Salmar Asa SALMAR ORD SHS/ NO0010310956 /
| 07.11.2024 10:32:20 | Diff. -3,85 | Volumen | Geld07.11.2024 | Brief07.11.2024 | Marktkapitalisierung | Dividendenr. | KGV |
|---|---|---|---|---|---|---|---|
| 542,00NOK | -0,71% | 415 Umsatz: 223.002,50 |
526,50Geld Vol: 7.500 | 553,50Brief Vol: 7.500 | 71,08 Mrd.NOK | 6,49% | 22,11 |
Aktiva
| 2018 IFRS in Mio. NOK |
2019 IFRS in Mio. NOK |
2020 IFRS in Mio. NOK |
2021 IFRS in Mio. NOK |
2022 IFRS in Mio. NOK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sachanlagen | 3.591,5000 | 4.939,6000 | 6.402,8000 | 8.010,1000 | 12.517,8300 | ||||||
| Immaterielle Vermögensgegenstände | 3.404 | 4.741,9000 | 6.826,2000 | 7.778,4100 | 15.291,1900 | ||||||
| Finanzanlagen | 1.215,5000 | 814,2000 | 851 | 1.181,9400 | 2.414,1800 | ||||||
| Anlagevermögen | 8.210,9000 | 10.495,8000 | 14.080 | 17.841 | 33.554,7400 | ||||||
| Vorräte | 5.765,6000 | 6.189,5000 | 6.669,8000 | 7.928 | 12.684,6000 | ||||||
| Forderungen | 630,1000 | 739,4000 | 589 | 934,9300 | 1.414,1400 | ||||||
| Liquide Mitteln | 239,6000 | 231 | 223,4000 | 901,6400 | 2.712,7100 | ||||||
| Umlaufvermögen | 6.924,6000 | 7.490,3000 | 7.918,2000 | 10.244,2400 | 17.474,4200 | ||||||
| Aktiva, gesamt | 15.135,6000 | 17.986,1000 | 21.998,2000 | 28.085,2500 | 62.500,9600 | ||||||
Passiva
| 2018 IFRS in Mio. NOK |
2019 IFRS in Mio. NOK |
2020 IFRS in Mio. NOK |
2021 IFRS in Mio. NOK |
2022 IFRS in Mio. NOK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Verbindlichkeiten aus Lieferungen und Leistungen | 1.194,8000 | 1.305,1000 | 2.056,3000 | 2.317,3100 | 3.337,6500 | ||||||
| Langfristige Schulden | 689,9000 | 2.751,6000 | 3.677,6000 | 5.657,3100 | 19.502,1900 | ||||||
| Verbindlichkeiten gegenüber Kreditinstituten | 1.438,1000 | 3.133,1000 | 5.116 | - | - | ||||||
| Rückstellungen | 2.232,1000 | 2.346,1000 | 2.365,9000 | 2.258,7000 | 1.927,8000 | ||||||
| Verbindlichkeiten | 5.995,7000 | 8.246 | 11.011,3000 | 12.602,1000 | 38.346,2000 | ||||||
| Gezeichnetes Kapital | 28,3250 | 28,3250 | 28,3250 | - | - | ||||||
| Eigenkapital | 9.139,8000 | 9.740,1000 | 10.986,9000 | 13.230,3500 | 19.355,9700 | ||||||
| Minderheitenanteile | 91,7000 | 732,4000 | 1.135,9000 | 2.252,8300 | 4.798,7900 | ||||||
| Passiva, gesamt | 15.135,6000 | 17.986,1000 | 21.998,2000 | 28.085,2500 | 62.500,9600 | ||||||
Gewinn- und Verlustrechnung
| 2018 IFRS in Mio. NOK |
2019 IFRS in Mio. NOK |
2020 IFRS in Mio. NOK |
2021 IFRS in Mio. NOK |
2022 IFRS in Mio. NOK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatzerlöse | 11.301,3000 | 12.202,2000 | 12.856,8000 | 15.043,9500 | 20.158,2800 | ||||||
| Abschreibungen (Gesamt) | - | - | - | 803,1400 | 1.001,0500 | ||||||
| Betriebsergebnis | 3.460,8000 | 3.067,6000 | 3.007,5000 | 3.450,9700 | 4.738,1600 | ||||||
| Zinsergebnis | -105,1000 | -157,7000 | -139,6000 | -169,4600 | -335,8400 | ||||||
| Ergebnis vor Steuern | 4.452,6000 | 3.158,4000 | 2.571,6000 | - | - | ||||||
| Ertragsteuern | 873,3000 | 613,9000 | 563,4000 | 718,8200 | 954 | ||||||
| Gewinnanteil Minderheitsgesellschafter | -10,8000 | -56,5000 | -29,3000 | -51,4000 | -403,4500 | ||||||
| Konzernjahresüberschuss | 3.568,4000 | 2.488 | 1.979 | 2.616,7200 | 3.311,9600 | ||||||
Pro Aktie
Cash Flow
| 2018 IFRS in Mio. NOK |
2019 IFRS in Mio. NOK |
2020 IFRS in Mio. NOK |
2021 IFRS in Mio. NOK |
2022 IFRS in Mio. NOK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow aus laufender Geschäftstätigkeit | 2.781,6000 | 3.029,5000 | 3.178,9000 | 2.908,3500 | 4.222,4400 | ||||||
| Cash Flow aus Investitionstätigkeit | -833,8000 | -1.317,4000 | -3.747,5000 | -2.826,8400 | -2.633,2300 | ||||||
| Cash Flow aus Finanzierungstätigkeit | -1.890,2000 | -1.720,3000 | 553,6000 | 602,3200 | 164,2400 | ||||||
| Veränderung der liquiden Mittel | 57,7000 | -8,2000 | -15 | - | - | ||||||
| Anzahl der Mitarbeiter | 1.479 | 1.702 | 1.763 | - | - | ||||||
