Bredband2 i Skandinavien AB (publ)

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Rok finansowy 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 123 175 182 201 227 258 299 364 451 527 600 671 788 1,512 1,531 1,580 1,727
Przychód Δ r/r 0.0% 42.2% 3.7% 10.4% 13.3% 13.6% 15.7% 21.7% 24.0% 16.8% 13.9% 11.8% 17.5% 91.9% 1.3% 3.2% 9.4%
Marża brutto 21.4% 25.4% 30.5% 30.8% 44.6% 45.3% 43.5% 40.8% 39.4% 38.1% 35.4% 33.6% 32.8% 35.3% 35.0% 7.6% 33.1%
EBIT (mln) -2 -30 6 6 11 15 18 20 34 43 41 51 43 94 95 120 148
EBIT Δ r/r 0.0% 1407.9% -120.4% 5.3% 80.0% 28.0% 23.9% 13.2% 66.6% 27.7% -5.5% 23.8% -15.9% 119.5% 1.0% 26.6% 23.5%
EBIT (%) -1.6% -16.8% 3.3% 3.2% 5.0% 5.6% 6.0% 5.6% 7.5% 8.3% 6.8% 7.6% 5.4% 6.2% 6.2% 7.6% 8.6%
Koszty finansowe (mln) 0 0 0 2 2 1 1 1 0 0 0 0 1 10 11 12 12
EBITDA (mln) -0 -10 9 11 19 25 32 39 55 65 66 75 78 220 242 263 287
EBITDA(%) -0.3% -5.7% 4.9% 5.6% 8.5% 9.7% 10.8% 10.6% 12.1% 12.4% 10.9% 11.2% 9.9% 14.5% 15.8% 16.6% 16.6%
Podatek (mln) 0 -5 0 0 -16 2 3 4 8 10 9 10 11 3 11 23 28
Zysk Netto (mln) -2 -26 4 4 26 11 14 16 26 33 32 41 38 81 74 85 109
Zysk netto Δ r/r 0.0% 1063.9% -116.7% 1.3% 497.6% -57.5% 25.5% 12.4% 64.3% 28.8% -4.2% 26.8% -6.7% 114.3% -8.6% 15.0% 28.1%
Zysk netto (%) -1.8% -14.9% 2.4% 2.2% 11.6% 4.3% 4.7% 4.3% 5.7% 6.3% 5.3% 6.1% 4.8% 5.4% 4.8% 5.4% 6.3%
EPS -0.0063 -0.0641 0.01 0.01 0.04 0.016 0.02 0.023 0.037 0.045 0.0457 0.0579 0.0522 0.0848 0.0775 0.0891 0.11
EPS (rozwodnione) -0.006 -0.0641 0.01 0.01 0.04 0.016 0.02 0.023 0.037 0.045 0.0457 0.0579 0.0522 0.0848 0.0775 0.0891 0.11
Ilośc akcji (mln) 354 407 701 701 701 701 701 701 701 701 701 701 726 957 957 957 957
Ważona ilośc akcji (mln) 373 407 701 701 701 701 701 701 701 701 701 701 726 957 957 957 957
Waluta SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK