DonkeyRepublic Holding A/S (DONKEY.CO)
DKK 6.15
(-3.15%)
DKK 6.15
(-3.15%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 114.79 Million | 9.14 Million | 5.16 Million | 3.24 Million | 4.5 Million | 2.71 Million |
| Cost of Revenue | 40.52 Million | 7.32 Million | 3.04 Million | 2.22 Million | 3.8 Million | 1.83 Million |
| Gross Profit | 74.26 Million | 1.81 Million | 2.11 Million | 1.02 Million | 697.51 Thousand | 880.2 Thousand |
| Operating Expenses | 85.84 Million | 7.23 Million | 5.17 Million | 4.22 Million | 3.23 Million | 1.91 Million |
| Selling, General and Administrative Expenses | - | 31.83 Million | 15.26 Million | 2.53 Million | 1.87 Million | 944.36 Thousand |
| Research and Development Expenses | - | 3.1 Million | 3.17 Million | 2.99 Million | 2.17 Million | - |
| Other Expenses | 85.84 Million | 7.23 Million | 5.17 Million | 4.22 Million | 3.23 Million | 1.91 Million |
| Cost and Expenses | 126.37 Million | 14.56 Million | 8.22 Million | 6.45 Million | 7.04 Million | 3.74 Million |
| Operating Income | -11.58 Million | -5.41 Million | -3.06 Million | -3.2 Million | -2.53 Million | -1.03 Million |
| Interest Expense | 10.29 Million | 1.08 Million | 398.02 Thousand | 408.11 Thousand | 171.3 Thousand | 170.52 Thousand |
| Income Tax Expense | 391.35 Thousand | -232.45 Thousand | -128.37 Thousand | -86.12 Thousand | -90.64 Thousand | -194.54 Thousand |
| Earnings before Tax | -22.69 Million | -6.03 Million | -3.39 Million | -3.59 Million | -2.69 Million | -1.2 Million |
| Net Income | -23.08 Million | -5.8 Million | -3.26 Million | -3.51 Million | -2.6 Million | -1.01 Million |
| Earnings Per Share Basic | -1.26 | -0.38 | -0.28 | -0.23 | -0.17 | -0.07 |
| Earnings Per Share Diluted | -1.26 | -0.38 | -0.28 | -0.23 | -0.17 | -0.07 |
| Weighted Average Shares Outstanding | 18.32 Million | 15.46 Million | 11.71 Million | 15.54 Million | 15.54 Million | 14.92 Million |
| Weighted Average Shares Outstanding (Diluted) | 18.32 Million | 15.46 Million | 11.71 Million | 15.54 Million | 15.54 Million | 14.92 Million |
| Gross Margin | 0.65 | 0.20 | 0.41 | 0.31 | 0.15 | 0.32 |
| EBIT Margin | 0.05 | -0.34 | -0.29 | -0.46 | -0.26 | -0.02 |
| Profit Margin | -0.20 | -0.63 | -0.63 | -1.08 | -0.58 | -0.37 |
| EBITDA | 5.43 Million | -26.53 Million | -11.04 Million | -14.37 Million | -11.73 Million | -471.13 Thousand |
| Earnings Before Tax Margin | -0.10 | -0.59 | -0.59 | -0.99 | -0.56 | -0.38 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 4.22 Million | 4.22 Million | 4.66 Million | 114.79 Million | 4.65 Million | 3.42 Million |
| Cost of Revenue | 1.45 Million | 1.45 Million | 1.61 Million | 40.52 Million | 1.61 Million | 1.46 Million |
| Gross Profit | 2.77 Million | 2.77 Million | 3.04 Million | 74.26 Million | 3.04 Million | 1.96 Million |
| Operating Expenses | 3.26 Million | 3.26 Million | 3.3 Million | 85.84 Million | 3.35 Million | 2.47 Million |
| Selling, General and Administrative Expenses | 2.59 Million | 2.59 Million | 2.54 Million | - | 2.53 Million | 1.87 Million |
| Research and Development Expenses | - | - | 384.68 Thousand | - | 384.46 Thousand | - |
| Other Expenses | 663.73 Thousand | 663.7 Thousand | 381.44 Thousand | - | - | - |
| Cost and Expenses | 4.71 Million | 4.71 Million | 4.92 Million | 126.37 Million | 4.96 Million | 3.94 Million |
| Operating Income | -490.62 Thousand | -490.59 Thousand | -257.48 Thousand | -11.58 Million | -173.76 Thousand | -519.37 Thousand |
| Interest Expense | - | - | - | 11.44 Million | - | - |
| Income Tax Expense | 13.21 Thousand | 13.21 Thousand | 68.24 Thousand | 391.35 Thousand | 68.25 Thousand | 41.99 Thousand |
| Earnings before Tax | -870.8 Thousand | -870.76 Thousand | -659.21 Thousand | -22.69 Million | -657.83 Thousand | -862.96 Thousand |
| Net Income | -884.02 Thousand | -883.97 Thousand | -727.45 Thousand | -23.08 Million | -726.09 Thousand | -820.96 Thousand |
| Earnings Per Share Basic | -0.04 | -0.04 | -0.04 | - | -0.04 | -0.05 |
| Earnings Per Share Diluted | -0.04 | -0.04 | -0.04 | - | -0.04 | -0.05 |
| Weighted Average Shares Outstanding | 22.27 Million | 22.27 Million | 18.29 Million | 18.32 Million | 18.29 Million | 17.37 Million |
| Weighted Average Shares Outstanding (Diluted) | 22.27 Million | 22.27 Million | 19.27 Million | 18.32 Million | 19.27 Million | 17.37 Million |
| Gross Margin | 0.66 | 0.66 | 0.65 | 0.65 | 0.65 | 0.57 |
| EBIT Margin | 0.04 | 0.04 | 0.00 | - | 0.00 | 0.03 |
| Profit Margin | -0.21 | -0.21 | -0.16 | -0.20 | -0.16 | -0.24 |
| EBITDA | 189.85 Thousand | 189.84 Thousand | 9591.26 | - | 9459.82 | 107.79 Thousand |
| Earnings Before Tax Margin | -0.12 | -0.12 | -0.06 | -0.10 | -0.04 | -0.15 |
3028
ALXEF
PLAZACABLE
095610
PARXF
RBY