DKK 13.7
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 795.89 Million | 585.53 Million | 662.48 Million | 608.63 Million | 823.72 Million | 557.4 Million |
Cost of Revenue | -147.42 Million | - | - | - | - | - |
Gross Profit | 943.31 Million | 585.53 Million | 662.48 Million | 608.63 Million | 823.72 Million | 557.4 Million |
Operating Expenses | 864.93 Million | 470.16 Million | 475.02 Million | 457.63 Million | 457.36 Million | 443.77 Million |
Selling, General and Administrative Expenses | 176.47 Million | 169.38 Million | 177.26 Million | 166.19 Million | 163.8 Million | 174.33 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 688.45 Million | 300.77 Million | 297.75 Million | 291.43 Million | 293.55 Million | 269.44 Million |
Cost and Expenses | 864.93 Million | 470.16 Million | 475.02 Million | 457.63 Million | 457.36 Million | 443.77 Million |
Operating Income | - | 167.13 Million | 202.02 Million | 124.28 Million | 344.42 Million | 125.77 Million |
Interest Expense | 60.7 Million | 22.08 Million | 17.49 Million | 18.71 Million | 22.86 Million | 20.06 Million |
Income Tax Expense | 8.23 Million | -4.2 Million | 4.48 Million | 11.22 Million | -4.82 Million | -16.16 Million |
Earnings before Tax | 303.84 Million | 145.04 Million | 202.02 Million | 124.28 Million | 344.42 Million | 105.7 Million |
Net Income | 295.61 Million | 149.25 Million | 197.53 Million | 86.44 Million | 349.24 Million | 121.87 Million |
Earnings Per Share Basic | 0.91 | 0.79 | 1.04 | 0.47 | 1.90 | 0.83 |
Earnings Per Share Diluted | 0.91 | 0.79 | 1.04 | 0.47 | 1.90 | 0.83 |
Weighted Average Shares Outstanding | 214.81 Million | 189.94 Million | 189.65 Million | 184.81 Million | 170.14 Million | 147.17 Million |
Weighted Average Shares Outstanding (Diluted) | 214.81 Million | 189.94 Million | 189.65 Million | 184.81 Million | 170.14 Million | 147.17 Million |
Gross Margin | 1.19 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | - | 0.30 | 0.32 | 0.22 | 0.43 | 0.23 |
Profit Margin | 0.37 | 0.25 | 0.30 | 0.14 | 0.42 | 0.22 |
EBITDA | - | 154.32 Million | 212.19 Million | 135.28 Million | 355.9 Million | 109.87 Million |
Earnings Before Tax Margin | - | 0.29 | 0.30 | 0.20 | 0.42 | 0.23 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 254.06 Million | 249.36 Million | 271.75 Million | 943.31 Million | 211.46 Million | 204.83 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 254.06 Million | 249.36 Million | 271.75 Million | 943.31 Million | 211.46 Million | 204.83 Million |
Operating Expenses | 58.62 Million | 62.26 Million | 57.1 Million | 208.32 Million | 114.17 Million | 122.54 Million |
Selling, General and Administrative Expenses | 141.05 Million | 57.5 Million | 34.79 Million | - | 113.53 Million | 122.1 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -58.62 Million | -62.26 Million | -57.1 Million | -208.32 Million | -50.16 Million | -48.6 Million |
Cost and Expenses | 171.2 Million | 171.86 Million | 184.85 Million | 638.46 Million | 114.17 Million | 122.54 Million |
Operating Income | -4.08 Million | -4.03 Million | -4.12 Million | -16.37 Million | 74.43 Million | 76.64 Million |
Interest Expense | 29.16 Million | 27.28 Million | 3.2 Million | 16.22 Million | 16.02 Million | 14.08 Million |
Income Tax Expense | 14.97 Million | 2.27 Million | -15.11 Million | 8.23 Million | 7.57 Million | 7.64 Million |
Earnings before Tax | 82.86 Million | 77.5 Million | 85.89 Million | 303.84 Million | 74.43 Million | 76.64 Million |
Net Income | 67.88 Million | 75.23 Million | 101.01 Million | 295.61 Million | 66.85 Million | 69 Million |
Earnings Per Share Basic | 0.29 | 0.32 | 0.45 | - | 0.28 | 0.29 |
Earnings Per Share Diluted | 0.29 | 0.32 | 0.45 | - | 0.28 | 0.29 |
Weighted Average Shares Outstanding | 223.06 Million | 223.06 Million | 223.06 Million | 214.81 Million | 223.06 Million | 223.09 Million |
Weighted Average Shares Outstanding (Diluted) | 223.06 Million | 223.06 Million | 223.06 Million | 214.81 Million | 223.06 Million | 223.09 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | -0.01 | -0.01 | -0.01 | - | 0.36 | 0.39 |
Profit Margin | 0.27 | 0.30 | 0.37 | 0.31 | 0.32 | 0.34 |
EBITDA | -1.34 Million | -1.29 Million | -2.09 Million | - | 76.89 Million | 79.09 Million |
Earnings Before Tax Margin | -0.02 | -0.02 | -0.02 | -0.02 | 0.35 | 0.37 |
OLMM
IRBR3
WAWI
ARQ
PDGNF
ETH