Varelager | Kundefordring | Leverandørkreditt | Belåning aktiva | Leasing |
---|---|---|---|---|
0 | 36 441 123 | 9 950 753 | 823 830 000 | 0 |
Tusenvis av norske bedrifter har fått kassekreditt fra Aprila Bank
- Tilbud på 1 minutt
- Enkelt, raskt og uten pant
- Betal kun for det du bruker
Resultatregnskap: (tall i 1000)
KPI - Key Performance Indicators:
En KPI er en målbar verdi som viser hvor effektivt et selskap oppnår viktige forretningsmål.
POSITIV UTVIKLING |
NEGATIV UTVIKLING |
---|---|
●●●● (? %) | ●●●● (? %) |
●●●● (? %) | |
●●●● (? %) | |
●●●● (? %) | |
●●●● (? %) | |
●●●● (? %) | |
●●●● (? %) |
Balanseregnskap: (tall i 1000)
Nøkkeltall
År | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
---|---|---|---|---|---|---|---|---|---|---|
Resultatgrad | -8,99 % | -2,89 % | 18,42 % | 19,04 % | 11,27 % | 11,67 % | 13,23 % | 14,19 % | 22,03 % | 15,71 % |
Likviditetsgrad I | 1,28 | 1,24 | 1,16 | 1,07 | 1,09 | 1,07 | 1,07 | 1,03 | 1,05 | 1,19 |
Likviditetsgrad II | 1,28 | 1,24 | 1,16 | 1,07 | 1,09 | 1,07 | 1,07 | 1,03 | 1,05 | 1,19 |
Egenkapitalandel | 35,20 % | 37,10 % | 22,90 % | 13,20 % | 13,70 % | 10,80 % | 14,00 % | 14,30 % | 18,40 % | 24,60 % |
Gjeldsgrad | 1,84 | 1,70 | 3,37 | 6,60 | 6,29 | 8,26 | 6,16 | 6,01 | 4,44 | 3,06 |
Totalrentabilitet | 6,70 % | 7,70 % | 13,70 % | 8,60 % | 5,70 % | 5,40 % | 6,90 % | 6,30 % | 10,90 % | 7,90 % |
Regnskapsanalyse: (tall i 1000)
Kontantstrøm fra drift: (tall i 1000)
År | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
---|---|---|---|---|---|---|---|---|---|---|
Resultat før skatt | ●●● | ●●● | 372.523 | 316.322 | 176.869 | 185.418 | 170.293 | 126.692 | 144.874 | 59.280 |
Avskrivning-Nedskrivning | ●●● | ●●● | 14.638 | 14.835 | 12.554 | 11.267 | 11.697 | 11.624 | 7.731 | 6.699 |
Betalt skatt | ●●● | ●●● | 77.409 | 41.893 | 13.314 | 25.305 | 32.001 | 34.068 | 20.579 | 0 |
Økning/reduksjon omløpsmidler | ●●● | ●●● | 1.017.813 | -273.390 | 157.454 | -986.702 | -362.348 | -543.254 | -606.685 | 0 |
Økning/reduksjon kortsiktig gjeld | ●●● | ●●● | -1.396.684 | 126.972 | -205.495 | 789.031 | 223.248 | 523.982 | 380.546 | 0 |
[ORDINÆRT KONTANTSTROMSBIDRAG I] | ●●● | ●●● | -69.119 | 142.846 | 128.068 | -26.291 | 10.889 | 84.976 | -94.113 | 0 |
Reduksjon langsiktig gjeld | ●●● | ●●● | -14.406 | -14.875 | -30.036 | 0 | -1.875 | -1.875 | -9.791 | 0 |
[ORDINÆRT KONTANTSTROMSBIDRAG II] | ●●● | ●●● | -83.525 | 127.971 | 98.032 | -26.291 | 9.014 | 83.101 | -103.904 | 0 |
Utbytte | ●●● | ●●● | -178.664 | -44.631 | -118.778 | -119.097 | -77.304 | -95.922 | -67.643 | 0 |
[TILBAKEHOLDT LIKVIDITET III] | ●●● | ●●● | -262.189 | 83.340 | -20.746 | -145.388 | -68.290 | -12.821 | -171.547 | 0 |
Egenkapital risiko: (tall i 1000)
Objekt | Eierandel | Siste året | Forrige året | Vekst(%) |
---|---|---|---|---|
Arctic Securities AS | 100,00% | ●●●● | ●●●● | 8,50% |
Arctic Prosjekt 61 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 181 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Capital AS | 77,65% | ●●●● | ●●●● | |
Arctic Securities Holding AS | 100,00% | ●●●● | ●●●● | - |
Arctic Shipping AS | 76,50% | ●●●● | ●●●● | -14,29% |
Veyt AS | 33,82% | ●●●● | ●●●● | 746,65% |
Arctic Digital AS | 100,00% | ●●●● | ●●●● | - |
Arctic Real Estate Development AS | 70,00% | ●●●● | ●●●● | 2,81% |
Arctic Alternative Investments Management AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 171 AS | 100,00% | ●●●● | ●●●● | - |
Ursus Real Estate Management AS | 50,00% | ●●●● | ●●●● | |
Arctic Prosjekt 186 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 183 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 187 AS | 100,00% | ●●●● | ●●●● | - |
Cleanworld AS | 47,45% | ●●●● | ●●●● | -22,76% |
Arctic Offshore International AS | 100,00% | ●●●● | ●●●● | - |
Lisætra AS | 100,00% | ●●●● | ●●●● | - |
Arctic Real Estate Management AS | 72,50% | ●●●● | ●●●● | 13,33% |
Sp Capital 1 AS | 100,00% | ●●●● | ●●●● | - |
Impact Technology Systems AS | 10,78% | ●●●● | ●●●● | -16,67% |
Arctic Property AS | 100,00% | ●●●● | ●●●● | - |
Arctic Ortus AS | 50,00% | ●●●● | ●●●● | - |
Erh AS | 25,84% | ●●●● | ●●●● | - |
Arctic Prosjekt 205 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 216 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 191 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 203 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 195 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 196 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 197 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 199 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 201 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 202 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 200 AS | 100,00% | ●●●● | ●●●● | - |
Wind Energy Construction AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 206 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 207 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 209 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 208 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 211 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 212 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 210 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 213 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 215 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 218 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 217 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 214 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Offshore Rig AS | 85,00% | ●●●● | ●●●● | |
Arctic Prosjekt 229 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Sustainable AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 234 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 222 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 228 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 221 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 224 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 223 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 225 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 226 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 227 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 230 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 231 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 232 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 233 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 239 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 235 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 236 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 237 AS | 100,00% | ●●●● | ●●●● | - |
Arctic Prosjekt 238 AS | 100,00% | ●●●● | ●●●● | - |
Nordic Technology Group AS | 1,24% | ●●●● | ●●●● | 241,27% |
Arctic Securities AS | 2,13% | ●●●● | ●●●● | 8,50% |
TOTALT: Alle selskap | ●●●● | ●●●● | -5,39% |
Objekt | EK | EK(%) | Immaterielt | Justert EK | Justert EK(%) |
---|---|---|---|---|---|
Arctic Securities AS | 676 261 | 35,24% | 50 991 | ●●●● | ●●●● |
Arctic Prosjekt 61 AS | 48 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 181 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Capital AS | 11 458 | 69,90% | 70 | ●●●● | ●●●● |
Arctic Securities Holding AS | -22 645 | -35,70% | - | ●●●● | ●●●● |
Arctic Shipping AS | 5 085 | 9,53% | 6 | ●●●● | ●●●● |
Veyt AS | 21 925 | 55,22% | 17 966 | ●●●● | ●●●● |
Arctic Digital AS | 34 | 100,00% | - | ●●●● | ●●●● |
Arctic Real Estate Development AS | -13 309 | -51,05% | 4 760 | ●●●● | ●●●● |
Arctic Alternative Investments Management AS | 4 982 | 82,83% | - | ●●●● | ●●●● |
Arctic Prosjekt 171 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Ursus Real Estate Management AS | 34 831 | 67,57% | 5 | ●●●● | ●●●● |
Arctic Prosjekt 186 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 183 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 187 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Cleanworld AS | 2 383 | 7,34% | 95 | ●●●● | ●●●● |
Arctic Offshore International AS | 6 742 | 11,01% | - | ●●●● | ●●●● |
Lisætra AS | 23 028 | 96,54% | - | ●●●● | ●●●● |
Arctic Real Estate Management AS | 2 153 | 4,01% | 17 | ●●●● | ●●●● |
Sp Capital 1 AS | -370 | -2 312,50% | - | ●●●● | ●●●● |
Impact Technology Systems AS | 14 880 | 99,97% | 14 401 | ●●●● | ●●●● |
Arctic Property AS | 357 | 100,00% | - | ●●●● | ●●●● |
Arctic Ortus AS | 504 | 99,02% | - | ●●●● | ●●●● |
Erh AS | -3 203 261 | -500,37% | - | ●●●● | ●●●● |
Arctic Prosjekt 205 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 216 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 191 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 203 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 195 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 196 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 197 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 199 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 201 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 202 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 200 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Wind Energy Construction AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 206 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 207 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 209 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 208 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 211 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 212 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 210 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 213 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 215 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 218 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 217 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 214 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Offshore Rig AS | -1 267 | -23,87% | 1 331 | ●●●● | ●●●● |
Arctic Prosjekt 229 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Sustainable AS | 3 888 | 99,64% | - | ●●●● | ●●●● |
Arctic Prosjekt 234 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 222 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 228 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 221 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 224 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 223 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 225 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 226 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 227 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 230 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 231 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 232 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 233 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 239 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 235 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 236 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 237 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Arctic Prosjekt 238 AS | 35 | 100,00% | - | ●●●● | ●●●● |
Nordic Technology Group AS | 759 884 | 99,20% | 215 | ●●●● | ●●●● |
Arctic Securities AS | 676 261 | 35,24% | 50 991 | ●●●● | ●●●● |
TOTALT: Alle selskap | -994 468 | -17,45% | 140 848 | ●●●● | (1) |
Objekt | Egenkapital | Andel immaterielt | Justert EK |
---|---|---|---|
Arctic Securities AS | 676 261 | 50 991 | ●●●● |
Andel Immaterielt | Nedskrivning immaterielt | Justert EK |
---|---|---|
50 991 | -10,00% | ●●●● |
-30,00% | ●●●● | |
-50,00% | ●●●● | |
-70,00% | ●●●● | |
-100,00% | ●●●● |
Egenkapital risiko forklaring:
Immaterielle eiendeler er ikke-fysiske verdier som forskning og utvikling, varemerker, forretningsnavn og patenter.
For at en immateriell eiendel kan balanseføres må den både være «identifiserbar» og at det er sannsynlig «at de fremtidige økonomiske fordelene vil tilknyttes selskapet».
Verdien skal vurderes i forhold til fremtidig økonomisk fordel, at man har evne og intensjon til å kunne benytte eiendelen og at foretaket har tilgang til de tekniske og finansielle ressurser som er nødvendig for å oppnå den økonomiske fordelen.
Hvis ikke bør verdien av den immaterielle eiendelen nedskrives.
Det kan få en egenkapital konsekvens for mange.
Faresignaler
Denne analysen synliggjør viktige regnskapsfaktorer og deres trendretninger. Negative tall kan være positive trender - og positive tall kan angi negative trender. Her er oversikten.