index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Przychód (mln) |
589 |
926 |
924 |
0 |
1,633 |
923 |
810 |
400 |
4 |
62 |
311 |
634 |
327 |
360 |
675 |
509 |
619 |
673 |
1,162 |
Przychód Δ r/r |
0.0% |
57.1% |
-0.2% |
-100.0% |
inf% |
-43.5% |
-12.3% |
-50.6% |
-99.1% |
1642.4% |
401.5% |
103.9% |
-48.4% |
10.0% |
87.5% |
-24.7% |
21.7% |
8.8% |
72.5% |
Marża brutto |
15.2% |
18.1% |
14.6% |
0.0% |
100.0% |
7.9% |
100.0% |
-1.0% |
100.0% |
84.3% |
81.9% |
91.8% |
79.0% |
35.5% |
27.6% |
26.9% |
38.9% |
40.8% |
46.1% |
EBIT (mln) |
98 |
119 |
36 |
26 |
-65 |
-199 |
-280 |
-151 |
-6 |
-20 |
21 |
11 |
-14 |
-27 |
-4 |
-24 |
51 |
79 |
105 |
EBIT Δ r/r |
0.0% |
21.5% |
-69.7% |
-27.0% |
-345.3% |
208.3% |
40.4% |
-45.9% |
-96.3% |
258.8% |
-204.1% |
-46.0% |
-225.7% |
92.5% |
-85.5% |
508.1% |
-311.8% |
54.1% |
33.1% |
EBIT (%) |
16.6% |
12.8% |
3.9% |
0.0% |
-4.0% |
-21.6% |
-34.5% |
-37.8% |
-158.0% |
-32.5% |
6.8% |
1.8% |
-4.4% |
-7.6% |
-0.6% |
-4.8% |
8.3% |
11.7% |
9.1% |
Koszty finansowe (mln) |
9 |
26 |
31 |
71 |
76 |
34 |
44 |
38 |
0 |
1 |
4 |
3 |
5 |
3 |
10 |
11 |
7 |
8 |
15 |
EBITDA (mln) |
59 |
153 |
77 |
220 |
266 |
120 |
-31 |
-31 |
-5 |
-14 |
43 |
27 |
7 |
27 |
277 |
163 |
266 |
321 |
467 |
EBITDA(%) |
10.0% |
16.5% |
8.4% |
0.0% |
16.3% |
13.0% |
-3.9% |
-7.7% |
-154.3% |
-23.3% |
13.7% |
4.3% |
2.0% |
7.5% |
41.0% |
32.2% |
42.9% |
47.6% |
40.2% |
Podatek (mln) |
-47 |
10 |
4 |
85 |
2 |
1 |
1 |
0 |
0 |
-3 |
8 |
-7 |
-4 |
0 |
0 |
0 |
14 |
-21 |
26 |
Zysk Netto (mln) |
130 |
117 |
-8 |
-137 |
-115 |
-227 |
-311 |
-161 |
-5 |
-16 |
25 |
1 |
-23 |
-31 |
-12 |
-36 |
29 |
94 |
72 |
Zysk netto Δ r/r |
0.0% |
-9.8% |
-106.8% |
1624.1% |
-16.2% |
97.8% |
36.8% |
-48.3% |
-96.6% |
186.5% |
-257.7% |
-94.4% |
-1765.1% |
32.5% |
-60.7% |
195.1% |
-181.3% |
223.2% |
-23.0% |
Zysk netto (%) |
22.1% |
12.7% |
-0.9% |
0.0% |
-7.0% |
-24.6% |
-38.4% |
-40.2% |
-154.4% |
-25.4% |
8.0% |
0.2% |
-7.1% |
-8.5% |
-1.8% |
-7.0% |
4.7% |
13.9% |
6.2% |
EPS |
222.87 |
164.77 |
-11.61 |
-114.37 |
-97.76 |
-692.42 |
-4.84 |
-239.5 |
-0.34 |
-0.25 |
0.32 |
0.0196 |
-0.28 |
-0.22 |
-0.0841 |
-0.25 |
0.2 |
0.65 |
0.35 |
EPS (rozwodnione) |
210.49 |
164.77 |
-11.36 |
-112.78 |
-97.76 |
-692.42 |
-4.84 |
-239.5 |
-0.34 |
-0.25 |
0.31 |
0.0196 |
-0.28 |
-0.22 |
-0.0836 |
-0.24 |
0.2 |
0.65 |
0.34 |
Ilośc akcji (mln) |
1 |
1 |
1 |
1 |
1 |
0 |
64 |
1 |
16 |
63 |
77 |
78 |
84 |
138 |
144 |
144 |
144 |
144 |
208 |
Ważona ilośc akcji (mln) |
1 |
1 |
1 |
1 |
1 |
0 |
64 |
1 |
16 |
63 |
79 |
78 |
84 |
138 |
145 |
146 |
144 |
144 |
211 |
Waluta |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |