0 XP   0   0   0

Havila Kystruten AS
Buy, Hold or Sell?

Should you buy, hold or sell Havila Kystruten AS?

I guess you are interested in Havila Kystruten AS. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Havila Kystruten AS

Let's start. I'm going to help you getting a better view of Havila Kystruten AS. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Havila Kystruten AS even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Havila Kystruten AS is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Havila Kystruten AS. The closing price on 2023-03-31 was kr9.5 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Havila Kystruten AS Daily Candlestick Chart
Havila Kystruten AS Daily Candlestick Chart
Summary









1. Valuation of Havila Kystruten AS




Current price per share

kr9.50

2. Growth of Havila Kystruten AS




Is Havila Kystruten AS growing?

Current yearPrevious yearGrowGrow %
How rich?$95.1m$21.5m$73.6m77.4%

How much money is Havila Kystruten AS making?

Current yearPrevious yearGrowGrow %
Making money-$10.5m-$4m-$6.4m?
Net Profit Margin-246.9%0.0%--

How much money comes from the company's main activities?

3. Financial Health of Havila Kystruten AS




Comparing to competitors in the Travel Services industry




  Industry Rankings (Travel Services)  


Richest
#35 / 81

Most Revenue
#71 / 81

Most Profit
#49 / 81


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

1.1. Profitability of Havila Kystruten AS.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Havila Kystruten AS earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Havila Kystruten AS to the Travel Services industry mean.
  • A Net Profit Margin of -246.9% means that kr-2.47 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Havila Kystruten AS:

  • The MRQ is -246.9%. The company is making a huge loss. -2
  • The TTM is -246.9%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-246.9%TTM-246.9%0.0%
TTM-246.9%YOY--246.9%
TTM-246.9%5Y-82.3%-164.6%
5Y-82.3%10Y-82.3%0.0%
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-246.9%-19.2%-227.7%
TTM-246.9%-25.1%-221.8%
YOY--46.9%+46.9%
5Y-82.3%-16.5%-65.8%
10Y-82.3%-12.0%-70.3%
1.1.2. Return on Assets

Shows how efficient Havila Kystruten AS is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Havila Kystruten AS to the Travel Services industry mean.
  • -3.3% Return on Assets means that Havila Kystruten AS generated kr-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Havila Kystruten AS:

  • The MRQ is -3.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.3%TTM-3.3%0.0%
TTM-3.3%YOY-3.1%-0.2%
TTM-3.3%5Y-3.6%+0.3%
5Y-3.6%10Y-3.6%0.0%
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.3%-3.3%0.0%
TTM-3.3%-3.3%0.0%
YOY-3.1%-6.8%+3.7%
5Y-3.6%-2.0%-1.6%
10Y-3.6%-0.7%-2.9%
1.1.3. Return on Equity

Shows how efficient Havila Kystruten AS is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Havila Kystruten AS to the Travel Services industry mean.
  • -11.1% Return on Equity means Havila Kystruten AS generated kr-0.11 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Havila Kystruten AS:

  • The MRQ is -11.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -11.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-11.1%TTM-11.1%0.0%
TTM-11.1%YOY-19.0%+7.9%
TTM-11.1%5Y-15.1%+4.0%
5Y-15.1%10Y-15.1%0.0%
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.1%-11.1%+0.0%
TTM-11.1%-11.3%+0.2%
YOY-19.0%-22.7%+3.7%
5Y-15.1%-7.3%-7.8%
10Y-15.1%-2.9%-12.2%

1.2. Operating Efficiency of Havila Kystruten AS.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Havila Kystruten AS is operating .

  • Measures how much profit Havila Kystruten AS makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Havila Kystruten AS to the Travel Services industry mean.
  • An Operating Margin of -252.6% means the company generated kr-2.53  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Havila Kystruten AS:

  • The MRQ is -252.6%. The company is operating very inefficient. -2
  • The TTM is -252.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-252.6%TTM-252.6%0.0%
TTM-252.6%YOY--252.6%
TTM-252.6%5Y-84.2%-168.4%
5Y-84.2%10Y-84.2%0.0%
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-252.6%-10.2%-242.4%
TTM-252.6%-17.8%-234.8%
YOY--41.9%+41.9%
5Y-84.2%-13.6%-70.6%
10Y-84.2%-8.5%-75.7%
1.2.2. Operating Ratio

Measures how efficient Havila Kystruten AS is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Travel Services industry mean).
  • An Operation Ratio of 3.74 means that the operating costs are kr3.74 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Havila Kystruten AS:

  • The MRQ is 3.742. The company is inefficient in keeping operating costs low. -1
  • The TTM is 3.742. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ3.742TTM3.7420.000
TTM3.742YOY-+3.742
TTM3.7425Y1.247+2.495
5Y1.24710Y1.2470.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7421.422+2.320
TTM3.7421.422+2.320
YOY-1.852-1.852
5Y1.2471.363-0.116
10Y1.2471.266-0.019

1.3. Liquidity of Havila Kystruten AS.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Havila Kystruten AS is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Travel Services industry mean).
  • A Current Ratio of 0.92 means the company has kr0.92 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Havila Kystruten AS:

  • The MRQ is 0.917. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.917. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.917TTM0.9170.000
TTM0.917YOY0.007+0.910
TTM0.9175Y0.314+0.603
5Y0.31410Y0.3140.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9171.124-0.207
TTM0.9171.082-0.165
YOY0.0071.180-1.173
5Y0.3141.194-0.880
10Y0.3141.287-0.973
1.3.2. Quick Ratio

Measures if Havila Kystruten AS is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Havila Kystruten AS to the Travel Services industry mean.
  • A Quick Ratio of 0.88 means the company can pay off kr0.88 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Havila Kystruten AS:

  • The MRQ is 0.877. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.877. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.877TTM0.8770.000
TTM0.877YOY0.006+0.871
TTM0.8775Y0.300+0.577
5Y0.30010Y0.3000.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8770.800+0.077
TTM0.8770.800+0.077
YOY0.0060.851-0.845
5Y0.3000.818-0.518
10Y0.3000.834-0.534

1.4. Solvency of Havila Kystruten AS.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Havila Kystruten AS assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Havila Kystruten AS to Travel Services industry mean.
  • A Debt to Asset Ratio of 0.70 means that Havila Kystruten AS assets are financed with 70.1% credit (debt) and the remaining percentage (100% - 70.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Havila Kystruten AS:

  • The MRQ is 0.701. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.701. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.701TTM0.7010.000
TTM0.701YOY0.836-0.135
TTM0.7015Y0.751-0.050
5Y0.75110Y0.7510.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7010.672+0.029
TTM0.7010.697+0.004
YOY0.8360.683+0.153
5Y0.7510.655+0.096
10Y0.7510.599+0.152
1.4.2. Debt to Equity Ratio

Measures if Havila Kystruten AS is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Havila Kystruten AS to the Travel Services industry mean.
  • A Debt to Equity ratio of 234.8% means that company has kr2.35 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Havila Kystruten AS:

  • The MRQ is 2.348. The company is just not able to pay all its debts with equity.
  • The TTM is 2.348. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.348TTM2.3480.000
TTM2.348YOY5.111-2.764
TTM2.3485Y3.329-0.981
5Y3.32910Y3.3290.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3481.476+0.872
TTM2.3481.478+0.870
YOY5.1111.929+3.182
5Y3.3291.564+1.765
10Y3.3291.498+1.831

2. Market Valuation of Havila Kystruten AS

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings Havila Kystruten AS generates.

  • Above 15 is considered overpriced but always compare Havila Kystruten AS to the Travel Services industry mean.
  • A PE ratio of -15.58 means the investor is paying kr-15.58 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Havila Kystruten AS:

  • The EOD is -6.437. Company is losing money. -2
  • The MRQ is -15.584. Company is losing money. -2
  • The TTM is -15.584. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-6.437MRQ-15.584+9.147
MRQ-15.584TTM-15.5840.000
TTM-15.584YOY--15.584
TTM-15.5845Y-5.195-10.389
5Y-5.19510Y-5.1950.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
EOD-6.437-4.875-1.562
MRQ-15.584-5.081-10.503
TTM-15.584-5.081-10.503
YOY--6.395+6.395
5Y-5.19510.543-15.738
10Y-5.19510.834-16.029
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Havila Kystruten AS.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Havila Kystruten AS:

  • The MRQ is 27.008. Seems overpriced? -1
  • The TTM is 27.008. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ27.008TTM27.0080.000
TTM27.0085Y27.0080.000
5Y27.00810Y27.0080.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
MRQ27.008-2.130+29.138
TTM27.008-2.216+29.224
5Y27.00826.172+0.836
10Y27.00852.753-25.745

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Havila Kystruten AS is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Travel Services industry mean).
  • A PB ratio of 1.73 means the investor is paying kr1.73 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Havila Kystruten AS:

  • The EOD is 0.713. Very good. +2
  • The MRQ is 1.725. Good. +1
  • The TTM is 1.725. Good. +1
Trends
Current periodCompared to+/- 
EOD0.713MRQ1.725-1.013
MRQ1.725TTM1.7250.000
TTM1.725YOY-+1.725
TTM1.7255Y0.575+1.150
5Y0.57510Y0.5750.000
Compared to industry (Travel Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.7132.825-2.112
MRQ1.7252.506-0.781
TTM1.7252.506-0.781
YOY-3.253-3.253
5Y0.5752.692-2.117
10Y0.5752.905-2.330
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Havila Kystruten AS compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--10.32010.3200%-0.752+107%4.444+132%4.444+132%
Book Value Growth--4.4254.4250%0.800+453%2.613+69%2.613+69%
Book Value Per Share--13.33313.3330%3.013+343%6.704+99%6.704+99%
Book Value Per Share Growth--4.4254.4250%0.800+453%2.613+69%2.613+69%
Current Ratio--0.9170.9170%0.007+12941%0.314+192%0.314+192%
Debt To Asset Ratio--0.7010.7010%0.836-16%0.751-7%0.751-7%
Debt To Equity Ratio--2.3482.3480%5.111-54%3.329-29%3.329-29%
Dividend Per Share----0%-0%-0%-0%
Eps---1.476-1.4760%-0.573-61%-0.873-41%-0.873-41%
Eps Growth---0.577-0.5770%---0.5770%-0.5770%
Free Cash Flow Per Share---20.390-20.3900%-5.180-75%-11.471-44%-11.471-44%
Free Cash Flow Per Share Growth---1.936-1.9360%1.414-237%-0.261-87%-0.261-87%
Free Cash Flow To Equity Per Share--5.8085.8080%-0.090+102%1.938+200%1.938+200%
Free Cash Flow To Equity Per Share Growth--66.45266.4520%-0.936+101%32.758+103%32.758+103%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---2.469-2.4690%--100%-0.823-67%-0.823-67%
Operating Margin---2.526-2.5260%--100%-0.842-67%-0.842-67%
Operating Ratio--3.7423.7420%-+100%1.247+200%1.247+200%
Pb Ratio0.713-142%1.7251.7250%-+100%0.575+200%0.575+200%
Pe Ratio-6.437+59%-15.584-15.5840%--100%-5.195-67%-5.195-67%
Peg Ratio--27.00827.0080%--27.0080%27.0080%
Price Per Share9.500-142%23.00023.0000%-+100%7.667+200%7.667+200%
Price To Total Gains Ratio0.921-142%2.2292.2290%--2.2290%2.2290%
Profit Growth---0.577-0.5770%0.996-158%0.210-375%0.210-375%
Quick Ratio--0.8770.8770%0.006+14882%0.300+193%0.300+193%
Return On Assets---0.033-0.0330%-0.031-6%-0.036+8%-0.036+8%
Return On Equity---0.111-0.1110%-0.190+72%-0.151+36%-0.151+36%
Total Gains Per Share--10.32010.3200%-0.752+107%4.444+132%4.444+132%
Total Gains Per Share Growth--15.71615.7160%-0.200+101%7.758+103%7.758+103%
Usd Book Value--95148672.40095148672.4000%21501587.200+343%47840406.933+99%47840406.933+99%
Usd Book Value Change Per Share--0.9870.9870%-0.072+107%0.425+132%0.425+132%
Usd Book Value Per Share--1.2751.2750%0.288+343%0.641+99%0.641+99%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.141-0.1410%-0.055-61%-0.083-41%-0.083-41%
Usd Free Cash Flow---145517348.800-145517348.8000%-36967086.000-75%-81862694.267-44%-81862694.267-44%
Usd Free Cash Flow Per Share---1.949-1.9490%-0.495-75%-1.097-44%-1.097-44%
Usd Free Cash Flow To Equity Per Share--0.5550.5550%-0.009+102%0.185+200%0.185+200%
Usd Price Per Share0.908-142%2.1992.1990%-+100%0.733+200%0.733+200%
Usd Profit---10532921.200-10532921.2000%-4087282.400-61%-6230411.333-41%-6230411.333-41%
Usd Revenue--4265958.8004265958.8000%-+100%1421986.267+200%1421986.267+200%
Usd Total Gains Per Share--0.9870.9870%-0.072+107%0.425+132%0.425+132%
 EOD+2 -3MRQTTM+0 -0YOY+21 -145Y+22 -1310Y+22 -13

3.2. Fundamental Score

Let's check the fundamental score of Havila Kystruten AS based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-6.437
Price to Book Ratio (EOD)Between0-10.713
Net Profit Margin (MRQ)Greater than0-2.469
Operating Margin (MRQ)Greater than0-2.526
Quick Ratio (MRQ)Greater than10.877
Current Ratio (MRQ)Greater than10.917
Debt to Asset Ratio (MRQ)Less than10.701
Debt to Equity Ratio (MRQ)Less than12.348
Return on Equity (MRQ)Greater than0.15-0.111
Return on Assets (MRQ)Greater than0.05-0.033
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Havila Kystruten AS based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.186
Ma 20Greater thanMa 509.704
Ma 50Greater thanMa 10010.126
Ma 100Greater thanMa 20012.836
OpenGreater thanClose9.980
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in NOK. All numbers in thousands.

Summary
Total Assets3,332,010
Total Liabilities2,336,731
Total Stockholder Equity995,279
 As reported
Total Liabilities 2,336,731
Total Stockholder Equity+ 995,279
Total Assets = 3,332,010

Assets

Total Assets3,332,010
Total Current Assets481,435
Long-term Assets481,435
Total Current Assets
Cash And Cash Equivalents 432,339
Net Receivables 27,965
Inventory 5,927
Total Current Assets  (as reported)481,435
Total Current Assets  (calculated)466,231
+/- 15,204
Long-term Assets
Property Plant Equipment 2,444,593
Intangible Assets 13,035
Other Assets 392,923
Long-term Assets  (as reported)2,850,577
Long-term Assets  (calculated)2,850,551
+/- 26

Liabilities & Shareholders' Equity

Total Current Liabilities524,848
Long-term Liabilities1,811,883
Total Stockholder Equity995,279
Total Current Liabilities
Short-term Debt 357,140
Short Long Term Debt 414,109
Accounts payable 54,260
Other Current Liabilities 2,588
Total Current Liabilities  (as reported)524,848
Total Current Liabilities  (calculated)828,097
+/- 303,249
Long-term Liabilities
Long term Debt Total 1,811,583
Other Liabilities 299
Long-term Liabilities  (as reported)1,811,883
Long-term Liabilities  (calculated)1,811,882
+/- 1
Total Stockholder Equity
Common Stock49,650
Retained Earnings -121,359
Capital Surplus 1,066,988
Total Stockholder Equity (as reported)995,279
Total Stockholder Equity (calculated)995,279
+/-0
Other
Capital Stock49,650
Cash And Equivalents432,339
Cash and Short Term Investments 432,339
Common Stock Shares Outstanding 49,650
Liabilities and Stockholders Equity 3,332,010
Net Debt 1,782,409
Net Invested Capital 3,210,027
Net Tangible Assets 982,246
Net Working Capital -43,413



Balance Sheet

Currency in NOK. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-31
> Total Assets 
357,597
991,154
1,374,540
3,332,010
3,332,0101,374,540991,154357,597
   > Total Current Assets 
3,773
10,087
5,602
481,435
481,4355,60210,0873,773
       Cash And Cash Equivalents 
583
6,779
77
432,339
432,339776,779583
       Net Receivables 
0
1,684
4,585
27,965
27,9654,5851,6840
       Other Current Assets 
0
990
1
-1
-119900
   > Long-term Assets 
353,824
981,066
1,368,939
2,850,577
2,850,5771,368,939981,066353,824
       Property Plant Equipment 
0
961,899
986,111
2,444,593
2,444,593986,111961,8990
       Intangible Assets 
85
1,995
12,615
13,035
13,03512,6151,99585
       Other Assets 
0
17,148
370,187
392,923
392,923370,18717,1480
> Total Liabilities 
33,936
710,077
1,149,628
2,336,731
2,336,7311,149,628710,07733,936
   > Total Current Liabilities 
33,938
539,045
796,404
524,848
524,848796,404539,04533,938
       Short-term Debt 
0
528,547
757,543
357,140
357,140757,543528,5470
       Short Long Term Debt 
17,845
528,547
757,543
414,109
414,109757,543528,54717,845
       Accounts payable 
7,489
5,412
14,491
54,260
54,26014,4915,4127,489
       Other Current Liabilities 
0
0
8
2,588
2,588800
   > Long-term Liabilities 
-2
171,032
353,224
1,811,883
1,811,883353,224171,032-2
       Long term Debt Total 
0
171,032
353,224
1,811,583
1,811,583353,224171,0320
       Other Liabilities 
0
0
0
299
299000
> Total Stockholder Equity
323,661
281,077
224,912
995,279
995,279224,912281,077323,661
   Common Stock
0
102,000
102,000
49,650
49,650102,000102,0000
   Retained Earnings Total Equity0000
   Accumulated Other Comprehensive Income 0000
   Capital Surplus 
0
240,000
240,000
1,066,988
1,066,988240,000240,0000
   Treasury Stock0000
   Other Stockholders Equity 
0
-60,923
0
1
10-60,9230



Balance Sheet

Currency in NOK. All numbers in thousands.




Cash Flow

Currency in NOK. All numbers in thousands.




Income Statement

Currency in NOK. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue44,623
Cost of Revenue-9,670
Gross Profit34,95334,953
 
Operating Income (+$)
Gross Profit34,953
Operating Expense-157,326
Operating Income-112,703-122,373
 
Operating Expense (+$)
Research Development-
Selling General Administrative42,320
Selling And Marketing Expenses-
Operating Expense157,32642,320
 
Net Interest Income (+$)
Interest Income1,368
Interest Expense-1,810
Net Interest Income-39,117-442
 
Pretax Income (+$)
Operating Income-112,703
Net Interest Income-39,117
Other Non-Operating Income Expenses-
Income Before Tax (EBT)-132,922-112,703
EBIT - interestExpense = -114,514
-132,922
-108,367
Interest Expense1,810
Earnings Before Interest and Taxes (ebit)-112,704-131,112
Earnings Before Interest and Taxes (ebitda)-124,772
 
After tax Income (+$)
Income Before Tax-132,922
Tax Provision--22,745
Net Income From Continuing Ops-110,177-110,177
Net Income-110,177
Net Income Applicable To Common Shares-110,177
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses68,028
Total Other Income/Expenses Net-39,117
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
AD.AS
24 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of AD.AS.

AD.AS Daily Candlestick Chart
SQ3.XETRA
25 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of SQ3.XETRA.

SQ3.XETRA Daily Candlestick Chart
ELN.ST
25 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ELN.ST.

ELN.ST Daily Candlestick Chart
8NI.XETRA
25 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8NI.XETRA.

8NI.XETRA Daily Candlestick Chart
AHOG.XETRA
26 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of AHOG.XETRA.

AHOG.XETRA Daily Candlestick Chart
AMBARPIL.BSE
27 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of AMBARPIL.BSE.

AMBARPIL.BSE Daily Candlestick Chart
ALPSINDUS.BSE
27 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ALPSINDUS.BSE.

ALPSINDUS.BSE Daily Candlestick Chart
ZODIACLOTH.BSE
27 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ZODIACLOTH.BSE.

ZODIACLOTH.BSE Daily Candlestick Chart
AASHKA.BSE
28 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of AASHKA.BSE.

AASHKA.BSE Daily Candlestick Chart
ZENTEC.BSE
28 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of ZENTEC.BSE.

ZENTEC.BSE Daily Candlestick Chart
YASHO.BSE
29 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of YASHO.BSE.

YASHO.BSE Daily Candlestick Chart
YASHMGM.BSE
29 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of YASHMGM.BSE.

YASHMGM.BSE Daily Candlestick Chart
WHITEORG.BSE
31 minutes ago

I found you a RSI Bearish Hidden Divergence on the daily chart of WHITEORG.BSE.

WHITEORG.BSE Daily Candlestick Chart
VISHAL.BSE
31 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of VISHAL.BSE.

VISHAL.BSE Daily Candlestick Chart
UNISTRMU.BSE
32 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of UNISTRMU.BSE.

UNISTRMU.BSE Daily Candlestick Chart
UMANGDAIR.BSE
32 minutes ago

I found you a Death Cross on the daily chart of UMANGDAIR.BSE.

UMANGDAIR.BSE Daily Candlestick Chart
TOYAMIND.BSE
33 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of TOYAMIND.BSE.

TOYAMIND.BSE Daily Candlestick Chart
TITANIN.BSE
33 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of TITANIN.BSE.

TITANIN.BSE Daily Candlestick Chart
TINNATFL.BSE
33 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of TINNATFL.BSE.

TINNATFL.BSE Daily Candlestick Chart
TELESYS.BSE
35 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of TELESYS.BSE.

TELESYS.BSE Daily Candlestick Chart
TEJNAKSH.BSE
36 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of TEJNAKSH.BSE.

TEJNAKSH.BSE Daily Candlestick Chart
TARSONS.BSE
36 minutes ago

I found you a Morning Star Candle Pattern on the daily chart of TARSONS.BSE.

TARSONS.BSE Daily Candlestick Chart
WELE.XETRA
37 minutes ago

I found you a Death Cross on the daily chart of WELE.XETRA.

WELE.XETRA Daily Candlestick Chart