Investeringsselskabet Luxor A/S
LUXOR-B.CO · CPH
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | DKK 91,169 | DKK 149,259 | DKK 85,868 | DKK 121,252 |
| % Growth | -38.9% | 73.8% | -29.2% | – |
| Cost of Goods Sold | DKK 9,107 | DKK 14,672 | DKK 12,462 | DKK 13,614 |
| Gross Profit | DKK 82,062 | DKK 134,587 | DKK 73,406 | DKK 107,638 |
| % Margin | 90% | 90.2% | 85.5% | 88.8% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| G&A Expenses | DKK 2,373 | DKK 1,091 | DKK 623 | DKK 3,755 |
| SG&A Expenses | DKK 2,373 | DKK 1,091 | DKK 623 | DKK 3,755 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 9,727 | DKK 9,941 | DKK 9,718 | DKK 6,143 |
| Operating Expenses | DKK 12,100 | DKK 11,032 | DKK 10,341 | DKK 9,898 |
| Operating Income | DKK 83,806 | DKK 123,555 | DKK 63,065 | DKK 97,740 |
| % Margin | 91.9% | 82.8% | 73.4% | 80.6% |
| Other Income/Exp. Net | -DKK 23,799 | -DKK 44,983 | -DKK 23,318 | DKK 39,945 |
| Pre-Tax Income | DKK 60,007 | DKK 78,572 | DKK 39,747 | DKK 137,685 |
| Tax Expense | DKK 13,135 | DKK 17,382 | DKK 9,099 | DKK 29,910 |
| Net Income | DKK 46,872 | DKK 61,190 | DKK 30,648 | DKK 107,775 |
| % Margin | 51.4% | 41% | 35.7% | 88.9% |
| EPS | 46.87 | 61.19 | 30.65 | 107.78 |
| % Growth | -23.4% | 99.6% | -71.6% | – |
| EPS Diluted | 46.87 | 61.19 | 30.65 | 107.78 |
| Weighted Avg Shares Out | 1,000 | 1,000 | 1,000 | 1,000 |
| Weighted Avg Shares Out Dil | 1,000 | 1,000 | 1,000 | 1,000 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | -DKK 5,949 | DKK 0 | DKK 12,951 |
| Interest Expense | DKK 24,738 | DKK 30,557 | DKK 25,308 | DKK 12,355 |
| Depreciation & Amortization | DKK 239 | DKK 239 | DKK 236 | DKK 275 |
| EBITDA | DKK 84,045 | DKK 109,368 | DKK 65,291 | DKK 150,315 |
| % Margin | 92.2% | 73.3% | 76% | 124% |