WindowMaster International A/S
WMA.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 294 | DKK 238 | DKK 241 | DKK 211 |
| % Growth | 23.7% | -1.4% | 14.2% | – |
| Cost of Goods Sold | DKK 157 | DKK 126 | DKK 130 | DKK 123 |
| Gross Profit | DKK 67 | DKK 112 | DKK 112 | DKK 88 |
| % Margin | 22.8% | 47% | 46.3% | 41.6% |
| R&D Expenses | DKK 3 | DKK 3 | DKK 3 | DKK 2 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 46 | DKK 0 | DKK 89 | DKK 78 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 71 | DKK 110 | DKK 16 | DKK 7 |
| Operating Expenses | DKK 120 | DKK 113 | DKK 108 | DKK 88 |
| Operating Income | DKK 18 | -DKK 1 | DKK 3 | DKK 1 |
| % Margin | 6% | -0.6% | 1.4% | 0.3% |
| Other Income/Exp. Net | -DKK 5 | -DKK 6 | -DKK 5 | -DKK 2 |
| Pre-Tax Income | DKK 12 | -DKK 7 | -DKK 2 | -DKK 1 |
| Tax Expense | DKK 2 | DKK 4 | DKK 0 | DKK 1 |
| Net Income | DKK 11 | -DKK 11 | -DKK 2 | -DKK 2 |
| % Margin | 3.6% | -4.7% | -0.8% | -0.9% |
| EPS | 78 | -82 | -14 | -13 |
| % Growth | 195.1% | -485.7% | -7.7% | – |
| EPS Diluted | 73 | -82 | -14 | -13 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | DKK 0 | DKK 0 | DKK 1 |
| Interest Expense | DKK 5 | DKK 5 | DKK 4 | DKK 3 |
| Depreciation & Amortization | DKK 17 | DKK 17 | DKK 19 | DKK 9 |
| EBITDA | DKK 34 | DKK 15 | DKK 21 | DKK 11 |
| % Margin | 11.4% | 6.4% | 8.8% | 5.3% |