| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
| Rok finansowy |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Przychód (mln) |
0 |
1 |
4 |
0 |
32 |
46 |
53 |
55 |
71 |
89 |
152 |
223 |
248 |
274 |
258 |
184 |
189 |
210 |
278 |
382 |
512 |
| Przychód Δ r/r |
0.0% |
1245.1% |
278.7% |
-91.3% |
8137.9% |
44.8% |
14.1% |
4.8% |
29.4% |
24.4% |
71.1% |
47.0% |
11.3% |
10.4% |
-6.0% |
-28.7% |
2.6% |
11.2% |
32.7% |
37.2% |
34.0% |
| Marża brutto |
66.5% |
41.4% |
53.2% |
14.6% |
66.5% |
45.1% |
39.2% |
40.1% |
41.1% |
42.3% |
31.2% |
24.3% |
24.5% |
25.5% |
27.2% |
33.4% |
30.5% |
33.5% |
40.1% |
42.8% |
24.1% |
| EBIT (mln) |
-0 |
-4 |
-6 |
-11 |
-5 |
-1 |
-10 |
-15 |
-9 |
-4 |
2 |
7 |
-4 |
-15 |
-11 |
-5 |
-10 |
-5 |
5 |
51 |
24 |
| EBIT Δ r/r |
0.0% |
973.3% |
50.3% |
99.5% |
-55.9% |
-73.5% |
668.0% |
51.3% |
-38.1% |
-54.8% |
-151.0% |
232.3% |
-153.4% |
281.1% |
-27.4% |
-56.8% |
120.6% |
-51.2% |
-198.7% |
944.7% |
-53.5% |
| EBIT (%) |
-397.4% |
-317.1% |
-125.8% |
-2878.5% |
-15.4% |
-2.8% |
-19.0% |
-27.5% |
-13.1% |
-4.8% |
1.4% |
3.2% |
-1.5% |
-5.3% |
-4.1% |
-2.5% |
-5.3% |
-2.3% |
1.7% |
13.3% |
4.6% |
| Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
1 |
0 |
0 |
1 |
2 |
1 |
2 |
3 |
3 |
1 |
8 |
| EBITDA (mln) |
-0 |
-3 |
-3 |
-10 |
2 |
10 |
-3 |
-6 |
-2 |
2 |
5 |
12 |
3 |
13 |
3 |
14 |
-10 |
-10 |
12 |
58 |
36 |
| EBITDA(%) |
-330.5% |
-289.8% |
-73.7% |
-2503.1% |
6.4% |
21.4% |
-4.8% |
-11.3% |
-3.2% |
1.9% |
3.6% |
5.3% |
1.1% |
4.8% |
1.0% |
7.8% |
-5.3% |
-4.9% |
4.2% |
15.2% |
6.9% |
| Podatek (mln) |
-0 |
-2 |
-1 |
-3 |
-1 |
-1 |
-8 |
-4 |
-3 |
-2 |
-0 |
1 |
1 |
0 |
-2 |
-0 |
1 |
-0 |
2 |
13 |
8 |
| Zysk Netto (mln) |
0 |
5 |
-5 |
-8 |
-3 |
-8 |
13 |
-11 |
-7 |
-3 |
-1 |
1 |
-11 |
-11 |
-16 |
7 |
-16 |
-16 |
1 |
29 |
3 |
| Zysk netto Δ r/r |
0.0% |
990.6% |
-192.1% |
55.6% |
-57.6% |
151.5% |
-258.7% |
-187.3% |
-36.0% |
-54.5% |
-61.0% |
-203.0% |
-936.9% |
-2.5% |
45.8% |
-146.9% |
-323.7% |
1.0% |
-103.8% |
4662.5% |
-88.8% |
| Zysk netto (%) |
556.8% |
451.5% |
-109.8% |
-1959.4% |
-10.1% |
-17.5% |
24.4% |
-20.3% |
-10.0% |
-3.7% |
-0.8% |
0.6% |
-4.4% |
-3.9% |
-6.0% |
4.0% |
-8.6% |
-7.8% |
0.2% |
7.7% |
0.6% |
| EPS |
0.11 |
1.18 |
-1.09 |
-1.33 |
-0.51 |
-1.07 |
1.7 |
-1.48 |
-0.95 |
-0.4 |
-0.15 |
-0.0799 |
-1.24 |
-1.04 |
-1.43 |
0.67 |
-1.39 |
-1.14 |
0.0379 |
1.75 |
0.19 |
| EPS (rozwodnione) |
0.11 |
1.18 |
-1.09 |
-1.33 |
-0.51 |
-1.07 |
1.67 |
-1.48 |
-0.91 |
-0.39 |
-0.15 |
-0.0799 |
-1.24 |
-1.04 |
-1.43 |
0.67 |
-1.39 |
-1.14 |
0.0379 |
1.73 |
0.19 |
| Ilośc akcji (mln) |
4 |
4 |
4 |
6 |
6 |
8 |
8 |
8 |
8 |
8 |
9 |
9 |
9 |
10 |
11 |
11 |
12 |
14 |
16 |
17 |
17 |
| Ważona ilośc akcji (mln) |
4 |
4 |
4 |
6 |
6 |
8 |
8 |
8 |
8 |
8 |
9 |
9 |
9 |
10 |
11 |
11 |
12 |
14 |
16 |
17 |
18 |
| Waluta |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |