SMARTCRAFT ASA

LEI 5493008ELCGPWZHWUX47 · QID Q115167320

FactValuePeriodSource
cash_and_equivalents{"amount": 125655000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2024-12-31esef
cash_and_equivalents{"amount": 206024000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2023-12-31esef
cash_and_equivalents{"amount": 191587000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2022-12-31esef
cash_and_equivalents{"amount": 156277000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2021-12-31esef
cash_and_equivalents{"amount": 79902000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2020-12-31esef
cash_and_equivalents{"amount": 39971000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2019-12-31esef
cashflow_financing{"amount": -59170000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2024-12-31esef
cashflow_financing{"amount": -64686000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2023-12-31esef
cashflow_financing{"amount": -19398000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2022-12-31esef
cashflow_financing{"amount": 73896000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2021-12-31esef
cashflow_financing{"amount": 33225000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2020-12-31esef
cashflow_investing{"amount": -204278000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2024-12-31esef
cashflow_investing{"amount": -62914000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2023-12-31esef
cashflow_investing{"amount": -59492000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2022-12-31esef
cashflow_investing{"amount": -99465000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2021-12-31esef
cashflow_investing{"amount": -85066000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2020-12-31esef
cashflow_operating{"amount": 179015000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2024-12-31esef
cashflow_operating{"amount": 136297000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2023-12-31esef
cashflow_operating{"amount": 115650000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2022-12-31esef
cashflow_operating{"amount": 106525000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2021-12-31esef
cashflow_operating{"amount": 98466000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2020-12-31esef
current_assets{"amount": 203742000.0, "concept": "ifrs-full:CurrentAssets"}2024-12-31esef
current_assets{"amount": 278748000.0, "concept": "ifrs-full:CurrentAssets"}2023-12-31esef
current_assets{"amount": 228826000.0, "concept": "ifrs-full:CurrentAssets"}2022-12-31esef
current_assets{"amount": 185919000.0, "concept": "ifrs-full:CurrentAssets"}2021-12-31esef
current_assets{"amount": 100512000.0, "concept": "ifrs-full:CurrentAssets"}2020-12-31esef
current_liabilities{"amount": 266340000.0, "concept": "ifrs-full:CurrentLiabilities"}2024-12-31esef
current_liabilities{"amount": 205044000.0, "concept": "ifrs-full:CurrentLiabilities"}2023-12-31esef
current_liabilities{"amount": 165948000.0, "concept": "ifrs-full:CurrentLiabilities"}2022-12-31esef
current_liabilities{"amount": 138869000.0, "concept": "ifrs-full:CurrentLiabilities"}2021-12-31esef
current_liabilities{"amount": 155879000.0, "concept": "ifrs-full:CurrentLiabilities"}2020-12-31esef
entity_legal_form{"value": "IQGE", "elf_code": "IQGE"}gleif
eps_basic{"amount": 0.63, "concept": "ifrs-full:BasicEarningsLossPerShare"}2024-12-31esef
eps_basic{"amount": 0.63, "concept": "ifrs-full:BasicEarningsLossPerShare"}2023-12-31esef
eps_basic{"amount": 0.4, "concept": "ifrs-full:BasicEarningsLossPerShare"}2022-12-31esef
eps_basic{"amount": 0.19, "concept": "ifrs-full:BasicEarningsLossPerShare"}2021-12-31esef
eps_diluted{"amount": 0.63, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2024-12-31esef
eps_diluted{"amount": 0.63, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2023-12-31esef
eps_diluted{"amount": 0.4, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2022-12-31esef
eps_diluted{"amount": 0.19, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2021-12-31esef
headquarters_address{"city": "Hønefoss", "region": "NO-30", "street": "Strandgata 3", "country": "NO", "formatgleif
ifrs:AccumulatedOtherComprehensiveIncome{"amount": 16621000.0}2023-12-31esef
ifrs:AccumulatedOtherComprehensiveIncome{"amount": -8064000.0}2022-12-31esef
ifrs:AccumulatedOtherComprehensiveIncome{"amount": -5990000.0}2021-12-31esef
ifrs:AccumulatedOtherComprehensiveIncome{"amount": 11853000.0}2020-12-31esef
ifrs:AdjustmentsForAmortisationExpense{"amount": 15894000.0}2023-12-31esef
ifrs:AdjustmentsForAmortisationExpense{"amount": 14050000.0}2022-12-31esef
ifrs:AdjustmentsForAmortisationExpense{"amount": 12641000.0}2021-12-31esef
ifrs:AdjustmentsForAmortisationExpense{"amount": 8743000.0}2020-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAccountReceivable{"amount": 7160000.0}2024-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAccountReceivable{"amount": -33619000.0}2023-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAccountReceivable{"amount": -4814000.0}2022-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAccountReceivable{"amount": -5837000.0}2021-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAccountReceivable{"amount": 182000.0}2020-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 52465000.0}2024-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 36204000.0}2023-12-31esef
ifrs:AdjustmentsForDepreciationExpense{"amount": 20310000.0}2023-12-31esef
ifrs:AdjustmentsForDepreciationExpense{"amount": 13607000.0}2022-12-31esef
ifrs:AdjustmentsForDepreciationExpense{"amount": 10085000.0}2021-12-31esef
ifrs:AdjustmentsForDepreciationExpense{"amount": 8310000.0}2020-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 1989000.0}2024-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 6752000.0}2023-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 775000.0}2022-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInDeferredIncome{"amount": 6572000.0}2021-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInDeferredIncome{"amount": 11745000.0}2020-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities{"amount": 24441000.0}2024-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities{"amount": 35284000.0}2023-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities{"amount": 9893000.0}2022-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities{"amount": 6572000.0}2021-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAccountPayable{"amount": 229000.0}2024-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAccountPayable{"amount": 744000.0}2023-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAccountPayable{"amount": 388000.0}2022-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAccountPayable{"amount": -67000.0}2021-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAccountPayable{"amount": 1728000.0}2020-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": 75000.0}2024-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": -82000.0}2023-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": -7000.0}2022-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": 0.0}2021-12-31esef
ifrs:Assets{"amount": 1283114000.0}2024-12-31esef
ifrs:Assets{"amount": 1100063000.0}2023-12-31esef
ifrs:Assets{"amount": 973533000.0}2022-12-31esef
ifrs:Assets{"amount": 886261000.0}2021-12-31esef
ifrs:Assets{"amount": 690853000.0}2020-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 0.63}2024-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 0.63}2023-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 0.4}2022-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 0.19}2021-12-31esef
ifrs:CashAndCashEquivalents{"amount": 125655000.0}2024-12-31esef
ifrs:CashAndCashEquivalents{"amount": 206024000.0}2023-12-31esef
ifrs:CashAndCashEquivalents{"amount": 191587000.0}2022-12-31esef
ifrs:CashAndCashEquivalents{"amount": 156277000.0}2021-12-31esef
ifrs:CashAndCashEquivalents{"amount": 79902000.0}2020-12-31esef
ifrs:CashAndCashEquivalents{"amount": 39971000.0}2019-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -59170000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -64686000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -19398000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 73896000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 33225000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -204278000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -62914000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -59492000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -99465000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -85066000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 179015000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 136297000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 115650000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 106525000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 98466000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 147600000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 128443000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 111596000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 104540000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 77948000.0}2020-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 152056000.0}2024-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 23968000.0}2023-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 33455000.0}2022-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 71734000.0}2021-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 69101000.0}2020-12-31esef
ifrs:ComprehensiveIncome{"amount": 122916000.0}2024-12-31esef
ifrs:ComprehensiveIncome{"amount": 132313000.0}2023-12-31esef
ifrs:ComprehensiveIncome{"amount": 66016000.0}2022-12-31esef
ifrs:ComprehensiveIncome{"amount": 18853000.0}2021-12-31esef
ifrs:ComprehensiveIncome{"amount": 54927000.0}2020-12-31esef
ifrs:CurrentAssets{"amount": 203742000.0}2024-12-31esef
ifrs:CurrentAssets{"amount": 278748000.0}2023-12-31esef
ifrs:CurrentAssets{"amount": 228826000.0}2022-12-31esef
ifrs:CurrentAssets{"amount": 185919000.0}2021-12-31esef
ifrs:CurrentAssets{"amount": 100512000.0}2020-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 149839000.0}2024-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 106029000.0}2023-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 69937000.0}2022-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 59593000.0}2021-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 12886000.0}2024-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 10360000.0}2023-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 7602000.0}2022-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 6952000.0}2021-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 6047000.0}2020-12-31esef
ifrs:CurrentLiabilities{"amount": 266340000.0}2024-12-31esef
ifrs:CurrentLiabilities{"amount": 205044000.0}2023-12-31esef
ifrs:CurrentLiabilities{"amount": 165948000.0}2022-12-31esef
ifrs:CurrentLiabilities{"amount": 138869000.0}2021-12-31esef
ifrs:CurrentLiabilities{"amount": 155879000.0}2020-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 15700000.0}2024-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 22402000.0}2023-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 14845000.0}2022-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 14216000.0}2021-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 8053000.0}2020-12-31esef
ifrs:CurrentTradeReceivables{"amount": 67611000.0}2024-12-31esef
ifrs:CurrentTradeReceivables{"amount": 64612000.0}2023-12-31esef
ifrs:CurrentTradeReceivables{"amount": 29477000.0}2022-12-31esef
ifrs:CurrentTradeReceivables{"amount": 24583000.0}2021-12-31esef
ifrs:CurrentTradeReceivables{"amount": 16454000.0}2020-12-31esef
ifrs:DeferredIncomeClassifiedAsCurrent{"amount": 59593000.0}2021-12-31esef
ifrs:DeferredIncomeClassifiedAsCurrent{"amount": 41627000.0}2020-12-31esef
ifrs:DeferredTaxAssets{"amount": 0.0}2022-12-31esef
ifrs:DeferredTaxAssets{"amount": 0.0}2021-12-31esef
ifrs:DeferredTaxAssets{"amount": 0.0}2020-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 62672000.0}2024-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 36580000.0}2023-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 35015000.0}2022-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 34637000.0}2021-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 28993000.0}2020-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 52465000.0}2024-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 36204000.0}2023-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 27657000.0}2022-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 22726000.0}2021-12-31esef
ifrs:DepreciationAndAmortisationExpense{"amount": 17053000.0}2020-12-31esef
ifrs:DilutedEarningsLossPerShare{"amount": 0.63}2024-12-31esef
ifrs:DilutedEarningsLossPerShare{"amount": 0.63}2023-12-31esef
ifrs:DilutedEarningsLossPerShare{"amount": 0.4}2022-12-31esef
ifrs:DilutedEarningsLossPerShare{"amount": 0.19}2021-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": 4063000.0}2024-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": 5740000.0}2023-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -1449000.0}2022-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -4581000.0}2021-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -6694000.0}2020-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 198804000.0}2024-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 145637000.0}2023-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 128737000.0}2022-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 104986000.0}2021-12-31esef
ifrs:EmployeeBenefitsExpense{"amount": 74559000.0}2020-12-31esef
ifrs:Equity{"amount": 930821000.0}2024-12-31esef
ifrs:Equity{"amount": 843675000.0}2023-12-31esef
ifrs:Equity{"amount": 765569000.0}2022-12-31esef
ifrs:Equity{"amount": 701685000.0}2021-12-31esef
ifrs:Equity{"amount": 323914000.0}2020-12-31esef
ifrs:Equity{"amount": 252429000.0}2019-12-31esef
ifrs:EquityAndLiabilities{"amount": 1283114000.0}2024-12-31esef
ifrs:EquityAndLiabilities{"amount": 1100063000.0}2023-12-31esef
ifrs:EquityAndLiabilities{"amount": 973533000.0}2022-12-31esef
ifrs:EquityAndLiabilities{"amount": 886261000.0}2021-12-31esef
ifrs:EquityAndLiabilities{"amount": 690853000.0}2020-12-31esef
ifrs:FinanceCosts{"amount": 19703000.0}2024-12-31esef
ifrs:FinanceCosts{"amount": 22768000.0}2023-12-31esef
ifrs:FinanceCosts{"amount": 16413000.0}2022-12-31esef
ifrs:FinanceCosts{"amount": 14334000.0}2021-12-31esef
ifrs:FinanceCosts{"amount": 15201000.0}2020-12-31esef
ifrs:FinanceIncome{"amount": 21158000.0}2024-12-31esef
ifrs:FinanceIncome{"amount": 29520000.0}2023-12-31esef
ifrs:FinanceIncome{"amount": 17188000.0}2022-12-31esef

Cite as: FACTANKER, https://factanker.com/entity/53e09767-1c70-43a3-bfe1-1893104e122c

From the Record