DKK 34.4
(3.61%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 81.83 Million | 85.15 Million | 64.27 Million | 43.64 Million | 60.37 Million | 69.97 Million |
Cost of Revenue | 25.28 Million | 25.77 Million | 19 Million | 16.55 Million | 21.86 Million | 20.06 Million |
Gross Profit | 56.55 Million | 59.38 Million | 45.27 Million | 27.08 Million | 38.51 Million | 49.91 Million |
Operating Expenses | 98.76 Million | 72.93 Million | 60.7 Million | 15.09 Million | 73.22 Million | 72.1 Million |
Selling, General and Administrative Expenses | 13.39 Million | 8.81 Million | 13.03 Million | 10.39 Million | 7.81 Million | 9.41 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 77.04 Million | 64.12 Million | 47.66 Million | 4.7 Million | 65.4 Million | 62.69 Million |
Cost and Expenses | 115.72 Million | 98.71 Million | 79.7 Million | 31.65 Million | 95.08 Million | 92.17 Million |
Operating Income | -33.88 Million | -13.52 Million | -14.67 Million | 11.98 Million | -34.71 Million | -22.19 Million |
Interest Expense | 1.49 Million | 803 Thousand | 615 Thousand | 625 Thousand | 538 Thousand | 894 Thousand |
Income Tax Expense | - | 2.21 Million | 615 Thousand | 272 Thousand | 538 Thousand | 570 Thousand |
Earnings before Tax | -34.39 Million | -15.76 Million | -15.28 Million | 12.05 Million | -33.47 Million | -22.76 Million |
Net Income | -34.39 Million | -17.97 Million | -15.9 Million | 11.78 Million | -34.01 Million | -23.33 Million |
Earnings Per Share Basic | -24.00 | -18.65 | -16.50 | 12.23 | -75.90 | -52.06 |
Earnings Per Share Diluted | -24.00 | -18.65 | -16.50 | 12.23 | -75.90 | -52.06 |
Weighted Average Shares Outstanding | 1.43 Million | 963.69 Thousand | 963.69 Thousand | 963.69 Thousand | 448.14 Thousand | 448.14 Thousand |
Weighted Average Shares Outstanding (Diluted) | 1.43 Million | 963.69 Thousand | 963.69 Thousand | 963.69 Thousand | 448.14 Thousand | 448.14 Thousand |
Gross Margin | 0.69 | 0.70 | 0.70 | 0.62 | 0.64 | 0.71 |
EBIT Margin | -0.16 | 0.06 | 0.01 | 0.59 | -0.36 | -0.10 |
Profit Margin | -0.42 | -0.21 | -0.25 | 0.27 | -0.56 | -0.33 |
EBITDA | -12.72 Million | 3.81 Million | 485 Thousand | 25.68 Million | -22.01 Million | -9.35 Million |
Earnings Before Tax Margin | -0.41 | -0.16 | -0.23 | 0.27 | -0.57 | -0.32 |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Revenue | 26.73 Million | 33.15 Million | 81.83 Million | 48.68 Million | 42.07 Million | 85.15 Million |
Cost of Revenue | 11.02 Million | 59.74 Million | 122.78 Million | 67.11 Million | 63.76 Million | 25.77 Million |
Gross Profit | 15.7 Million | -26.59 Million | -40.95 Million | -18.43 Million | -21.68 Million | 59.38 Million |
Operating Expenses | 38.56 Million | 7.56 Million | 13.39 Million | 5.82 Million | 5.75 Million | 72.93 Million |
Selling, General and Administrative Expenses | 36.74 Million | 7.56 Million | - | 5.82 Million | 5.75 Million | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 1.81 Million | - | - | - | - | 64.12 Million |
Cost and Expenses | 49.59 Million | 67.31 Million | 136.17 Million | 72.94 Million | 69.51 Million | 98.71 Million |
Operating Income | -22.85 Million | -34.16 Million | -54.34 Million | -24.26 Million | -27.44 Million | -13.52 Million |
Interest Expense | 779 Thousand | 409 Thousand | 1.24 Million | 1.08 Million | - | 803 Thousand |
Income Tax Expense | - | - | 20.25 Million | - | - | 2.21 Million |
Earnings before Tax | -23.29 Million | -12.47 Million | -34.39 Million | -21.91 Million | -10.62 Million | -15.76 Million |
Net Income | -23.29 Million | -12.47 Million | -34.39 Million | -21.91 Million | -10.62 Million | -17.97 Million |
Earnings Per Share Basic | -8.63 | -7.48 | - | -13.14 | -11.02 | - |
Earnings Per Share Diluted | -8.63 | -7.48 | - | -13.14 | -11.02 | - |
Weighted Average Shares Outstanding | 2.69 Million | 1.66 Million | 1.43 Million | 1.66 Million | 963.69 Thousand | 963.69 Thousand |
Weighted Average Shares Outstanding (Diluted) | 2.69 Million | 1.66 Million | 1.43 Million | 1.66 Million | 963.69 Thousand | 963.69 Thousand |
Gross Margin | 0.59 | -0.80 | -0.50 | -0.38 | -0.52 | 0.70 |
EBIT Margin | -0.50 | -0.62 | - | -0.27 | -0.39 | - |
Profit Margin | -0.87 | -0.38 | -0.42 | -0.45 | -0.25 | -0.21 |
EBITDA | -13.49 Million | -20.7 Million | - | -13.21 Million | -16.44 Million | - |
Earnings Before Tax Margin | -0.85 | -1.03 | -0.66 | -0.50 | -0.65 | -0.16 |
NGIND
SURYODAY
603707
DDB
000890
1339