NKT A/S
NKT.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 3,252 | DKK 2,567 | DKK 2,079 | DKK 1,907 |
| % Growth | 26.7% | 23.5% | 9% | – |
| Cost of Goods Sold | DKK 2,215 | DKK 1,747 | DKK 1,410 | DKK 1,229 |
| Gross Profit | DKK 1,037 | DKK 821 | DKK 670 | DKK 678 |
| % Margin | 31.9% | 32% | 32.2% | 35.6% |
| R&D Expenses | DKK 18 | DKK 0 | DKK 18 | DKK 24 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 393 | DKK 339 | DKK 303 | DKK 312 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 386 | DKK 0 | DKK 374 | DKK 431 |
| Operating Expenses | DKK 797 | DKK 354 | DKK 374 | DKK 431 |
| Operating Income | DKK 240 | DKK 498 | DKK 69 | DKK 21 |
| % Margin | 7.4% | 19.4% | 3.3% | 1.1% |
| Other Income/Exp. Net | DKK 34 | -DKK 349 | -DKK 271 | -DKK 264 |
| Pre-Tax Income | DKK 274 | DKK 149 | DKK 78 | DKK 4 |
| Tax Expense | DKK 38 | DKK 30 | DKK 23 | DKK 0 |
| Net Income | DKK 337 | DKK 124 | DKK 62 | DKK 4 |
| % Margin | 10.4% | 4.8% | 3% | 0.2% |
| EPS | 4.19 | 1.82 | 1.3 | 0.087 |
| % Growth | 130.2% | 40% | 1,387.4% | – |
| EPS Diluted | 4.19 | 2.15 | 1.2 | 0.087 |
| Weighted Avg Shares Out | 54 | 59 | 42 | 47 |
| Weighted Avg Shares Out Dil | 54 | 50 | 43 | 47 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 41 | DKK 11 | DKK 2 | DKK 5 |
| Interest Expense | DKK 8 | DKK 10 | DKK 8 | DKK 11 |
| Depreciation & Amortization | DKK 102 | DKK 90 | DKK 85 | DKK 95 |
| EBITDA | DKK 384 | DKK 248 | DKK 172 | DKK 121 |
| % Margin | 11.8% | 9.7% | 8.3% | 6.4% |