DKK 75.2
(-0.92%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 2.67 Billion | 3.6 Billion | 3.02 Billion | 2.65 Billion | 2.84 Billion | 2.52 Billion |
Cost of Revenue | 2.29 Billion | 2.58 Billion | 2.11 Billion | 1.81 Billion | 1.96 Billion | 1.87 Billion |
Gross Profit | 380 Million | 1.02 Billion | 905 Million | 836 Million | 877 Million | 653 Million |
Operating Expenses | 349 Million | 579 Million | 510 Million | 510 Million | 520 Million | 462 Million |
Selling, General and Administrative Expenses | 349 Million | 392 Million | 329 Million | 319 Million | 339 Million | 297 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 187 Million | 181 Million | 191 Million | 181 Million | 165 Million |
Cost and Expenses | 2.64 Billion | 3.16 Billion | 2.62 Billion | 2.32 Billion | 2.48 Billion | 2.33 Billion |
Operating Income | 31 Million | 447 Million | 398 Million | 327 Million | 227 Million | 163 Million |
Interest Expense | 66 Million | 15 Million | 18 Million | 16 Million | 14 Million | 20 Million |
Income Tax Expense | -37 Million | 81 Million | 35 Million | 56 Million | 55 Million | 23 Million |
Earnings before Tax | -283 Million | 398 Million | 356 Million | 307 Million | 205 Million | 125 Million |
Net Income | -248 Million | 303 Million | 310 Million | 241 Million | 149 Million | 125 Million |
Earnings Per Share Basic | -15.19 | 17.53 | 17.51 | 13.47 | 8.33 | 8.66 |
Earnings Per Share Diluted | -15.19 | 17.40 | 17.51 | 13.47 | 8.33 | 8.66 |
Weighted Average Shares Outstanding | 16.32 Million | 17.27 Million | 17.7 Million | 17.89 Million | 17.89 Million | 14.43 Million |
Weighted Average Shares Outstanding (Diluted) | 16.32 Million | 17.41 Million | 17.7 Million | 17.89 Million | 17.89 Million | 14.43 Million |
Gross Margin | 0.14 | 0.28 | 0.30 | 0.31 | 0.31 | 0.26 |
EBIT Margin | -0.00 | 0.18 | 0.19 | 0.19 | 0.14 | 0.15 |
Profit Margin | -0.09 | 0.08 | 0.10 | 0.09 | 0.05 | 0.05 |
EBITDA | -11 Million | 618 Million | 560 Million | 516 Million | 405 Million | 314 Million |
Earnings Before Tax Margin | 0.01 | 0.12 | 0.13 | 0.12 | 0.08 | 0.06 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 725 Million | 644 Million | 2.67 Billion | 601 Million | 699 Million | 731 Million |
Cost of Revenue | 593 Million | 582 Million | 2.29 Billion | 554 Million | 561 Million | 553 Million |
Gross Profit | 132 Million | 62 Million | 380 Million | 47 Million | 138 Million | 178 Million |
Operating Expenses | 137 Million | 81 Million | 349 Million | 82 Million | 125 Million | 140 Million |
Selling, General and Administrative Expenses | 85 Million | 81 Million | - | 82 Million | 83 Million | 98 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 65 Million | - | 5 Million | - | - | - |
Cost and Expenses | 730 Million | 663 Million | 2.64 Billion | 636 Million | 686 Million | 693 Million |
Operating Income | 2 Million | -19 Million | 31 Million | -35 Million | 14 Million | 41 Million |
Interest Expense | 28 Million | 21 Million | 85 Million | 33 Million | 17 Million | 15 Million |
Income Tax Expense | -10 Million | -37 Million | -37 Million | -2 Million | -6 Million | -38 Million |
Earnings before Tax | -39 Million | -167 Million | -283 Million | -111 Million | -35 Million | -139 Million |
Net Income | -28 Million | -129 Million | -248 Million | -110 Million | -30 Million | -101 Million |
Earnings Per Share Basic | -1.70 | -7.90 | - | -6.73 | -2.12 | -7.13 |
Earnings Per Share Diluted | -1.70 | -7.90 | - | -6.73 | -2.12 | -7.13 |
Weighted Average Shares Outstanding | 16.47 Million | 16.32 Million | 16.32 Million | 16.33 Million | 14.17 Million | 14.17 Million |
Weighted Average Shares Outstanding (Diluted) | 16.47 Million | 16.32 Million | 16.32 Million | 16.33 Million | 14.17 Million | 14.17 Million |
Gross Margin | 0.18 | 0.10 | 0.14 | 0.08 | 0.20 | 0.24 |
EBIT Margin | 0.07 | 0.04 | - | 0.02 | 0.08 | 0.12 |
Profit Margin | -0.04 | -0.20 | -0.09 | -0.18 | -0.04 | -0.14 |
EBITDA | 48 Million | 28 Million | - | 12 Million | 54 Million | 90 Million |
Earnings Before Tax Margin | 0.00 | -0.03 | 0.01 | -0.06 | 0.02 | 0.06 |
MET1
002746
SSB
STARTECK
VIJSOLX
JUNE