DKK 131.6
(1.54%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 1.52 Billion | 1.44 Billion | 619.5 Million | 747.35 Million | 692.61 Million | 635.36 Million |
Cost of Revenue | 579.62 Million | 598.49 Million | 371.8 Million | 349.84 Million | 377.86 Million | 400 Million |
Gross Profit | 940.76 Million | 844.86 Million | 247.7 Million | 397.51 Million | 314.74 Million | 235.36 Million |
Operating Expenses | 175.51 Million | 251.11 Million | 241.6 Million | 248.33 Million | 223.61 Million | 230.23 Million |
Selling, General and Administrative Expenses | 82.93 Million | 55 Million | 51.5 Million | 50.77 Million | 47.72 Million | 47.82 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 92.57 Million | 196.1 Million | 190.1 Million | 197.56 Million | 175.89 Million | 182.4 Million |
Cost and Expenses | 821.79 Million | 849.6 Million | 613.4 Million | 598.18 Million | 601.48 Million | 630.23 Million |
Operating Income | 698.6 Million | 601.41 Million | 6.2 Million | 138.9 Million | 90.82 Million | 4.47 Million |
Interest Expense | 60.85 Million | 48.7 Million | 42.4 Million | 47.1 Million | 39.3 Million | 35.7 Million |
Income Tax Expense | 4.03 Million | -5.91 Million | 1.3 Million | 1.41 Million | 784 Thousand | 1.55 Million |
Earnings before Tax | 652 Million | 556.66 Million | -40.8 Million | 89.52 Million | 166.8 Million | -33.22 Million |
Net Income | 648.26 Million | 562.75 Million | -42.1 Million | 88.11 Million | 166.02 Million | -34.77 Million |
Earnings Per Share Basic | 7.48 | 6.92 | -0.54 | 1.19 | 2.24 | -0.48 |
Earnings Per Share Diluted | 7.48 | 6.80 | -0.54 | 1.19 | 2.24 | -0.48 |
Weighted Average Shares Outstanding | 86.66 Million | 81.3 Million | 78.1 Million | 74 Million | 74 Million | 73.1 Million |
Weighted Average Shares Outstanding (Diluted) | 86.7 Million | 82.8 Million | 78.1 Million | 74 Million | 74 Million | 73.1 Million |
Gross Margin | 0.62 | 0.59 | 0.40 | 0.53 | 0.45 | 0.37 |
EBIT Margin | 0.53 | 0.51 | 0.22 | 0.36 | 0.29 | 0.19 |
Profit Margin | 0.43 | 0.39 | -0.07 | 0.12 | 0.24 | -0.05 |
EBITDA | 811.79 Million | 737.36 Million | 132.48 Million | 258.55 Million | 200.94 Million | 119.61 Million |
Earnings Before Tax Margin | 0.46 | 0.42 | 0.01 | 0.19 | 0.13 | 0.01 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 437.7 Million | 444.1 Million | 1.52 Billion | 387.79 Million | 358.1 Million | 384.3 Million |
Cost of Revenue | 157.2 Million | 155.4 Million | 579.62 Million | 159.72 Million | 151.6 Million | 74.1 Million |
Gross Profit | 280.5 Million | 288.7 Million | 940.76 Million | 228.06 Million | 206.5 Million | 310.2 Million |
Operating Expenses | 86.7 Million | 83 Million | 292.54 Million | 72.64 Million | 73.5 Million | 113.9 Million |
Selling, General and Administrative Expenses | 23.8 Million | 26.2 Million | - | 24.43 Million | 19 Million | 21.9 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 36.5 Million | - | - | - | - | - |
Cost and Expenses | 243.9 Million | 238.4 Million | 872.16 Million | 232.36 Million | 225.1 Million | 188 Million |
Operating Income | 204.3 Million | 222.7 Million | 698.6 Million | 195.3 Million | 140 Million | 199.8 Million |
Interest Expense | 18.9 Million | 18.3 Million | 60.85 Million | 13.95 Million | 16.5 Million | 18 Million |
Income Tax Expense | -1.1 Million | 1.6 Million | 4.03 Million | 235 Thousand | 3.4 Million | -1 Million |
Earnings before Tax | 193.1 Million | 210.8 Million | 652 Million | 184.8 Million | 127.7 Million | 184.4 Million |
Net Income | 194.2 Million | 209.2 Million | 648.26 Million | 184.56 Million | 124.3 Million | 185.4 Million |
Earnings Per Share Basic | 14.38 | 2.34 | - | 2.18 | 1.47 | 2.23 |
Earnings Per Share Diluted | 13.98 | 2.26 | - | 2.11 | 1.42 | 2.14 |
Weighted Average Shares Outstanding | 93.7 Million | 89.8 Million | 83.6 Million | 87.6 Million | 84.4 Million | 83.5 Million |
Weighted Average Shares Outstanding (Diluted) | 96.4 Million | 92.6 Million | 83.6 Million | 87.6 Million | 87.5 Million | 86.7 Million |
Gross Margin | 0.64 | 0.65 | 0.62 | 0.59 | 0.58 | 0.81 |
EBIT Margin | 0.57 | 0.57 | - | 0.51 | 0.49 | 0.61 |
Profit Margin | 0.44 | 0.47 | 0.43 | 0.48 | 0.35 | 0.48 |
EBITDA | 248.3 Million | 255.2 Million | - | 197.89 Million | 175.4 Million | 236 Million |
Earnings Before Tax Margin | 0.47 | 0.50 | 0.46 | 0.50 | 0.39 | 0.52 |
FRU
MRGE
NRZ
GLOP-PC
SNMP
5017