Scandinavian Medical Solutions A/S
SMSMED.CO · CPH
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | DKK 245,442 | DKK 226,682 | DKK 191,192 | DKK 110,530 |
| % Growth | 8.3% | 18.6% | 73% | – |
| Cost of Goods Sold | DKK 211,164 | DKK 186,559 | DKK 156,463 | DKK 87,850 |
| Gross Profit | DKK 34,278 | DKK 40,123 | DKK 34,729 | DKK 22,680 |
| % Margin | 14% | 17.7% | 18.2% | 20.5% |
| 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 19,110 | DKK 0 | DKK 7,467 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 32,489 | DKK 7,262 | DKK 18,102 | DKK 472 |
| Operating Expenses | DKK 32,489 | DKK 26,372 | DKK 18,102 | DKK 7,939 |
| Operating Income | DKK 1,789 | DKK 13,751 | DKK 16,627 | DKK 14,741 |
| % Margin | 0.7% | 6.1% | 8.7% | 13.3% |
| Other Income/Exp. Net | -DKK 1,574 | -DKK 3,683 | -DKK 833 | -DKK 29 |
| Pre-Tax Income | DKK 215 | DKK 10,068 | DKK 15,794 | DKK 14,712 |
| Tax Expense | DKK 189 | DKK 2,281 | DKK 3,569 | DKK 3,339 |
| Net Income | DKK 26 | DKK 7,787 | DKK 12,224 | DKK 11,373 |
| % Margin | 0% | 3.4% | 6.4% | 10.3% |
| EPS | 0.001 | 0.28 | 0.45 | 0.43 |
| % Growth | -99.7% | -37.8% | 4.7% | – |
| EPS Diluted | 0.001 | 0.28 | 0.45 | 0.43 |
| Weighted Avg Shares Out | 27,687 | 27,456 | 27,300 | 26,708 |
| Weighted Avg Shares Out Dil | 27,687 | 27,456 | 27,300 | 26,708 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 577 | DKK 1,547 | DKK 144 | DKK 224 |
| Interest Expense | DKK 2,151 | DKK 5,230 | DKK 977 | DKK 254 |
| Depreciation & Amortization | DKK 8,623 | DKK 7,262 | DKK 4,455 | DKK 609 |
| EBITDA | DKK 10,989 | DKK 21,013 | DKK 21,225 | DKK 15,575 |
| % Margin | 4.5% | 9.3% | 11.1% | 14.1% |