Har du kommentarer til eget regnskap? Ta kontakt for å få MinSide hvor du kan tilføre regnskapet mer informasjon.

Resultatregnskap: (tall i 1000)

Balanseregnskap: (tall i 1000)

Nøkkeltall

 

Kontantstrøm fra drift: (tall i 1000)

 

Egenkapital risiko: (tall i 1000)

Aktivering immaterielle eiendeler - mot foregående år:
Objekt Eierandel Siste året Forrige året Vekst(%)
Arctic Securities AS 100,00% ●●●● ●●●● 4,41%
 
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   ●●●● ●●●● -7,18%
Egenkapital status - uten immaterielle eiendeler:
Objekt EK EK(%) Immaterielt Justert EK Justert EK(%)
Arctic Securities AS 461 992 26,21% 57 680 ●●●● ●●●●
 
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 -1 208 737 -21,81% 147 537 ●●●● (1)
(1) Tallene er ikke konsolidert på konsern nivå
Egenkapital følsomhet - nedskrivning immaterielt:
Objekt Egenkapital Andel immaterielt Justert EK
Arctic Securities AS 461 992 57 680 ●●●●
Andel Immaterielt Nedskrivning immaterielt Justert EK
57 680 -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.

År20232022202120202019
Driftsinntekter●●●1.324.7171.652.6271.429.4101.047.689
●●●NEG -19,8 %POS 15,6 %POS 36,4 %POS 1,0 %
 
Bruttomargin●●●1.280.0281.559.9541.378.826999.280
●●●NEG -17,9 %POS 13,1 %POS 38,0 %POS 2,3 %
 
EBITDA resultat●●●184.872400.523339.227162.260
●●●NEG -53,8 %POS 18,1 %POS 109,1 %NEG -17,8 %
 
Driftsresultat●●●165.332378.966317.056142.994
●●●NEG -56,4 %POS 19,5 %POS 121,7 %NEG -20,3 %
 
Kontantstrøm●●●127.224-29.895145.744136.437
●●●POS 525,6 %NEG -120,5 %POS 6,8 %POS 216,9 %
 
Kassebeholdning●●●358.239295.800400.330386.954
●●●POS 21,1 %NEG -26,1 %POS 3,5 %POS 10,5 %
 
Sum egenkapital●●●513.446457.873325.799316.078
●●●POS 12,1 %POS 40,5 %POS 3,1 %POS 17,1 %
 
Sum langsiktig gjeld●●●098.219113.329127.500
●●●POS 100,0 %POS 13,3 %POS 11,1 %POS 19,2 %