ChemoMetec A/S
CHEMM.CO · CPH
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | DKK 244,101 | DKK 251,471 | DKK 208,073 | DKK 199,797 |
| % Growth | -2.9% | 20.9% | 4.1% | – |
| Cost of Goods Sold | DKK 9,136 | DKK 20,927 | DKK 20,108 | DKK 20,167 |
| Gross Profit | DKK 234,965 | DKK 230,544 | DKK 187,965 | DKK 179,630 |
| % Margin | 96.3% | 91.7% | 90.3% | 89.9% |
| R&D Expenses | DKK 10,367 | DKK 4,218 | DKK 4,098 | DKK 4,295 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 112,115 | DKK 95,346 | DKK 94,870 | -DKK 49,676 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 0 | -DKK 4,218 | DKK 0 | DKK 140,365 |
| Operating Expenses | DKK 122,482 | DKK 95,346 | DKK 98,968 | DKK 94,984 |
| Operating Income | DKK 112,483 | DKK 135,198 | DKK 88,997 | DKK 89,785 |
| % Margin | 46.1% | 53.8% | 42.8% | 44.9% |
| Other Income/Exp. Net | -DKK 5,309 | -DKK 2,359 | -DKK 1,433 | -DKK 763 |
| Pre-Tax Income | DKK 107,174 | DKK 132,839 | DKK 87,564 | DKK 89,022 |
| Tax Expense | DKK 24,122 | DKK 29,486 | DKK 21,836 | DKK 18,466 |
| Net Income | DKK 83,052 | DKK 103,353 | DKK 65,728 | DKK 70,556 |
| % Margin | 34% | 41.1% | 31.6% | 35.3% |
| EPS | 4.77 | 5.94 | 3.78 | 4.06 |
| % Growth | -19.7% | 57.1% | -6.9% | – |
| EPS Diluted | 4.77 | 5.94 | 3.78 | 4.06 |
| Weighted Avg Shares Out | 17,411 | 17,399 | 17,390 | 17,421 |
| Weighted Avg Shares Out Dil | 17,405 | 17,399 | 17,384 | 17,421 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | DKK 0 | -DKK 4,229 | DKK 12,304 |
| Interest Expense | DKK 2,062 | DKK 340 | -DKK 3,369 | DKK 3,552 |
| Depreciation & Amortization | DKK 6,203 | DKK 4,962 | DKK 4,679 | DKK 5,139 |
| EBITDA | DKK 116,701 | DKK 130,980 | DKK 88,999 | DKK 97,585 |
| % Margin | 47.8% | 52.1% | 42.8% | 48.8% |