DKK 705.0
(-1.4%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 466.71 Million | 318.71 Million | 356.33 Million | 332.01 Million | 335.8 Million | 317.43 Million |
Cost of Revenue | -104.4 Million | - | - | - | - | - |
Gross Profit | 571.12 Million | 318.71 Million | 356.33 Million | 332.01 Million | 335.8 Million | 317.43 Million |
Operating Expenses | 213.55 Million | 205.08 Million | 195.89 Million | 188.29 Million | 177.34 Million | 166.18 Million |
Selling, General and Administrative Expenses | 213.55 Million | 89.83 Million | 89.82 Million | 87.42 Million | 81.76 Million | 79.16 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 115.24 Million | 106.07 Million | 100.87 Million | 95.57 Million | 87.01 Million |
Cost and Expenses | 213.55 Million | 205.08 Million | 195.89 Million | 188.29 Million | 177.34 Million | 166.18 Million |
Operating Income | 253.15 Million | 91.15 Million | 158.9 Million | 130.89 Million | 150.5 Million | 135.26 Million |
Interest Expense | 87.46 Million | - | - | - | - | - |
Income Tax Expense | 52.17 Million | 10.36 Million | 26.07 Million | 34.67 Million | 20.58 Million | 44.59 Million |
Earnings before Tax | 244.57 Million | 109.11 Million | 158.9 Million | 130.89 Million | 150.5 Million | 140.31 Million |
Net Income | 192.39 Million | 98.75 Million | 132.83 Million | 96.22 Million | 129.91 Million | 95.72 Million |
Earnings Per Share Basic | 106.90 | 54.86 | 73.80 | 53.46 | 72.18 | 53.18 |
Earnings Per Share Diluted | 106.89 | 54.86 | 73.80 | 53.46 | 72.18 | 53.16 |
Weighted Average Shares Outstanding | 1.79 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million |
Weighted Average Shares Outstanding (Diluted) | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million |
Gross Margin | 1.22 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.54 | 0.31 | 0.47 | 0.42 | 0.47 | 0.45 |
Profit Margin | 0.41 | 0.31 | 0.37 | 0.29 | 0.39 | 0.30 |
EBITDA | 252.73 Million | 116.43 Million | 165.91 Million | 137.84 Million | 157.17 Million | 147.58 Million |
Earnings Before Tax Margin | 0.54 | 0.29 | 0.45 | 0.39 | 0.45 | 0.43 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 152.62 Million | 157.08 Million | 169.92 Million | 571.12 Million | 121.31 Million | 104.63 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 152.62 Million | 157.08 Million | 169.92 Million | 571.12 Million | 121.31 Million | 104.63 Million |
Operating Expenses | 27.91 Million | 27 Million | 28.78 Million | 105.63 Million | 51.49 Million | 51.81 Million |
Selling, General and Administrative Expenses | 26.15 Million | 26.3 Million | 27.56 Million | - | 24.09 Million | 23.02 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -27.91 Million | -27 Million | -28.78 Million | -105.63 Million | -24.43 Million | -24.46 Million |
Cost and Expenses | 94.27 Million | 95.3 Million | 96.17 Million | 326.54 Million | 51.49 Million | 51.81 Million |
Operating Income | 58.35 Million | 61.78 Million | 79.51 Million | 250.34 Million | 67.84 Million | 53.53 Million |
Interest Expense | 30.02 Million | 30.69 Million | 94 Thousand | 212 Thousand | 24.81 Million | 22.82 Million |
Income Tax Expense | 14.58 Million | -9.3 Million | 18.47 Million | 52.17 Million | 16.96 Million | 13.38 Million |
Earnings before Tax | 58.35 Million | 61.78 Million | 73.75 Million | 244.57 Million | 67.84 Million | 53.53 Million |
Net Income | 43.76 Million | 71.08 Million | 55.27 Million | 192.39 Million | 50.88 Million | 40.14 Million |
Earnings Per Share Basic | 24.31 | 39.49 | 30.71 | - | 28.27 | 22.30 |
Earnings Per Share Diluted | 24.31 | 39.49 | 30.71 | - | 28.27 | 22.30 |
Weighted Average Shares Outstanding | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million |
Weighted Average Shares Outstanding (Diluted) | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million | 1.8 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.01 | 0.12 | 0.01 | - | 0.58 | 0.53 |
Profit Margin | 0.29 | 0.45 | 0.33 | 0.34 | 0.42 | 0.38 |
EBITDA | 2.17 Million | 18.6 Million | 2.08 Million | - | 69.88 Million | 55.5 Million |
Earnings Before Tax Margin | 0.38 | 0.39 | 0.47 | 0.44 | 0.56 | 0.51 |
7590
ESBA
KESAR
IONQ-WT
FRSHTRP
GITARENEW