DKK 398.0
(-5.69%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | 27.2 Million | 22.33 Million | 21.75 Million | 26.65 Million | 23.32 Million | 33.42 Million |
Cost of Revenue | 25.5 Million | 13.31 Million | 14.91 Million | 19.44 Million | 18.1 Million | 26.52 Million |
Gross Profit | 1.7 Million | 9.01 Million | 6.83 Million | 7.2 Million | 5.21 Million | 6.89 Million |
Operating Expenses | 200 Thousand | 6.83 Million | 6.58 Million | 5.98 Million | 5.91 Million | 6.22 Million |
Selling, General and Administrative Expenses | 200 Thousand | 6.6 Million | 150 Thousand | 2.56 Million | 2.98 Million | 4.25 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 6.83 Million | 6.58 Million | 3.42 Million | 2.92 Million | 1.96 Million |
Cost and Expenses | 25.7 Million | 20.14 Million | 21.49 Million | 25.42 Million | 24.02 Million | 32.74 Million |
Operating Income | 1.5 Million | 2.18 Million | 2.07 Million | 28.26 Million | 135 Thousand | 6.28 Million |
Interest Expense | 110 Thousand | 75 Thousand | 3.39 Million | 22 Thousand | 39 Thousand | 40 Thousand |
Income Tax Expense | 3.71 Million | 2.45 Million | -227 Thousand | 6.22 Million | 74 Thousand | 594 Thousand |
Earnings before Tax | 16.75 Million | 10.85 Million | -1.31 Million | 28.23 Million | 141 Thousand | 6.65 Million |
Net Income | 13.04 Million | 8.39 Million | -1.09 Million | 22.01 Million | 67 Thousand | 6.05 Million |
Earnings Per Share Basic | 43.66 | 28.40 | -3.69 | 74.41 | 0.23 | 20.47 |
Earnings Per Share Diluted | 42.70 | 27.80 | -3.69 | 73.70 | 0.23 | 20.47 |
Weighted Average Shares Outstanding | 298.67 Thousand | 295.82 Thousand | 295.82 Thousand | 295.82 Thousand | 295.82 Thousand | 295.82 Thousand |
Weighted Average Shares Outstanding (Diluted) | 305.38 Thousand | 302.12 Thousand | 295.82 Thousand | 298.65 Thousand | 295.82 Thousand | 295.82 Thousand |
Gross Margin | 0.06 | 0.40 | 0.31 | 0.27 | 0.22 | 0.21 |
EBIT Margin | 0.63 | 0.18 | 0.11 | 1.07 | 0.02 | 0.19 |
Profit Margin | 0.48 | 0.38 | -0.05 | 0.83 | 0.00 | 0.18 |
EBITDA | 17.13 Million | 11.15 Million | -1.05 Million | 28.48 Million | 364 Thousand | 2.8 Million |
Earnings Before Tax Margin | 0.06 | 0.10 | 0.10 | 1.06 | 0.01 | 0.19 |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|---|---|---|
Revenue | 7.96 Million | 5.51 Million | 5.84 Million | 7.61 Million | 8.31 Million | 6.64 Million |
Cost of Revenue | 5.88 Million | 5.24 Million | 4.96 Million | 5 Million | 5.88 Million | 3 Million |
Gross Profit | 2.08 Million | 277 Thousand | 876 Thousand | 2.6 Million | 2.42 Million | 3.63 Million |
Operating Expenses | 1.61 Million | - | 1.11 Million | 2.09 Million | 1.49 Million | 1.56 Million |
Selling, General and Administrative Expenses | - | - | 1.06 Million | 2.03 Million | 1.43 Million | 1.5 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 1.61 Million | - | 1.11 Million | - | - | - |
Cost and Expenses | 7.49 Million | 5.24 Million | 6.08 Million | 7.09 Million | 7.38 Million | 4.56 Million |
Operating Income | 472 Thousand | 277 Thousand | -242 Thousand | 516 Thousand | 934 Thousand | 2.07 Million |
Interest Expense | 3.86 Million | 32 Thousand | 39 Thousand | 37 Thousand | 2000.00 | 24 Thousand |
Income Tax Expense | -739 Thousand | 1.08 Million | 1.49 Million | 712 Thousand | 416 Thousand | 807 Thousand |
Earnings before Tax | -3.36 Million | 4.82 Million | 6.8 Million | 3.23 Million | 1.89 Million | 3.59 Million |
Net Income | -2.62 Million | 3.73 Million | 5.3 Million | 2.52 Million | 1.47 Million | 2.78 Million |
Earnings Per Share Basic | -8.80 | 12.45 | 17.70 | 8.50 | 5.00 | 9.42 |
Earnings Per Share Diluted | -8.80 | 12.45 | 17.70 | 8.50 | 4.90 | 9.20 |
Weighted Average Shares Outstanding | 297.84 Thousand | 300 Thousand | 299.66 Thousand | 296.82 Thousand | 295.2 Thousand | 302.84 Thousand |
Weighted Average Shares Outstanding (Diluted) | 297.84 Thousand | 300 Thousand | 299.66 Thousand | 296.82 Thousand | 301.22 Thousand | 302.84 Thousand |
Gross Margin | 0.26 | 0.05 | 0.15 | 0.34 | 0.29 | 0.55 |
EBIT Margin | 0.07 | 0.90 | 1.18 | 0.44 | 0.23 | 0.55 |
Profit Margin | -0.33 | 0.68 | 0.91 | 0.33 | 0.18 | 0.42 |
EBITDA | 575 Thousand | 4.96 Million | 6.89 Million | 3.32 Million | 1.95 Million | 3.67 Million |
Earnings Before Tax Margin | 0.06 | 0.05 | -0.04 | 0.07 | 0.11 | 0.31 |
AMBER
3665
CEREBRAINT
0558
MSVT
3597