{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":2,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,"           KODIAK Excel"]
[]
[]
[null,"Symbol","MAREL"]
[null,"Period","3M","* Change the period to for example Y for entire year or 9M for first 9 months of the year"]
[null,"End year",2019,"* You can change the ending year"]
[]
[null,null,{"$f":"D8-1","v":2013},{"$f":"E8-1","v":2014},{"$f":"F8-1","v":2015},{"$f":"G8-1","v":2016},{"$f":"H8-1","v":2017},{"$f":"I8-1","v":2018},{"$f":"$C$6","v":2019}]
[null,"Multiples and key figures",{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"}]
[null,"Report release date",{"$f":"IFERROR(_xll.QuestorReportReleaseSYP($C$4,C$23,C$24),\"-\")","v":"2013-04-22"},{"$f":"IFERROR(_xll.QuestorReportReleaseSYP($C$4,D$23,D$24),\"-\")","v":"2014-04-28"},{"$f":"IFERROR(_xll.QuestorReportReleaseSYP($C$4,E$23,E$24),\"-\")","v":"2015-04-29"},{"$f":"IFERROR(_xll.QuestorReportReleaseSYP($C$4,F$23,F$24),\"-\")","v":"2016-04-25"},{"$f":"IFERROR(_xll.QuestorReportReleaseSYP($C$4,G$23,G$24),\"-\")","v":"2017-05-03"},{"$f":"IFERROR(_xll.QuestorReportReleaseSYP($C$4,H$23,H$24),\"-\")","v":"2018-04-23"},{"$f":"IFERROR(_xll.QuestorReportReleaseSYP($C$4,I$23,I$24),\"-\")","v":"2019-04-29"}]
[null,"Last Price (on release date)",{"$f":"IFERROR(_xll.LastPriceD($C$4,C$10),\"-\")","v":145.5},{"$f":"IFERROR(_xll.LastPriceD($C$4,D$10),\"-\")","v":115},{"$f":"IFERROR(_xll.LastPriceD($C$4,E$10),\"-\")","v":171},{"$f":"IFERROR(_xll.LastPriceD($C$4,F$10),\"-\")","v":241.5},{"$f":"IFERROR(_xll.LastPriceD($C$4,G$10),\"-\")","v":346},{"$f":"IFERROR(_xll.LastPriceD($C$4,H$10),\"-\")","v":389.5},{"$f":"IFERROR(_xll.LastPriceD($C$4,I$10),\"-\")","v":541}]
[null,"Change day after release date",{"$f":"IFERROR(_xll.LastPriceD($C$4,_xll.NextBusinessDay(C$10))/C11-1,\"-\")","v":0.00343642611683848},{"$f":"IFERROR(_xll.LastPriceD($C$4,_xll.NextBusinessDay(D$10))/D11-1,\"-\")","v":-0.0826086956521739},{"$f":"IFERROR(_xll.LastPriceD($C$4,_xll.NextBusinessDay(E$10))/E11-1,\"-\")","v":0.0233918128654971},{"$f":"IFERROR(_xll.LastPriceD($C$4,_xll.NextBusinessDay(F$10))/F11-1,\"-\")","v":0.0414078674948239},{"$f":"IFERROR(_xll.LastPriceD($C$4,_xll.NextBusinessDay(G$10))/G11-1,\"-\")","v":0.0491329479768785},{"$f":"IFERROR(_xll.LastPriceD($C$4,_xll.NextBusinessDay(H$10))/H11-1,\"-\")","v":-0.00128369704749676},{"$f":"IFERROR(_xll.LastPriceD($C$4,_xll.NextBusinessDay(I$10))/I11-1,\"-\")","v":0}]
[null,"Issued shares (millions)",{"$f":"IFERROR(_xll.TotalIssueD($C$4,C$10),\"-\")","v":735568997},{"$f":"IFERROR(_xll.TotalIssueD($C$4,D$10),\"-\")","v":735568997},{"$f":"IFERROR(_xll.TotalIssueD($C$4,E$10),\"-\")","v":735568997},{"$f":"IFERROR(_xll.TotalIssueD($C$4,F$10),\"-\")","v":735568997},{"$f":"IFERROR(_xll.TotalIssueD($C$4,G$10),\"-\")","v":735568997},{"$f":"IFERROR(_xll.TotalIssueD($C$4,H$10),\"-\")","v":735568997},{"$f":"IFERROR(_xll.TotalIssueD($C$4,I$10),\"-\")","v":671007916}]
[null,"Treasury shares (millions)",{"$f":"IFERROR(_xll.OwnSharesD($C$4,C$10),\"-\")","v":"-"},{"$f":"IFERROR(_xll.OwnSharesD($C$4,D$10),\"-\")","v":241800},{"$f":"IFERROR(_xll.OwnSharesD($C$4,E$10),\"-\")","v":9835400},{"$f":"IFERROR(_xll.OwnSharesD($C$4,F$10),\"-\")","v":20102550},{"$f":"IFERROR(_xll.OwnSharesD($C$4,G$10),\"-\")","v":24043150},{"$f":"IFERROR(_xll.OwnSharesD($C$4,H$10),\"-\")","v":51747226},{"$f":"IFERROR(_xll.OwnSharesD($C$4,I$10),\"-\")","v":11279814}]
[null,"Outstanding shares (millions)",{"$f":"IFERROR(C13-C14,\"-\")","v":"-"},{"$f":"IFERROR(D13-D14,\"-\")","v":735327197},{"$f":"IFERROR(E13-E14,\"-\")","v":725733597},{"$f":"IFERROR(F13-F14,\"-\")","v":715466447},{"$f":"IFERROR(G13-G14,\"-\")","v":711525847},{"$f":"IFERROR(H13-H14,\"-\")","v":683821771},{"$f":"IFERROR(I13-I14,\"-\")","v":659728102}]
[null,"Market Cap (ISK millions)",{"$f":"IFERROR(C15*C11,\"-\")","v":"-"},{"$f":"IFERROR(D15*D11,\"-\")","v":84562627655},{"$f":"IFERROR(E15*E11,\"-\")","v":124100445087},{"$f":"IFERROR(F15*F11,\"-\")","v":172785146950.5},{"$f":"IFERROR(G15*G11,\"-\")","v":246187943062},{"$f":"IFERROR(H15*H11,\"-\")","v":266348579804.5},{"$f":"IFERROR(I15*I11,\"-\")","v":356912903182}]
[null,"Report currency",{"$f":"IFERROR(_xll.QuestorReportCurrency($C$4,C$23,C$24),\"-\")","v":"EUR"},{"$f":"IFERROR(_xll.QuestorReportCurrency($C$4,D$23,D$24),\"-\")","v":"EUR"},{"$f":"IFERROR(_xll.QuestorReportCurrency($C$4,E$23,E$24),\"-\")","v":"EUR"},{"$f":"IFERROR(_xll.QuestorReportCurrency($C$4,F$23,F$24),\"-\")","v":"EUR"},{"$f":"IFERROR(_xll.QuestorReportCurrency($C$4,G$23,G$24),\"-\")","v":"EUR"},{"$f":"IFERROR(_xll.QuestorReportCurrency($C$4,H$23,H$24),\"-\")","v":"EUR"},{"$f":"IFERROR(_xll.QuestorReportCurrency($C$4,I$23,I$24),\"-\")","v":"EUR"}]
[null,"FX rate (Central bank daily rate)",{"$f":"IFERROR(_xll.CBCurrencyAveRateD(C$17,C$10),\"-\")","v":152.7},{"$f":"IFERROR(_xll.CBCurrencyAveRateD(D$17,D$10),\"-\")","v":155.5},{"$f":"IFERROR(_xll.CBCurrencyAveRateD(E$17,E$10),\"-\")","v":146.6},{"$f":"IFERROR(_xll.CBCurrencyAveRateD(F$17,F$10),\"-\")","v":140.33},{"$f":"IFERROR(_xll.CBCurrencyAveRateD(G$17,G$10),\"-\")","v":115.85},{"$f":"IFERROR(_xll.CBCurrencyAveRateD(H$17,H$10),\"-\")","v":123.23},{"$f":"IFERROR(_xll.CBCurrencyAveRateD(I$17,I$10),\"-\")","v":136.2}]
[null,"Market Cap (EUR millions)",{"$f":"IFERROR(C16/C18,\"-\")","v":"-"},{"$f":"IFERROR(D16/D18,\"-\")","v":543811110.321543},{"$f":"IFERROR(E16/E18,\"-\")","v":846524182.039563},{"$f":"IFERROR(F16/F18,\"-\")","v":1231277324.52434},{"$f":"IFERROR(G16/G18,\"-\")","v":2125057773.51748},{"$f":"IFERROR(H16/H18,\"-\")","v":2161393977.15248},{"$f":"IFERROR(I16/I18,\"-\")","v":2620505897.07783}]
[null,"P/E 12M (on release date including new financials)",{"$f":"IFERROR(_xll.QuestorPriceToEarningsSD($C$4,C$10),\"-\")","v":24.7995888280987},{"$f":"IFERROR(_xll.QuestorPriceToEarningsSD($C$4,D$10),\"-\")","v":41.7449228772199},{"$f":"IFERROR(_xll.QuestorPriceToEarningsSD($C$4,E$10),\"-\")","v":32.2829754419786},{"$f":"IFERROR(_xll.QuestorPriceToEarningsSD($C$4,F$10),\"-\")","v":21.2920613634284},{"$f":"IFERROR(_xll.QuestorPriceToEarningsSD($C$4,G$10),\"-\")","v":25.4677888989523},{"$f":"IFERROR(_xll.QuestorPriceToEarningsSD($C$4,H$10),\"-\")","v":20.8124522359195},{"$f":"IFERROR(_xll.QuestorPriceToEarningsSD($C$4,I$10),\"-\")","v":20.7318504515651}]
[null,"EV/EBITDA 12M  (on release date including new financials)",{"$f":"IFERROR(_xll.QuestorEVEBITDASD($C$4,C$10),\"-\")","v":12.4665338034968},{"$f":"IFERROR(_xll.QuestorEVEBITDASD($C$4,D$10),\"-\")","v":12.4011426598998},{"$f":"IFERROR(_xll.QuestorEVEBITDASD($C$4,E$10),\"-\")","v":11.4539897982227},{"$f":"IFERROR(_xll.QuestorEVEBITDASD($C$4,F$10),\"-\")","v":13.250270626321},{"$f":"IFERROR(_xll.QuestorEVEBITDASD($C$4,G$10),\"-\")","v":13.789627285674},{"$f":"IFERROR(_xll.QuestorEVEBITDASD($C$4,H$10),\"-\")","v":12.6553625724626},{"$f":"IFERROR(_xll.QuestorEVEBITDASD($C$4,I$10),\"-\")","v":13.9398353719919}]
[]
[null,null,{"$f":"D23-1","v":2013},{"$f":"E23-1","v":2014},{"$f":"F23-1","v":2015},{"$f":"G23-1","v":2016},{"$f":"H23-1","v":2017},{"$f":"I23-1","v":2018},{"$f":"$C$6","v":2019}]
["Key","Income Statement",{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"},{"$f":"$C$5","v":"3M"}]
[110000,{"$f":"_xll.QuestorKeyNameEN(A25)","v":"Revenues"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A25),\"-\")","v":158028000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A25),\"-\")","v":154757000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A25),\"-\")","v":209311000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A25),\"-\")","v":220631000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A25),\"-\")","v":252464000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A25),\"-\")","v":288400000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A25),\"-\")","v":324600000}]
[111000,{"$f":"_xll.QuestorKeyNameEN(A26)","v":"Sale of goods and services"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A26),\"-\")","v":158028000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A26),\"-\")","v":154757000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A26),\"-\")","v":209311000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A26),\"-\")","v":220631000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A26),\"-\")","v":252464000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A26),\"-\")","v":288400000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A26),\"-\")","v":324600000}]
[112512,{"$f":"_xll.QuestorKeyNameEN(A27)","v":"Sales - Poultry"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A27),\"-\")","v":77185000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A27),\"-\")","v":79779000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A27),\"-\")","v":108605000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A27),\"-\")","v":124441000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A27),\"-\")","v":134956000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A27),\"-\")","v":157400000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A27),\"-\")","v":174000000}]
[null,"Change from previous year",null,{"$f":"IFERROR(D27/C27-1,\"-\")","v":0.033607566236963},{"$f":"IFERROR(E27/D27-1,\"-\")","v":0.361323155216285},{"$f":"IFERROR(F27/E27-1,\"-\")","v":0.145812807881773},{"$f":"IFERROR(G27/F27-1,\"-\")","v":0.0844978744947404},{"$f":"IFERROR(H27/G27-1,\"-\")","v":0.166306055306915},{"$f":"IFERROR(I27/H27-1,\"-\")","v":0.105463786531131}]
[112513,{"$f":"_xll.QuestorKeyNameEN(A29)","v":"Sales - Fish"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A29),\"-\")","v":26807000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A29),\"-\")","v":25113000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A29),\"-\")","v":30844000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A29),\"-\")","v":31514000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A29),\"-\")","v":30172000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A29),\"-\")","v":38500000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A29),\"-\")","v":40600000}]
[null,"Change from previous year",null,{"$f":"IFERROR(D29/C29-1,\"-\")","v":-0.0631924497332786},{"$f":"IFERROR(E29/D29-1,\"-\")","v":0.228208497590889},{"$f":"IFERROR(F29/E29-1,\"-\")","v":0.0217222150175074},{"$f":"IFERROR(G29/F29-1,\"-\")","v":-0.0425842482706099},{"$f":"IFERROR(H29/G29-1,\"-\")","v":0.276017499668567},{"$f":"IFERROR(I29/H29-1,\"-\")","v":0.0545454545454545}]
[112514,{"$f":"_xll.QuestorKeyNameEN(A31)","v":"Sales - Meat"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A31),\"-\")","v":25769000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A31),\"-\")","v":28590000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A31),\"-\")","v":36277000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A31),\"-\")","v":63256000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A31),\"-\")","v":85115000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A31),\"-\")","v":88800000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A31),\"-\")","v":100800000}]
[null,"Change from previous year",null,{"$f":"IFERROR(D31/C31-1,\"-\")","v":0.109472622142885},{"$f":"IFERROR(E31/D31-1,\"-\")","v":0.268870234347674},{"$f":"IFERROR(F31/E31-1,\"-\")","v":0.743694351793147},{"$f":"IFERROR(G31/F31-1,\"-\")","v":0.345564057164538},{"$f":"IFERROR(H31/G31-1,\"-\")","v":0.0432943664453973},{"$f":"IFERROR(I31/H31-1,\"-\")","v":0.135135135135135}]
[112515,{"$f":"_xll.QuestorKeyNameEN(A33)","v":"Sales - Further processing"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A33),\"-\")","v":25204000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A33),\"-\")","v":18052000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A33),\"-\")","v":30732000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A33),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A33),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A33),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A33),\"-\")","v":0}]
[113990,{"$f":"_xll.QuestorKeyNameEN(A34)","v":"Sale of goods and services [other]"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A34),\"-\")","v":3063000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A34),\"-\")","v":3223000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A34),\"-\")","v":2853000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A34),\"-\")","v":1420000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A34),\"-\")","v":2221000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A34),\"-\")","v":3700000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A34),\"-\")","v":9200000}]
[120000,{"$f":"_xll.QuestorKeyNameEN(A35)","v":"Cost of revenue"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A35),\"-\")","v":-100519000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A35),\"-\")","v":-102608000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A35),\"-\")","v":-129716000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A35),\"-\")","v":-128024000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A35),\"-\")","v":-153019000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A35),\"-\")","v":-176900000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A35),\"-\")","v":-199200000}]
[910300,{"$f":"_xll.QuestorKeyNameEN(A36)","v":"Gross profit"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A36),\"-\")","v":57509000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A36),\"-\")","v":52149000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A36),\"-\")","v":79595000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A36),\"-\")","v":92607000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A36),\"-\")","v":99445000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A36),\"-\")","v":111500000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A36),\"-\")","v":125400000}]
[130000,{"$f":"_xll.QuestorKeyNameEN(A37)","v":"Other operating income"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A37),\"-\")","v":2000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A37),\"-\")","v":3000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A37),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A37),\"-\")","v":81000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A37),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A37),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A37),\"-\")","v":0}]
[910100,{"$f":"_xll.QuestorKeyNameEN(A38)","v":"All income"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A38),\"-\")","v":158030000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A38),\"-\")","v":154760000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A38),\"-\")","v":209311000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A38),\"-\")","v":220712000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A38),\"-\")","v":252464000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A38),\"-\")","v":288400000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A38),\"-\")","v":324600000}]
[null,"Change from previous year",null,{"$f":"IFERROR(D38/C38-1,\"-\")","v":-0.0206922736189331},{"$f":"IFERROR(E38/D38-1,\"-\")","v":0.352487722925821},{"$f":"IFERROR(F38/E38-1,\"-\")","v":0.05446918699925},{"$f":"IFERROR(G38/F38-1,\"-\")","v":0.143861684004495},{"$f":"IFERROR(H38/G38-1,\"-\")","v":0.142341086253882},{"$f":"IFERROR(I38/H38-1,\"-\")","v":0.125520110957004}]
[135000,{"$f":"_xll.QuestorKeyNameEN(A40)","v":"Operating expenses"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A40),\"-\")","v":-47180000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A40),\"-\")","v":-51133000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A40),\"-\")","v":-63351000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A40),\"-\")","v":-61565000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A40),\"-\")","v":-61753000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A40),\"-\")","v":-67700000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A40),\"-\")","v":-80500000}]
[135100,{"$f":"_xll.QuestorKeyNameEN(A41)","v":"Sales and marketing expenses"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A41),\"-\")","v":-24072000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A41),\"-\")","v":-25807000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A41),\"-\")","v":-28263000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A41),\"-\")","v":-30452000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A41),\"-\")","v":-30958000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A41),\"-\")","v":-32600000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A41),\"-\")","v":-39000000}]
[135300,{"$f":"_xll.QuestorKeyNameEN(A42)","v":"Administrative expenses"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A42),\"-\")","v":-11911000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A42),\"-\")","v":-12867000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A42),\"-\")","v":-15228000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A42),\"-\")","v":-15806000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A42),\"-\")","v":-16880000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A42),\"-\")","v":-17700000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A42),\"-\")","v":-20100000}]
[135500,{"$f":"_xll.QuestorKeyNameEN(A43)","v":"Research and development"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A43),\"-\")","v":-11197000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A43),\"-\")","v":-12459000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A43),\"-\")","v":-16055000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A43),\"-\")","v":-15307000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A43),\"-\")","v":-13915000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A43),\"-\")","v":-17400000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A43),\"-\")","v":-21400000}]
[135999,{"$f":"_xll.QuestorKeyNameEN(A44)","v":"Operating expenses [other]"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A44),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A44),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A44),\"-\")","v":-3805000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A44),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A44),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A44),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A44),\"-\")","v":0}]
[910400,{"$f":"_xll.QuestorKeyNameEN(A45)","v":"EBITDA"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A45),\"-\")","v":16858000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A45),\"-\")","v":8071000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A45),\"-\")","v":29393000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A45),\"-\")","v":38185000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A45),\"-\")","v":45955000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A45),\"-\")","v":55300000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A45),\"-\")","v":59100000}]
[null,"Change from previous year",null,{"$f":"IFERROR(D45/C45-1,\"-\")","v":-0.52123620832839},{"$f":"IFERROR(E45/D45-1,\"-\")","v":2.64180398959237},{"$f":"IFERROR(F45/E45-1,\"-\")","v":0.299118837818528},{"$f":"IFERROR(G45/F45-1,\"-\")","v":0.203483043079743},{"$f":"IFERROR(H45/G45-1,\"-\")","v":0.203351104341203},{"$f":"IFERROR(I45/H45-1,\"-\")","v":0.0687160940325497}]
[114550,{"$f":"_xll.QuestorKeyNameEN(A47)","v":"Amortization of acquisition-related intangible assets"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A47),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A47),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A47),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A47),\"-\")","v":-4547000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A47),\"-\")","v":-6217000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A47),\"-\")","v":-2300000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A47),\"-\")","v":0}]
[910500,{"$f":"_xll.QuestorKeyNameEN(A48)","v":"EBIT"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A48),\"-\")","v":10331000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A48),\"-\")","v":1019000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A48),\"-\")","v":16244000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A48),\"-\")","v":26576000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A48),\"-\")","v":31475000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A48),\"-\")","v":41500000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A48),\"-\")","v":44900000}]
[150000,{"$f":"_xll.QuestorKeyNameEN(A49)","v":"Financing"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A49),\"-\")","v":-3743000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A49),\"-\")","v":-3659000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A49),\"-\")","v":-12000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A49),\"-\")","v":-8948000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A49),\"-\")","v":-3783000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A49),\"-\")","v":-6000000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A49),\"-\")","v":-3800000}]
[151000,{"$f":"_xll.QuestorKeyNameEN(A50)","v":"Finance income"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A50),\"-\")","v":72000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A50),\"-\")","v":23000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A50),\"-\")","v":3479000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A50),\"-\")","v":132000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A50),\"-\")","v":807000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A50),\"-\")","v":400000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A50),\"-\")","v":800000}]
[152000,{"$f":"_xll.QuestorKeyNameEN(A51)","v":"Finance expenses"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A51),\"-\")","v":-3815000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A51),\"-\")","v":-3682000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A51),\"-\")","v":-3491000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A51),\"-\")","v":-9080000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A51),\"-\")","v":-4590000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A51),\"-\")","v":-6400000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A51),\"-\")","v":-4600000}]
[910600,{"$f":"_xll.QuestorKeyNameEN(A52)","v":"EBT"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A52),\"-\")","v":6588000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A52),\"-\")","v":-2640000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A52),\"-\")","v":16232000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A52),\"-\")","v":17628000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A52),\"-\")","v":27692000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A52),\"-\")","v":35500000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A52),\"-\")","v":41100000}]
[170000,{"$f":"_xll.QuestorKeyNameEN(A53)","v":"Income tax"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A53),\"-\")","v":-866000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A53),\"-\")","v":769000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A53),\"-\")","v":-3612000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A53),\"-\")","v":-3876000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A53),\"-\")","v":-6343000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A53),\"-\")","v":-7200000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A53),\"-\")","v":-8900000}]
[180000,{"$f":"_xll.QuestorKeyNameEN(A54)","v":"Other matters after tax"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A54),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A54),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A54),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A54),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A54),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A54),\"-\")","v":0},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A54),\"-\")","v":0}]
[910700,{"$f":"_xll.QuestorKeyNameEN(A55)","v":"Earnings"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A55),\"-\")","v":5722000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A55),\"-\")","v":-1871000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A55),\"-\")","v":12620000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A55),\"-\")","v":13752000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A55),\"-\")","v":21349000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A55),\"-\")","v":28300000},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A55),\"-\")","v":32200000}]
[910950,{"$f":"_xll.QuestorKeyNameEN(A56)","v":"EBITDA ratio"},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,C$23,C$24,$A56),\"-\")","v":0.1067},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,D$23,D$24,$A56),\"-\")","v":0.0522},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,E$23,E$24,$A56),\"-\")","v":0.1404},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,F$23,F$24,$A56),\"-\")","v":0.173},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,G$23,G$24,$A56),\"-\")","v":0.182},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,H$23,H$24,$A56),\"-\")","v":0.1917},{"$f":"IFERROR(_xll.QuestorKeyLookup($C$4,I$23,I$24,$A56),\"-\")","v":0.1821}]
[]
[]
[]
[]
[null,"Ath."]
[null,"Fjárhagsupplýsingar eru unnar upp úr útgefnum árs- og árshlutauppgjörum skráðra félaga. Innsláttarvillur geta átt sér stað og ábendingar þess efnis eru vel þegnar en senda má póst á help@kodi.is."]