| Wskaźnik |
16 |
15 |
14 |
13 |
12 |
11 |
10 |
9 |
8 |
7 |
6 |
5 |
4 |
3 |
2 |
1 |
0 |
17 |
| Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Data sprawozdania |
2007-12-31 |
2008-12-31 |
2009-12-31 |
2010-12-31 |
2011-12-31 |
2012-12-31 |
2013-12-31 |
2014-12-31 |
2015-12-31 |
2016-12-31 |
2017-12-31 |
2018-12-31 |
2019-12-31 |
2020-12-31 |
2021-12-31 |
2022-12-31 |
2023-12-31 |
2024-12-31 |
| Okres |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
| Przychód (mln) |
1 341 |
3 740 |
5 107 |
3 320 |
3 730 |
3 456 |
3 055 |
752 |
201 |
246 |
272 |
224 |
494 |
16 |
2 009 |
2 510 |
1 969 |
2 787 |
| Przychód Δ r/r |
0.0% |
178.9% |
36.5% |
-35.0% |
12.3% |
-7.3% |
-11.6% |
-75.4% |
-73.3% |
22.6% |
10.4% |
-17.6% |
120.5% |
-96.7% |
12075.8% |
25.0% |
-21.6% |
41.5% |
| Marża brutto |
46.3% |
38.9% |
43.1% |
100.0% |
40.7% |
28.9% |
23.1% |
51.3% |
63.8% |
52.7% |
58.9% |
56.7% |
52.2% |
-1250.3% |
35.4% |
35.7% |
3.9% |
51.4% |
| EBIT (mln) |
34 |
112 |
239 |
98 |
-40 |
-877 |
-492 |
-194 |
-34 |
-2 |
-8 |
-66 |
-3 |
-517 |
4 |
96 |
87 |
147 |
| EBIT Δ r/r |
0.0% |
226.1% |
114.2% |
-58.9% |
-140.6% |
2102.6% |
-43.9% |
-60.5% |
-82.5% |
-94.7% |
357.2% |
697.7% |
-94.9% |
15261.1% |
-100.8% |
2369.2% |
-9.9% |
69.0% |
| EBIT (%) |
2.6% |
3.0% |
4.7% |
3.0% |
-1.1% |
-25.4% |
-16.1% |
-25.8% |
-16.9% |
-0.7% |
-3.0% |
-29.3% |
-0.7% |
-3132.7% |
0.2% |
3.8% |
4.4% |
5.3% |
| Koszty finansowe (mln) |
40 |
219 |
113 |
111 |
82 |
68 |
25 |
23 |
9 |
6 |
1 |
2 |
5 |
7 |
93 |
94 |
133 |
90 |
| EBITDA (mln) |
140 |
316 |
448 |
211 |
217 |
-241 |
-10 |
151 |
-37 |
5 |
-5 |
-41 |
11 |
-32 |
124 |
242 |
240 |
364 |
| EBITDA(%) |
10.5% |
8.5% |
8.8% |
6.4% |
5.8% |
-7.0% |
-0.3% |
20.0% |
-18.4% |
1.9% |
-2.0% |
-18.2% |
2.2% |
-193.3% |
6.1% |
9.6% |
12.2% |
13.1% |
| Podatek (mln) |
-7 |
-1 |
81 |
-9 |
0 |
-203 |
68 |
23 |
11 |
-80 |
1 |
-0 |
1 |
-6 |
-45 |
5 |
-6 |
12 |
| Zysk Netto (mln) |
31 |
19 |
78 |
11 |
-109 |
-753 |
-204 |
-381 |
-102 |
73 |
-12 |
-71 |
-10 |
-526 |
-67 |
9 |
-27 |
43 |
| Zysk netto Δ r/r |
0.0% |
-39.4% |
309.4% |
-85.8% |
-1083.7% |
591.2% |
-72.9% |
86.8% |
-73.2% |
-171.8% |
-116.0% |
506.0% |
-86.4% |
5369.5% |
-87.2% |
-113.6% |
-398.9% |
-259.6% |
| Zysk netto (%) |
2.3% |
0.5% |
1.5% |
0.3% |
-2.9% |
-21.8% |
-6.7% |
-50.6% |
-50.7% |
29.7% |
-4.3% |
-31.6% |
-1.9% |
-3187.9% |
-3.3% |
0.4% |
-1.4% |
1.6% |
| EPS |
40.88 |
21.41 |
81.27 |
10.71 |
-87.41 |
-604.17 |
-163.57 |
-305.49 |
-84.03 |
60.0 |
-6.6 |
-28.7 |
-2.47 |
-85.34 |
-3.09 |
0.33 |
-0.99 |
1.18 |
| EPS (rozwodnione) |
40.88 |
21.41 |
76.89 |
9.73 |
-86.08 |
-604.17 |
-161.79 |
-300.53 |
-84.03 |
59.5 |
-6.6 |
-28.7 |
-2.47 |
-85.34 |
-3.09 |
0.33 |
-0.99 |
1.16 |
| Ilośc akcji (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
4 |
6 |
22 |
27 |
27 |
37 |
| Ważona ilośc akcji (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
4 |
6 |
22 |
27 |
27 |
37 |
| Waluta |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |