Financials data is unavailable for this security.
Income statement Back to Overview
In millions of DKK(except for per share items)
| Fiscal data as of Dec 31 2023 | 2023 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 248 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 173 | ||
| Selling, general and admin. expenses, total | 50 | ||
| Depreciation/amortization | 0.57 | ||
| Unusual expense(income) | 1.93 | ||
| Other operating expenses, total | 0.00 | ||
| Total operating expense | 225 | ||
| Operating income | 23 | ||
| Other, net | (3.38) | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 19 | ||
| Provision for income taxes | 5.56 | ||
| Net income after taxes | 14 | ||
| Minority interest | -- | ||
| Net income before extra. Items | 14 | ||
| Total extraordinary items | 67 | ||
| Net income | 81 | ||
| Inc.avail. to common excl. extra. Items | 14 | ||
| Inc.avail. to common incl. extra. Items | 81 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 3.08 | ||
| Basic/primary eps excl. extra items | 4.47 | ||
| Basic/primary eps incl. extra items | 26 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 3.20 | ||
| Diluted eps excl. extra items | 4.30 | ||
| Diluted eps incl. extra items | 25 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 5.00 | ||
| Gross dividend - common stock | -- | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 2.11 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 5.68 | ||
| Total special items | 1.93 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 21 | ||
| Effect of special items on income taxes | 0.56 | ||
| Income tax excluding impact of special items | 6.11 | ||
| Normalized income after tax | 15 | ||
| Normalized income avail. to common | 15 | ||
| Basic normalized EPS | 4.91 | ||
| Diluted normalized EPS | 4.73 | ||
