Aalborg
AAB.COAalborg Boldspilklub A/S Price (AAB.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,699,768
(88.4006)%2024 - Income Statement Summary
| Revenue | 75.19M USD |
| Cost of Revenue | 23.09M USD |
| Gross Profit | 52.09M USD |
| Operating Expenses | 95.57M USD |
| Operating Income | -43477000.00 USD |
| Other Expenses | 83.75M USD |
| Net Income | -44176000.00 USD |
Income Statement
Aalborg Boldspilklub A/SCurrency: DKK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
55,696,000.00
+0% |
76,756.00
-100% |
77,097.00
+0% |
74,800,000.00
+96,921% |
108,888,000.00
+46% |
137,263,000.00
+26% |
224,394,000.00
+63% |
119,093,000.00
-47% |
84,509,000.00
-29% |
68,224,000.00
-19% |
66,612,000.00
-2% |
72,805,000.00
+9% |
127,469,000.00
+75% |
78,773,000.00
-38% |
74,795,000.00
-5% |
63,238,000.00
-15% |
69,979,000.00
+11% |
60,376,000.00
-14% |
43,644,000.00
-28% |
64,275,000.00
+47% |
85,155,000.00
+32% |
81,832,000.00
-4% |
75,185,000.00
-8% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 13,039,000.00 | 13,975,000.00 | 22,290,000.00 | 74,455,000.00 | 70,527,000.00 | 49,581,000.00 | 37,703,000.00 | 19,911,000.00 | 21,334,000.00 | 30,727,000.00 | 23,626,000.00 | 24,255,000.00 | 22,893,000.00 | 20,063,000.00 | 21,865,000.00 | 16,557,000.00 | 19,000,000.00 | 25,773,000.00 | 25,281,000.00 | 23,095,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
55,696,000.00
+0% |
76,756.00
-100% |
77,097.00
+0% |
61,761,000.00
+80,008% |
94,913,000.00
+54% |
114,973,000.00
+21% |
149,939,000.00
+30% |
48,566,000.00
-68% |
34,928,000.00
-28% |
30,521,000.00
-13% |
46,701,000.00
+53% |
51,471,000.00
+10% |
96,742,000.00
+88% |
55,147,000.00
-43% |
50,540,000.00
-8% |
40,345,000.00
-20% |
49,916,000.00
+24% |
38,511,000.00
-23% |
27,087,000.00
-30% |
45,275,000.00
+67% |
59,382,000.00
+31% |
56,551,000.00
-5% |
52,090,000.00
-8% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (0.83%) | (0.87%) | (0.84%) | (0.67%) | (0.41%) | (0.41%) | (0.45%) | (0.70%) | (0.71%) | (0.76%) | (0.70%) | (0.68%) | (0.64%) | (0.71%) | (0.64%) | (0.62%) | (0.70%) | (0.70%) | (0.69%) | (0.69%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 36,745,000.00 | 42,387.00 | 47,797.00 | 49,888,000.00 | 60,625,000.00 | 79,971,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14,570,000.00 | 8,086,000.00 | 7,836,000.00 | 8,529,000.00 | 7,023,000.00 | 7,716,000.00 | 9,416,000.00 | 7,818,000.00 | 10,390,000.00 | 13,033,000.00 | 8,810,000.00 | 13,396,000.00 | 11,818,000.00 | |
| Selling, General & Admin... | 36,745,000.00 | 42,387.00 | 47,797.00 | 49,888,000.00 | 60,625,000.00 | 79,971,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14,570,000.00 | 8,086,000.00 | 7,836,000.00 | 8,529,000.00 | 7,023,000.00 | 7,716,000.00 | 9,416,000.00 | 7,818,000.00 | 10,390,000.00 | 13,033,000.00 | 8,810,000.00 | 13,396,000.00 | 11,818,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,796,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9,316,000.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 19,070,000.00 | 10,517.00 | 11,752.00 | 9,186,000.00 | 12,029,000.00 | 13,616,000.00 | 6,309,000.00 | -4,439,000.00 | 1,412,000.00 | 5,459,000.00 | 4,497,000.00 | 10,717,000.00 | 4,776,000.00 | 5,645,000.00 | 2,715,000.00 | 7,866,000.00 | 12,496,000.00 | 10,931,000.00 | 13,031,000.00 | 15,171,000.00 | 18,775,000.00 | 24,503,000.00 | 17,863,000.00 | |
| Other Expenses | 9,750,000.00 | 10,121.00 | 9,308.00 | 19,955,000.00 | 28,143,000.00 | 39,777,000.00 | 103,128,000.00 | 112,112,000.00 | 66,331,000.00 | 57,669,000.00 | 37,861,000.00 | 43,644,000.00 | 46,625,000.00 | 46,040,000.00 | 36,771,000.00 | 20,024,000.00 | 62,692,000.00 | 65,403,000.00 | 4,709,000.00 | 47,669,000.00 | 64,128,000.00 | 77,044,000.00 | 83,749,000.00 | |
| Total Operating Expenses | 46,495,000.00 | 52,508.00 | 57,105.00 | 69,843,000.00 | 88,768,000.00 | 119,748,000.00 | 103,128,000.00 | 112,112,000.00 | 66,331,000.00 | 57,669,000.00 | 52,431,000.00 | 51,730,000.00 | 54,461,000.00 | 54,569,000.00 | 43,794,000.00 | 27,740,000.00 | 72,108,000.00 | 73,221,000.00 | 15,099,000.00 | 60,702,000.00 | 72,938,000.00 | 90,440,000.00 | 95,567,000.00 | |
| Cost and Exponses | 46,495,000.00 | 52,508.00 | 57,105.00 | 82,882,000.00 | 102,743,000.00 | 142,038,000.00 | 177,583,000.00 | 182,639,000.00 | 115,912,000.00 | 95,372,000.00 | 72,342,000.00 | 73,064,000.00 | 85,188,000.00 | 78,195,000.00 | 68,049,000.00 | 50,633,000.00 | 92,171,000.00 | 95,086,000.00 | 31,656,000.00 | 79,702,000.00 | 98,711,000.00 | 115,721,000.00 | 118,662,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
-17,948.00
+0% |
-1,593.00
-91% |
183,579.00
-11,624% |
-7,314,000.00
-4,084% |
6,145,000.00
-184% |
-5,652,000.00
-192% |
46,811,000.00
-928% |
-63,546,000.00
-236% |
-31,403,000.00
-51% |
-27,148,000.00
-14% |
-5,730,000.00
-79% |
132,000.00
-102% |
42,281,000.00
+31,931% |
578,000.00
-99% |
6,746,000.00
+1,067% |
12,605,000.00
+87% |
-22,192,000.00
-276% |
-34,710,000.00
+56% |
11,988,000.00
-135% |
-14,673,000.00
-222% |
-13,526,000.00
-8% |
-33,889,000.00
+151% |
-43,477,000.00
+28% |
|
| Operating Income Ratio | (0.00%) | (-0.02%) | (2.38%) | (-0.10%) | (0.06%) | (-0.04%) | (0.21%) | (-0.53%) | (-0.37%) | (-0.40%) | (-0.09%) | (0.00%) | (0.33%) | (0.01%) | (0.09%) | (0.20%) | (-0.32%) | (-0.57%) | (0.27%) | (-0.23%) | (-0.16%) | (-0.41%) | (-0.58%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 723,000.00 | 2,091.00 | 1,408.00 | 195,000.00 | 675,000.00 | 773,000.00 | 719,000.00 | 1,165,000.00 | 1,172,000.00 | 1,008,000.00 | 50,000.00 | 30,000.00 | 75,000.00 | 95,000.00 | 368,000.00 | 645,000.00 | 339,000.00 | 1,769,000.00 | 692,000.00 | 754,000.00 | 30,000.00 | 437,000.00 | 748,000.00 | |
| Interest Expenses | 1,645.00 | 122.00 | 195,000.00 | 1,951,000.00 | 1,121,000.00 | 2,080,000.00 | 7,806,000.00 | 6,376,000.00 | 7,097,000.00 | 4,196,000.00 | 1,930,000.00 | 7,726,000.00 | 1,100,000.00 | 132,000.00 | 52,000.00 | 125,000.00 | 894,000.00 | 538,000.00 | 625,000.00 | 615,000.00 | 803,000.00 | 1,243,000.00 | 1,621,000.00 | |
| Total Other Income/Exp... | 846.00 | -780,715.00 | -1,213,000.00 | -1,951,000.00 | 485,000.00 | -2,080,000.00 | -10,130,000.00 | -15,635,000.00 | -5,925,000.00 | -3,046,000.00 | -2,247,000.00 | -7,293,000.00 | -1,003,000.00 | -37,000.00 | 316,000.00 | 520,000.00 | -570,000.00 | 1,232,000.00 | 67,000.00 | 139,000.00 | -2,210,000.00 | -508,000.00 | -699,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 19,052,052.00 | 10,637,285.00 | 2,132,000.00 | 1,680,000.00 | 17,243,000.00 | 9,420,000.00 | 53,120,000.00 | -60,308,000.00 | -23,523,000.00 | -21,689,000.00 | -1,233,000.00 | 4,950,000.00 | 47,057,000.00 | 6,223,000.00 | 9,829,000.00 | 20,471,000.00 | -9,356,000.00 | -22,010,000.00 | 25,682,000.00 | 485,000.00 | 3,812,000.00 | -8,651,000.00 | -24,692,000.00 | |
| EBITDA ratio | (0.34%) | (0.12%) | (2.53%) | (0.03%) | (0.17%) | (0.06%) | (0.24%) | (-0.57%) | (-0.35%) | (-0.32%) | (-0.02%) | (0.15%) | (0.37%) | (0.08%) | (0.17%) | (0.33%) | (-0.10%) | (-0.36%) | (0.59%) | (0.01%) | (0.06%) | (-0.11%) | (-0.33%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | -19,593.00 | -1,715.00 | -11,421.00 | -9,265,000.00 | 6,630,000.00 | -7,732,000.00 | 36,681,000.00 | -87,007,000.00 | -42,647,000.00 | -30,194,000.00 | -10,645,000.00 | -13,130,000.00 | 41,278,000.00 | 541,000.00 | 7,062,000.00 | 13,125,000.00 | -22,762,000.00 | -33,478,000.00 | 12,055,000.00 | -15,288,000.00 | -15,766,000.00 | -34,397,000.00 | -44,176,000.00 | |
| Income Before Tax Ratio | (0.00%) | (-0.02%) | (-0.15%) | (-0.12%) | (0.06%) | (-0.06%) | (0.16%) | (-0.73%) | (-0.50%) | (-0.44%) | (-0.16%) | (-0.18%) | (0.32%) | (0.01%) | (0.09%) | (0.21%) | (-0.33%) | (-0.55%) | (0.28%) | (-0.24%) | (-0.19%) | (-0.42%) | (-0.59%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | -5,810.00 | -403.00 | -3,141.00 | -3,400,000.00 | 1,349,000.00 | -2,248,000.00 | 5,600,000.00 | 3,501,000.00 | 3,325,000.00 | 10,791,000.00 | 1,116,000.00 | 19,908,000.00 | 273,000.00 | 95,000.00 | 368,000.00 | 364,000.00 | 570,000.00 | 538,000.00 | 272,000.00 | 615,000.00 | 2,210,000.00 | 0.00 | 0.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | -13,783.00
+0% |
-1,312.00
-90% |
-8,280.00
+531% |
-5,865,000.00
+70,733% |
5,281,000.00
-190% |
-5,484,000.00
-204% |
31,081,000.00
-667% |
-90,508,000.00
-391% |
-45,972,000.00
-49% |
-40,985,000.00
-11% |
-11,761,000.00
-71% |
-33,038,000.00
+181% |
41,079,000.00
-224% |
541,000.00
-99% |
7,062,000.00
+1,205% |
12,761,000.00
+81% |
-23,332,000.00
-283% |
-34,016,000.00
+46% |
11,783,000.00
-135% |
-15,903,000.00
-235% |
-17,976,000.00
+13% |
-34,397,000.00
+91% |
-44,176,000.00
+28% |
|
| Net Income Ratio | (0.00%) | (-0.02%) | (-0.11%) | (-0.08%) | (0.05%) | (-0.04%) | (0.14%) | (-0.76%) | (-0.54%) | (-0.60%) | (-0.18%) | (-0.45%) | (0.32%) | (0.01%) | (0.09%) | (0.20%) | (-0.33%) | (-0.56%) | (0.27%) | (-0.25%) | (-0.21%) | (-0.42%) | (-0.59%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -0.49 | -0.05 | -0.30 | -217.06 | 90.12 | -85.21 | 476.65 | -1,384.25 | -1,221.04 | -261.32 | -74.99 | -210.65 | 88.54 | 1.20 | 15.63 | 28.47 | -52.06 | -75.90 | 12.23 | -16.50 | -18.65 | -24.00 | -16.36 | |
| Diluted EPS | -0.49 | -0.05 | -0.30 | -217.06 | 89.58 | -84.06 | 471.76 | -1,384.25 | -1,221.04 | -261.32 | -74.99 | -210.65 | 88.54 | 1.20 | 15.63 | 28.47 | -52.06 | -75.90 | 12.23 | -16.50 | -18.65 | -24.00 | -16.36 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 28,248.00 | 28,248.00 | 27,331.00 | 27,020.00 | 58,650.00 | 64,357.00 | 65,193.00 | 65,384.00 | 37,650.00 | 156,839.00 | 156,839.00 | 156,839.00 | 451,659.00 | 451,659.00 | 451,659.00 | 448,146.00 | 448,146.00 | 448,146.00 | 963,690.00 | 963,690.00 | 963,690.00 | 1,432,993.00 | 2,699,768.00 | |
| Diluted Share Outstanding | 28,248.00 | 28,248.00 | 27,331.00 | 27,020.00 | 58,813.00 | 65,239.00 | 65,905.00 | 65,384.00 | 37,650.00 | 156,839.00 | 156,839.00 | 156,839.00 | 451,659.00 | 451,659.00 | 451,659.00 | 448,146.00 | 448,146.00 | 448,146.00 | 963,690.00 | 963,690.00 | 963,690.00 | 1,432,993.00 | 2,699,768.00 | |