DKK 2616.0
(0.46%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 3.62 Billion | 3.9 Billion | 3.08 Billion | 2.6 Billion | 2.75 Billion | 2.67 Billion |
Cost of Revenue | 1.3 Billion | 1.68 Billion | 1.11 Billion | 845 Million | 929 Million | 909 Million |
Gross Profit | 2.31 Billion | 2.22 Billion | 1.97 Billion | 1.75 Billion | 1.82 Billion | 1.76 Billion |
Operating Expenses | 1.61 Billion | 1.82 Billion | 1.57 Billion | 1.41 Billion | 1.43 Billion | 1.41 Billion |
Selling, General and Administrative Expenses | 1.55 Billion | 791 Million | 643 Million | 547 Million | 599 Million | 617 Million |
Research and Development Expenses | 64 Million | 409.16 Million | 334.66 Million | 305.63 Million | 306.11 Million | 38 Million |
Other Expenses | - | 1.03 Billion | 928 Million | 869 Million | 838 Million | 797 Million |
Cost and Expenses | 2.92 Billion | 3.5 Billion | 2.68 Billion | 2.26 Billion | 2.36 Billion | 2.32 Billion |
Operating Income | 700 Million | 368 Million | 403 Million | 338 Million | 396 Million | 351 Million |
Interest Expense | 22 Million | 11 Million | 10 Million | 12 Million | 9 Million | 5 Million |
Income Tax Expense | 133 Million | 85 Million | 90 Million | 74 Million | 82 Million | 70 Million |
Earnings before Tax | 522 Million | 358 Million | 393 Million | 325 Million | 367 Million | 335 Million |
Net Income | 389 Million | 273 Million | 303 Million | 251 Million | 285 Million | 265 Million |
Earnings Per Share Basic | 18.00 | 12.70 | 14.10 | 11.54 | 13.01 | 12.14 |
Earnings Per Share Diluted | 18.00 | 12.60 | 14.00 | 11.51 | 12.98 | 12.09 |
Weighted Average Shares Outstanding | 21.61 Million | 21.56 Million | 21.56 Million | 21.73 Million | 21.9 Million | 21.83 Million |
Weighted Average Shares Outstanding (Diluted) | 21.6 Million | 21.6 Million | 21.61 Million | 21.79 Million | 21.95 Million | 21.92 Million |
Gross Margin | 0.64 | 0.57 | 0.64 | 0.68 | 0.66 | 0.66 |
EBIT Margin | 0.22 | 0.15 | 0.20 | 0.20 | 0.21 | 0.19 |
Profit Margin | 0.11 | 0.07 | 0.10 | 0.10 | 0.10 | 0.10 |
EBITDA | 805 Million | 604 Million | 604 Million | 493 Million | 550 Million | 517 Million |
Earnings Before Tax Margin | 0.19 | 0.09 | 0.13 | 0.13 | 0.14 | 0.13 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 1.01 Billion | 918 Million | 3.62 Billion | 934 Million | 903 Million | 917 Million |
Cost of Revenue | 334 Million | 312 Million | 1.3 Billion | 333 Million | 316 Million | 327 Million |
Gross Profit | 676 Million | 606 Million | 2.31 Billion | 601 Million | 587 Million | 590 Million |
Operating Expenses | 487 Million | 454 Million | 1.8 Billion | 466 Million | 441 Million | 457 Million |
Selling, General and Administrative Expenses | 121 Million | 108 Million | - | 115 Million | 102 Million | 114 Million |
Research and Development Expenses | - | - | - | 64 Million | - | - |
Other Expenses | 366 Million | - | -44.7 Million | - | - | - |
Cost and Expenses | 821 Million | 766 Million | 3.1 Billion | 799 Million | 757 Million | 784 Million |
Operating Income | 189 Million | 152 Million | 544 Million | 161 Million | 146 Million | 133 Million |
Interest Expense | - | - | 22 Million | 44.74 Million | - | - |
Income Tax Expense | 42 Million | 39 Million | 133 Million | 31 Million | 39 Million | 35 Million |
Earnings before Tax | 184 Million | 155 Million | 522 Million | 131 Million | 148 Million | 137 Million |
Net Income | 142 Million | 116 Million | 389 Million | 100 Million | 109 Million | 102 Million |
Earnings Per Share Basic | 49.63 | 5.40 | - | 34.58 | 5.10 | 4.70 |
Earnings Per Share Diluted | 49.63 | 5.40 | - | 34.34 | 5.10 | 4.70 |
Weighted Average Shares Outstanding | 21.34 Million | 21.48 Million | 21.56 Million | 21.57 Million | 21.37 Million | 21.57 Million |
Weighted Average Shares Outstanding (Diluted) | 21.34 Million | 21.48 Million | 21.6 Million | 21.71 Million | 21.37 Million | 21.7 Million |
Gross Margin | 0.67 | 0.66 | 0.64 | 0.64 | 0.65 | 0.64 |
EBIT Margin | 0.25 | 0.24 | - | 0.24 | 0.24 | 0.21 |
Profit Margin | 0.14 | 0.13 | 0.11 | 0.11 | 0.12 | 0.11 |
EBITDA | 253 Million | 216 Million | - | 228 Million | 219 Million | 194 Million |
Earnings Before Tax Margin | 0.19 | 0.17 | 0.15 | 0.17 | 0.16 | 0.15 |
PGEN
RIEN
6940
DMB
NUVB
HUSQ-A