DKK 205.5
(-0.24%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 5.69 Billion | 4.06 Billion | 3.72 Billion | 5.38 Billion | 3.22 Billion | 2.99 Billion |
Cost of Revenue | 163 Million | - | - | - | - | - |
Gross Profit | 5.52 Billion | 4.06 Billion | 3.72 Billion | 5.38 Billion | 3.22 Billion | 2.99 Billion |
Operating Expenses | 1.62 Billion | 2.33 Billion | 2.23 Billion | 4.18 Billion | 2.01 Billion | 1.92 Billion |
Selling, General and Administrative Expenses | 1.62 Billion | 172 Million | 162 Million | 169 Million | 184 Million | 146 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 2.16 Billion | 2.07 Billion | 4.01 Billion | 1.83 Billion | 1.77 Billion |
Cost and Expenses | 1.62 Billion | 2.33 Billion | 2.23 Billion | 4.18 Billion | 2.01 Billion | 1.92 Billion |
Operating Income | 4.06 Billion | 2.14 Billion | 1.7 Billion | 918 Million | 1.3 Billion | 1.24 Billion |
Interest Expense | 577 Million | 412 Million | 468 Million | 316 Million | 193 Million | 150 Million |
Income Tax Expense | 720 Million | 313 Million | 333 Million | 181 Million | 243 Million | 174 Million |
Earnings before Tax | 3.14 Billion | 1.73 Billion | 1.7 Billion | 918 Million | 1.3 Billion | 1.09 Billion |
Net Income | 2.42 Billion | 1.41 Billion | 1.36 Billion | 737 Million | 1.05 Billion | 920 Million |
Earnings Per Share Basic | 19.92 | 11.25 | 10.63 | 5.60 | 8.22 | 7.48 |
Earnings Per Share Diluted | 19.92 | 11.25 | 10.63 | 5.60 | 8.22 | 7.48 |
Weighted Average Shares Outstanding | 119.18 Million | 121.82 Million | 122.93 Million | 122.93 Million | 122.94 Million | 122.96 Million |
Weighted Average Shares Outstanding (Diluted) | 119.18 Million | 121.82 Million | 122.93 Million | 122.93 Million | 122.94 Million | 122.96 Million |
Gross Margin | 0.97 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | - | 0.55 | 0.48 | 0.19 | 0.43 | 0.43 |
Profit Margin | 0.43 | 0.35 | 0.37 | 0.14 | 0.33 | 0.31 |
EBITDA | - | 1.75 Billion | 1.7 Billion | 969 Million | 1.27 Billion | 1.11 Billion |
Earnings Before Tax Margin | 0.71 | 0.53 | 0.46 | 0.17 | 0.40 | 0.42 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 1.91 Billion | 1.91 Billion | 2 Billion | 1.34 Billion | 5.52 Billion | 1.48 Billion |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 1.91 Billion | 1.91 Billion | 2 Billion | 1.34 Billion | 5.52 Billion | 1.48 Billion |
Operating Expenses | 292 Million | 297 Million | 298 Million | 691 Million | 2.55 Billion | 607 Million |
Selling, General and Administrative Expenses | - | 411 Million | 48 Million | 52 Million | - | 351 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -292 Million | -297 Million | -298 Million | -319 Million | -1.09 Billion | -282 Million |
Cost and Expenses | 1.19 Billion | 1.23 Billion | 1.18 Billion | 691 Million | 2.55 Billion | 607 Million |
Operating Income | 725 Million | 20 Million | 877 Million | 714 Million | 3.14 Billion | 905 Million |
Interest Expense | 146 Million | 465 Million | 457 Million | 242 Million | 577 Million | 290 Million |
Income Tax Expense | 188 Million | 159 Million | 207 Million | 164 Million | 720 Million | 212 Million |
Earnings before Tax | 725 Million | 673 Million | 825 Million | 714 Million | 3.14 Billion | 904 Million |
Net Income | 551 Million | 546 Million | 670 Million | 550 Million | 2.42 Billion | 693 Million |
Earnings Per Share Basic | 4.68 | 4.54 | 5.59 | 4.57 | - | 5.65 |
Earnings Per Share Diluted | 4.68 | 4.54 | 5.59 | 4.57 | - | 5.65 |
Weighted Average Shares Outstanding | 117.7 Million | 117.7 Million | 117.7 Million | 117.66 Million | 119.18 Million | 120.46 Million |
Weighted Average Shares Outstanding (Diluted) | 117.7 Million | 117.7 Million | 117.7 Million | 117.66 Million | 119.18 Million | 120.46 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.38 | 0.02 | 0.03 | 0.55 | - | 0.62 |
Profit Margin | 0.29 | 0.29 | 0.33 | 0.41 | 0.44 | 0.47 |
EBITDA | 725 Million | 43 Million | 62 Million | 740 Million | - | 928 Million |
Earnings Before Tax Margin | 0.38 | 0.01 | 0.44 | 0.53 | 0.57 | 0.61 |
MIY
ADYX
012205
SALAUTO
ANDI
SSL