NRC Group ASA
OSE:NRC.OL
12.3 (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
| 1,747 | 1,306 | 1,800 | 1,844 | 1,797 | 1,291 | 1,955 | 1,988 | 1,912 | 1,176 | 1,601 | 1,698 | 1,529 | 1,129 | 1,579 | 1,956 | 1,661 | 1,254 | 1,660 | 1,850 | 1,654 | 1,225 | 971 | 851 | 827 | 528 | 674 | 776.5 | 581.6 | 340.9 | 424.993 | 644.895 | 548.996 | 356.117 | 389.113 | 349.722 | 134.816 | 35.406 | 41.662 | 79.349 | 71.262 | 49.008 | 23.383 | 102.867 | 86.061 | 52.264 | -18.907 | 119.637 | 139.681 | 94.805 | 60.839 | 129.424 | 153.263 | 80.759 | 148.547 | 164.721 | 183.616 | 122.294 | 159.482 | 202.793 | 224.999 | 149.627 |
| Kosten van de omzet
| 1,835 | 47 | 5,275 | 52 | 55 | 52 | 6,084 | 53 | 54 | 54 | 4,637 | 61 | 73 | 61 | 5,299 | 66 | 1,650 | 68 | 5,048 | 66 | 73 | 72 | 2,654 | 28 | 17 | 21 | 1,860.5 | 21.9 | 17.8 | 16.8 | 1,666.631 | 13.922 | 9.635 | 8.813 | 765.976 | 9.596 | 4.697 | 43.596 | 16.962 | 63.007 | 61.748 | 47.804 | 40.819 | 98.835 | 82.149 | 62.298 | 134.139 | 54.074 | 56.874 | 38.353 | 28.081 | 54.327 | 52.115 | 26.879 | 76.128 | 45.816 | 75.219 | 39.383 | 27.156 | 86.872 | 75.634 | 52.799 |
| Brutowinst
| -88 | 1,259 | -3,475 | 1,792 | 1,742 | 1,239 | -4,129 | 1,935 | 1,858 | 1,122 | -3,036 | 1,637 | 1,456 | 1,068 | -3,720 | 1,890 | 11 | 1,186 | -3,388 | 1,784 | 1,581 | 1,153 | -1,683 | 823 | 810 | 507 | -1,186.5 | 754.6 | 563.8 | 324.1 | -1,241.638 | 630.973 | 539.361 | 347.304 | -376.863 | 340.126 | 130.119 | -8.19 | 24.7 | 16.342 | 9.514 | 1.204 | -17.436 | 4.032 | 3.912 | -10.034 | -153.046 | 65.563 | 82.807 | 56.452 | 32.758 | 75.097 | 101.148 | 53.88 | 72.419 | 118.905 | 108.397 | 82.911 | 132.326 | 115.921 | 149.365 | 96.828 |
| Brutowinstmarge
| -0.05 | 0.964 | -1.931 | 0.972 | 0.969 | 0.96 | -2.112 | 0.973 | 0.972 | 0.954 | -1.896 | 0.964 | 0.952 | 0.946 | -2.356 | 0.966 | 0.007 | 0.946 | -2.041 | 0.964 | 0.956 | 0.941 | -1.733 | 0.967 | 0.979 | 0.96 | -1.76 | 0.972 | 0.969 | 0.951 | -2.922 | 0.978 | 0.982 | 0.975 | -0.969 | 0.973 | 0.965 | -0.231 | 0.593 | 0.206 | 0.134 | 0.025 | -0.746 | 0.039 | 0.045 | -0.192 | 8.095 | 0.548 | 0.593 | 0.595 | 0.538 | 0.58 | 0.66 | 0.667 | 0.488 | 0.722 | 0.59 | 0.678 | 0.83 | 0.572 | 0.664 | 0.647 |
| 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 | 40.771 | 56.578 | 60.138 | 0 | 74.405 | 64.472 | 94.011 | 68.451 | 71.317 | 70.047 | 99.894 | 77.746 |
| 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.771 | 56.578 | 60.138 | 0 | 74.405 | 64.472 | 94.011 | 68.451 | 71.317 | 70.047 | 99.894 | 77.746 |
| Overige kosten
| -3 | -56 | 0 | -6 | -1 | 1,329 | -3,799 | 1,849 | 1,804 | 1,168 | -3,127 | -1 | -5 | -6 | -3,697 | -5 | 2 | -7 | -3,322 | -7 | -5 | -48 | -1,640 | 779 | 762 | 525 | -1,233.5 | 665.9 | 538.6 | 334.9 | -1,249.534 | 555.942 | 519.574 | 351.019 | -388.045 | 312.254 | 143.191 | 6.349 | 22.237 | 6.551 | 7.125 | 8.548 | 33.024 | 7.44 | 11.554 | 7.569 | -155.662 | 73.474 | 75.32 | 80.83 | 167.303 | 33.631 | 32.519 | 84.437 | 401.412 | 44.149 | 21.736 | 42.213 | 119.83 | 42.308 | 21.587 | 45.543 |
| Bedrijfskosten
| 1,788 | 1,301 | -3,497 | 1,711 | 1,678 | 1,329 | -3,799 | 1,849 | 1,804 | 1,168 | -3,127 | 1,548 | 1,430 | 1,139 | -3,697 | 1,816 | -2 | 1,255 | -3,322 | 1,697 | 1,537 | 1,218 | -1,640 | 779 | 762 | 525 | -1,233.5 | 665.9 | 538.6 | 334.9 | -1,249.534 | 555.942 | 519.574 | 351.019 | -388.045 | 312.254 | 143.191 | 6.349 | 22.237 | 6.551 | 7.125 | 8.548 | 33.024 | 7.44 | 11.554 | 7.569 | -155.662 | 73.474 | 75.32 | 80.83 | 208.074 | 90.209 | 92.657 | 84.437 | 475.817 | 108.621 | 115.747 | 110.664 | 191.147 | 112.355 | 121.481 | 123.289 |
| Bedrijfsresultaat
| -88 | -99 | 17 | 73 | 64 | -90 | -331 | 85 | 54 | -46 | 10 | 89 | 20 | -77 | -16 | 70 | 12 | -77 | -95 | 80 | 40 | -114 | -59 | 30 | 48 | -18 | 47 | 88.7 | 25.2 | -10.8 | 7.896 | 75.031 | 19.787 | -3.714 | 10.871 | 28.032 | -13.071 | -14.539 | 2.443 | 9.79 | 2.39 | -7.344 | -6.253 | -23.408 | -7.642 | -17.603 | 26.5 | -7.911 | 7.487 | -24.378 | -175.316 | -15.112 | 8.491 | -30.557 | -403.399 | 10.284 | -7.35 | -27.753 | -58.821 | 3.566 | 27.884 | -26.461 |
| Bedrijfsresultaat ratio
| -0.05 | -0.076 | 0.009 | 0.04 | 0.036 | -0.07 | -0.169 | 0.043 | 0.028 | -0.039 | 0.006 | 0.052 | 0.013 | -0.068 | -0.01 | 0.036 | 0.007 | -0.061 | -0.057 | 0.043 | 0.024 | -0.093 | -0.061 | 0.035 | 0.058 | -0.034 | 0.07 | 0.114 | 0.043 | -0.032 | 0.019 | 0.116 | 0.036 | -0.01 | 0.028 | 0.08 | -0.097 | -0.411 | 0.059 | 0.123 | 0.034 | -0.15 | -0.267 | -0.228 | -0.089 | -0.337 | -1.402 | -0.066 | 0.054 | -0.257 | -2.882 | -0.117 | 0.055 | -0.378 | -2.716 | 0.062 | -0.04 | -0.227 | -0.369 | 0.018 | 0.124 | -0.177 |
| Totaal overige inkomsten en kosten netto
| -677 | -18 | -10 | -17 | -17 | 25 | -22 | -24 | -14 | -16 | -15 | -18 | -21 | -24 | -13 | -27 | -17 | -30 | -49 | -24 | -23 | -65 | -21 | -18 | 1 | -3 | -1.1 | -0.6 | -2.3 | -2 | -2.669 | -2.15 | -2.411 | -2.769 | -1.498 | -2.374 | -1.548 | -0.458 | 1.878 | -0.793 | -0.621 | -1.486 | 41.904 | -21.984 | -2.008 | -2.994 | 19.675 | -7.235 | -7.688 | -14.501 | -66.396 | -10.296 | -12.229 | -11.967 | -90.551 | -7.205 | -21.558 | -11.491 | -15.073 | -7.912 | -7.425 | -9.145 |
| Inkomen voor belasting
| -765 | -117 | 7 | 56 | 47 | -65 | -353 | 61 | 40 | -62 | -5 | 71 | 5 | -95 | -36 | 47 | -6 | -99 | -115 | 63 | 21 | -130 | -64 | 26 | 49 | -21 | 45.9 | 88.1 | 22.9 | -12.8 | 5.227 | 72.881 | 17.376 | -6.484 | 9.684 | 25.498 | -14.62 | -14.997 | 4.341 | 8.998 | 1.768 | -8.83 | -8.556 | -25.392 | -9.65 | -20.597 | 22.291 | -15.146 | -0.201 | -38.879 | -241.712 | -25.408 | -3.738 | -42.524 | -493.949 | 3.079 | -28.908 | -39.244 | -73.894 | -4.346 | 20.459 | -35.606 |
| Inkomen voor belasting ratio
| -0.438 | -0.09 | 0.004 | 0.03 | 0.026 | -0.05 | -0.181 | 0.031 | 0.021 | -0.053 | -0.003 | 0.042 | 0.003 | -0.084 | -0.023 | 0.024 | -0.004 | -0.079 | -0.069 | 0.034 | 0.013 | -0.106 | -0.066 | 0.031 | 0.059 | -0.04 | 0.068 | 0.113 | 0.039 | -0.038 | 0.012 | 0.113 | 0.032 | -0.018 | 0.025 | 0.073 | -0.108 | -0.424 | 0.104 | 0.113 | 0.025 | -0.18 | -0.366 | -0.247 | -0.112 | -0.394 | -1.179 | -0.127 | -0.001 | -0.41 | -3.973 | -0.196 | -0.024 | -0.527 | -3.325 | 0.019 | -0.157 | -0.321 | -0.463 | -0.021 | 0.091 | -0.238 |
| Belastingkosten
| 20 | -25 | 12 | 7 | 10 | -22 | 41 | 15 | 8 | -13 | 3 | 13 | 6 | -20 | -18 | 6 | -1 | -21 | -29 | 14 | 10 | -17 | -12 | -6 | 11 | -3 | -42.4 | 21.2 | 5.3 | -3.2 | -1.064 | 20.998 | 2.881 | -0.815 | -14.015 | 7.165 | -35.232 | 0.148 | 0.325 | 0.199 | 0.085 | 0.126 | -3.799 | 0.347 | 0.081 | 0.406 | 3.645 | -1.974 | -0.23 | -0.157 | 47.754 | -4.067 | -1.989 | -6.191 | 23.975 | 0.618 | -7.761 | -10.894 | -5.446 | -1.21 | 5.293 | -9.586 |
| Nettowinst
| -785 | -92 | -6 | 49 | 37 | -43 | -394 | 47 | 32 | -49 | -8 | 58 | -1 | -75 | -18 | 40 | -7 | -78 | -20 | 50 | 11 | -113 | -53 | 32 | 38 | -18 | 88.1 | 66.8 | 15 | -14 | 2.73 | 51.882 | 12.045 | -9.656 | 25.979 | 18.333 | 20.612 | -17.327 | 3.48 | 8.695 | 0.802 | -5.426 | -0.583 | -25.676 | -9.78 | -23.401 | -14.42 | -13.07 | 0.029 | -39.156 | -299.389 | -21.341 | -1.749 | -38.696 | -517.924 | 2.461 | -21.147 | -28.35 | -69.023 | -3.136 | 15.166 | -26.02 |
| Nettowinstmarge
| -0.449 | -0.07 | -0.003 | 0.027 | 0.021 | -0.033 | -0.202 | 0.024 | 0.017 | -0.042 | -0.005 | 0.034 | -0.001 | -0.066 | -0.011 | 0.02 | -0.004 | -0.062 | -0.012 | 0.027 | 0.007 | -0.092 | -0.055 | 0.038 | 0.046 | -0.034 | 0.131 | 0.086 | 0.026 | -0.041 | 0.006 | 0.08 | 0.022 | -0.027 | 0.067 | 0.052 | 0.153 | -0.489 | 0.084 | 0.11 | 0.011 | -0.111 | -0.025 | -0.25 | -0.114 | -0.448 | 0.763 | -0.109 | 0 | -0.413 | -4.921 | -0.165 | -0.011 | -0.479 | -3.487 | 0.015 | -0.115 | -0.232 | -0.433 | -0.015 | 0.067 | -0.174 |
| WPA (Winst Per Aandeel)
| -10.77 | -1.27 | -0.082 | 0.67 | 0.51 | -0.59 | -5.41 | 0.65 | 0.44 | -0.67 | -0.11 | 0.8 | -0.014 | -1.03 | -0.25 | 0.55 | -0.1 | -1.28 | -0.27 | 0.93 | 0.21 | -2.33 | -0.73 | 0.77 | 0.91 | -0.43 | 1.21 | 1.61 | 0.38 | -0.39 | 0.038 | 1.39 | 0.26 | -0.28 | 0.36 | 1.15 | 1.47 | -1.79 | 0.048 | 0.89 | 0.08 | -0.56 | -0.008 | -75.64 | -28.8 | -68.91 | -0.2 | -38.49 | 70.44 | -1,532.16 | -4.12 | -831.68 | -68.16 | -4,101.32 | -7.12 | 260.84 | -6,935.72 | -3,093.96 | -0.95 | -341.65 | 2,386.68 | -2,839.68 |
| Verwaterde WPA
| -10.77 | -1.27 | -0.082 | 0.66 | 0.51 | -0.59 | -5.41 | 0.63 | 0.43 | -0.67 | -0.11 | 0.8 | -0.014 | -1.03 | -0.25 | 0.55 | -0.1 | -1.28 | -0.27 | 0.92 | 0.21 | -2.23 | -0.73 | 0.76 | 0.9 | -0.43 | 1.21 | 1.61 | 0.38 | -0.39 | 0.038 | 1.39 | 0.26 | -0.28 | 0.36 | 1.15 | 1.47 | -1.79 | 0.048 | 0.89 | 0.08 | -0.56 | -0.008 | -75.64 | -28.8 | -68.91 | -0.2 | -38.49 | 70.44 | -1,532.16 | -4.12 | -831.68 | -68.16 | -4,101.32 | -7.12 | 260.84 | -2,307.87 | -3,093.96 | -0.95 | -341.65 | 2,386.68 | -2,839.68 |
| EBITDA
| -41 | 5 | 86 | 133 | 119 | -38 | -282 | 140 | 109 | 8 | 62 | 150 | 99 | -10 | 37 | 139 | 81 | -30 | -81 | 153 | 117 | 7 | -17 | 85 | 65 | 2 | 74.5 | 110.6 | 43 | 6 | 9.896 | 75.031 | 19.787 | -3.715 | 11.557 | 27.872 | -13.072 | -12.643 | 4.359 | 12.776 | 4.789 | -5.611 | -27.533 | 46.025 | 1.25 | -9.531 | 21.774 | 6.128 | 22.063 | -10.532 | 9.122 | 0.576 | 23.747 | -17.478 | -86.563 | 33.146 | 14.386 | -6.809 | 22.902 | 25.796 | 49.471 | -5.862 |
| EBITDA ratio
| -0.023 | 0.004 | 0.048 | 0.072 | 0.066 | -0.029 | -0.144 | 0.07 | 0.057 | 0.007 | 0.039 | 0.088 | 0.065 | -0.009 | 0.023 | 0.071 | 0.049 | -0.024 | -0.049 | 0.083 | 0.071 | 0.006 | -0.018 | 0.1 | 0.079 | 0.004 | 0.111 | 0.142 | 0.074 | 0.018 | 0.023 | 0.116 | 0.036 | -0.01 | 0.03 | 0.08 | -0.097 | -0.357 | 0.105 | 0.161 | 0.067 | -0.114 | -1.177 | 0.447 | 0.015 | -0.182 | -1.152 | 0.051 | 0.158 | -0.111 | 0.15 | 0.004 | 0.155 | -0.216 | -0.583 | 0.201 | 0.078 | -0.056 | 0.144 | 0.127 | 0.22 | -0.039 |