Össur hf.
CSE:OSSR.CO
27.6 (DKK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) DKK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 15.419 | 24.632 | 23.994 | 25.023 | 15.739 | 21.227 | 9.022 | 20.519 | 14.077 | 25.943 | 24.696 | 29.953 | 16.719 | 10.083 | 24.82 | -17.118 | 10.503 | 25.264 | 21.025 | 31.697 | 19.738 | 21.567 | 17.26 | 26.117 | 13.972 | 24.547 | 16.319 | 18.959 | 14.995 | 19.683 | 18.864 | 19.921 | 13.703 | 19.122 | 20.494 | 21.532 | 16.194 | 21.114 | 24.418 | 24.569 | 15.838 | 19.677 | 18.558 | 11.918 | 10.054 | 10.768 | 15.027 | 16.33 | 14.651 | 12.747 | 16.849 | 16.896 | 15.158 | 14.36 | 15.731 | 16.011 | 14.143 | 13.722 | 14.896 | 11.773 | 7.849 |
Afschrijvingen & Amortisatie
| 13.597 | 12.855 | 12.277 | 12.347 | 12.438 | 12.382 | 11.963 | 12.365 | 12.656 | 14.67 | 12.614 | 12.429 | 11.93 | 18.144 | 10.72 | 29.178 | 11.231 | 11.89 | 10.858 | 10.579 | 10.229 | 10.793 | 6.002 | 5.765 | 5.831 | 5.891 | 5.747 | 5.481 | 5.436 | 5.985 | 5.511 | 5.402 | 4.799 | 5.616 | 4.948 | 4.978 | 4.611 | 4.907 | 4.55 | 4.519 | 4.422 | 4.677 | 3.737 | 3.383 | 3.469 | 3.616 | 3.215 | 3.163 | 3.186 | 3.606 | 3.462 | 3.026 | 3.112 | 3.516 | 3.351 | 3.557 | 3.689 | 4.089 | 4.459 | 5.185 | 5.015 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -14.489 | 12.531 | -3.531 | -3.136 | -12.29 | 5.362 | 2.421 | -12.906 | -10.298 | 0.485 | -7.338 | -6.037 | -8.319 | 2.509 | -6.994 | 16.842 | 9.039 | -14.514 | 16.827 | -10.381 | -13.541 | -1.537 | 8.429 | -8.462 | -13.794 | 3.291 | 0.778 | -1.002 | -10.773 | 2.098 | 3.096 | -8.891 | -2.497 | 5.899 | -2.614 | -3.915 | -13.594 | 3.225 | 3.797 | -4.561 | -9.001 | 4.354 | 2.13 | -4.605 | -4.842 | 10.751 | -1.457 | -0.438 | -8.926 | 5.218 | -2.19 | -2.861 | -5.998 | -0.727 | -1.853 | -0.861 | -4.631 | 13.133 | 4.597 | 5.648 | -2.316 |
Vorderingen
| 0 | 0 | -2.323 | -9.136 | -3.974 | 0.229 | -2.102 | -12.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -2.789 | 4.953 | -0.594 | 0.743 | -7.37 | -3.128 | -12.691 | -6.751 | -6.05 | -4.261 | -3.864 | 0.462 | -8.12 | -0.209 | 11.279 | 6.384 | -4.704 | 0.857 | -1.277 | -4.226 | -10.021 | -4.353 | -2.731 | -2.093 | -4.733 | 1.893 | -2.009 | 1.431 | -4.209 | 2.911 | 0.128 | -5.917 | -3.56 | 0.802 | -1.042 | 0.3 | 0 | 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 | 2.323 | 9.136 | 3.974 | -0.229 | 2.102 | 12.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 7.578 | -2.937 | -3.879 | -4.92 | 8.49 | 15.112 | -6.155 | -4.248 | 4.746 | -3.474 | -6.499 | -0.199 | 2.718 | -18.273 | 10.458 | 13.743 | -15.371 | 18.104 | -6.155 | -3.52 | 2.816 | 11.16 | -6.369 | -9.061 | 1.398 | 2.787 | -2.433 | -6.564 | -0.813 | 2.968 | -2.974 | 1.063 | 5.097 | -1.572 | -4.215 | 0 | 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 Niet-Contante Posten
| 0 | -13.241 | -5.687 | -9.272 | -10.359 | -14.787 | -6.229 | -10.253 | -6.75 | -1.24 | -10.116 | -9.474 | -6.385 | -13.936 | -2.661 | -3.531 | -6.588 | -6.02 | -5.895 | -6.776 | -5.701 | -7.834 | -6.201 | -6.35 | -2.118 | -2.488 | -4.17 | -5.04 | -4.087 | -6.157 | -5.095 | -4.975 | -5.135 | -6.443 | -3.916 | -3.013 | -4.399 | -3.829 | -3.629 | -2.635 | -2.571 | -2.731 | 0.713 | 0.139 | -4.477 | -6.516 | -1.547 | -2.476 | -1.779 | -5.644 | -3.321 | -0.789 | -10.824 | -7.996 | -4.688 | -8.682 | -4.925 | -8.109 | -2.331 | -4.91 | -3.545 |
Kasstroom uit Operationele Activiteiten
| 4.038 | 36.777 | 27.053 | 24.962 | 5.528 | 24.184 | 17.177 | 9.725 | 9.685 | 39.858 | 19.856 | 26.871 | 13.945 | 16.8 | 25.885 | 25.371 | 24.185 | 16.62 | 42.815 | 25.119 | 10.725 | 22.989 | 25.49 | 17.07 | 3.891 | 31.241 | 18.674 | 18.398 | 5.571 | 21.609 | 22.376 | 11.457 | 10.87 | 24.194 | 18.912 | 19.582 | 2.812 | 25.417 | 29.136 | 21.892 | 8.688 | 25.977 | 25.138 | 10.835 | 4.204 | 18.619 | 15.238 | 16.579 | 7.132 | 15.927 | 14.8 | 16.272 | 1.448 | 9.153 | 12.541 | 10.025 | 8.276 | 22.835 | 21.621 | 17.696 | 7.003 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -11.484 | -10.289 | -9.731 | -14.55 | -7.708 | -7.216 | -5.276 | -8.267 | -5.183 | -8.738 | -7.202 | -6.155 | -4.593 | -5.806 | -4.108 | -5.315 | -8.793 | -9.301 | -7.748 | -7.979 | -6.822 | -7.508 | -7.339 | -7.662 | -8.351 | -6.654 | -4.148 | -4.983 | -3.367 | -5.179 | -6.01 | -7.812 | -5.582 | -6.664 | -4.662 | -7.667 | -4.848 | -5.74 | -3.269 | -5.076 | -2.685 | -4.275 | -3.85 | -5.014 | -4.148 | -3.856 | -3.728 | -7.929 | -3.388 | -3.992 | -4.626 | -4.139 | -3.386 | -3.455 | -1.762 | -1.58 | -2.512 | 0 | -2.144 | -2.189 | -1.614 |
Netto Overnames
| -74.629 | -6.732 | -0.342 | -2.025 | -2.804 | -0.896 | -28.786 | -2.663 | -9.439 | 4.059 | -1.549 | -19.982 | -16.468 | -41.587 | 2.24 | -32.041 | -4.898 | -17.699 | -6.814 | -3.066 | -2.868 | -46.755 | -17.941 | -1.017 | 0 | 0.752 | 0 | -0.715 | -0.704 | 9.654 | -21.126 | -40.08 | 0 | 0.448 | -0.005 | -0.443 | 0 | -1.864 | -11.412 | 0 | -5.491 | -53.254 | -10.984 | 0 | 0 | 0.017 | -0.143 | 9.155 | -9.176 | 0 | 0 | 0 | 0 | -8.02 | -0.178 | 0 | 0 | -5.897 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.66 | -0.075 | -1.137 | 0 | -1.696 | -0.048 | -0.55 | -0.229 | -1.109 | -0.254 | -1.52 | -0.007 | 0.039 | -0.121 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investeringsactiviteiten
| -0.013 | -3.474 | -0.053 | 0.282 | 0.28 | 0.347 | 0.36 | 0.646 | 0.112 | 1.145 | 0.34 | 0.049 | -0.353 | -7.093 | 0.973 | -0.093 | 0.072 | -0.143 | -0.067 | 0.102 | 0.041 | -0.386 | 1.518 | 0.016 | 3.282 | -1.11 | -0.94 | 0.285 | 2.142 | -1.198 | -9.794 | 0.173 | 0.01 | 0.118 | -0.476 | -0.64 | 0.212 | -0.323 | -5.076 | 0.066 | 0.048 | -0.066 | 0.438 | -0.012 | 0.304 | -0.509 | -0.37 | 0.028 | 0.001 | 0 | 0.25 | 0.125 | 0.064 | 0.057 | 0.097 | -1.912 | 2.42 | -3.676 | 0.512 | 0.041 | 0.153 |
Kasstroom uit Investeringsactiviteiten
| -86.126 | -20.495 | -10.126 | -16.293 | -10.232 | -7.765 | -33.702 | -10.284 | -14.51 | -3.534 | -8.411 | -26.088 | -21.414 | -54.486 | -0.895 | -37.449 | -13.619 | -27.143 | -14.629 | -10.943 | -9.649 | -54.649 | -23.762 | -8.663 | -5.069 | -7.012 | -5.088 | -5.413 | -1.929 | 3.277 | -36.93 | -47.719 | -5.572 | -6.098 | -5.143 | -8.75 | -4.636 | -7.927 | -19.757 | -5.01 | -8.128 | -57.595 | -14.396 | -5.026 | -3.844 | -4.348 | -4.241 | -5.406 | -12.638 | -5.129 | -4.376 | -5.71 | -3.37 | -11.968 | -2.072 | -4.601 | -0.346 | -11.093 | -1.639 | -2.109 | -1.582 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -0.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.273 | 2.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | -0.724 | -2.172 | -5.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.866 | 0 | 0 | 0 | -1.133 | -3.281 | -2.772 | -2.432 | -10.771 | -1.793 | -4.91 | -4.583 | -24.797 | -0.898 | -1.128 | -19.675 | -6.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -1.616 | 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 | 0 | 0 | 0 | -9.276 | 0 | 0 | 0 | -9.058 | 0 | 0 | 0 | -9.184 | 0 | 0 | 0 | -7.34 | 0 | 0 | 0 | -7.813 | 0 | 0 | 0 | -7.536 | 0 | 0 | 0 | -8.401 | 0 | 0 | -7.861 | 0 | 0 | 0 | 0 | -0.319 | -0.218 | 0 | -0.343 | -0.075 | -0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 88.27 | -15.264 | -17.091 | -10.508 | 1.905 | -11.374 | 21.595 | -10.52 | 4.088 | -32.592 | -14.441 | 0.302 | -4.342 | 16.251 | -61.06 | 64.459 | 41.486 | 11.417 | -7.157 | -10.586 | -13.914 | 48.58 | 0.025 | -9.252 | 14.202 | -21.933 | -18.93 | -11.184 | 3.001 | -18.595 | 2.478 | 49.409 | 6.421 | -13.487 | -19.267 | -5.635 | 3.509 | -14.115 | -24.556 | -6.031 | -3.017 | -8.394 | 49.878 | 0.652 | -1.492 | -11.774 | -10.783 | -9.731 | 3.434 | -6.511 | -15.897 | -9.287 | -32.176 | -8.078 | -12.023 | -11.297 | -14.011 | 19.334 | -6.984 | -7.002 | -9.632 |
Kasstroom uit Financieringsactiviteiten
| 88.27 | -15.264 | -17.091 | -10.508 | 1.905 | -11.374 | 21.595 | -10.52 | 4.088 | -32.592 | -14.441 | 0.302 | -4.342 | 16.251 | -61.06 | 64.459 | 32.21 | 11.417 | -7.157 | -10.586 | -22.972 | 48.58 | 0.025 | -9.252 | 5.018 | -21.933 | -18.93 | -11.184 | -4.339 | -18.595 | 2.478 | 49.409 | -1.392 | -13.487 | -19.267 | -5.635 | -4.027 | -14.115 | -24.556 | -6.031 | -11.418 | -8.394 | 49.878 | -7.209 | -1.492 | -11.774 | -10.783 | -9.731 | 3.115 | -6.729 | -15.897 | -9.63 | -32.251 | -8.263 | -12.023 | -11.297 | -14.011 | 19.334 | -6.984 | -7.002 | -9.632 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -1.477 | 1.278 | -0.75 | -1.077 | 0.354 | 4.789 | -6.009 | -5.594 | -0.05 | -1.961 | -3.368 | 1.206 | -3.053 | 5.981 | 1.25 | 2.537 | -3.668 | 1.835 | -2.209 | 0.756 | -1.094 | -1.043 | -0.056 | -2.884 | 0.749 | 0.248 | 1.479 | 2.025 | 0.373 | -1.544 | -0.031 | -0.805 | 0.496 | -0.126 | -0.21 | 0.536 | -1.434 | -1.136 | -0.359 | 0.059 | -0.04 | 0.963 | 1.281 | -0.004 | -0.425 | 0.205 | 0.457 | -0.606 | 0.404 | 0.101 | -1.117 | 0.182 | 1.356 | -0.304 | 2.034 | -1.561 | -1.015 | -0.283 | 0.37 | 0.896 | -0.506 |
Netto Kasstroomverandering
| 4.705 | 2.297 | -0.914 | -2.916 | -2.445 | 9.833 | -0.939 | -16.673 | -0.787 | 1.771 | -6.364 | 2.291 | -14.864 | -15.454 | -34.82 | 54.918 | 39.108 | 2.729 | 18.82 | 4.346 | -22.99 | 15.877 | 1.697 | -3.729 | 4.589 | 2.544 | -3.865 | 3.826 | -0.324 | 4.747 | -12.107 | 12.342 | 4.402 | 4.483 | -5.708 | 5.733 | -7.285 | 2.239 | -15.536 | 10.91 | -10.898 | -39.049 | 61.901 | -1.404 | -1.557 | 2.702 | 0.671 | 0.836 | -1.987 | 3.55 | -6.59 | 1.114 | -32.817 | -11.382 | 0.48 | -7.434 | -7.096 | 30.793 | 13.368 | 9.481 | -4.717 |
Kaspositie aan het Einde van de Periode
| 77.358 | 72.653 | 70.356 | 71.27 | 74.186 | 76.631 | 66.798 | 67.737 | 84.41 | 85.197 | 83.426 | 89.79 | 87.499 | 102.363 | 117.817 | 152.637 | 97.719 | 58.611 | 55.882 | 37.062 | 32.716 | 55.706 | 39.829 | 38.132 | 41.861 | 37.272 | 34.728 | 38.593 | 34.767 | 35.091 | 30.344 | 42.451 | 30.109 | 25.707 | 21.224 | 26.932 | 21.199 | 28.484 | 26.245 | 41.781 | 30.871 | 41.769 | 80.818 | 18.917 | 20.321 | 21.878 | 19.176 | 18.505 | 17.669 | 19.656 | 16.106 | 22.696 | 21.582 | 54.399 | 65.781 | 65.301 | 72.735 | 79.831 | 49.038 | 35.67 | 26.189 |