DKK 0.51
(1.6%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 341.41 Million | 221.1 Million | 290 Million | 113.26 Million | 175.14 Million | 183.45 Million |
Cost of Revenue | 90.87 Million | 60.85 Million | 63.04 Million | 28.14 Million | 44.78 Million | 46.71 Million |
Gross Profit | 250.54 Million | 160.25 Million | 226.96 Million | 85.12 Million | 130.35 Million | 136.73 Million |
Operating Expenses | 250.54 Million | 204.06 Million | 161.83 Million | 100.05 Million | 172.38 Million | 155.94 Million |
Selling, General and Administrative Expenses | 90.98 Million | 60.69 Million | 45.75 Million | 32.16 Million | 42.18 Million | 38.26 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 159.55 Million | 143.37 Million | 116.08 Million | 67.89 Million | 130.2 Million | 117.68 Million |
Cost and Expenses | 341.41 Million | 264.92 Million | 224.87 Million | 128.2 Million | 217.17 Million | 202.66 Million |
Operating Income | -57.31 Million | 26 Million | 113.1 Million | 1.2 Million | -43.86 Million | 71.08 Million |
Interest Expense | 13.9 Million | 664 Thousand | 490 Thousand | 1.45 Million | 4.05 Million | 929 Thousand |
Income Tax Expense | - | 102 Thousand | 29.68 Million | 27.05 Million | 34.83 Million | 59.86 Million |
Earnings before Tax | -104.16 Million | -11.77 Million | 83.41 Million | -25.85 Million | -78.69 Million | 10.36 Million |
Net Income | -104.16 Million | -11.87 Million | 53.72 Million | -52.9 Million | -113.52 Million | -49.5 Million |
Earnings Per Share Basic | -0.18 | -0.02 | 0.09 | -0.10 | -0.33 | -0.14 |
Earnings Per Share Diluted | -0.18 | -0.02 | 0.09 | -0.10 | -0.33 | -0.14 |
Weighted Average Shares Outstanding | 570.33 Million | 570.33 Million | 570.33 Million | 536.38 Million | 347.65 Million | 345.56 Million |
Weighted Average Shares Outstanding (Diluted) | 570.33 Million | 570.33 Million | 570.33 Million | 536.38 Million | 347.65 Million | 347.65 Million |
Gross Margin | 0.73 | 0.72 | 0.78 | 0.75 | 0.74 | 0.75 |
EBIT Margin | 0.06 | 0.34 | 0.53 | 0.11 | -0.18 | 0.25 |
Profit Margin | -0.31 | -0.05 | 0.19 | -0.47 | -0.65 | -0.27 |
EBITDA | 21.28 Million | 38.6 Million | 123.77 Million | 11.75 Million | -31.15 Million | 45.54 Million |
Earnings Before Tax Margin | -0.17 | 0.12 | 0.39 | 0.01 | -0.25 | 0.39 |
Breakdown | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 | 2022 Q3 | 2022 Q2 |
---|---|---|---|---|---|---|
Revenue | 47.16 Million | 47.16 Million | 221.1 Million | 64.52 Million | 64.52 Million | 92.06 Million |
Cost of Revenue | 25.09 Million | 25.09 Million | 60.85 Million | 37.7 Million | 37.7 Million | 125.71 Million |
Gross Profit | 22.06 Million | 22.06 Million | 160.25 Million | 26.81 Million | 26.81 Million | -33.65 Million |
Operating Expenses | 38.1 Million | 52.04 Million | 204.06 Million | 42.72 Million | 42.72 Million | 13.01 Million |
Selling, General and Administrative Expenses | 38.1 Million | 38.1 Million | - | 37.24 Million | 37.24 Million | 29.34 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | - | 143.37 Million | - | - | - |
Cost and Expenses | 63.2 Million | 77.14 Million | 264.92 Million | 80.43 Million | 80.43 Million | 125.71 Million |
Operating Income | -16.03 Million | -19.6 Million | 26 Million | -13.71 Million | -13.71 Million | -33.65 Million |
Interest Expense | 3.78 Million | - | 664 Thousand | 668 Thousand | - | - |
Income Tax Expense | -3.56 Million | - | 102 Thousand | -1000.00 | - | 102 Thousand |
Earnings before Tax | -31.4 Million | -31.4 Million | -11.77 Million | -15.77 Million | -15.77 Million | 19.76 Million |
Net Income | -31.4 Million | -31.4 Million | -11.87 Million | -15.77 Million | -15.77 Million | 19.66 Million |
Earnings Per Share Basic | -0.06 | -0.06 | - | -0.03 | -0.03 | 0.03 |
Earnings Per Share Diluted | -0.06 | -0.06 | - | -0.03 | -0.03 | 0.03 |
Weighted Average Shares Outstanding | 570.33 Million | 570.33 Million | 570.33 Million | 570.34 Million | 570.34 Million | 570.33 Million |
Weighted Average Shares Outstanding (Diluted) | 570.33 Million | 570.33 Million | 570.33 Million | 570.33 Million | 570.33 Million | 570.33 Million |
Gross Margin | 0.47 | 0.47 | 0.72 | 0.42 | 0.42 | -0.37 |
EBIT Margin | -0.06 | -0.06 | - | 0.01 | 0.01 | -0.14 |
Profit Margin | -0.67 | -0.67 | -0.05 | -0.24 | -0.24 | 0.21 |
EBITDA | -2.79 Million | -2.79 Million | - | 639.5 Thousand | 639.5 Thousand | -12.75 Million |
Earnings Before Tax Margin | -0.34 | -0.42 | 0.12 | -0.21 | -0.21 | -0.37 |
KICL
300758
ACRB
28513K
OXE
WEL