DKK 512.5
(2.3%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 14.73 Billion | 9.47 Billion | 9.2 Billion | 8.51 Billion | 8.47 Billion | 8.74 Billion |
Cost of Revenue | 14.73 Billion | - | - | - | - | - |
Gross Profit | -2 Million | 9.47 Billion | 9.2 Billion | 8.51 Billion | 8.47 Billion | 8.74 Billion |
Operating Expenses | 14.84 Billion | 5.54 Billion | 5.42 Billion | 5.29 Billion | 5.45 Billion | 5.49 Billion |
Selling, General and Administrative Expenses | 6.58 Billion | 1.92 Billion | 1.94 Billion | 1.79 Billion | 1.86 Billion | 1.86 Billion |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 3.61 Billion | 3.47 Billion | 3.49 Billion | 3.59 Billion | 3.62 Billion |
Cost and Expenses | 14.84 Billion | 5.54 Billion | 5.42 Billion | 5.29 Billion | 5.45 Billion | 5.49 Billion |
Operating Income | 8.15 Billion | 9.95 Billion | 4.02 Billion | 2.11 Billion | 3.07 Billion | 7.81 Billion |
Interest Expense | 15.32 Billion | 5.4 Billion | 3.73 Billion | 3.94 Billion | 4.72 Billion | 4.67 Billion |
Income Tax Expense | 1.98 Billion | 805 Million | 851 Million | 501 Million | 639 Million | 640 Million |
Earnings before Tax | 7.88 Billion | 4.55 Billion | 4.02 Billion | 2.11 Billion | 3.07 Billion | 3.14 Billion |
Net Income | 5.74 Billion | 3.75 Billion | 3.17 Billion | 1.6 Billion | 2.44 Billion | 2.5 Billion |
Earnings Per Share Basic | 89.34 | 55.35 | 42.40 | 19.76 | 29.00 | 29.66 |
Earnings Per Share Diluted | 89.34 | 55.35 | 42.40 | 19.76 | 29.00 | 29.66 |
Weighted Average Shares Outstanding | 64.26 Million | 65.12 Million | 70.74 Million | 72.91 Million | 78.77 Million | 84.28 Million |
Weighted Average Shares Outstanding (Diluted) | 64.26 Million | 65.12 Million | 70.74 Million | 72.91 Million | 78.77 Million | 84.28 Million |
Gross Margin | -0.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | - | 1.12 | 0.50 | 0.32 | 0.43 | 0.96 |
Profit Margin | 0.39 | 0.40 | 0.35 | 0.19 | 0.29 | 0.29 |
EBITDA | - | 5.15 Billion | 4.62 Billion | 2.76 Billion | 3.69 Billion | 3.71 Billion |
Earnings Before Tax Margin | 0.55 | 1.05 | 0.44 | 0.25 | 0.36 | 0.89 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 3.58 Billion | 7.97 Billion | 8.2 Billion | 14.84 Billion | 4.2 Billion | 3.86 Billion |
Cost of Revenue | -3.27 Billion | - | - | - | - | - |
Gross Profit | 6.86 Billion | 7.97 Billion | 8.2 Billion | 14.84 Billion | 4.2 Billion | 3.86 Billion |
Operating Expenses | 1.74 Billion | 729 Million | 708 Million | 6.81 Billion | 1.76 Billion | 1.7 Billion |
Selling, General and Administrative Expenses | - | - | 563 Million | - | 638 Million | 1.7 Billion |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 1.74 Billion | -729 Million | -708 Million | -2.97 Billion | -780 Million | -721 Million |
Cost and Expenses | 4.92 Billion | 6.17 Billion | 6.46 Billion | 6.81 Billion | 1.76 Billion | 1.7 Billion |
Operating Income | 1.93 Billion | -65 Million | -62 Million | 7.88 Billion | 2.38 Billion | 2.16 Billion |
Interest Expense | 2.76 Billion | 4.22 Billion | 4.34 Billion | 15.32 Billion | 4.4 Billion | 2.72 Billion |
Income Tax Expense | 505 Million | 471 Million | 452 Million | 1.98 Billion | 589 Million | 548 Million |
Earnings before Tax | 1.92 Billion | 1.8 Billion | 1.73 Billion | 7.88 Billion | 2.38 Billion | 2.16 Billion |
Net Income | 1.42 Billion | 1.33 Billion | 1.28 Billion | 5.9 Billion | 1.79 Billion | 1.61 Billion |
Earnings Per Share Basic | 21.70 | 19.79 | 19.05 | - | 27.31 | 24.54 |
Earnings Per Share Diluted | 21.70 | 19.79 | 19.05 | - | 27.31 | 24.54 |
Weighted Average Shares Outstanding | 62.44 Million | 64.18 Million | 64.26 Million | 64.26 Million | 64.26 Million | 64.25 Million |
Weighted Average Shares Outstanding (Diluted) | 62.44 Million | 64.18 Million | 64.26 Million | 64.26 Million | 64.26 Million | 64.25 Million |
Gross Margin | 1.91 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.58 | 0.01 | 0.01 | - | 0.60 | 0.60 |
Profit Margin | 0.40 | 0.17 | 0.16 | 0.40 | 0.43 | 0.42 |
EBITDA | 2.08 Billion | 74 Million | 83 Million | - | 2.52 Billion | 2.33 Billion |
Earnings Before Tax Margin | 0.54 | -0.01 | -0.01 | 0.53 | 0.57 | 0.56 |
TF
4417
SND
AVBH
MTUS
TIMS3