DKK 169.0
(3.81%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 3.69 Billion | 5.31 Billion | 3.55 Billion | 2.59 Billion | 2.58 Billion | 2.45 Billion |
Cost of Revenue | 3.24 Billion | 4.42 Billion | 3.2 Billion | 2.37 Billion | 2.46 Billion | 2.4 Billion |
Gross Profit | 442.6 Million | 888.5 Million | 347.4 Million | 225 Million | 121.8 Million | 43.88 Million |
Operating Expenses | 356.2 Million | 179.1 Million | 110.7 Million | 84.4 Million | 61.2 Million | 15.74 Million |
Selling, General and Administrative Expenses | 116.2 Million | 1.46 Billion | 738.67 Million | 608.8 Million | 516.97 Million | 59.8 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 240 Million | 179.1 Million | 110.7 Million | 84.4 Million | 61.2 Million | 15.74 Million |
Cost and Expenses | 3.27 Billion | 4.6 Billion | 3.31 Billion | 2.45 Billion | 2.52 Billion | 2.42 Billion |
Operating Income | 421.6 Million | 791.6 Million | 245.5 Million | 119.4 Million | 56.8 Million | 39.3 Million |
Interest Expense | 53.2 Million | 50.5 Million | 35 Million | 30.2 Million | 36.7 Million | 15.85 Million |
Income Tax Expense | 10.1 Million | 8.4 Million | 6.2 Million | 6.7 Million | 4.9 Million | 3.67 Million |
Earnings before Tax | 410.2 Million | 751.9 Million | 210.7 Million | 92.7 Million | 24.1 Million | 32.43 Million |
Net Income | 400.1 Million | 743.5 Million | 204.5 Million | 86 Million | 19.2 Million | 28.76 Million |
Earnings Per Share Basic | 12.30 | 19.82 | 5.50 | 2.22 | 0.48 | 0.71 |
Earnings Per Share Diluted | 12.33 | 19.72 | 5.40 | 2.22 | 0.48 | 0.71 |
Weighted Average Shares Outstanding | 32.52 Million | 37.7 Million | 37.51 Million | 38.78 Million | 39.64 Million | 40.42 Million |
Weighted Average Shares Outstanding (Diluted) | 32.45 Million | 37.7 Million | 37.7 Million | 38.9 Million | 39.68 Million | 40.43 Million |
Gross Margin | 0.12 | 0.17 | 0.10 | 0.09 | 0.05 | 0.02 |
EBIT Margin | 0.22 | 0.22 | 0.15 | 0.13 | 0.09 | 0.03 |
Profit Margin | 0.11 | 0.14 | 0.06 | 0.03 | 0.01 | 0.01 |
EBITDA | 798.6 Million | 1.25 Billion | 541.2 Million | 342.5 Million | 217.7 Million | 72.5 Million |
Earnings Before Tax Margin | 0.11 | 0.15 | 0.07 | 0.05 | 0.02 | 0.02 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 1.03 Billion | 915 Million | 840.7 Million | 3.69 Billion | 899.3 Million | 952.7 Million |
Cost of Revenue | 971.1 Million | 882.9 Million | 776.1 Million | 3.24 Billion | 778.7 Million | 838.2 Million |
Gross Profit | 61.4 Million | 32.1 Million | 64.6 Million | 442.6 Million | 120.6 Million | 114.5 Million |
Operating Expenses | 14.5 Million | 14.5 Million | 22.1 Million | 99.2 Million | 21.4 Million | 27.2 Million |
Selling, General and Administrative Expenses | 18 Million | 22 Million | 190.01 Million | - | 171.28 Million | 193.03 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 63.9 Million | - | - | - | - | - |
Cost and Expenses | 985.6 Million | 897.4 Million | 798.2 Million | 3.34 Billion | 800.1 Million | 865.4 Million |
Operating Income | 54.2 Million | 72.4 Million | 45.4 Million | 421.6 Million | 106.2 Million | 114.2 Million |
Interest Expense | 10.7 Million | 11.5 Million | 13.3 Million | 53.2 Million | 13.4 Million | 12.7 Million |
Income Tax Expense | 2.6 Million | 3.3 Million | 3.5 Million | 10.1 Million | 2.2 Million | 1.9 Million |
Earnings before Tax | 48.6 Million | 65.3 Million | 46.6 Million | 410.2 Million | 100.8 Million | 110.1 Million |
Net Income | 46 Million | 62 Million | 43.1 Million | 400.1 Million | 98.6 Million | 108.2 Million |
Earnings Per Share Basic | 10.36 | 2.00 | 9.47 | - | 2.80 | 3.10 |
Earnings Per Share Diluted | 10.36 | 2.00 | 8.66 | - | 2.80 | 3.10 |
Weighted Average Shares Outstanding | 30.76 Million | 31 Million | 34.51 Million | 32.31 Million | 35.21 Million | 34.9 Million |
Weighted Average Shares Outstanding (Diluted) | 30.76 Million | 31 Million | 34.51 Million | 32.45 Million | 35.21 Million | 34.9 Million |
Gross Margin | 0.06 | 0.04 | 0.08 | 0.12 | 0.13 | 0.12 |
EBIT Margin | 0.05 | 0.02 | 0.07 | - | 0.11 | 0.10 |
Profit Margin | 0.04 | 0.07 | 0.05 | 0.11 | 0.11 | 0.11 |
EBITDA | 51.7 Million | 22.2 Million | 56.4 Million | - | 103.3 Million | 96.6 Million |
Earnings Before Tax Margin | 0.05 | 0.08 | 0.05 | 0.11 | 0.12 | 0.12 |
HNSBF
IP
ANTIN
ADC-PA
8612
ESE