DonkeyRepublic Holding A/S
DONKEY.CO · CPH
6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | |
|---|---|---|---|---|
| Revenue | DKK 39,735 | DKK 39,735 | DKK 86,720 | DKK 45,343 |
| % Growth | 0% | -54.2% | 91.3% | – |
| Cost of Goods Sold | DKK 13,326 | DKK 13,326 | DKK 64,783 | DKK 13,698 |
| Gross Profit | DKK 26,410 | DKK 26,410 | DKK 21,936 | DKK 31,645 |
| % Margin | 66.5% | 66.5% | 25.3% | 69.8% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 3,221 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 24,129 | DKK 24,129 | DKK 13,508 | DKK 20,516 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 6,308 | DKK 6,308 | DKK 0 | DKK 3,760 |
| Operating Expenses | DKK 30,437 | DKK 30,437 | DKK 13,508 | DKK 27,497 |
| Operating Income | -DKK 4,027 | -DKK 4,027 | DKK 8,429 | DKK 4,149 |
| % Margin | -10.1% | -10.1% | 9.7% | 9.1% |
| Other Income/Exp. Net | -DKK 2,147 | -DKK 2,147 | DKK 0 | -DKK 2,296 |
| Pre-Tax Income | -DKK 6,175 | -DKK 6,175 | DKK 3,706 | DKK 1,853 |
| Tax Expense | DKK 217 | DKK 217 | DKK 270 | DKK 135 |
| Net Income | -DKK 6,391 | -DKK 6,391 | DKK 3,436 | DKK 1,718 |
| % Margin | -16.1% | -16.1% | 4% | 3.8% |
| EPS | -0.24 | -0.24 | 0.13 | 0.069 |
| % Growth | 0% | -284.6% | 88.1% | – |
| EPS Diluted | -0.24 | -0.24 | 0.13 | 0.068 |
| Weighted Avg Shares Out | 26,630 | 26,630 | 26,645 | 25,189 |
| Weighted Avg Shares Out Dil | 26,645 | 26,645 | 26,645 | 24,853 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Interest Expense | DKK 4,557 | DKK 2,147 | DKK 4,888 | DKK 1,727 |
| Depreciation & Amortization | DKK 6,539 | DKK 6,539 | DKK 13,830 | DKK 2,038 |
| EBITDA | DKK 2,512 | DKK 2,512 | DKK 22,425 | DKK 7,667 |
| % Margin | 6.3% | 6.3% | 25.9% | 16.9% |