DKK 12.0
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 166.14 Million | 153.28 Million | 158.26 Million | 172.66 Million | 179.45 Million | 175.44 Million |
Cost of Revenue | 44.22 Million | 48.6 Million | 40.84 Million | 47.69 Million | 29.36 Million | 29.29 Million |
Gross Profit | 121.91 Million | 104.67 Million | 117.41 Million | 124.97 Million | 150.09 Million | 146.15 Million |
Operating Expenses | 28.12 Million | 31.84 Million | 34.67 Million | 29.4 Million | 37.76 Million | 28.73 Million |
Selling, General and Administrative Expenses | 1000.00 | 17.23 Million | 12.53 Million | 8.54 Million | 11.34 Million | 9.94 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 28.12 Million | 31.84 Million | 22.13 Million | 20.86 Million | 26.42 Million | 18.78 Million |
Cost and Expenses | 72.35 Million | 80.45 Million | 75.51 Million | 77.1 Million | 67.12 Million | 58.02 Million |
Operating Income | 93.79 Million | 104.42 Million | 213.1 Million | 213.51 Million | 175.04 Million | 175.75 Million |
Interest Expense | 52.42 Million | 29.93 Million | 25.88 Million | 25.75 Million | 29.02 Million | 33.4 Million |
Income Tax Expense | -10.67 Million | 19.51 Million | 41.76 Million | 42.43 Million | 30.96 Million | 34.05 Million |
Earnings before Tax | -34.91 Million | 74.49 Million | 187.22 Million | 187.75 Million | 146.02 Million | 142.34 Million |
Net Income | -24.24 Million | 54.98 Million | 145.45 Million | 145.32 Million | 115.05 Million | 108.28 Million |
Earnings Per Share Basic | -0.44 | 1.02 | 2.19 | 2.17 | 1.71 | 1.61 |
Earnings Per Share Diluted | -0.44 | 1.02 | 2.19 | 2.17 | 1.71 | 1.61 |
Weighted Average Shares Outstanding | 54.74 Million | 53.7 Million | 66.47 Million | 67.05 Million | 67.39 Million | 67.39 Million |
Weighted Average Shares Outstanding (Diluted) | 54.74 Million | 53.7 Million | 66.47 Million | 67.05 Million | 67.39 Million | 67.39 Million |
Gross Margin | 0.73 | 0.68 | 0.74 | 0.72 | 0.84 | 0.83 |
EBIT Margin | 0.12 | 0.71 | 1.37 | 1.25 | 1.01 | 1.02 |
Profit Margin | -0.15 | 0.36 | 0.92 | 0.84 | 0.64 | 0.62 |
EBITDA | 20.06 Million | 76.5 Million | 217.43 Million | 216.4 Million | 181.12 Million | 179.36 Million |
Earnings Before Tax Margin | 0.56 | 0.68 | 1.35 | 1.24 | 0.98 | 1.00 |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Revenue | 82.26 Million | 41.34 Million | 166.14 Million | 41.34 Million | 83.44 Million | 41.72 Million |
Cost of Revenue | 24.51 Million | 19.48 Million | 44.22 Million | - | 27.29 Million | - |
Gross Profit | 57.74 Million | 21.86 Million | 121.91 Million | 41.34 Million | 56.15 Million | 41.72 Million |
Operating Expenses | -13.96 Million | 45.42 Million | 28.12 Million | 45.42 Million | 28.88 Million | 28.88 Million |
Selling, General and Administrative Expenses | - | 1.81 Million | - | 1.81 Million | 584 Thousand | 5.95 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -13.96 Million | -0.46 | -25.56 Million | - | 0.04 | - |
Cost and Expenses | 38.48 Million | 45.42 Million | 72.35 Million | 45.42 Million | 44.83 Million | 28.88 Million |
Operating Income | 43.78 Million | 24.77 Million | 93.79 Million | 24.77 Million | 1.16 Million | 22.12 Million |
Interest Expense | - | 29.93 Million | 52.42 Million | - | 22.49 Million | - |
Income Tax Expense | 672 Thousand | 6.33 Million | -10.67 Million | 6.33 Million | 0.02 | 1 Million |
Earnings before Tax | 3.63 Million | -19.04 Million | -34.91 Million | -19.04 Million | 0.02 | 1.58 Million |
Net Income | 2.96 Million | -12.7 Million | -24.24 Million | -12.7 Million | 53.7 Million | 584.5 Thousand |
Earnings Per Share Basic | 0.07 | -0.16 | - | -0.16 | 53.7 Million | 0.02 |
Earnings Per Share Diluted | 0.07 | -0.16 | - | -0.16 | -41.07 Million | 0.02 |
Weighted Average Shares Outstanding | 43.38 Million | 80.27 Million | 54.74 Million | 80.27 Million | 29.22 Million | 29.22 Million |
Weighted Average Shares Outstanding (Diluted) | 43.38 Million | 80.27 Million | 54.74 Million | 80.27 Million | 29.22 Million | 29.22 Million |
Gross Margin | 0.70 | 0.53 | 0.73 | 1.00 | 0.67 | 1.00 |
EBIT Margin | 0.54 | -0.75 | - | -0.75 | 0.02 | -0.49 |
Profit Margin | 0.04 | -0.31 | -0.15 | -0.31 | 0.64 | 0.01 |
EBITDA | 44.2 Million | -31.14 Million | - | -31.14 Million | 2 Million | -20.53 Million |
Earnings Before Tax Margin | 0.53 | 0.60 | 0.56 | 0.60 | 0.01 | 0.53 |
CCIXW
DOMS
ALBFR
ATGE
3396
600529