Mdundo.com A/S (MDUNDO.CO)
DKK 5.9
(-1.67%)
DKK 5.9
(-1.67%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2019 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 12.17 Million | 12.63 Million | 7.25 Million | 2.29 Million | 862.58 Thousand | 445.91 Thousand |
| Cost of Revenue | 16.39 Million | 17.79 Million | 12.73 Million | 6.03 Million | 428.51 Thousand | 254.97 Thousand |
| Gross Profit | -4.21 Million | -5.15 Million | -5.47 Million | -3.74 Million | 434.06 Thousand | 190.93 Thousand |
| Operating Expenses | 4.46 Million | 4.72 Million | 4.67 Million | 4.66 Million | 1.37 Million | 1.43 Million |
| Selling, General and Administrative Expenses | 2.17 Million | 11.52 Million | 8.99 Million | 4.88 Million | 695.59 Thousand | 1.42 Million |
| Research and Development Expenses | - | 138.89 Thousand | 90.02 Thousand | 26.65 Thousand | - | - |
| Other Expenses | 2.28 Million | 4.72 Million | 4.67 Million | -223.22 Thousand | 1.37 Million | - |
| Cost and Expenses | 20.85 Million | 22.51 Million | 17.41 Million | 10.7 Million | 1.8 Million | 1.68 Million |
| Operating Income | -8.68 Million | -9.92 Million | -10.15 Million | -8.4 Million | -943.97 Thousand | -1.24 Million |
| Interest Expense | 1.52 Million | 656.32 Thousand | 357.37 Thousand | 488.31 Thousand | 11.46 Thousand | - |
| Income Tax Expense | 568.44 Thousand | 102.36 Thousand | 174.55 Thousand | 1071.00 | -238.89 Thousand | 410.09 Thousand |
| Earnings before Tax | -9.18 Million | -10.1 Million | -9.5 Million | -8.4 Million | -955.43 Thousand | -1.36 Million |
| Net Income | -9.75 Million | -10.21 Million | -9.68 Million | -8.4 Million | -716.54 Thousand | -956.88 Thousand |
| Earnings Per Share Basic | -0.96 | -1.00 | -0.95 | -0.82 | -0.08 | -0.15 |
| Earnings Per Share Diluted | -0.96 | -1.00 | -0.95 | -0.82 | -0.08 | -0.15 |
| Weighted Average Shares Outstanding | 10.19 Million | 10.19 Million | 10.19 Million | 10.19 Million | 9.19 Million | 6.19 Million |
| Weighted Average Shares Outstanding (Diluted) | 10.19 Million | 10.19 Million | 10.19 Million | 10.19 Million | 9.19 Million | 6.19 Million |
| Gross Margin | -0.35 | -0.41 | -0.75 | -1.63 | 0.50 | 0.43 |
| EBIT Margin | -0.44 | -0.57 | -0.96 | -2.73 | -0.97 | -2.77 |
| Profit Margin | -0.80 | -0.81 | -1.33 | -3.65 | -0.83 | -2.15 |
| EBITDA | -5.37 Million | -7.77 Million | -7.05 Million | -5.81 Million | -592.12 Thousand | -1.23 Million |
| Earnings Before Tax Margin | -0.71 | -0.79 | -1.40 | -3.65 | -1.09 | -2.79 |
| Breakdown | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Revenue | 3.25 Million | 3.25 Million | 2.83 Million | 2.83 Million | 12.63 Million | 6.23 Million |
| Cost of Revenue | 6.76 Million | 6.76 Million | 1.43 Million | 1.43 Million | 17.79 Million | 5.32 Million |
| Gross Profit | -3.51 Million | -3.51 Million | 1.4 Million | 1.4 Million | -5.15 Million | 912.71 Thousand |
| Operating Expenses | -1.39 Million | -1.39 Million | 3.62 Million | 3.57 Million | 4.72 Million | 5.53 Million |
| Selling, General and Administrative Expenses | 1.98 Million | 1.98 Million | 3.07 Million | 3.07 Million | - | 5.53 Million |
| Research and Development Expenses | - | - | - | - | - | 69.44 Thousand |
| Other Expenses | -3.38 Million | -3.38 Million | 551.99 Thousand | - | - | - |
| Cost and Expenses | 5.37 Million | 5.37 Million | 5.05 Million | 5.01 Million | 22.51 Million | 10.86 Million |
| Operating Income | -2.11 Million | -2.11 Million | -2.22 Million | -2.22 Million | -9.92 Million | -4.62 Million |
| Interest Expense | - | - | - | - | 656.32 Thousand | - |
| Income Tax Expense | 136.22 Thousand | 136.22 Thousand | 148 Thousand | 148 Thousand | 102.36 Thousand | 102.36 Thousand |
| Earnings before Tax | -2.31 Million | -2.31 Million | -2.27 Million | -2.27 Million | -10.1 Million | -5.01 Million |
| Net Income | -2.45 Million | -2.45 Million | -2.42 Million | -2.42 Million | -10.21 Million | -5.11 Million |
| Earnings Per Share Basic | -0.24 | -0.24 | -0.24 | -0.24 | - | -0.50 |
| Earnings Per Share Diluted | -0.24 | -0.24 | -0.24 | -0.24 | - | -0.50 |
| Weighted Average Shares Outstanding | 10.19 Million | 10.1 Million | 10.1 Million | 10.1 Million | 10.19 Million | 10.19 Million |
| Weighted Average Shares Outstanding (Diluted) | 10.19 Million | 10.19 Million | 10.19 Million | 10.19 Million | 10.19 Million | 10.19 Million |
| Gross Margin | -1.08 | -1.08 | 0.49 | 0.49 | -0.41 | 0.15 |
| EBIT Margin | -0.49 | -0.48 | -0.59 | -0.59 | - | -0.56 |
| Profit Margin | -0.75 | -0.75 | -0.86 | -0.86 | -0.81 | -0.82 |
| EBITDA | -1.59 Million | -1.56 Million | -1.67 Million | -1.67 Million | - | -3.49 Million |
| Earnings Before Tax Margin | -0.65 | -0.65 | -0.79 | -0.79 | -0.79 | -0.74 |
MYOH
NTIP
6407
LEX
9233
KRYSTAL