Petrolia SE
OSE:PSE.OL
4.27 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10.595 | 10.762 | 11.627 | 14.56 | 15.908 | 16.686 | 15.942 | 11.537 | 7.653 | 7.083 | 9.65 | 11.14 | 13.956 | 13.616 | 16.525 | 8.549 | 7.273 | 6.411 | 8.005 | 5.939 | 9.646 | 16.282 | 29.975 | 17.399 | 26.313 | 16.539 | 15.814 | 8.629 | 14.109 | 7.906 | 7.827 | 10.112 | 8.921 | 11.203 | 18.92 |
Kortetermijnbeleggingen
| 5.956 | 0.032 | 4.525 | 0.187 | 0.162 | 0.16 | 0.11 | 0.081 | 0.18 | 0.247 | 0.197 | 0.275 | 0.181 | 0.379 | 0.409 | 0.419 | 0.463 | 0.321 | 0.285 | 0.441 | 0.549 | 0.543 | 6.516 | 9.407 | 11.523 | 11.835 | 15.296 | 8.655 | 7.002 | 10.06 | 12.455 | 13.375 | 13.265 | 20.126 | 15.794 |
Liquide middelen en kortetermijnbeleggingen
| 16.551 | 10.794 | 16.152 | 14.747 | 16.07 | 16.846 | 16.052 | 11.618 | 7.833 | 7.33 | 9.847 | 11.415 | 14.137 | 13.995 | 16.934 | 8.968 | 7.736 | 6.732 | 8.29 | 6.38 | 10.195 | 16.825 | 36.491 | 26.806 | 37.836 | 28.374 | 31.11 | 17.284 | 21.111 | 17.966 | 20.282 | 23.487 | 22.186 | 31.329 | 34.714 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.322 | 0 | 0 | 0 | 46.097 |
Voorraad
| 1.683 | 2.111 | 1.965 | 1.756 | 1.933 | 1.759 | 1.87 | 2.089 | 1.475 | 1.509 | 0.936 | 0.8 | 0.699 | 1.075 | 0.86 | 1.019 | 1.071 | 0.983 | 0.947 | 1.141 | 0.953 | 0.963 | 0.927 | 1.766 | 2.421 | 2.192 | 1.741 | 1.515 | 1.826 | 1.404 | 1.271 | 1.78 | 2.07 | 1.29 | 0.987 |
Overige vlottende activa
| 16.182 | 17.402 | 14.013 | 11.954 | 13.25 | 13.36 | 12.66 | 14.088 | 19.009 | 18.89 | 16.181 | 22.046 | 18.983 | 17.707 | 16.268 | 17.161 | 16.371 | 18.734 | 19.957 | 23.216 | 45.78 | 51.905 | 51.468 | 76.91 | 72.791 | 72.089 | 67.948 | 90.791 | 81.212 | 66.432 | 25.967 | 71.725 | 67.671 | 64.122 | -0.001 |
Totaal vlottende activa
| 34.416 | 30.307 | 32.13 | 28.457 | 31.253 | 31.965 | 30.582 | 27.795 | 28.317 | 27.729 | 26.964 | 34.261 | 33.819 | 32.777 | 34.062 | 27.148 | 25.178 | 26.449 | 29.194 | 30.737 | 56.928 | 69.693 | 88.886 | 105.482 | 113.048 | 102.655 | 100.799 | 109.59 | 104.149 | 85.802 | 103.842 | 96.992 | 91.927 | 96.741 | 81.797 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 31.206 | 29.382 | 29.926 | 29.489 | 29.534 | 31.972 | 31.417 | 28.204 | 29.851 | 31.446 | 23.61 | 20.434 | 21.866 | 24.069 | 28.261 | 31.27 | 33.7 | 36.562 | 39.189 | 52.516 | 62.118 | 63.801 | 67.167 | 73.319 | 72.53 | 69.493 | 70.437 | 72.537 | 76.038 | 81.332 | 82.099 | 83.807 | 85.005 | 91.224 | 81.669 |
Goodwill
| 0.249 | 0.249 | 0.249 | 0.249 | 0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.249 | 1.947 | 1.947 | 1.947 | 1.947 | 1.947 | 1.947 | 1.947 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.249 | 0.249 | 0.249 | 0.249 | 0.249 | 0 | 6.446 | 9.75 | 10.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.983 | 0.249 | 1.947 | 1.947 | 1.947 | 1.947 | 1.947 | 1.947 | 1.947 | 16.384 | 0.413 | 0 | 0 |
Langetermijnbeleggingen
| -4.952 | 5.874 | -2.974 | 6.983 | 1.324 | 7.811 | 2.491 | 0.968 | 1.588 | 2.131 | 2.828 | 4.216 | 2.531 | 2.997 | 3.192 | 3.612 | 1.878 | 1.878 | 1.13 | 1.662 | 0.308 | 0.323 | 0.344 | 2.385 | 2.165 | 2.187 | 2.334 | 4.814 | 4.344 | 4.36 | 3.246 | 5.505 | 5.509 | 5.142 | 5.727 |
Belastingvorderingen
| 4.952 | 0 | 2.974 | 0.189 | 0.169 | 0.418 | 0.424 | 0.717 | 0.709 | 1.361 | 1.363 | 0.751 | 0.751 | 0.278 | 0.278 | 7.078 | 7.035 | 6.268 | 6.268 | 9.05 | 11.401 | 10.518 | 10.545 | 11.988 | 9.928 | 9.76 | 9.214 | 18.031 | 17.579 | 15.727 | 15.727 | 20.297 | 20.297 | 20.297 | 20.297 |
Overige niet-vlottende activa
| 5.959 | 0.035 | 1.554 | 0.19 | 6.766 | 0.16 | -0.001 | 0.06 | -0.001 | 10.089 | 7.394 | 5.398 | 2.895 | 3.592 | 3.499 | 12.523 | 17.902 | 18.141 | 16.65 | 23.286 | 0.423 | 2.856 | 5.508 | 7.43 | 7.904 | 7.931 | 7.687 | 12.545 | 12.378 | 20.046 | 21.081 | -0.001 | 15.913 | 9.889 | 9.719 |
Totaal niet-vlottende activa
| 32.462 | 35.54 | 31.729 | 37.1 | 38.042 | 40.361 | 40.777 | 39.699 | 42.965 | 45.027 | 35.195 | 30.799 | 28.043 | 30.936 | 35.23 | 54.483 | 60.515 | 62.849 | 63.237 | 86.514 | 74.25 | 77.498 | 82.581 | 95.371 | 94.474 | 91.318 | 91.619 | 109.874 | 112.286 | 123.412 | 124.1 | 125.992 | 127.137 | 126.552 | 117.412 |
Totaal activa
| 66.878 | 65.847 | 63.859 | 65.557 | 69.295 | 72.326 | 71.359 | 67.494 | 71.282 | 72.756 | 62.159 | 65.06 | 61.862 | 63.713 | 69.292 | 81.631 | 85.693 | 89.298 | 92.431 | 117.251 | 131.178 | 147.191 | 171.467 | 200.853 | 207.522 | 193.973 | 192.418 | 219.464 | 216.435 | 209.214 | 227.942 | 222.984 | 219.064 | 223.293 | 199.209 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Crediteuren
| 4.017 | 4.915 | 3.381 | 2.742 | 5.354 | 6.04 | 7.161 | 6.857 | 8.337 | 8.6 | 7.206 | 12.069 | 10.288 | 9.649 | 8.856 | 11.753 | 11.849 | 12.17 | 11.643 | 11.049 | 13.692 | 15.847 | 16.684 | 14.083 | 15.641 | 11.903 | 12.184 | 23.156 | 22.273 | 20.418 | 22.132 | 21.332 | 22.283 | 31.485 | 24.099 |
Kortlopende schulden
| 5.772 | 0.076 | 5.11 | 4.719 | 8.379 | 0 | 3.188 | 0.167 | 2.617 | 0 | 1.187 | 0.326 | 0.348 | 0.328 | 1.642 | 0.337 | 0.346 | 0.287 | 1.71 | 0.009 | 0.015 | 0.021 | 4.39 | 4.649 | 1.839 | 0.851 | 3.503 | 4.077 | 3.534 | 3.656 | 3.827 | 7.833 | 7.9 | 46.114 | 43.208 |
Belastingschulden
| 0.329 | 0.953 | 0.971 | 0.723 | 0.568 | 0 | 1.076 | 0 | 1.36 | 0 | 1.248 | 0 | 0.029 | 0 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0.953 | 0 | 0 | 0.692 | 0 | 1.2 | 7.254 | 1.484 | 6.478 | 1.367 | 8.662 | 0.148 | 0 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.048 | 13.048 | 13.048 | 13.048 | 11.703 | 11.848 | 11.848 | 11.848 | 3.948 | 3.948 | 3.948 | 3.948 |
Overige kortlopende verplichtingen
| 5.824 | 9.673 | 4.84 | 8.61 | 5.884 | 7.394 | 4.591 | 9.9 | 6.252 | 8.512 | 5.58 | 9.836 | 9.159 | 8.251 | 6.213 | 5.602 | 5.611 | 2.027 | 1.979 | 11.776 | 7.462 | 27.068 | 38.002 | 24.3 | 27.665 | 16.741 | 17.799 | 23.225 | 31.809 | 28.796 | 25.05 | 17.58 | 16.747 | 19.618 | 15.807 |
Totaal kortlopende verplichtingen
| 15.942 | 15.617 | 14.302 | 16.794 | 20.185 | 13.434 | 16.016 | 16.924 | 18.566 | 17.112 | 15.221 | 22.231 | 19.824 | 18.228 | 16.908 | 17.692 | 17.806 | 14.484 | 15.332 | 22.834 | 21.169 | 42.936 | 59.076 | 56.08 | 58.193 | 42.543 | 46.534 | 62.161 | 69.464 | 64.718 | 62.857 | 50.693 | 50.878 | 101.165 | 87.062 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9.085 | 0 | 10.055 | 0 | 9.708 | 4.62 | 14.396 | 4.62 | 11.229 | 4.62 | 5.295 | 4.42 | 6.178 | 4.42 | 20.397 | 17.681 | 17.681 | 17.681 | 21.376 | 15.749 | 17.042 | 0 | 5.126 | 25.246 | 26.476 | 31.017 | 36.07 | 30.691 | 30.628 | 33.884 | 56.409 | 56.408 | 57.577 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.323 | 0.304 | 0.314 | 0.328 | 0.262 | 0.25 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.564 | 0 | 0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.278 | 0.278 | 6.268 | 6.268 | 6.268 | 6.268 | 5.425 | 5.66 | 5.425 | 5.425 | 8.835 | 6.945 | 6.945 | 6.725 | 13.839 | 15.727 | 15.727 | 15.727 | 20.297 | 20.297 | 20.297 | 20.297 |
Overige niet-vlottende verplichtingen
| 0.234 | 9.966 | 0.273 | 10.562 | 0.11 | 11.848 | 0.093 | 6.62 | 0.091 | 6.956 | 0.327 | 1.882 | 0.865 | 3.199 | 0.353 | 3.645 | 3.858 | 4.325 | 0.623 | 3.825 | 5.435 | 6.054 | 0.296 | 5.69 | 6.086 | 6.162 | 0.622 | 4.385 | 7.568 | 2.542 | 2.043 | 3.551 | 3.992 | 4.509 | 7.752 |
Totaal niet-vlottende verplichtingen
| 9.883 | 9.966 | 10.543 | 10.562 | 9.818 | 16.468 | 14.489 | 11.24 | 11.32 | 11.576 | 5.622 | 6.302 | 7.043 | 7.897 | 21.028 | 27.594 | 27.807 | 28.274 | 28.267 | 24.999 | 28.137 | 11.479 | 10.847 | 39.771 | 39.507 | 44.124 | 43.417 | 49.238 | 54.227 | 52.467 | 74.507 | 80.518 | 82.116 | 24.806 | 28.049 |
Totaal passiva
| 25.825 | 25.583 | 24.845 | 27.356 | 30.003 | 29.902 | 30.505 | 28.164 | 29.886 | 28.688 | 20.843 | 28.533 | 26.867 | 26.125 | 37.936 | 45.286 | 45.613 | 42.758 | 43.599 | 47.833 | 49.306 | 54.415 | 69.923 | 95.851 | 97.7 | 86.667 | 89.951 | 111.399 | 123.691 | 117.185 | 137.364 | 131.211 | 132.994 | 125.971 | 115.111 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.913 | 5.376 | 5.376 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 27.236 | 2.175 | 2.175 | 2.175 | 1.226 |
Ingehouden winsten
| 0 | 0 | 0 | 0 | 32.958 | 0 | 34.151 | 0 | 0 | 0 | 0 | 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 gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | -303.628 | -300.166 | -296.275 | -285.444 | -289.6 | -306.16 | -308.324 | -320.489 | -297.902 | -264.846 | -294.645 | -291.979 | -289.364 | -274.682 | -263.352 | -259.647 | -255.71 | -245.189 | -239.827 | -235.825 | -232.751 | -225.581 | -221.935 | -218.491 | -215.067 | -206.959 | -200.298 | -192.355 | -183.665 |
Overige totale aandeelhoudersvermogen
| 32.521 | 31.135 | 30.477 | 30.061 | -1.43 | 34.738 | -0.757 | 331.459 | -0.123 | 321.733 | 34.145 | 335.629 | 28.843 | 351.6 | 301.186 | 273.018 | 306.509 | 310.143 | 309.393 | 314.233 | 313.54 | 320.999 | 325.791 | 318.691 | 318.041 | 75.622 | 71.112 | 76.971 | 61.665 | 61.468 | 60.211 | 86.578 | 81.376 | 92.458 | 80.257 |
Totaal eigen vermogen van aandeelhouders
| 38.434 | 37.048 | 36.39 | 35.974 | 37.441 | 40.651 | 39.307 | 37.206 | 39.33 | 42.202 | 40.058 | 35.382 | 34.219 | 36.487 | 30.52 | 35.408 | 39.1 | 45.4 | 47.265 | 66.787 | 77.424 | 88.588 | 97.317 | 100.738 | 105.45 | 102.858 | 98.348 | 104.207 | 88.901 | 88.704 | 87.447 | 88.753 | 83.551 | 94.633 | 81.483 |
Totaal eigen vermogen
| 41.053 | 40.264 | 39.014 | 38.201 | 39.292 | 42.424 | 40.854 | 39.33 | 41.396 | 44.068 | 41.316 | 36.527 | 34.995 | 37.588 | 31.356 | 36.345 | 40.08 | 46.54 | 48.832 | 69.418 | 81.872 | 92.776 | 101.544 | 105.002 | 109.822 | 107.306 | 102.467 | 108.065 | 92.744 | 92.029 | 90.578 | 91.773 | 86.07 | 97.322 | 84.098 |
Totaal passiva en aandeelhoudersvermogen
| 66.878 | 65.847 | 63.859 | 65.557 | 69.295 | 72.326 | 71.359 | 67.494 | 71.282 | 72.756 | 62.159 | 65.06 | 61.862 | 63.713 | 69.292 | 81.631 | 85.693 | 89.298 | 92.431 | 117.251 | 131.178 | 147.191 | 171.467 | 200.853 | 207.522 | 193.973 | 192.418 | 219.464 | 216.435 | 209.214 | 227.942 | 222.984 | 219.064 | 223.293 | 199.209 |