Norske Skog ASA
OSE:NSKOG.OL
42 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 11,786 | 14,537 | 9,848 | 9,173 | 12,200 | 12,641 | 11,527 | 11,849 | 11,538 | 12,150 | 13,339 | 16,592 | 18,904 | 18,986 | 20,362 | 26,468 | 27,118 | 28,812 | 25,726 | 25,302 |
| Kosten van de omzet
| 10,715 | 7,937 | 6,055 | 5,099 | 6,872 | 7,520 | 6,915 | 6,843 | 6,817 | 7,258 | 8,062 | 9,720 | 11,361 | 31 | 11,577 | 15,771 | 15,070 | 15,600 | 13,657 | 12,644 |
| Brutowinst
| 1,071 | 6,600 | 3,793 | 4,074 | 5,328 | 5,121 | 4,612 | 5,006 | 4,721 | 4,892 | 5,277 | 6,872 | 7,543 | 18,955 | 8,785 | 10,697 | 12,048 | 13,212 | 12,069 | 12,658 |
| Brutowinstmarge
| 0.091 | 0.454 | 0.385 | 0.444 | 0.437 | 0.405 | 0.4 | 0.422 | 0.409 | 0.403 | 0.396 | 0.414 | 0.399 | 0.998 | 0.431 | 0.404 | 0.444 | 0.459 | 0.469 | 0.5 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 0 | 0 | 0 | 17 | 18 | 19 | 18 | 0 |
| Algemene en administratieve kosten
| 109 | 93 | 58 | 186 | 213 | 206 | 168 | 200 | 218 | 211 | 251 | 314 | 0 | 11,539 | 0 | 577 | -1,778 | -1,873 | -1,753 | -2,039 |
| Verkoop- en marketingkosten
| 1,125 | 1,249 | 1,208 | 1,167 | 1,250 | 1,312 | 1,264 | 1,240 | 1,253 | 1,262 | 1,414 | 1,662 | 1,786 | 1,856 | 1,749 | 2,340 | 2,444 | 2,553 | 2,387 | 2,716 |
| Verkoop-, algemene en administratieve kosten
| 1,181 | 1,342 | 1,266 | 1,353 | 1,463 | 1,518 | 1,432 | 1,440 | 1,471 | 1,473 | 1,665 | 1,976 | 1,786 | 13,395 | 1,749 | 2,340 | 666 | 680 | 634 | 677 |
| Overige kosten
| 1,738 | 2,889 | 2,314 | 2,584 | 2,811 | -10 | 1 | 0 | 2 | -13 | -102 | -152 | 0 | 0 | 0 | 0 | -80 | -408 | 1,500 | 86 |
| Bedrijfskosten
| -557 | 4,231 | 3,580 | 3,937 | 4,274 | 4,537 | 4,396 | 4,639 | 4,733 | 4,826 | 5,142 | 6,344 | 7,888 | 21,111 | 7,832 | 11,098 | 6,567 | 12,491 | 11,191 | 11,511 |
| Bedrijfsresultaat
| 1,628 | 2,845 | 216 | -101 | 1,015 | 926 | -1,702 | -1,065 | -164 | 65 | -1,111 | -2,684 | -2,701 | -2,379 | -1,326 | -1,407 | 677 | -2,527 | 630 | 1,037 |
| Bedrijfsresultaat ratio
| 0.138 | 0.196 | 0.022 | -0.011 | 0.083 | 0.073 | -0.148 | -0.09 | -0.014 | 0.005 | -0.083 | -0.162 | -0.143 | -0.125 | -0.065 | -0.053 | 0.025 | -0.088 | 0.024 | 0.041 |
| Totaal overige inkomsten en kosten netto
| -1,022 | -67 | -511 | -1,597 | 1,177 | 1,019 | -1,615 | 833 | -841 | -1,356 | -1,233 | -165 | -431 | -941 | 307 | -1,372 | -442 | -953 | -1,634 | -827 |
| Inkomen voor belasting
| 606 | 2,778 | -295 | -1,698 | 2,192 | 1,603 | -3,317 | -232 | -1,005 | -1,291 | -2,344 | -2,849 | -3,132 | -3,320 | -1,019 | -2,779 | 235 | -3,480 | -1,004 | 210 |
| Inkomen voor belasting ratio
| 0.051 | 0.191 | -0.03 | -0.185 | 0.18 | 0.127 | -0.288 | -0.02 | -0.087 | -0.106 | -0.176 | -0.172 | -0.166 | -0.175 | -0.05 | -0.105 | 0.009 | -0.121 | -0.039 | 0.008 |
| Belastingkosten
| 110 | 206 | 68 | 186 | 149 | 78 | 234 | -538 | 520 | 213 | -500 | -69 | -588 | -851 | 380 | 13 | 918 | -463 | -156 | -419 |
| Nettowinst
| 481 | 2,572 | -363 | -1,884 | 2,044 | 1,525 | -3,551 | 295 | -1,526 | -1,504 | -1,844 | -2,778 | -2,545 | -2,469 | -1,400 | -2,765 | -618 | -2,809 | -854 | 621 |
| Nettowinstmarge
| 0.041 | 0.177 | -0.037 | -0.205 | 0.168 | 0.121 | -0.308 | 0.025 | -0.132 | -0.124 | -0.138 | -0.167 | -0.135 | -0.13 | -0.069 | -0.104 | -0.023 | -0.097 | -0.033 | 0.025 |
| WPA (Winst Per Aandeel)
| 5.1 | 27.27 | -3.9 | -22.84 | 24.78 | 18.48 | -12.73 | 1.17 | -6.07 | -7.92 | -9.71 | -14.63 | -13.4 | -13.03 | -7.38 | -14.59 | -3.26 | -14.84 | -5.98 | 4.69 |
| Verwaterde WPA
| 5.1 | 27.27 | -3.9 | -22.84 | 24.78 | 18.48 | -12.73 | 1.17 | -6.07 | -7.92 | -9.71 | -14.63 | -13.4 | -13.03 | -7.38 | -14.59 | -3.26 | -14.84 | -5.98 | 4.69 |
| EBITDA
| 2,142 | 3,141 | 627 | 787 | 1,679 | 1,318 | 1,437 | 4,035 | 752 | 49 | 162 | 3,848 | 3,669 | 57 | 7,580 | 3,228 | 8,990 | 4,096 | 3,097 | 4,417 |
| EBITDA ratio
| 0.182 | 0.216 | 0.064 | 0.086 | 0.138 | 0.104 | 0.125 | 0.341 | 0.065 | 0.004 | 0.012 | 0.232 | 0.194 | 0.003 | 0.372 | 0.122 | 0.332 | 0.142 | 0.12 | 0.175 |