DKK 338.0
(0.6%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 347.68 Million | 208.59 Million | 228.87 Million | 209.66 Million | 207.71 Million | 204 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 347.68 Million | 208.59 Million | 228.87 Million | 209.66 Million | 207.71 Million | 204 Million |
Operating Expenses | 316.04 Million | 170.25 Million | 160.19 Million | 149.48 Million | 144.47 Million | 147.51 Million |
Selling, General and Administrative Expenses | 67.23 Million | 65.64 Million | 54.08 Million | 50.13 Million | 136.19 Million | 59.78 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 248.8 Million | 104.61 Million | 106.11 Million | 99.35 Million | 144.47 Million | 87.73 Million |
Cost and Expenses | 316.04 Million | 170.25 Million | 160.19 Million | 149.48 Million | 144.47 Million | 147.51 Million |
Operating Income | - | 28.06 Million | 93.64 Million | 37.31 Million | 52.47 Million | 49.26 Million |
Interest Expense | 21.41 Million | - | - | 4.36 Million | 3.82 Million | 8.6 Million |
Income Tax Expense | 33.14 Million | 5.67 Million | 18.86 Million | 7.14 Million | 9.92 Million | 4.98 Million |
Earnings before Tax | 143.4 Million | 31.09 Million | 93.64 Million | 37.31 Million | 52.47 Million | 40.65 Million |
Net Income | 107.02 Million | 25.42 Million | 74.78 Million | 30.17 Million | 42.54 Million | 35.67 Million |
Earnings Per Share Basic | 65.14 | 13.50 | 45.52 | 18.36 | 25.90 | 21.72 |
Earnings Per Share Diluted | 65.14 | 13.50 | 45.52 | 18.36 | 25.90 | 21.72 |
Weighted Average Shares Outstanding | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million |
Weighted Average Shares Outstanding (Diluted) | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | -0.00 | 0.17 | 0.45 | 0.23 | 0.29 | 0.34 |
Profit Margin | 0.31 | 0.12 | 0.33 | 0.14 | 0.20 | 0.17 |
EBITDA | -487 Thousand | 39.73 Million | 101.88 Million | 48.16 Million | 59.1 Million | 45.58 Million |
Earnings Before Tax Margin | - | 0.13 | 0.41 | 0.18 | 0.25 | 0.24 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 94.96 Million | 86.27 Million | 91.11 Million | 101.95 Million | 347.68 Million | 76.16 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 94.96 Million | 86.27 Million | 91.11 Million | 101.95 Million | 347.68 Million | 76.16 Million |
Operating Expenses | 22.12 Million | 49.74 Million | 47.04 Million | 48.01 Million | 77.72 Million | 43.26 Million |
Selling, General and Administrative Expenses | - | 18.96 Million | 19.81 Million | 18.85 Million | - | 43.23 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -22.12 Million | -49.74 Million | -47.04 Million | -48.01 Million | -77.72 Million | -43.59 Million |
Cost and Expenses | 54.15 Million | 59.61 Million | 52.53 Million | 58.22 Million | 203.78 Million | 43.26 Million |
Operating Income | 40.81 Million | -808 Thousand | 38.58 Million | -803 Thousand | -3.23 Million | 33.15 Million |
Interest Expense | 2.11 Million | 9.89 Million | 10.19 Million | 8.11 Million | 8.9 Million | 5.34 Million |
Income Tax Expense | 8.61 Million | 8.92 Million | 8.82 Million | 10.11 Million | 33.14 Million | 7.49 Million |
Earnings before Tax | 40.81 Million | 26.66 Million | 38.58 Million | 43.72 Million | 143.4 Million | 33.15 Million |
Net Income | 31.38 Million | 17.73 Million | 29.75 Million | 33.62 Million | 110.27 Million | 25.65 Million |
Earnings Per Share Basic | 19.11 | 10.30 | 17.62 | 19.97 | - | 15.12 |
Earnings Per Share Diluted | 19.11 | 10.30 | 17.62 | 19.97 | - | 15.12 |
Weighted Average Shares Outstanding | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million |
Weighted Average Shares Outstanding (Diluted) | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million | 1.64 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.45 | 0.01 | 0.01 | 0.02 | - | 0.46 |
Profit Margin | 0.33 | 0.21 | 0.33 | 0.33 | 0.32 | 0.34 |
EBITDA | 42.99 Million | 1.27 Million | 1.24 Million | 1.78 Million | - | 35.25 Million |
Earnings Before Tax Margin | 0.43 | -0.01 | 0.42 | -0.01 | -0.01 | 0.44 |
ECRTF
MSBI
RTGZ
UMH
CIO
GEN