NNIT A/S
CSE:NNIT.CO
85.7 (DKK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) DKK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 17 | 17 | -33 | -33 | 48 | 48 | -100 | -22 | -47 | -33 | 2 | -10 | -30 | 31 | 18 | 9 | 14 | 35 | 58 | 49.951 | 34.357 | 40.227 | 84.775 | 48.439 | 56.582 | 45.81 | 86.404 | 26.687 | 47.576 | 55.812 | 72.25 | 50.924 | 41.255 | 51.271 | 68.179 | 50.487 | 35.662 | 58.113 | 71.519 | 52.593 | 40.873 | 44.298 | 68.57 | 42.777 | 43.583 | 30.636 | 55.707 | 35.337 |
Afschrijvingen & Amortisatie
| 11.5 | 11.5 | 6.5 | 6.5 | 10 | 10 | 90 | 50 | 53 | 67 | 109 | 54 | 58 | 54 | 58 | 51 | 62 | 63 | 51 | 63 | 66.6 | 65.6 | 54.9 | 62.6 | 58.6 | 61.8 | 50.586 | 57.623 | 59.059 | 58.148 | 30.565 | 35.426 | 35.095 | 35.437 | 28.983 | 35.265 | 34.744 | 34.385 | 26.463 | 32.406 | 29.212 | 28.097 | 20.177 | 29.136 | 21.1 | 29.556 | 18.516 | 19.73 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 27.62 | 0 | 0 | 0 | 60.092 | 0 | 0 | 0 | 44.729 | 0 | 0 | 0 | 17.343 | 0 | 0 | 0 | 8.892 | 0 | 0 | 0 | 13.711 | 0 |
Verandering in Werkkapitaal
| -142 | -142 | 49.5 | 49.5 | -168.5 | -168.5 | 2 | -33 | 26 | -118 | 40 | -121 | 129 | -120 | 232 | -41 | 131 | -40 | 109 | -86.547 | -49.3 | -64.228 | 85.582 | -45.736 | -183.916 | 82.23 | -52.638 | -29.443 | -100.021 | 149.525 | -22.056 | -51.465 | -95.276 | 100.13 | 31.17 | -7.402 | -30.556 | -7.23 | -2.575 | 71.124 | -34.011 | -44.211 | 97.306 | 19.39 | -92.68 | -63.295 | -150.903 | 0 |
Vorderingen
| 0 | 0 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 22.364 | 0 | 0 | 0 | -217.508 | 0 | 0 | 0 | -0.721 | 0 | 0 | 0 | -92.719 | 0 | 0 | 0 | 41.351 | 0 | 0 | 0 | -150.903 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -142 | -142 | 48 | 48 | -168.5 | -168.5 | 2 | -33 | 26 | -118 | 54 | -121 | 148 | -120 | 76 | -41 | 131 | -40 | 122 | -86 | -49 | -64 | 70.422 | -45.736 | -178.429 | 82.23 | -62.758 | -23.859 | -99.063 | 149.677 | 184.998 | -51.465 | -95.276 | 100.13 | 31.891 | -7.402 | -30.556 | -7.23 | 90.144 | 71.124 | -34.011 | -44.211 | 55.955 | 19.39 | -92.68 | -63.295 | 0 | 0 |
Overige Niet-Contante Posten
| -0.5 | -0.5 | 20.5 | 20.5 | -34.5 | -34.5 | -35 | 2 | -7 | 74 | 92 | 89 | 79 | 62 | -68 | 66 | 85 | 88 | 157 | 84.799 | 81.331 | 50.177 | 61.517 | 64.358 | 94.639 | 44.416 | 63.823 | 44.702 | 50.596 | 4.177 | 78.482 | 55.725 | 56.26 | 25.317 | 14.999 | 49.965 | 53.316 | 36.437 | 2.206 | 46.966 | 41.991 | 24.403 | -26.908 | 12.608 | 13.05 | 0.344 | 79.269 | -45.054 |
Kasstroom uit Operationele Activiteiten
| -114 | -114 | 44 | 44 | -145 | -145 | -43 | -3 | 25 | -77 | 134 | -42 | 178 | -27 | 182 | 34 | 230 | 83 | 324 | 48.203 | 66.388 | 26.176 | 231.874 | 67.061 | -32.695 | 172.456 | 97.589 | 41.946 | -1.849 | 209.514 | 128.676 | 55.184 | 2.239 | 176.718 | 114.348 | 93.05 | 58.422 | 87.32 | 71.15 | 170.683 | 48.853 | 24.49 | 168.037 | 103.911 | -14.947 | -2.759 | 153.492 | 10.013 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -4 | -4 | 0 | 0 | -23 | -23 | -33 | -31 | -32 | -30 | -36 | -24 | -18 | -18 | -41 | -32 | -38 | -24 | -31 | -52.922 | -42.324 | -40.813 | -34.793 | -39.117 | -33.512 | -53.103 | -106.721 | -94.99 | -65.235 | -69.93 | -65.857 | -42.399 | -32.835 | -37.058 | -34.692 | -12.472 | -37.031 | -56.497 | -21.238 | -72.906 | -21.003 | -35.751 | 51.646 | -7.847 | -10.27 | -80.092 | -115.523 | -33.23 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 79 | -4 | -16 | -74 | -34 | -79 | -9 | -26 | -188 | 0 | 0 | -60 | 9 | 0 | -67.557 | 2.404 | -162.253 | 0 | 0 | -0.954 | 0 | 0 | -97.991 | 0 | -13.479 | 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 | -1 | 0 | -1 | 0 | 0 | 0 | -0.097 | -0.147 | 3.893 | 0 | -0.069 | -0.129 | -0.206 | -0.406 | -2.284 | -0.246 | -0.096 | -0.289 | -0.041 | -0.049 | 0.088 | 0 | 0 | -6.065 | -0.493 | -5.921 | -6.136 | -2.859 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 2 | 0 | 0.194 | -5.932 | -3.64 | 0.038 | 0.211 | 0 | 0.089 | 0 | 0 | 2.284 | 0 | 1.236 | 0 | 0 | 0 | 0 | 0.101 | 0.025 | 0 | 0 | 0.235 | 2.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -13 | -13 | -33 | -33 | 506 | 506 | -7 | -5 | 4 | -53 | 51 | -14 | -10 | -41 | 23 | 5 | 3 | -78 | 10 | 1.779 | 10.878 | -12.324 | -38.679 | 29.849 | -18.669 | 24.56 | -3.052 | -1.672 | -0.058 | 2.815 | 19.604 | 7.188 | -2.093 | -8.263 | 8.516 | 0.776 | -15.063 | 10.015 | -0.392 | 5.578 | -6.774 | 2.698 | -73.059 | -9.335 | 9.025 | 65.394 | -38.391 | -0.241 |
Kasstroom uit Investeringsactiviteiten
| -17 | -17 | -33 | -33 | 483 | 483 | 39 | -40 | -44 | -157 | -19 | -103 | -28 | -59 | -222 | -27 | -36 | -100 | -12 | -50.949 | -105.032 | -54.52 | -231.794 | -9.057 | -52.25 | -29.537 | -109.979 | -97.068 | -163.284 | -67.361 | -58.592 | -35.5 | -34.969 | -45.37 | -26.088 | -11.595 | -52.069 | -52.547 | -22.123 | -73.014 | -31.469 | -35.912 | -21.413 | -17.182 | -1.245 | -14.698 | -153.914 | -33.471 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | -30 | -86 | -17 | -3 | -2 | -21 | -121 | -151 | -54 | -8 | -170 | -23 | -267 | -23 | -25 | -22 | -17.974 | -25.194 | -23.475 | -23.357 | -13.977 | -21.852 | -21.283 | -20.769 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.234 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | -5.003 | 0.345 | 0 | 0 | -37.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.75 | 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 | -25 | -1 | -50 | 0 | -49 | -0.117 | -49.182 | 0 | -63.935 | -0.488 | -49.07 | 0 | -56.418 | 0 | -48.687 | 0 | -53.35 | 0 | -48.5 | 0 | -97 | 0 | 0 | 0 | -83.713 | 0 | -150 | 0 | -140 | 0 | 0 | 0 | -108 | 0 | 0 |
Overige Financieringsactiviteiten
| 85.5 | 85.5 | 37 | 37 | -363 | -363 | 15 | 148 | -23 | 227 | -92 | 207 | -19 | 134 | 33 | 81 | -24 | 64 | -24.12 | 52.542 | 62.146 | 66.441 | 131.771 | -25.194 | -23.475 | -60.702 | 93.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.341 | 0 | 0 | 0 | -1.911 | 0 |
Kasstroom uit Financieringsactiviteiten
| 85.5 | 85.5 | 37 | 37 | -363 | -363 | 15 | 62 | -23 | 224 | -94 | 186 | -140 | 101 | 33 | 23 | -194 | 15 | -291 | 3.36 | 62.146 | -2.497 | 131.771 | -74.264 | -23.475 | -117.12 | 79.217 | -48.687 | -21.283 | -53.35 | 0 | -48.5 | 0 | -97 | 0 | 0 | 0 | -177.463 | 0 | -150 | 0 | -140 | -0.341 | 0 | 0 | -108 | -1.911 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -45.5 | -45.5 | 48 | 48 | -25 | -25 | 11 | 19 | -42 | -10 | 21 | 41 | 10 | 15 | -7 | 30 | 0 | -2 | 21 | 0.614 | 23.502 | -30.841 | 225.045 | -16.26 | -108.42 | 25.799 | -12.39 | -103.809 | -165.133 | 88.803 | 70.084 | -28.816 | -32.73 | 34.348 | 88.26 | 81.455 | 6.353 | -142.69 | 49.027 | -52.331 | 17.384 | -151.422 | 146.283 | 86.729 | -16.192 | -125.457 | -2.333 | -23.458 |
Kaspositie aan het Einde van de Periode
| -45.5 | -45.5 | 48 | 48 | -25 | 172 | 208 | 197 | 178 | 220 | 230 | 209 | 168 | 158 | 143 | 150 | 120 | 120 | 122 | 100.822 | 100.208 | 76.706 | 107.547 | -117.498 | -101.238 | 7.182 | -18.617 | -6.227 | 97.582 | 262.715 | 173.912 | 103.828 | 132.644 | 165.374 | 131.026 | 42.766 | -38.689 | -45.042 | 97.648 | 48.621 | 100.952 | 83.568 | 234.99 | 88.707 | 1.978 | 18.17 | 143.627 | 145.96 |