Wall Street Experts
ver. ZuMIgo(08/25)
Borgestad ASA
Rachunek Zysków i Strat
Przychody TTM (mln): 1 149
EBIT TTM (mln): 72
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
| Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Przychód (mln) |
431 |
442 |
0 |
19 |
11 |
11 |
10 |
694 |
715 |
729 |
766 |
779 |
791 |
889 |
839 |
883 |
919 |
1,141 |
| Przychód Δ r/r |
0.0% |
2.5% |
-100.0% |
inf% |
-41.2% |
-7.3% |
-2.1% |
6611.6% |
3.0% |
2.1% |
4.9% |
1.7% |
1.6% |
12.3% |
-5.6% |
5.3% |
4.0% |
24.2% |
| Marża brutto |
50.7% |
49.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
55.2% |
57.6% |
59.3% |
61.5% |
63.7% |
62.8% |
68.7% |
63.1% |
66.4% |
71.6% |
8.2% |
| EBIT (mln) |
153 |
138 |
-49 |
-8 |
-19 |
-20 |
-21 |
20 |
34 |
27 |
18 |
36 |
23 |
14 |
-4 |
13 |
14 |
94 |
| EBIT Δ r/r |
0.0% |
-9.8% |
-135.7% |
-83.3% |
125.7% |
8.3% |
6.8% |
-192.9% |
73.0% |
-22.0% |
-31.4% |
93.0% |
-34.5% |
-38.3% |
-127.1% |
-426.1% |
13.9% |
547.3% |
| EBIT (%) |
35.5% |
31.2% |
0.0% |
-42.4% |
-162.9% |
-190.3% |
-207.7% |
2.9% |
4.8% |
3.7% |
2.4% |
4.6% |
2.9% |
1.6% |
-0.5% |
1.4% |
1.6% |
8.2% |
| Koszty finansowe (mln) |
15 |
16 |
0 |
0 |
12 |
14 |
17 |
44 |
42 |
44 |
47 |
45 |
50 |
55 |
52 |
53 |
47 |
47 |
| EBITDA (mln) |
352 |
211 |
-48 |
-6 |
-21 |
-17 |
9 |
52 |
44 |
54 |
58 |
100 |
48 |
52 |
36 |
46 |
46 |
117 |
| EBITDA(%) |
81.5% |
47.7% |
0.0% |
-32.9% |
-182.6% |
-161.2% |
86.7% |
7.5% |
6.2% |
7.4% |
7.5% |
12.8% |
6.1% |
5.9% |
4.3% |
5.2% |
5.0% |
10.2% |
| Podatek (mln) |
16 |
6 |
-0 |
-2 |
3 |
6 |
7 |
-30 |
2 |
2 |
38 |
5 |
-35 |
21 |
13 |
-16 |
2 |
30 |
| Zysk Netto (mln) |
294 |
181 |
-86 |
0 |
-38 |
-42 |
-20 |
9 |
-26 |
-25 |
-61 |
13 |
3 |
-62 |
-175 |
-24 |
-126 |
-36 |
| Zysk netto Δ r/r |
0.0% |
-38.6% |
-147.7% |
-100.4% |
-11457.4% |
12.7% |
-52.6% |
-147.2% |
-377.1% |
-6.5% |
148.0% |
-120.8% |
-74.5% |
-2014.6% |
183.9% |
-86.5% |
434.4% |
-71.5% |
| Zysk netto (%) |
68.1% |
40.9% |
0.0% |
1.7% |
-329.9% |
-401.0% |
-194.0% |
1.4% |
-3.7% |
-3.4% |
-7.9% |
1.6% |
0.4% |
-6.9% |
-20.9% |
-2.7% |
-13.7% |
-3.2% |
| EPS |
106.05 |
65.85 |
-32.65 |
0.15 |
-14.47 |
-16.35 |
-7.75 |
2.69 |
-5.84 |
-5.45 |
-13.53 |
2.81 |
0.95 |
-1.96 |
-2.93 |
-0.4 |
-0.3 |
-0.11 |
| EPS (rozwodnione) |
106.05 |
65.85 |
-32.65 |
0.15 |
-14.47 |
-16.35 |
-7.75 |
2.69 |
-5.84 |
-5.45 |
-13.53 |
2.81 |
0.95 |
-1.96 |
-2.93 |
-0.4 |
-0.3 |
-0.11 |
| Ilośc akcji (mln) |
3 |
3 |
3 |
2 |
3 |
3 |
3 |
4 |
4 |
4 |
4 |
5 |
3 |
31 |
60 |
60 |
416 |
340 |
| Ważona ilośc akcji (mln) |
3 |
3 |
3 |
2 |
3 |
3 |
3 |
4 |
4 |
4 |
4 |
5 |
3 |
31 |
60 |
60 |
416 |
340 |
| Waluta |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |