DKK 121.0
(0.83%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 141.01 Million | 107.58 Million | 90.61 Million | 81.91 Million | 90.63 Million | 74.71 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 141.01 Million | 107.58 Million | 90.61 Million | 81.91 Million | 90.63 Million | 74.71 Million |
Operating Expenses | 83.01 Million | 74.46 Million | 62.3 Million | 59.81 Million | 54.66 Million | 53.36 Million |
Selling, General and Administrative Expenses | 9.74 Million | 8.14 Million | 5.72 Million | 4.48 Million | 4.55 Million | 52.67 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 119.45 Million | 66.32 Million | 56.58 Million | 55.32 Million | 50.11 Million | 690 Thousand |
Cost and Expenses | 97.11 Million | 74.46 Million | 62.3 Million | 59.81 Million | 54.66 Million | 53.36 Million |
Operating Income | 43.91 Million | 31 Million | 29.23 Million | 18.6 Million | 32.3 Million | 22.7 Million |
Interest Expense | 10.76 Million | - | - | - | 2.3 Million | 2.4 Million |
Income Tax Expense | 10.27 Million | 6.45 Million | 5.49 Million | 3.87 Million | 5.07 Million | 3.77 Million |
Earnings before Tax | 43.9 Million | 31.62 Million | 29.23 Million | 18.6 Million | 32.3 Million | 20.3 Million |
Net Income | 33.63 Million | 25.17 Million | 23.74 Million | 14.73 Million | 27.23 Million | 16.52 Million |
Earnings Per Share Basic | 20.02 | 14.40 | 13.55 | 8.19 | 15.63 | 9.83 |
Earnings Per Share Diluted | 20.02 | 14.40 | 13.55 | 8.19 | 15.63 | 9.83 |
Weighted Average Shares Outstanding | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million |
Weighted Average Shares Outstanding (Diluted) | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.32 | 0.31 | 0.32 | 0.24 | 0.37 | 0.31 |
Profit Margin | 0.24 | 0.23 | 0.26 | 0.18 | 0.30 | 0.22 |
EBITDA | 45.24 Million | 34.38 Million | 28.78 Million | 20.05 Million | 33.14 Million | 20.98 Million |
Earnings Before Tax Margin | 0.31 | 0.29 | 0.32 | 0.23 | 0.36 | 0.30 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 38.59 Million | 39.91 Million | 40.75 Million | 141.01 Million | 32.64 Million | 29.84 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 38.59 Million | 39.91 Million | 40.75 Million | 141.01 Million | 32.64 Million | 29.84 Million |
Operating Expenses | 22.78 Million | 22.46 Million | 22.48 Million | 33.85 Million | 19.63 Million | 19.58 Million |
Selling, General and Administrative Expenses | - | 22.09 Million | -49.74 Million | - | 19.63 Million | 19.57 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -22.78 Million | -22.46 Million | -22.48 Million | -33.85 Million | -19.57 Million | -19.35 Million |
Cost and Expenses | 29 Million | 27.95 Million | 27.33 Million | 97.11 Million | 19.63 Million | 19.58 Million |
Operating Income | -375 Thousand | -375 Thousand | -432 Thousand | -1.16 Million | 12.23 Million | 9.56 Million |
Interest Expense | - | 4.6 Million | 4.12 Million | 3.99 Million | 7.55 Million | -2.34 Million |
Income Tax Expense | 2.33 Million | 2.75 Million | 3 Million | 10.27 Million | 3.01 Million | 2.21 Million |
Earnings before Tax | 9.59 Million | 11.96 Million | 13.42 Million | 43.9 Million | 12.23 Million | 9.56 Million |
Net Income | 7.25 Million | 9.2 Million | 10.42 Million | 33.63 Million | 9.21 Million | 7.34 Million |
Earnings Per Share Basic | 4.10 | 5.25 | 5.95 | - | 5.34 | 4.23 |
Earnings Per Share Diluted | 4.10 | 5.25 | 5.95 | - | 5.34 | 4.23 |
Weighted Average Shares Outstanding | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million |
Weighted Average Shares Outstanding (Diluted) | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million | 1.68 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | -0.00 | -0.00 | -0.00 | - | 0.38 | 0.33 |
Profit Margin | 0.19 | 0.23 | 0.26 | 0.24 | 0.28 | 0.25 |
EBITDA | -24 Thousand | -33 Thousand | -67 Thousand | - | 12.54 Million | 9.9 Million |
Earnings Before Tax Margin | -0.01 | -0.01 | -0.01 | -0.01 | 0.37 | 0.32 |
FNCNF
JPASSOCIAT
0848
000623
EVOK
NGRD3