Danish Aerospace Company A/S
DAC.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 18,860 | DKK 31,881 | DKK 23,911 | DKK 20,354 |
| % Growth | -40.8% | 33.3% | 17.5% | – |
| Cost of Goods Sold | DKK 6,669 | DKK 27,574 | DKK 5,814 | DKK 4,716 |
| Gross Profit | DKK 12,191 | DKK 4,306 | DKK 18,098 | DKK 15,638 |
| % Margin | 64.6% | 13.5% | 75.7% | 76.8% |
| R&D Expenses | DKK 75 | DKK 264 | DKK 264 | DKK 571 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 15,209 | DKK 0 | DKK 14,660 | DKK 13,402 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 443 | DKK 0 | DKK 584 | DKK 563 |
| Operating Expenses | DKK 15,726 | DKK 264 | DKK 15,508 | DKK 14,537 |
| Operating Income | -DKK 3,535 | DKK 4,042 | -DKK 251 | DKK 1,101 |
| % Margin | -18.7% | 12.7% | -1% | 5.4% |
| Other Income/Exp. Net | -DKK 1,247 | -DKK 1,328 | -DKK 50 | -DKK 726 |
| Pre-Tax Income | -DKK 4,782 | DKK 2,714 | -DKK 301 | DKK 375 |
| Tax Expense | -DKK 905 | DKK 694 | DKK 50 | DKK 200 |
| Net Income | -DKK 3,877 | DKK 2,020 | -DKK 351 | DKK 175 |
| % Margin | -20.6% | 6.3% | -1.5% | 0.9% |
| EPS | -0.36 | 0.19 | -0.032 | 0.016 |
| % Growth | -289.5% | 690.1% | -300% | – |
| EPS Diluted | -0.36 | 0.19 | -0.032 | 0.016 |
| Weighted Avg Shares Out | 10,908 | 10,630 | 10,908 | 10,908 |
| Weighted Avg Shares Out Dil | 10,908 | 10,908 | 10,908 | 10,908 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 564 | DKK 246 | DKK 703 | DKK 189 |
| Interest Expense | DKK 1,173 | DKK 976 | DKK 46 | DKK 235 |
| Depreciation & Amortization | DKK 517 | DKK 497 | DKK 504 | DKK 1,134 |
| EBITDA | -DKK 3,091 | DKK 4,785 | DKK 955 | DKK 2,236 |
| % Margin | -16.4% | 15% | 4% | 11% |