Vil du vise din kreditt­status her?
AKTIVER LIVE-CREDIT
Har du kommentarer til eget regnskap? Ta kontakt for å få MinSide hvor du kan tilføre regnskapet mer informasjon.
Selskapet kan forbedre sin finansieringsevne med opptil 548 974 466 NOK
Varelager Kundefordring Leverandørkreditt Belåning aktiva Leasing
0 74 232 534 8 371 932 439 008 000 27 362 000

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
Se hvor mye du kan få

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

 

Regnskapsanalyse: (tall i 1000)

Kontantstrøm fra drift: (tall i 1000)

 

Egenkapital risiko: (tall i 1000)

Aktivering immaterielle eiendeler - mot foregående år:
Objekt Eierandel Siste året Forrige året Vekst(%)
ADVOKATFIRMAET THOMMESSEN AS 100,00% ●●●● ●●●● -29,71%
 
VODLANE AS 100,00% ●●●● ●●●● -
LUMACINA NORWAY AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 802 AS 100,00% ●●●● ●●●● -
ASSEMBLIN ELEKTRO AS 100,00% ●●●● ●●●● -
 
CABOT LOFOTEN AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 957 AS 100,00% ●●●● ●●●● -
ALTOR INVEST 11 AS 100,00% ●●●● ●●●●
SOLVANG GAS CARRIERS AS 100,00% ●●●● ●●●●
 
SGC VESSELS AS 100,00% ●●●● ●●●●
CLIPPER WILMA AS 100,00% ●●●● ●●●●
CLIPPER QUITO AS 100,00% ●●●● ●●●●
CLIPPER POSH AS 100,00% ●●●● ●●●●
 
CLIPPER FREEPORT AS 100,00% ●●●● ●●●●
CLIPPER VANGUARD AS 100,00% ●●●● ●●●●
CLIPPER EXPLORER AS 100,00% ●●●● ●●●●
CLIPPER GENEVA AS 100,00% ●●●● ●●●●
 
CLIPPER GENESIS AS 100,00% ●●●● ●●●●
HOUSE OF DRANKS AS 100,00% ●●●● ●●●● -
DNO ALGERIA AS 100,00% ●●●● ●●●●
WOLT OPERATIONS NORWAY AS 100,00% ●●●● ●●●●
 
ATHOMSTART INVEST 999 AS 100,00% ●●●● ●●●● -
DNO MIDDLE EAST AND AFRICA AS 100,00% ●●●● ●●●●
HRN HOLDCO AS 100,00% ●●●● ●●●●
HENRIK IBSENS GATE 36 AS 100,00% ●●●● ●●●●
 
HRN BIDCO AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1006 AS 100,00% ●●●● ●●●● -
ATHOMSTART INVEST 1007 AS 100,00% ●●●● ●●●● -
ATHOMSTART INVEST 1009 AS 100,00% ●●●● ●●●● -
 
LINDUM LUKTRENSING AS 100,00% ●●●● ●●●●
SORTSSELSKAPET AS 100,00% ●●●● ●●●●
INFRARED INFRASTRUCTURE VI GALLEY BIDCO AS 100,00% ●●●● ●●●●
BB MS HOLDING AS 100,00% ●●●● ●●●●
 
SUGARLOAF BIDCO AS 100,00% ●●●● ●●●●
LANDØY HOLDING AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1012 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1011 AS 100,00% ●●●● ●●●●
 
ORBIS INVESTMENT ADVISORY (NORWAY) AS 100,00% ●●●● ●●●●
POLAR - DRA01 AS 100,00% ●●●● ●●●●
PROMENADEN LUXURY AS 100,00% ●●●● ●●●●
PROMENADEN TROPHY AS 100,00% ●●●● ●●●●
 
HAMMURABI BIDCO AS 100,00% ●●●● ●●●●
HAMMURABI TOPCO AS 100,00% ●●●● ●●●●
HAMMURABI TOPHOLDING AS 100,00% ●●●● ●●●●
FUTURUM SEAFOOD PRODUCTS AS 100,00% ●●●● ●●●●
 
AXOLO GROUP AS 100,00% ●●●● ●●●●
NTE NORDAVIND ENERGI AS 100,00% ●●●● ●●●●
AXOLO HOLDING AS 100,00% ●●●● ●●●●
AXOLO MIDCO AS 100,00% ●●●● ●●●●
 
DNO NORTH SEA HOLDING AS 100,00% ●●●● ●●●●
ENERGI SALG NORGE AS 100,00% ●●●● ●●●●
HAV ENERGY LNG TOPCO AS 100,00% ●●●● ●●●●
DOCUMASTER GROUP AS 100,00% ●●●● ●●●●
 
NÅBO NEWCO 3 AS 100,00% ●●●● ●●●●
DOCUMASTER INTERNATIONAL AS 100,00% ●●●● ●●●●
NETNORDIC CARE AS 100,00% ●●●● ●●●●
DEEPOCEAN APAC AS 100,00% ●●●● ●●●●
 
DNO VENTURE AS 100,00% ●●●● ●●●●
ATTENSI HOLDING AS 100,00% ●●●● ●●●●
IDC ELEMENTAL AS 100,00% ●●●● ●●●●
KDC AS 100,00% ●●●● ●●●●
 
STOREBRAND FONDSFORVALTNING AS 100,00% ●●●● ●●●●
CUBE STORAGE AS 100,00% ●●●● ●●●●
CUBE STORAGE HOLDING AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1047 AS 100,00% ●●●● ●●●●
 
ATHOMSTART INVEST 1048 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1049 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1050 AS 100,00% ●●●● ●●●●
NITROGEN MIDCO AS 100,00% ●●●● ●●●●
 
LURA PROSJEKT AS 100,00% ●●●● ●●●●
SANDWATER FUND I 1X AS 100,00% ●●●● ●●●●
NITROGEN BIDCO AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1058 AS 100,00% ●●●● ●●●●
 
ONCOINVENT SOLUTIONS AS 100,00% ●●●● ●●●●
PINEROCK BIDCO NORWAY AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1059 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1052 AS 100,00% ●●●● ●●●●
 
ATHOMSTART INVEST 1057 AS 100,00% ●●●● ●●●●
ADVOKATFIRMAET THOMMESSEN AS 32,25% ●●●● ●●●● -29,71%
HEDMARKSGATA NÆRING 1 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1069 AS 100,00% ●●●● ●●●●
 
SPG UTVIKLING 1 AS 100,00% ●●●● ●●●●
SANDWATER FUND I 1X II AS 100,00% ●●●● ●●●●
NITROGEN TOPCO AS 100,00% ●●●● ●●●●
TELL BIDCO AS 100,00% ●●●● ●●●●
 
TELL HOLDCO AS 100,00% ●●●● ●●●●
TELL MIDCO AS 100,00% ●●●● ●●●●
HEDMARKSGATA NÆRING 2 AS 100,00% ●●●● ●●●●
HEDMARKSGATA BOLIG AS 100,00% ●●●● ●●●●
 
DALES REDERI HOLDING AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1080 AS 100,00% ●●●● ●●●●
GLX HOLDING II AS 100,00% ●●●● ●●●●
SCHNEIDER ELECTRIC OPCO NORWAY AS 100,00% ●●●● ●●●●
 
DR STRUKTUR AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1075 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1076 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1077 AS 100,00% ●●●● ●●●●
 
ATHOMSTART INVEST 1078 AS 100,00% ●●●● ●●●●
ATHOMSTART INVEST 1079 AS 100,00% ●●●● ●●●●
 
TOTALT: Alle selskap   ●●●● ●●●● -46,85%
Egenkapital status - uten immaterielle eiendeler:
Objekt EK EK(%) Immaterielt Justert EK Justert EK(%)
ADVOKATFIRMAET THOMMESSEN AS 114 261 10,88% 2 013 ●●●● ●●●●
 
VODLANE AS 35 814 98,96% - ●●●● ●●●●
LUMACINA NORWAY AS ●●●● ●●●●
ATHOMSTART INVEST 802 AS 30 100,00% - ●●●● ●●●●
ASSEMBLIN ELEKTRO AS 30 0,08% - ●●●● ●●●●
 
CABOT LOFOTEN AS ●●●● ●●●●
ATHOMSTART INVEST 957 AS 30 100,00% - ●●●● ●●●●
ALTOR INVEST 11 AS ●●●● ●●●●
SOLVANG GAS CARRIERS AS ●●●● ●●●●
 
SGC VESSELS AS ●●●● ●●●●
CLIPPER WILMA AS ●●●● ●●●●
CLIPPER QUITO AS ●●●● ●●●●
CLIPPER POSH AS ●●●● ●●●●
 
CLIPPER FREEPORT AS ●●●● ●●●●
CLIPPER VANGUARD AS ●●●● ●●●●
CLIPPER EXPLORER AS ●●●● ●●●●
CLIPPER GENEVA AS ●●●● ●●●●
 
CLIPPER GENESIS AS ●●●● ●●●●
HOUSE OF DRANKS AS 30 100,00% - ●●●● ●●●●
DNO ALGERIA AS ●●●● ●●●●
WOLT OPERATIONS NORWAY AS ●●●● ●●●●
 
ATHOMSTART INVEST 999 AS 30 100,00% - ●●●● ●●●●
DNO MIDDLE EAST AND AFRICA AS ●●●● ●●●●
HRN HOLDCO AS ●●●● ●●●●
HENRIK IBSENS GATE 36 AS ●●●● ●●●●
 
HRN BIDCO AS ●●●● ●●●●
ATHOMSTART INVEST 1006 AS 30 100,00% - ●●●● ●●●●
ATHOMSTART INVEST 1007 AS 30 100,00% - ●●●● ●●●●
ATHOMSTART INVEST 1009 AS 30 100,00% - ●●●● ●●●●
 
LINDUM LUKTRENSING AS ●●●● ●●●●
SORTSSELSKAPET AS ●●●● ●●●●
INFRARED INFRASTRUCTURE VI GALLEY BIDCO AS ●●●● ●●●●
BB MS HOLDING AS ●●●● ●●●●
 
SUGARLOAF BIDCO AS ●●●● ●●●●
LANDØY HOLDING AS ●●●● ●●●●
ATHOMSTART INVEST 1012 AS ●●●● ●●●●
ATHOMSTART INVEST 1011 AS ●●●● ●●●●
 
ORBIS INVESTMENT ADVISORY (NORWAY) AS ●●●● ●●●●
POLAR - DRA01 AS ●●●● ●●●●
PROMENADEN LUXURY AS ●●●● ●●●●
PROMENADEN TROPHY AS ●●●● ●●●●
 
HAMMURABI BIDCO AS ●●●● ●●●●
HAMMURABI TOPCO AS ●●●● ●●●●
HAMMURABI TOPHOLDING AS ●●●● ●●●●
FUTURUM SEAFOOD PRODUCTS AS ●●●● ●●●●
 
AXOLO GROUP AS ●●●● ●●●●
NTE NORDAVIND ENERGI AS ●●●● ●●●●
AXOLO HOLDING AS ●●●● ●●●●
AXOLO MIDCO AS ●●●● ●●●●
 
DNO NORTH SEA HOLDING AS ●●●● ●●●●
ENERGI SALG NORGE AS ●●●● ●●●●
HAV ENERGY LNG TOPCO AS ●●●● ●●●●
DOCUMASTER GROUP AS ●●●● ●●●●
 
NÅBO NEWCO 3 AS ●●●● ●●●●
DOCUMASTER INTERNATIONAL AS ●●●● ●●●●
NETNORDIC CARE AS ●●●● ●●●●
DEEPOCEAN APAC AS ●●●● ●●●●
 
DNO VENTURE AS ●●●● ●●●●
ATTENSI HOLDING AS ●●●● ●●●●
IDC ELEMENTAL AS ●●●● ●●●●
KDC AS ●●●● ●●●●
 
STOREBRAND FONDSFORVALTNING AS ●●●● ●●●●
CUBE STORAGE AS ●●●● ●●●●
CUBE STORAGE HOLDING AS ●●●● ●●●●
ATHOMSTART INVEST 1047 AS ●●●● ●●●●
 
ATHOMSTART INVEST 1048 AS ●●●● ●●●●
ATHOMSTART INVEST 1049 AS ●●●● ●●●●
ATHOMSTART INVEST 1050 AS ●●●● ●●●●
NITROGEN MIDCO AS ●●●● ●●●●
 
LURA PROSJEKT AS ●●●● ●●●●
SANDWATER FUND I 1X AS ●●●● ●●●●
NITROGEN BIDCO AS ●●●● ●●●●
ATHOMSTART INVEST 1058 AS ●●●● ●●●●
 
ONCOINVENT SOLUTIONS AS ●●●● ●●●●
PINEROCK BIDCO NORWAY AS ●●●● ●●●●
ATHOMSTART INVEST 1059 AS ●●●● ●●●●
ATHOMSTART INVEST 1052 AS ●●●● ●●●●
 
ATHOMSTART INVEST 1057 AS ●●●● ●●●●
ADVOKATFIRMAET THOMMESSEN AS 114 261 10,88% 2 013 ●●●● ●●●●
HEDMARKSGATA NÆRING 1 AS ●●●● ●●●●
ATHOMSTART INVEST 1069 AS ●●●● ●●●●
 
SPG UTVIKLING 1 AS ●●●● ●●●●
SANDWATER FUND I 1X II AS ●●●● ●●●●
NITROGEN TOPCO AS ●●●● ●●●●
TELL BIDCO AS ●●●● ●●●●
 
TELL HOLDCO AS ●●●● ●●●●
TELL MIDCO AS ●●●● ●●●●
HEDMARKSGATA NÆRING 2 AS ●●●● ●●●●
HEDMARKSGATA BOLIG AS ●●●● ●●●●
 
DALES REDERI HOLDING AS ●●●● ●●●●
ATHOMSTART INVEST 1080 AS ●●●● ●●●●
GLX HOLDING II AS ●●●● ●●●●
SCHNEIDER ELECTRIC OPCO NORWAY AS ●●●● ●●●●
 
DR STRUKTUR AS ●●●● ●●●●
ATHOMSTART INVEST 1075 AS ●●●● ●●●●
ATHOMSTART INVEST 1076 AS ●●●● ●●●●
ATHOMSTART INVEST 1077 AS ●●●● ●●●●
 
ATHOMSTART INVEST 1078 AS ●●●● ●●●●
ATHOMSTART INVEST 1079 AS ●●●● ●●●●
 
TOTALT: Alle selskap 264 576 12,17% 4 026 ●●●● (1)
(1) Tallene er ikke konsolidert på konsern nivå
Egenkapital følsomhet - nedskrivning immaterielt:
Objekt Egenkapital Andel immaterielt Justert EK
ADVOKATFIRMAET THOMMESSEN AS 114 261 2 013 ●●●●
Andel Immaterielt Nedskrivning immaterielt Justert EK
2 013 -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.

År20242023202220212020
Driftsinntekter●●●1.532.5371.440.5731.312.5141.116.225
●●●POS 6,4 %POS 9,8 %POS 17,6 %POS 6 409,7 %
 
Bruttomargin●●●1.532.5371.440.5731.312.5141.116.225
●●●POS 6,4 %POS 9,8 %POS 17,6 %POS 6 409,7 %
 
EBITDA resultat●●●783.782775.837757.391619.854
●●●POS 1,0 %POS 2,4 %POS 22,2 %POS 7 757,2 %
 
Driftsresultat●●●763.701758.526732.873597.509
●●●POS 0,7 %POS 3,5 %POS 22,7 %POS 7 479,7 %
 
Kontantstrøm●●●746.394834.122749.580630.944
●●●NEG -10,5 %POS 11,3 %POS 18,8 %POS 221 483,9 %
 
Kassebeholdning●●●129.705135.22950.48885.679
●●●NEG -4,1 %POS 167,8 %NEG -41,1 %POS 5 654,1 %
 
Sum egenkapital●●●110.243107.500102.10097.795
●●●POS 2,6 %POS 5,3 %POS 4,4 %POS 9 014,2 %
 
Sum langsiktig gjeld●●●2.4923.3763.5253.774
●●●POS 26,2 %POS 4,2 %POS 6,6 %POS 0,0 %