Aktieselskabet Schouw & Co.
SCHO.CO · CPH
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | DKK 9,195 | DKK 8,525 | DKK 7,928 | DKK 8,547 |
| % Growth | 7.9% | 7.5% | -7.2% | – |
| Cost of Goods Sold | DKK 8,601 | DKK 5,904 | DKK 5,498 | DKK 5,941 |
| Gross Profit | DKK 594 | DKK 2,621 | DKK 2,430 | DKK 2,606 |
| % Margin | 6.5% | 30.7% | 30.7% | 30.5% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 0 | DKK 0 | DKK 179 | DKK 187 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 179 | DKK 187 |
| Other Operating Expenses | DKK 2,160 | DKK 2,192 | DKK 1,964 | DKK 1,991 |
| Operating Expenses | DKK 2,160 | DKK 2,192 | DKK 2,143 | DKK 2,178 |
| Operating Income | DKK 594 | DKK 429 | DKK 287 | DKK 428 |
| % Margin | 6.5% | 5% | 3.6% | 5% |
| Other Income/Exp. Net | -DKK 72 | -DKK 91 | -DKK 104 | -DKK 79 |
| Pre-Tax Income | DKK 522 | DKK 338 | DKK 183 | DKK 349 |
| Tax Expense | DKK 147 | DKK 91 | DKK 64 | DKK 120 |
| Net Income | DKK 355 | DKK 234 | DKK 114 | DKK 220 |
| % Margin | 3.9% | 2.7% | 1.4% | 2.6% |
| EPS | 15.53 | 10.18 | 4.94 | 9.49 |
| % Growth | 52.6% | 106.1% | -47.9% | – |
| EPS Diluted | 15.5 | 10.17 | 4.94 | 9.47 |
| Weighted Avg Shares Out | 23 | 23 | 23 | 23 |
| Weighted Avg Shares Out Dil | 23 | 23 | 23 | 23 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 48 | DKK 94 | DKK 92 | DKK 0 |
| Interest Expense | DKK 134 | DKK 197 | DKK 208 | DKK 71 |
| Depreciation & Amortization | DKK 285 | DKK 278 | DKK 277 | DKK 276 |
| EBITDA | DKK 927 | DKK 813 | DKK 668 | DKK 561 |
| % Margin | 10.1% | 9.5% | 8.4% | 6.6% |