Boozt AB (publ)
BOOZT-DKK.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | DKK 8,161,473 | DKK 8,876,561 | DKK 8,174,525 | DKK 11,798,627 |
| - Cash | DKK 1,165,000 | DKK 1,463,000 | DKK 1,760,700 | DKK 1,549,900 |
| + Debt | DKK 878,000 | DKK 965,000 | DKK 1,108,600 | DKK 842,600 |
| Enterprise Value | DKK 7,874,473 | DKK 8,378,561 | DKK 7,522,425 | DKK 11,091,327 |
| Revenue | DKK 8,244,000 | DKK 7,755,000 | DKK 6,743,400 | DKK 5,813,800 |
| % Growth | 6.3% | 15% | 16% | – |
| Gross Profit | DKK 3,213,000 | DKK 1,708,000 | DKK 2,666,800 | DKK 2,351,600 |
| % Margin | 39% | 22% | 39.5% | 40.4% |
| EBITDA | DKK 745,000 | DKK 562,000 | DKK 480,600 | DKK 428,000 |
| % Margin | 9% | 7.2% | 7.1% | 7.4% |
| Net Income | DKK 342,000 | DKK 233,229 | DKK 186,052 | DKK 188,700 |
| % Margin | 4.1% | 3% | 2.8% | 3.2% |
| EPS Diluted | 4.99 | 3.38 | 2.73 | 2.81 |
| % Growth | 47.6% | 23.8% | -2.8% | – |
| Operating Cash Flow | DKK 251,000 | DKK 130,000 | DKK 805,300 | DKK 244,200 |
| Capital Expenditures | -DKK 237,000 | -DKK 121,000 | -DKK 520,100 | -DKK 376,100 |
| Free Cash Flow | DKK 14,000 | DKK 9,000 | DKK 285,200 | -DKK 131,900 |