![logo](/logos/NSKOG.OL.webp)
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.
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 | 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
| 2,725 | 2,551 | 2,854 | 2,643 | 3,118 | 3,171 | 3,849 | 3,541 | 3,822 | 3,326 | 2,980 | 2,532 | 2,182 | 2,154 | 2,402 | 2,174 | 2,012 | 2,585 | 3,022 | 3,025 | 3,158 | 2,996 | 3,536 | 3,230 | 0 | 3,075 | 2,911 | 2,848 | 2,693 | 3,060 | 2,918 | 2,891 | 2,980 | 3,087 | 2,779 | 2,786 | 2,886 | 3,208 | 3,057 | 3,018 | 2,867 | 3,534 | 3,353 | 3,267 | 3,186 | 3,689 | 4,115 | 4,377 | 4,411 | 4,970 | 4,799 | 4,542 | 4,594 | 14,409 | 4,795 | 4,577 | 4,455 | 6,536 | 5,033 | 5,160 | 5,259 |
Kosten van de omzet
| 2,636 | 2,474 | 2,771 | 1,611 | 1,948 | 1,635 | 1,842 | 2,103 | 1,971 | 2,020 | 1,800 | 1,615 | 1,403 | 1,237 | 1,357 | 1,243 | 1,096 | 1,403 | 1,682 | 1,650 | 1,853 | 1,687 | 2,106 | 1,935 | 0 | 1,866 | 1,779 | 1,678 | 1,592 | 1,851 | 1,660 | 1,592 | 1,740 | 1,856 | 1,640 | 1,658 | 1,664 | 1,966 | 1,832 | 1,751 | 1,710 | 2,199 | 2,050 | 1,926 | 1,886 | 2,132 | 2,417 | 2,588 | 2,582 | 2,969 | 2,866 | 3,211 | 0 | -2,751 | 2,910 | 2,730 | 2,720 | 3,165 | 2,680 | 2,916 | 3,283 |
Brutowinst
| 89 | 77 | 83 | 1,032 | 1,170 | 1,536 | 2,007 | 1,438 | 1,851 | 1,306 | 1,180 | 917 | 779 | 917 | 1,045 | 931 | 916 | 1,182 | 1,340 | 1,375 | 1,305 | 1,309 | 1,430 | 1,295 | 0 | 1,209 | 1,132 | 1,170 | 1,101 | 1,209 | 1,258 | 1,299 | 1,240 | 1,231 | 1,139 | 1,128 | 1,222 | 1,242 | 1,225 | 1,267 | 1,157 | 1,335 | 1,303 | 1,341 | 1,300 | 1,557 | 1,698 | 1,789 | 1,829 | 2,001 | 1,933 | 1,331 | 4,594 | 17,160 | 1,885 | 1,847 | 1,735 | 3,371 | 2,353 | 2,244 | 1,976 |
Brutowinstmarge
| 0.033 | 0.03 | 0.029 | 0.39 | 0.375 | 0.484 | 0.521 | 0.406 | 0.484 | 0.393 | 0.396 | 0.362 | 0.357 | 0.426 | 0.435 | 0.428 | 0.455 | 0.457 | 0.443 | 0.455 | 0.413 | 0.437 | 0.404 | 0.401 | 0 | 0.393 | 0.389 | 0.411 | 0.409 | 0.395 | 0.431 | 0.449 | 0.416 | 0.399 | 0.41 | 0.405 | 0.423 | 0.387 | 0.401 | 0.42 | 0.404 | 0.378 | 0.389 | 0.41 | 0.408 | 0.422 | 0.413 | 0.409 | 0.415 | 0.403 | 0.403 | 0.293 | 1 | 1.191 | 0.393 | 0.404 | 0.389 | 0.516 | 0.468 | 0.435 | 0.376 |
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 |
Algemene en administratieve kosten
| -71 | -33 | 42 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 186 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 206 | 0 | 0 | 168 | 0 | 0 | 0 | 677 | 0 | 0 | 0 | 678 | 0 | 0 | 0 | 211 | 0 | 0 | 0 | 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,956 | 11,539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 309 | 297 | 321 | 270 | 289 | 246 | 296 | 327 | 327 | 299 | 312 | 307 | 294 | 295 | 320 | 268 | 279 | 300 | 323 | 315 | 308 | 304 | 336 | 341 | 0 | 334 | 328 | 310 | 292 | 320 | 313 | 292 | 316 | 338 | 321 | 296 | 298 | 345 | 312 | 306 | 299 | 379 | 367 | 342 | 326 | 375 | 424 | 428 | 419 | 464 | 470 | 0 | 431 | 1,391 | 476 | 465 | 431 | 376 | 453 | 424 | 419 |
Verkoop-, algemene en administratieve kosten
| 238 | 264 | 363 | 270 | 289 | 246 | 389 | 327 | 327 | 299 | 370 | 307 | 294 | 295 | 506 | 268 | 279 | 300 | 536 | 315 | 308 | 304 | 542 | 341 | 0 | 502 | 328 | 310 | 292 | 520 | 313 | 292 | 316 | 556 | 321 | 296 | 298 | 556 | 312 | 306 | 299 | 630 | 367 | 342 | 326 | 375 | 424 | 428 | 419 | 464 | 470 | 0 | 3,387 | 12,930 | 476 | 465 | 431 | 376 | 453 | 424 | 419 |
Overige kosten
| 492 | 138 | 909 | 393 | 628 | 731 | 915 | 725 | 738 | 510 | 520 | 608 | 572 | 615 | 665 | 698 | 610 | 610 | 785 | 673 | 666 | 689 | 804 | 761 | 0 | 526 | 1 | -75 | -7 | -96 | -1 | -10 | -12 | 114 | 43 | -276 | 121 | -249 | 70 | 51 | 114 | 761 | -47 | -662 | -153 | -228 | 1,139 | 1,245 | 1,951 | -532 | 1,466 | 1,510 | 972 | 6,107 | -175 | 2,021 | 2,469 | 1,420 | 168 | 1,045 | 3,199 |
Bedrijfskosten
| -254 | 126 | -546 | 847 | 917 | 977 | 1,304 | 1,052 | 1,065 | 809 | 890 | 915 | 866 | 910 | 1,171 | 966 | 889 | 910 | 1,321 | 988 | 974 | 993 | 1,346 | 1,102 | 0 | 1,028 | 1,056 | 1,138 | 1,093 | 1,139 | 1,143 | 1,149 | 1,188 | 1,163 | 1,166 | 1,181 | 1,223 | 1,242 | 1,203 | 1,196 | 1,185 | 1,230 | 1,261 | 1,324 | 1,324 | 1,453 | 1,563 | 1,673 | 2,370 | 1,863 | 1,936 | 1,510 | 4,359 | 19,037 | 1,974 | 2,486 | 2,900 | 1,796 | 2,248 | 1,469 | 3,618 |
Bedrijfsresultaat
| 343 | -49 | 629 | 36 | 146 | 352 | 944 | 323 | 680 | 593 | 478 | -565 | -277 | 204 | -1,276 | -31 | -122 | 90 | -118 | 1,113 | 1,150 | 253 | 412 | 163 | 0 | -1,725 | 73 | -52 | 2 | -73 | 114 | -1,146 | 40 | 50 | 13 | -343 | 116 | -238 | 97 | 122 | 84 | -282 | -4 | -647 | -178 | -1,758 | -455 | 118 | -587 | -841 | -1,883 | -202 | 225 | -2,097 | -111 | -643 | -1,364 | -480 | -929 | -153 | -1,374 |
Bedrijfsresultaat ratio
| 0.126 | -0.019 | 0.22 | 0.014 | 0.047 | 0.111 | 0.245 | 0.091 | 0.178 | 0.178 | 0.16 | -0.223 | -0.127 | 0.095 | -0.531 | -0.014 | -0.061 | 0.035 | -0.039 | 0.368 | 0.364 | 0.084 | 0.117 | 0.05 | 0 | -0.561 | 0.025 | -0.018 | 0.001 | -0.024 | 0.039 | -0.396 | 0.013 | 0.016 | 0.005 | -0.123 | 0.04 | -0.074 | 0.032 | 0.04 | 0.029 | -0.08 | -0.001 | -0.198 | -0.056 | -0.477 | -0.111 | 0.027 | -0.133 | -0.169 | -0.392 | -0.044 | 0.049 | -0.146 | -0.023 | -0.14 | -0.306 | -0.073 | -0.185 | -0.03 | -0.261 |
Totaal overige inkomsten en kosten netto
| -7 | -328 | -38 | 76 | -105 | -500 | 153 | -300 | 385 | 97 | -27 | -616 | -278 | 198 | -1,094 | -47 | -79 | -615 | -194 | 637 | 751 | -55 | 252 | 841 | 0 | -2,690 | -77 | -575 | -271 | -513 | 80 | -131 | -33 | -517 | -791 | -267 | 589 | -867 | -132 | -287 | -71 | -465 | -235 | -1,018 | -481 | -1,905 | -588 | -241 | 71 | -1,134 | -2,132 | -92 | 35 | -267 | -189 | -537 | -441 | 466 | -435 | -852 | 142 |
Inkomen voor belasting
| 336 | -377 | 591 | 112 | 41 | -148 | 1,097 | 23 | 1,065 | 593 | 479 | -614 | -365 | 205 | -1,220 | -82 | -52 | -343 | -175 | 1,024 | 1,082 | 261 | 336 | 1,034 | 0 | -2,509 | -1 | -543 | -263 | -443 | 195 | 9 | 7 | -343 | -775 | -596 | 709 | -1,101 | -40 | -165 | 15 | -597 | -240 | -1,001 | -505 | -1,801 | -453 | -125 | -470 | -996 | -2,135 | -271 | 270 | -2,144 | -278 | -1,176 | -1,606 | 2,041 | -330 | -77 | -1,500 |
Inkomen voor belasting ratio
| 0.123 | -0.148 | 0.207 | 0.042 | 0.013 | -0.047 | 0.285 | 0.006 | 0.279 | 0.178 | 0.161 | -0.242 | -0.167 | 0.095 | -0.508 | -0.038 | -0.026 | -0.133 | -0.058 | 0.339 | 0.343 | 0.087 | 0.095 | 0.32 | 0 | -0.816 | -0 | -0.191 | -0.098 | -0.145 | 0.067 | 0.003 | 0.002 | -0.111 | -0.279 | -0.214 | 0.246 | -0.343 | -0.013 | -0.055 | 0.005 | -0.169 | -0.072 | -0.306 | -0.159 | -0.488 | -0.11 | -0.029 | -0.107 | -0.2 | -0.445 | -0.06 | 0.059 | -0.149 | -0.058 | -0.257 | -0.36 | 0.312 | -0.066 | -0.015 | -0.285 |
Belastingkosten
| 66 | -54 | 104 | -22 | -5 | 32 | 32 | 34 | 130 | 10 | 79 | -12 | -10 | 11 | 142 | 7 | 7 | 30 | -16 | 6 | 50 | 109 | 27 | 27 | 0 | 213 | 8 | 3 | 10 | -318 | 5 | -220 | -4 | 531 | -33 | -25 | 46 | 108 | 152 | -51 | 4 | -140 | -94 | -142 | -124 | 113 | -20 | -34 | -128 | -404 | -294 | 9 | 101 | -548 | -34 | -303 | -453 | 1,170 | 88 | 461 | -389 |
Nettowinst
| 245 | -328 | 482 | 134 | 45 | -180 | 1,065 | -11 | 935 | 583 | 400 | -602 | -355 | 194 | -1,362 | -89 | -59 | -374 | -158 | 1,018 | 1,032 | 153 | 309 | 1,006 | 0 | -2,721 | -9 | -546 | -274 | -135 | 190 | 229 | 11 | -875 | -742 | -571 | 663 | -1,208 | -192 | -114 | 11 | -457 | -147 | -859 | -381 | -1,911 | -432 | -91 | -343 | -592 | -1,841 | -280 | 169 | -1,595 | -244 | -874 | -1,153 | 870 | -418 | -538 | -1,111 |
Nettowinstmarge
| 0.09 | -0.129 | 0.169 | 0.051 | 0.014 | -0.057 | 0.277 | -0.003 | 0.245 | 0.175 | 0.134 | -0.238 | -0.163 | 0.09 | -0.567 | -0.041 | -0.029 | -0.145 | -0.052 | 0.337 | 0.327 | 0.051 | 0.087 | 0.311 | 0 | -0.885 | -0.003 | -0.192 | -0.102 | -0.044 | 0.065 | 0.079 | 0.004 | -0.283 | -0.267 | -0.205 | 0.23 | -0.377 | -0.063 | -0.038 | 0.004 | -0.129 | -0.044 | -0.263 | -0.12 | -0.518 | -0.105 | -0.021 | -0.078 | -0.119 | -0.384 | -0.062 | 0.037 | -0.111 | -0.051 | -0.191 | -0.259 | 0.133 | -0.083 | -0.104 | -0.211 |
WPA (Winst Per Aandeel)
| 2.89 | -3.87 | 5.65 | 1.45 | 0.48 | -1.91 | 11.3 | -0.12 | 9.92 | 6.18 | 4.97 | -6.39 | -3.77 | 2.05 | -16.53 | -0.94 | -0.72 | -3.96 | -1.92 | 12.33 | 12.51 | 1.85 | 3.75 | 12.2 | 2.22 | -33.02 | -0.032 | -1.97 | -0.99 | -1.64 | 0.69 | 1 | 0.06 | -10.62 | -3.91 | -3 | 3.97 | -14.66 | -1.01 | -0.6 | -0.24 | -5.55 | -0.77 | -4.53 | -2.01 | -10.07 | -2.28 | -0.48 | -1.8 | -3.12 | -9.7 | -1.47 | 0.89 | -19.36 | -1.28 | -4.61 | -6.08 | 10.56 | -2.2 | -0.028 | -5.86 |
Verwaterde WPA
| 2.89 | -3.87 | 5.65 | 1.45 | 0.48 | -1.91 | 11.3 | -0.12 | 9.92 | 6.18 | 4.97 | -6.38 | -3.77 | 2.05 | -16.53 | -0.94 | -0.72 | -3.96 | -1.92 | 12.33 | 12.51 | 1.85 | 3.75 | 12.2 | 2.22 | -33.02 | -0.032 | -1.97 | -0.99 | -1.64 | 0.69 | 1 | 0.06 | -10.62 | -3.91 | -3 | 3.97 | -14.66 | -1.01 | -0.6 | -0.24 | -5.55 | -0.77 | -4.53 | -2.01 | -10.07 | -2.28 | -0.48 | -1.8 | -3.12 | -9.7 | -1.47 | 0.89 | -19.36 | -1.28 | -4.61 | -6.08 | 10.56 | -2.2 | -0.028 | -5.86 |
EBITDA
| 471 | 76 | 759 | 432 | 302 | 467 | 1,508 | 445 | 800 | 635 | 432 | 94 | -40 | 141 | 548 | 53 | 426 | -25 | 364 | 444 | 418 | 491 | -953 | 1,549 | 0 | -553 | 363 | -160 | 158 | 63 | 558 | 1,744 | 432 | 142 | -336 | -164 | 1,110 | -752 | 279 | 164 | 352 | 925 | 53 | -653 | -163 | 198 | 956 | 346 | -244 | -34 | 2,305 | 276 | 674 | -168 | 446 | -135 | -439 | 4,553 | 1,788 | 2,369 | -989 |
EBITDA ratio
| 0.173 | 0.03 | 0.266 | 0.163 | 0.097 | 0.147 | 0.392 | 0.126 | 0.209 | 0.191 | 0.145 | 0.037 | -0.018 | 0.065 | 0.228 | 0.024 | 0.212 | -0.01 | 0.12 | 0.147 | 0.132 | 0.164 | -0.27 | 0.48 | 0 | -0.18 | 0.125 | -0.056 | 0.059 | 0.021 | 0.191 | 0.603 | 0.145 | 0.046 | -0.121 | -0.059 | 0.385 | -0.234 | 0.091 | 0.054 | 0.123 | 0.262 | 0.016 | -0.2 | -0.051 | 0.054 | 0.232 | 0.079 | -0.055 | -0.007 | 0.48 | 0.061 | 0.147 | -0.012 | 0.093 | -0.029 | -0.099 | 0.697 | 0.355 | 0.459 | -0.188 |