Scana ASA
OSE:SCANA.OL
2.125 (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
| 545.4 | 540.5 | 412.3 | 384.6 | 408.7 | 400.5 | 246.721 | 226.9 | 205.5 | 207.8 | 61.158 | 61.1 | 90.1 | 91.9 | 79.216 | 64.9 | 83.2 | 76 | 81.878 | 90 | 112 | 102 | -242.24 | 143 | 204 | 179 | 126.069 | 138 | 174 | 207 | -47.251 | 179 | 245 | 269 | 285.416 | 269 | 302 | 313 | 157.657 | 371 | 445 | 464 | 463.036 | 451 | 507 | 504 | 521.293 | 399 | 557 | 559 | 612.988 | 449 | 494 | 486 | 468.789 | 397 | 448 | 430 | 491.269 | 457 | 618 | 702 |
Kosten van de omzet
| 491 | 471 | 402.3 | 204.5 | 225.6 | 380.4 | 140.598 | 120.5 | 83.2 | 94 | 29.75 | 33.9 | 47.7 | 58.2 | 53.806 | 29.3 | 46.2 | 40 | 148.174 | 22 | 28 | 37 | -131.466 | 63 | 88 | 85 | 70.258 | 55 | 66 | 66 | -8.574 | 61 | 98 | 77 | 238.79 | 94 | 115 | 118 | 67.42 | 138 | 140 | 143 | 175.957 | 158 | 163 | 166 | 200.016 | 134 | 205 | 216 | 238.211 | 176 | 221 | 218 | 241.368 | 179 | 191 | 179 | 197.113 | 191 | 240 | 308 |
Brutowinst
| 54.4 | 69.5 | 10 | 180.1 | 183.1 | 20.1 | 106.123 | 106.4 | 122.3 | 113.8 | 31.408 | 27.2 | 42.4 | 33.7 | 25.41 | 35.6 | 37 | 36 | -66.296 | 68 | 84 | 65 | -110.774 | 80 | 116 | 94 | 55.811 | 83 | 108 | 141 | -38.677 | 118 | 147 | 192 | 46.626 | 175 | 187 | 195 | 90.237 | 233 | 305 | 321 | 287.079 | 293 | 344 | 338 | 321.277 | 265 | 352 | 343 | 374.777 | 273 | 273 | 268 | 227.421 | 218 | 257 | 251 | 294.156 | 266 | 378 | 394 |
Brutowinstmarge
| 0.1 | 0.129 | 0.024 | 0.468 | 0.448 | 0.05 | 0.43 | 0.469 | 0.595 | 0.548 | 0.514 | 0.445 | 0.471 | 0.367 | 0.321 | 0.549 | 0.445 | 0.474 | -0.81 | 0.756 | 0.75 | 0.637 | 0.457 | 0.559 | 0.569 | 0.525 | 0.443 | 0.601 | 0.621 | 0.681 | 0.819 | 0.659 | 0.6 | 0.714 | 0.163 | 0.651 | 0.619 | 0.623 | 0.572 | 0.628 | 0.685 | 0.692 | 0.62 | 0.65 | 0.679 | 0.671 | 0.616 | 0.664 | 0.632 | 0.614 | 0.611 | 0.608 | 0.553 | 0.551 | 0.485 | 0.549 | 0.574 | 0.584 | 0.599 | 0.582 | 0.612 | 0.561 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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
| 158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kosten
| 67.8 | 0 | 0 | 0 | 0 | 380.4 | 137.473 | 111.6 | 124.7 | 118.8 | 34.987 | 26.9 | 35.9 | 28.7 | 28.934 | 22.5 | 35 | 36 | -56.355 | 62 | 80 | 66 | -171.555 | 106 | 126 | 114 | 148.954 | 1 | 111 | 109 | 4.418 | 125 | 167 | 219 | 86.989 | 180 | 199 | 204 | 269.105 | 238 | 312 | 329 | 472.867 | 315 | 372 | 371 | -6.467 | 297 | 349 | 366 | 371.603 | -1 | 303 | 308 | 322.914 | -8 | 268 | 250 | 272.648 | 228 | 310 | 320 |
Bedrijfskosten
| 225.9 | 204.5 | 183.7 | 161.2 | 148.8 | 380.4 | 137.473 | 111.6 | 124.7 | 118.8 | 34.987 | 26.9 | 35.9 | 28.7 | 28.934 | 22.5 | 35 | 36 | -56.355 | 62 | 80 | 66 | -171.555 | 106 | 126 | 114 | 148.954 | 100 | 111 | 109 | -6.02 | 125 | 167 | 219 | 86.989 | 180 | 199 | 204 | 269.105 | 238 | 312 | 329 | 472.867 | 315 | 372 | 371 | 422.08 | 297 | 349 | 366 | 371.603 | 285 | 303 | 308 | 322.914 | 242 | 268 | 250 | 272.648 | 228 | 310 | 320 |
Bedrijfsresultaat
| 54.4 | 69.5 | 10 | 18.9 | 34.4 | 20 | 1.451 | -6.7 | -5.2 | -9.4 | -3.256 | 0.2 | 6.5 | 5 | 11.308 | 13.1 | 2 | -4 | -7.693 | 6 | 4 | -1 | 37.435 | -26 | -10 | -19 | -88.549 | -17 | -2 | 32 | 28.604 | -8 | -19 | -26 | -39.186 | -4 | -17 | -8 | -152.576 | -5 | -10 | -7 | -162.738 | -22 | -28 | -33 | -98.594 | -32 | 3 | -23 | -1.601 | -13 | -30 | -40 | -94.493 | -23 | -11 | 1 | 21.508 | 38 | 67 | 74 |
Bedrijfsresultaat ratio
| 0.1 | 0.129 | 0.024 | 0.049 | 0.084 | 0.05 | 0.006 | -0.03 | -0.025 | -0.045 | -0.053 | 0.003 | 0.072 | 0.054 | 0.143 | 0.202 | 0.024 | -0.053 | -0.094 | 0.067 | 0.036 | -0.01 | -0.155 | -0.182 | -0.049 | -0.106 | -0.702 | -0.123 | -0.011 | 0.155 | -0.605 | -0.045 | -0.078 | -0.097 | -0.137 | -0.015 | -0.056 | -0.026 | -0.968 | -0.013 | -0.022 | -0.015 | -0.351 | -0.049 | -0.055 | -0.065 | -0.189 | -0.08 | 0.005 | -0.041 | -0.003 | -0.029 | -0.061 | -0.082 | -0.202 | -0.058 | -0.025 | 0.002 | 0.044 | 0.083 | 0.108 | 0.105 |
Totaal overige inkomsten en kosten netto
| -5.8 | -12.3 | -8.2 | -8.9 | -0.8 | -8.8 | -11.873 | -10.6 | -9.8 | -3.7 | -2.145 | -3.1 | -3.6 | -2 | 15.877 | -4 | 2.8 | -2 | 3.136 | -7 | 1 | 4 | -3.01 | -9 | -1 | -1 | 0.263 | -3 | 0 | -2 | 49.408 | 16 | -1 | 6 | 7.033 | -9 | -11 | -8 | 29.267 | -7 | -4 | -5 | 18.26 | -14 | -4 | -18 | -8.32 | -16 | -6 | -12 | -17.53 | -15 | -8 | 12 | -33.093 | 8 | -7 | 6 | 5.409 | 45 | 3 | 70 |
Inkomen voor belasting
| 48.6 | 57.2 | 1.8 | 10 | 33.6 | 11.2 | -10.422 | -17.3 | -15 | -13.1 | -1.07 | -2.8 | 2.9 | 3 | 12.353 | 9.1 | 4.8 | -6 | -6.805 | -1 | 5 | 3 | 57.771 | -35 | -11 | -21 | -92.88 | -20 | 0 | 30 | 16.751 | 9 | -20 | -21 | -33.33 | -14 | -23 | -17 | -149.601 | -12 | -11 | -13 | -167.528 | -36 | -32 | -51 | -109.123 | -48 | -3 | -35 | -14.356 | -27 | -38 | -28 | -128.586 | -16 | -18 | 7 | 26.917 | 83 | 71 | 144 |
Inkomen voor belasting ratio
| 0.089 | 0.106 | 0.004 | 0.026 | 0.082 | 0.028 | -0.042 | -0.076 | -0.073 | -0.063 | -0.017 | -0.046 | 0.032 | 0.033 | 0.156 | 0.14 | 0.058 | -0.079 | -0.083 | -0.011 | 0.045 | 0.029 | -0.238 | -0.245 | -0.054 | -0.117 | -0.737 | -0.145 | 0 | 0.145 | -0.355 | 0.05 | -0.082 | -0.078 | -0.117 | -0.052 | -0.076 | -0.054 | -0.949 | -0.032 | -0.025 | -0.028 | -0.362 | -0.08 | -0.063 | -0.101 | -0.209 | -0.12 | -0.005 | -0.063 | -0.023 | -0.06 | -0.077 | -0.058 | -0.274 | -0.04 | -0.04 | 0.016 | 0.055 | 0.182 | 0.115 | 0.205 |
Belastingkosten
| 9.5 | 12.6 | -14.8 | 0.2 | -0.1 | -0.1 | -11.322 | 10.6 | 9.8 | 3.7 | -24.889 | 0.6 | -2.3 | -1.2 | 3.189 | -32.8 | 5 | 0 | -3.096 | -5 | -1 | 6 | 3.352 | -8 | 1 | 1 | -0.97 | -7 | 1 | 3 | -10.689 | 2 | 1 | -9 | 15.005 | -3 | -4 | -2 | -2.037 | -7 | -2 | 2 | 19.246 | -5 | -1 | -5 | 20.589 | -12 | 1 | -9 | 0.391 | -7 | 10 | -7 | 27.2 | 3 | 5 | 1 | 157.292 | -23 | -17 | 36 |
Nettowinst
| 39.1 | 44.7 | 16.9 | 10 | 33.6 | 11.1 | 0.9 | -27.9 | -24.8 | -16.8 | 23.857 | -3.4 | 2.9 | 3.4 | 9.064 | 42 | 4.8 | -6 | -3.723 | -1 | 10 | 3 | -78.774 | -34 | -11 | -21 | -44.519 | -14 | -1 | 26 | 42.539 | 20 | -21 | -12 | -21.777 | -11 | -11 | -28 | -249.361 | -8 | 1 | -9 | -171.572 | -26 | -31 | -47 | -121.744 | -37 | -3 | -26 | -13.747 | -19 | -28 | -22 | -102.386 | -12 | -12 | 6 | 21.624 | 61 | 54 | 108 |
Nettowinstmarge
| 0.072 | 0.083 | 0.041 | 0.026 | 0.082 | 0.028 | 0.004 | -0.123 | -0.121 | -0.081 | 0.39 | -0.056 | 0.032 | 0.037 | 0.114 | 0.647 | 0.058 | -0.079 | -0.045 | -0.011 | 0.089 | 0.029 | 0.325 | -0.238 | -0.054 | -0.117 | -0.353 | -0.101 | -0.006 | 0.126 | -0.9 | 0.112 | -0.086 | -0.045 | -0.076 | -0.041 | -0.036 | -0.089 | -1.582 | -0.022 | 0.002 | -0.019 | -0.371 | -0.058 | -0.061 | -0.093 | -0.234 | -0.093 | -0.005 | -0.047 | -0.022 | -0.042 | -0.057 | -0.045 | -0.218 | -0.03 | -0.027 | 0.014 | 0.044 | 0.133 | 0.087 | 0.154 |
WPA (Winst Per Aandeel)
| 0.086 | 0.099 | 0.038 | 0.023 | 0.076 | 0.03 | 0.002 | -0.065 | -0.066 | -0.051 | 0.23 | -0.03 | 0.03 | 0.03 | 0.084 | 0.39 | 0.04 | -0.054 | -0.035 | -0.009 | 0.09 | 0.03 | -0.73 | -0.31 | -0.1 | -0.19 | -0.41 | -0.13 | -0.01 | 0.24 | 0.4 | 0.18 | -0.2 | -0.11 | -0.2 | -0.5 | -0.5 | -1.28 | -11.4 | -0.37 | 0.1 | -0.41 | -9.94 | -1.17 | -1.89 | -2.79 | -1.13 | -4.32 | -0.31 | -3.1 | -2.29 | -2.01 | -2.84 | -2.15 | -17.09 | -1.05 | -1.03 | 0.28 | 0.2 | 5.3 | 4.46 | 9.06 |
Verwaterde WPA
| 0.086 | 0.099 | 0.037 | 0.02 | 0.08 | 0.03 | 0.002 | -0.065 | -0.066 | -0.051 | 0.22 | -0.03 | 0.03 | 0.03 | 0.084 | 0.36 | 0.04 | -0.054 | -0.035 | -0.009 | 0.09 | 0.03 | -0.73 | -0.31 | -0.1 | -0.19 | -0.41 | -0.13 | -0.01 | 0.24 | 0.4 | 0.18 | -0.2 | -0.11 | -0.2 | -0.5 | -0.5 | -1.28 | -11.4 | -0.37 | 0.1 | -0.41 | -9.94 | -1.17 | -1.89 | -2.79 | -1.13 | -4.32 | -0.31 | -3.1 | -2.29 | -2.01 | -2.84 | -2.15 | -16.97 | -1.05 | -1.03 | 0.28 | 0.2 | 5.3 | 4.46 | 8.92 |
EBITDA
| 83 | 96.7 | 36.9 | 43.2 | 57.8 | 43.5 | 22.951 | 18.1 | 17 | 11.8 | 2.848 | 1.2 | 5.9 | 6 | 16.667 | 13.5 | 9 | -2 | -0.89 | 5 | 8 | 8 | 57.478 | -21 | -1 | -11 | -62.964 | -10 | 9 | 39 | 43.88 | 23 | -4 | -5 | -11.323 | 2 | 3 | 1 | -13.966 | 10 | 13 | 12 | -28.425 | -8 | -2 | -24 | -117.276 | 6 | 46 | 20 | -75.282 | 35 | 19 | 28 | -191.921 | 28 | 54 | 53 | -88.971 | 128 | 110 | 249 |
EBITDA ratio
| 0.152 | 0.179 | 0.089 | 0.112 | 0.141 | 0.109 | 0.093 | 0.08 | 0.083 | 0.057 | 0.047 | 0.02 | 0.065 | 0.065 | 0.21 | 0.208 | 0.108 | -0.026 | -0.011 | 0.056 | 0.071 | 0.078 | -0.237 | -0.147 | -0.005 | -0.061 | -0.499 | -0.072 | 0.052 | 0.188 | -0.929 | 0.128 | -0.016 | -0.019 | -0.04 | 0.007 | 0.01 | 0.003 | -0.089 | 0.027 | 0.029 | 0.026 | -0.061 | -0.018 | -0.004 | -0.048 | -0.225 | 0.015 | 0.083 | 0.036 | -0.123 | 0.078 | 0.038 | 0.058 | -0.409 | 0.071 | 0.121 | 0.123 | -0.181 | 0.28 | 0.178 | 0.355 |