Solar A/S
SOLAR-B.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 12,223 | DKK 13,031 | DKK 13,863 | DKK 12,354 |
| % Growth | -6.2% | -6% | 12.2% | – |
| Cost of Goods Sold | DKK 9,702 | DKK 10,101 | DKK 10,618 | DKK 9,581 |
| Gross Profit | DKK 2,521 | DKK 2,930 | DKK 3,245 | DKK 2,773 |
| % Margin | 20.6% | 22.5% | 23.4% | 22.4% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 297 |
| SG&A Expenses | DKK 0 | DKK 0 | DKK 414 | DKK 297 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 2,179 | DKK 2,355 | DKK 2,308 | DKK 1,784 |
| Operating Expenses | DKK 2,179 | DKK 2,355 | DKK 2,308 | DKK 2,081 |
| Operating Income | DKK 342 | DKK 575 | DKK 939 | DKK 692 |
| % Margin | 2.8% | 4.4% | 6.8% | 5.6% |
| Other Income/Exp. Net | -DKK 150 | -DKK 107 | -DKK 79 | -DKK 70 |
| Pre-Tax Income | DKK 192 | DKK 468 | DKK 858 | DKK 622 |
| Tax Expense | DKK 44 | DKK 120 | DKK 198 | DKK 91 |
| Net Income | DKK 151 | DKK 347 | DKK 660 | DKK 531 |
| % Margin | 1.2% | 2.7% | 4.8% | 4.3% |
| EPS | 20.68 | 47.51 | 90.37 | 72.72 |
| % Growth | -56.5% | -47.4% | 24.3% | – |
| EPS Diluted | 20.6 | 47.34 | 90.05 | 72.5 |
| Weighted Avg Shares Out | 7 | 7 | 7 | 7 |
| Weighted Avg Shares Out Dil | 7 | 7 | 7 | 7 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 31 | DKK 26 | DKK 13 | DKK 21 |
| Interest Expense | DKK 114 | DKK 106 | DKK 43 | DKK 50 |
| Depreciation & Amortization | DKK 318 | DKK 313 | DKK 266 | DKK 239 |
| EBITDA | DKK 624 | DKK 887 | DKK 1,157 | DKK 888 |
| % Margin | 5.1% | 6.8% | 8.3% | 7.2% |