.103 | 0.082 | 0.009 | 0.087 | 0.106 | -0.078 | 0.005 | 0.115 | 0.105 | 0.092 |
Totaal overige inkomsten en kosten netto
| -57.606 | -186.527 | -774.905 | -233.152 | -23.212 | -14.583 | -119.805 | 32.23 | -4.821 | -13.927 | 30.902 | -13.736 | -7.948 | -49.468 | -51.683 | -10.786 | -37.587 | 112.432 | -27.974 | 84.607 | -32.971 | 49.017 | 42.888 | 56.652 | 54.655 | -16.019 | -17.51 | -12.011 | -11.165 | -10.378 | 373.92 | -5.999 | -1.325 | -5.802 | -3.951 | -12.158 | -34.835 | 13.725 | -1,161.836 | 353.497 | 388.089 | 400.882 | -2.606 | -7.097 | 365.923 | -312.019 | -5.503 | -7.357 | 0.911 | -4.395 | 2.701 | 0.433 | -6.151 | -3.934 | -7.646 | -5.191 | -0.211 | 4.096 | -0.175 | 8.976 | -7.501 | 13.1 |
Inkomen voor belasting
| 16.13 | -177.835 | -718.948 | -172.982 | 59.353 | -154.702 | -131.565 | -76.549 | -107.731 | -101.273 | -95.685 | -49.536 | -68.413 | -88.11 | -45.198 | -6.985 | -85.117 | 81.162 | 4.306 | 72.143 | -31.319 | 66.116 | 42.549 | 25.872 | 69.011 | 31.294 | 2.218 | 21.768 | 17.973 | 6.268 | 314.456 | -18.408 | 18.389 | -2.571 | 14.687 | -55.989 | -11.657 | 53.251 | 63.504 | 59.694 | 56.748 | 57.473 | 5.793 | 34.854 | 52.958 | 34.998 | -12.354 | -9.011 | 17.05 | 12.556 | -4.675 | -10.127 | 24.088 | 19.071 | -5.584 | 15.53 | 24.278 | -6.97 | 0.802 | 34.874 | 16.641 | 34.069 |
Inkomen voor belasting ratio
| 0.014 | -0.164 | -0.501 | -0.139 | 0.043 | -0.635 | -0.089 | -0.062 | -0.091 | -0.1 | -0.081 | -0.057 | -0.087 | -0.127 | -0.056 | -0.009 | -0.125 | 0.099 | 0.005 | 0.094 | -0.036 | 0.081 | 0.1 | 0.093 | 0.188 | 0.075 | 0.006 | 0.066 | 0.11 | 0.04 | 2.329 | -0.109 | 0.108 | -0.015 | 0.067 | -0.365 | -0.049 | 0.277 | 0.038 | 0 | 0.298 | 0.282 | 0.033 | 0.152 | 0.276 | 0.101 | -0.05 | -0.038 | 0.059 | 0.048 | -0.02 | -0.054 | 0.082 | 0.068 | -0.024 | 0.065 | 0.105 | -0.049 | 0.004 | 0.155 | 0.072 | 0.149 |
Belastingkosten
| 6.797 | -20.096 | -13.937 | -13.784 | 13.199 | -0.55 | -14.605 | 4.436 | 7.652 | 11.376 | 1.747 | 15.424 | 3.714 | 4.949 | 41.235 | 39.344 | -7.975 | 19.039 | -6.54 | 16.637 | -4.037 | -2.305 | 19.322 | -6.697 | 6.411 | 8.229 | -28.565 | 5.416 | 2.882 | -0.979 | 111.062 | -7.77 | 3.28 | -3.009 | 3.375 | -19.817 | -3.473 | 15.643 | 22.237 | 18.018 | 17.866 | 18.438 | 1.702 | 12.081 | 17.411 | 0 | -6.089 | -1.395 | 5.8 | 4.478 | -1.59 | -2.454 | 7.864 | 5.474 | -0.867 | 4.704 | 7.037 | -1.918 | 0.141 | 10.796 | 4.848 | 9.161 |
Nettowinst
| -85.018 | -157.739 | -783.407 | -159.198 | 2,298.652 | -154.152 | -116.96 | -80.985 | -115.383 | -112.649 | -82.069 | -37.331 | -51.165 | -66.76 | -79.428 | -46.329 | -77.142 | 62.123 | 10.846 | 55.507 | -27.283 | 68.421 | 23.227 | 32.57 | 62.6 | 23.065 | 30.783 | 16.352 | 15.091 | 7.246 | 203.394 | -10.638 | 15.109 | 0.438 | 11.311 | -36.172 | -8.184 | 37.608 | 40.737 | 41.676 | 38.882 | 43.377 | 7.032 | 22.773 | 35.547 | 34.998 | -6.264 | -7.616 | 11.25 | 8.078 | -3.085 | -7.673 | 16.224 | 13.597 | -4.717 | 10.826 | 17.241 | -5.052 | 0.661 | 24.078 | 11.793 | 24.908 |
Nettowinstmarge
| -0.074 | -0.146 | -0.546 | -0.128 | 1.683 | -0.633 | -0.079 | -0.065 | -0.098 | -0.111 | -0.069 | -0.043 | -0.065 | -0.096 | -0.099 | -0.06 | -0.113 | 0.076 | 0.012 | 0.072 | -0.031 | 0.084 | 0.055 | 0.118 | 0.171 | 0.055 | 0.086 | 0.049 | 0.093 | 0.046 | 1.506 | -0.063 | 0.089 | 0.003 | 0.051 | -0.236 | -0.034 | 0.196 | 0.025 | 0 | 0.204 | 0.213 | 0.04 | 0.099 | 0.185 | 0.101 | -0.025 | -0.033 | 0.039 | 0.031 | -0.013 | -0.041 | 0.055 | 0.048 | -0.02 | 0.046 | 0.074 | -0.036 | 0.004 | 0.107 | 0.051 | 0.109 |
WPA (Winst Per Aandeel)
| -0.42 | -0.79 | -3.91 | -0.79 | -0.26 | -0.77 | -0.58 | -0.51 | -0.81 | -0.78 | -0.57 | -0.19 | -0.36 | -0.47 | -0.4 | -0.23 | -0.43 | 0.34 | 0.054 | 0.31 | -0.15 | 0.4 | 0.12 | 0.2 | 0.38 | 0.14 | 0.15 | 0.099 | 0.091 | 0.04 | 1.02 | -0.064 | 0.091 | 0.003 | 0.057 | -0.27 | -0.062 | 0.28 | 0.2 | 0.31 | 0.29 | 0.33 | 0.035 | 0.17 | 0.27 | 0.18 | -0.047 | -0.057 | 0.084 | 0.094 | -0.023 | -0.058 | 0.12 | 0.1 | -0.035 | 0.081 | 0.13 | -0.04 | 0.003 | 0.18 | 0.089 | 0.19 |
Verwaterde WPA
| -0.42 | -0.79 | -3.91 | -0.79 | -0.26 | -0.77 | -0.58 | -0.51 | -0.8 | -0.78 | -0.57 | -0.19 | -0.36 | -0.47 | -0.4 | -0.23 | -0.43 | 0.34 | 0.054 | 0.31 | -0.15 | 0.4 | 0.12 | 0.2 | 0.38 | 0.14 | 0.15 | 0.099 | 0.091 | 0.04 | 1.02 | -0.064 | 0.091 | 0.003 | 0.057 | -0.27 | -0.062 | 0.28 | 0.2 | 0.31 | 0.29 | 0.33 | 0.035 | 0.17 | 0.27 | 0.18 | -0.047 | -0.057 | 0.084 | 0.094 | -0.023 | -0.058 | 0.12 | 0.1 | -0.035 | 0.081 | 0.13 | -0.04 | 0.003 | 0.18 | 0.089 | 0.19 |
EBITDA
| 135.761 | -0.077 | 124.578 | 122.748 | 177.104 | -103.522 | 78.985 | -24.63 | -21.989 | -10.405 | -38.752 | 28.826 | 9.23 | 25.244 | 129.822 | 64.566 | -19.379 | 29.496 | 229.679 | 47.173 | 60.67 | 5.809 | 183.559 | -10.923 | 33.665 | 66.517 | -2.176 | 51.223 | 47.827 | 35.069 | 413.018 | 4.619 | 36.959 | 18.632 | 24.11 | -30.985 | 37.373 | 52.854 | 1,249.307 | -274.209 | -258.978 | -325.416 | 32.346 | 60.679 | -295.295 | 363.157 | 8.856 | 11.782 | 31.321 | 34.871 | 59.551 | 5.152 | 48.283 | 42.859 | 80.977 | 42.28 | 43.54 | 1.757 | 96.559 | 39.468 | 38.782 | 34.745 |
EBITDA ratio
| 0.118 | -0 | 0.087 | 0.098 | 0.13 | -0.425 | 0.053 | -0.02 | -0.019 | -0.01 | -0.033 | 0.033 | 0.012 | 0.036 | 0.162 | 0.084 | -0.028 | 0.036 | 0.245 | 0.061 | 0.069 | 0.007 | 0.431 | -0.039 | 0.092 | 0.16 | -0.006 | 0.155 | 0.294 | 0.223 | 3.058 | 0.027 | 0.217 | 0.11 | 0.11 | -0.202 | 0.157 | 0.275 | 0.757 | 0 | -1.358 | -1.598 | 0.185 | 0.264 | -1.538 | 1.047 | 0.036 | 0.05 | 0.109 | 0.132 | 0.257 | 0.028 | 0.165 | 0.153 | 0.345 | 0.178 | 0.188 | 0.012 | 0.524 | 0.175 | 0.169 | 0.152 |