DKK 87.0
(-2.25%)
Breakdown | 2023 | 2022 | 2021 |
---|---|---|---|
Revenue | 20.21 Million | 335.7 Thousand | - |
Cost of Revenue | - | 5.36 Million | - |
Gross Profit | 20.21 Million | -5.02 Million | - |
Operating Expenses | -4.75 Million | -480.39 Thousand | -82.37 Thousand |
Selling, General and Administrative Expenses | 0.66 | -732.87 Thousand | - |
Research and Development Expenses | - | -0.95 | - |
Other Expenses | -4.75 Million | 252.48 Thousand | -82.37 Thousand |
Cost and Expenses | -4.75 Million | -480.39 Thousand | -82.37 Thousand |
Operating Income | 24.97 Million | -144.69 Thousand | -82.37 Thousand |
Interest Expense | 9.79 Million | 5.12 Million | 7545.00 |
Income Tax Expense | 1.93 Million | 243.29 Thousand | 714.00 |
Earnings before Tax | 15.24 Million | -5.39 Million | -89.92 Thousand |
Net Income | 13.3 Million | -5.64 Million | -90.63 Thousand |
Earnings Per Share Basic | 5.97 | -4.85 | -0.04 |
Earnings Per Share Diluted | 5.97 | -4.85 | -0.04 |
Weighted Average Shares Outstanding | 2.22 Million | 1.16 Million | 2.22 Million |
Weighted Average Shares Outstanding (Diluted) | 2.22 Million | 1.16 Million | 2.22 Million |
Gross Margin | 1.00 | -14.98 | - |
EBIT Margin | -0.18 | -0.81 | - |
Profit Margin | 0.66 | -16.80 | - |
EBITDA | -3.65 Million | -270.93 Thousand | -150.52 Thousand |
Earnings Before Tax Margin | 1.24 | -0.43 | - |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 8.38 Million | 8.38 Million | 2.89 Million | 20.21 Million | 2.89 Million | 7.21 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 8.38 Million | 8.38 Million | 2.89 Million | 20.21 Million | 2.89 Million | 7.21 Million |
Operating Expenses | 2.66 Million | 2.66 Million | -5.74 Million | 4.75 Million | 5.74 Million | 3.36 Million |
Selling, General and Administrative Expenses | 529.44 Thousand | 529.44 Thousand | 866.94 Thousand | - | 866.94 Thousand | 866.94 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 2.13 Million | 2.13 Million | -6.6 Million | -3.65 Million | - | - |
Cost and Expenses | 2.66 Million | 2.66 Million | -5.74 Million | 1.32 Million | 5.74 Million | 3.36 Million |
Operating Income | 5.71 Million | 5.71 Million | 8.63 Million | 18.89 Million | 5.59 Million | 3.84 Million |
Interest Expense | - | - | - | 9.79 Million | - | - |
Income Tax Expense | 134.82 Thousand | 134.82 Thousand | 893.48 Thousand | 1.93 Million | 893.48 Thousand | 75.52 Thousand |
Earnings before Tax | 3.11 Million | 3.11 Million | 5.34 Million | 15.24 Million | 5.34 Million | 2.27 Million |
Net Income | 2.98 Million | 2.98 Million | 4.45 Million | 13.3 Million | 4.45 Million | 2.2 Million |
Earnings Per Share Basic | 1.30 | 1.30 | 2.00 | - | 2.00 | 0.99 |
Earnings Per Share Diluted | 1.30 | 1.30 | 2.00 | - | 2.00 | 0.99 |
Weighted Average Shares Outstanding | 2.28 Million | 2.28 Million | 2.23 Million | 2.22 Million | 2.23 Million | 2.22 Million |
Weighted Average Shares Outstanding (Diluted) | 2.28 Million | 2.28 Million | 2.23 Million | 2.22 Million | 2.23 Million | 2.22 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.68 | 0.68 | -0.09 | - | -0.09 | -0.22 |
Profit Margin | 0.36 | 0.36 | 1.54 | 0.66 | 1.54 | 0.31 |
EBITDA | 5.71 Million | 5.71 Million | -254.92 Thousand | - | -254.92 Thousand | -1.57 Million |
Earnings Before Tax Margin | 0.68 | 0.68 | 2.98 | 0.93 | 1.93 | 0.53 |
COSPOWER
ABLLL
TEVNF
ADX
EAPH
TTO