Brøndbyernes
BIF.COBrøndbyernes IF Fodbold A/S Price (BIF.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
570,332,733
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Brøndbyernes IF Fodbold 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
90,853,000.00
+0% |
113,999,000.00
+25% |
127,978,000.00
+12% |
153,962,000.00
+20% |
130,331,000.00
-15% |
133,730,000.00
+3% |
182,149,000.00
+36% |
249,347,000.00
+37% |
179,909,000.00
-28% |
151,393,000.00
-16% |
121,839,000.00
-20% |
110,297,000.00
-9% |
120,282,000.00
+9% |
135,282,000.00
+12% |
134,294,000.00
-1% |
145,480,000.00
+8% |
183,453,000.00
+26% |
175,140,000.00
-5% |
113,262,000.00
-35% |
290,003,000.00
+156% |
221,104,000.00
-24% |
341,418,000.00
+54% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11,498,000.00 | 8,524,000.00 | 62,327,000.00 | 64,186,000.00 | 28,044,000.00 | 28,543,000.00 | 35,319,000.00 | 33,382,000.00 | 30,914,000.00 | 32,083,000.00 | 46,719,000.00 | 44,789,000.00 | 28,142,000.00 | 63,041,000.00 | 60,851,000.00 | 90,878,000.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
90,853,000.00
+0% |
113,999,000.00
+25% |
127,978,000.00
+12% |
153,962,000.00
+20% |
130,331,000.00
-15% |
133,730,000.00
+3% |
170,651,000.00
+28% |
240,823,000.00
+41% |
117,582,000.00
-51% |
87,207,000.00
-26% |
93,795,000.00
+8% |
81,754,000.00
-13% |
84,963,000.00
+4% |
101,900,000.00
+20% |
103,380,000.00
+1% |
113,397,000.00
+10% |
136,734,000.00
+21% |
130,351,000.00
-5% |
85,120,000.00
-35% |
226,962,000.00
+167% |
160,253,000.00
-29% |
250,540,000.00
+56% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.94%) | (0.97%) | (0.65%) | (0.58%) | (0.77%) | (0.74%) | (0.71%) | (0.75%) | (0.77%) | (0.78%) | (0.75%) | (0.74%) | (0.75%) | (0.78%) | (0.72%) | (0.73%) | |
| 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 | |
| General and Administrative | 58,206,000.00 | 56,446,000.00 | 57,127,000.00 | 120,780,000.00 | 110,294,000.00 | 113,492,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 58,027,000.00 | 22,773,000.00 | 23,350,000.00 | 20,254,000.00 | 23,491,000.00 | 25,714,000.00 | 29,214,000.00 | 32,951,000.00 | 27,785,000.00 | 37,795,000.00 | 52,175,000.00 | 79,120,000.00 | |
| Selling, General & Admin... | 72,481,000.00 | 69,436,000.00 | 70,278,000.00 | 120,780,000.00 | 110,294,000.00 | 113,492,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 62,137,000.00 | 25,057,000.00 | 25,953,000.00 | 23,538,000.00 | 28,505,000.00 | 32,125,000.00 | 38,264,000.00 | 42,184,000.00 | 32,162,000.00 | 45,752,000.00 | 60,696,000.00 | 90,987,000.00 | |
| Selling & Marketing Exp... | 14,275,000.00 | 12,990,000.00 | 13,151,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,110,000.00 | 2,284,000.00 | 2,603,000.00 | 3,284,000.00 | 5,014,000.00 | 6,411,000.00 | 9,050,000.00 | 9,233,000.00 | 4,377,000.00 | 7,957,000.00 | 8,521,000.00 | 11,867,000.00 | |
| Depreciation and Amortiz... | 27,617,000.00 | 18,730,000.00 | 21,475,000.00 | 11,674,000.00 | 12,192,000.00 | 16,850,000.00 | 21,684,000.00 | 20,622,000.00 | 51,769,000.00 | 28,963,000.00 | 208,445,000.00 | 31,789,000.00 | 118,935,000.00 | 5,414,000.00 | 6,493,000.00 | 7,576,000.00 | 34,251,000.00 | 43,486,000.00 | 36,153,000.00 | 39,869,000.00 | 49,717,000.00 | 111,540,000.00 | |
| Other Expenses | 27,338,000.00 | 31,859,000.00 | 31,953,000.00 | 11,952,000.00 | 12,205,000.00 | 16,844,000.00 | 179,271,000.00 | 229,250,000.00 | 121,714,000.00 | 110,314,000.00 | 118,226,000.00 | 92,082,000.00 | 102,402,000.00 | 104,431,000.00 | 102,767,000.00 | 114,755,000.00 | 117,685,000.00 | 130,200,000.00 | 67,896,000.00 | 116,081,000.00 | 143,373,000.00 | 159,553,000.00 | |
| Total Operating Expenses | 99,819,000.00 | 101,295,000.00 | 102,231,000.00 | 132,732,000.00 | 122,499,000.00 | 130,336,000.00 | 179,271,000.00 | 229,250,000.00 | 121,714,000.00 | 110,314,000.00 | 180,363,000.00 | 117,139,000.00 | 128,355,000.00 | 127,969,000.00 | 131,272,000.00 | 146,880,000.00 | 155,949,000.00 | 172,384,000.00 | 100,058,000.00 | 161,833,000.00 | 204,069,000.00 | 250,540,000.00 | |
| Cost and Exponses | 99,819,000.00 | 101,295,000.00 | 102,231,000.00 | 132,732,000.00 | 122,499,000.00 | 130,336,000.00 | 190,769,000.00 | 237,774,000.00 | 184,041,000.00 | 174,500,000.00 | 208,407,000.00 | 145,682,000.00 | 163,674,000.00 | 161,351,000.00 | 162,186,000.00 | 178,963,000.00 | 202,668,000.00 | 217,173,000.00 | 128,200,000.00 | 224,874,000.00 | 264,920,000.00 | 341,418,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
-34,901,000.00
+0% |
7,377,000.00
-121% |
25,709,000.00
+249% |
31,990,000.00
+24% |
72,894,000.00
+128% |
-23,032,000.00
-132% |
-8,620,000.00
-63% |
11,573,000.00
-234% |
-26,580,000.00
-330% |
-28,059,000.00
+6% |
-65,669,000.00
+134% |
-35,385,000.00
-46% |
-21,063,000.00
-40% |
-1,927,000.00
-91% |
-10,437,000.00
+442% |
-33,483,000.00
+221% |
71,083,000.00
-312% |
-43,865,000.00
-162% |
1,201,000.00
-103% |
113,107,000.00
+9,318% |
26,005,000.00
-77% |
-57,314,029.00
-320% |
|
| Operating Income Ratio | (-0.38%) | (0.06%) | (0.20%) | (0.21%) | (0.56%) | (-0.17%) | (-0.05%) | (0.05%) | (-0.15%) | (-0.19%) | (-0.54%) | (-0.32%) | (-0.18%) | (-0.01%) | (-0.08%) | (-0.23%) | (0.39%) | (-0.25%) | (0.01%) | (0.39%) | (0.12%) | (-0.17%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 13,343,000.00 | 8,119,000.00 | 10,043,000.00 | 8,651,000.00 | 7,241,000.00 | 11,765,000.00 | -1,350,000.00 | 193,000.00 | 48,000.00 | 895,000.00 | 543,000.00 | 88,000.00 | 392,000.00 | 153,000.00 | 280,000.00 | 281,000.00 | 149,000.00 | 18,000.00 | 2,000.00 | 3,000.00 | 810,000.00 | 2,314,000.00 | |
| Interest Expenses | 26,000.00 | 857,000.00 | 120,000.00 | 284,000.00 | 941,000.00 | 966,000.00 | 8,950,000.00 | 9,703,000.00 | 8,340,000.00 | 6,782,000.00 | 5,719,000.00 | 4,847,000.00 | 3,622,000.00 | 4,313,000.00 | 3,663,000.00 | 635,000.00 | 929,000.00 | 4,052,000.00 | 1,451,000.00 | 490,000.00 | 664,000.00 | 13,905,000.00 | |
| Total Other Income/Exp... | -25,961,000.00 | -6,184,000.00 | 355,000.00 | 10,198,000.00 | 64,108,000.00 | -27,392,000.00 | -10,300,000.00 | -9,510,000.00 | -30,788,000.00 | -5,887,000.00 | -200,954,000.00 | -9,231,000.00 | -132,692,000.00 | 2,750,000.00 | -10,469,000.00 | -204,000.00 | -847,000.00 | -34,832,000.00 | -10,916,000.00 | 18,289,000.00 | 34,444,000.00 | -46,849,971.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | -7,284,000.00 | 26,107,000.00 | 47,184,000.00 | 43,664,000.00 | 112,832,999.00 | -6,182,000.00 | 13,064,000.00 | 93,801,000.00 | 25,189,000.00 | 721,000.00 | -52,459,000.00 | -13,238,000.00 | -31,198,000.00 | -6,366,000.00 | -4,970,000.00 | -16,581,000.00 | 45,547,000.00 | -31,159,000.00 | 11,751,000.00 | 123,777,000.00 | 38,604,000.00 | 21,281,000.00 | |
| EBITDA ratio | (-0.08%) | (0.23%) | (0.37%) | (0.28%) | (0.65%) | (-0.05%) | (0.07%) | (0.13%) | (0.14%) | (0.01%) | (1.17%) | (-0.03%) | (0.81%) | (0.03%) | (0.10%) | (-0.01%) | (0.25%) | (-0.18%) | (0.11%) | (0.53%) | (0.34%) | (0.06%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | -34,927,000.00 | 6,520,000.00 | 25,583,000.00 | 31,428,000.00 | 71,940,000.00 | -23,998,000.00 | -18,920,000.00 | 2,063,000.00 | -34,920,000.00 | -34,841,000.00 | -266,623,000.00 | -39,643,000.00 | -153,755,000.00 | -16,999,000.00 | -31,868,000.00 | -24,792,000.00 | 10,367,000.00 | -78,697,000.00 | -25,853,000.00 | 83,418,000.00 | -11,777,000.00 | -104,164,000.00 | |
| Income Before Tax Ratio | (-0.38%) | (0.06%) | (0.20%) | (0.20%) | (0.55%) | (-0.18%) | (-0.10%) | (0.01%) | (-0.19%) | (-0.23%) | (-2.19%) | (-0.36%) | (-1.28%) | (-0.13%) | (-0.24%) | (-0.17%) | (0.06%) | (-0.45%) | (-0.23%) | (0.29%) | (-0.05%) | (-0.31%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | -10,229,000.00 | 1,956,000.00 | 7,762,000.00 | 8,623,000.00 | 17,017,000.00 | -8,555,000.00 | -5,074,000.00 | -2,836,000.00 | -2,741,000.00 | 61,000.00 | 195,702,000.00 | 6,822,000.00 | 128,212,000.00 | 14,571,000.00 | 13,097,000.00 | 3,798,000.00 | 59,869,000.00 | 34,832,000.00 | 27,054,000.00 | 29,689,000.00 | 102,000.00 | 0.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | -24,698,000.00
+0% |
4,564,000.00
-118% |
17,821,000.00
+290% |
22,805,000.00
+28% |
54,923,000.00
+141% |
-15,443,000.00
-128% |
-13,846,000.00
-10% |
5,280,000.00
-138% |
-32,179,000.00
-709% |
-34,902,000.00
+8% |
-462,325,000.00
+1,225% |
-46,465,000.00
-90% |
-281,967,000.00
+507% |
-31,570,000.00
-89% |
-44,965,000.00
+42% |
-28,590,000.00
-36% |
-49,502,000.00
+73% |
-113,529,000.00
+129% |
-52,907,000.00
-53% |
53,729,000.00
-202% |
-11,879,000.00
-122% |
-104,164,000.00
+777% |
|
| Net Income Ratio | (-0.27%) | (0.04%) | (0.14%) | (0.15%) | (0.42%) | (-0.12%) | (-0.08%) | (0.02%) | (-0.18%) | (-0.23%) | (-3.79%) | (-0.42%) | (-2.34%) | (-0.23%) | (-0.33%) | (-0.20%) | (-0.27%) | (-0.65%) | (-0.47%) | (0.19%) | (-0.05%) | (-0.31%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | -1.11 | 0.21 | 0.89 | 1.14 | 2.77 | -0.78 | -0.47 | 0.17 | -1.10 | -1.07 | -14.45 | -0.68 | -2.04 | -0.23 | -0.32 | -0.09 | -0.14 | -0.33 | -0.10 | 0.09 | -0.02 | -0.18 | |
| Diluted EPS | -1.11 | 0.21 | 0.89 | 1.14 | 2.77 | -0.78 | -0.47 | 0.17 | -1.10 | -1.07 | -14.45 | -0.67 | -1.96 | -0.23 | -0.32 | -0.09 | -0.14 | -0.33 | -0.10 | 0.09 | -0.02 | -0.18 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 22,159,072.00 | 22,159,072.00 | 19,900,826.00 | 19,900,826.00 | 19,900,826.00 | 19,900,826.00 | 29,167,229.00 | 29,167,229.00 | 29,167,229.00 | 32,476,980.00 | 31,986,065.00 | 68,040,774.00 | 137,885,007.00 | 137,884,985.00 | 138,491,344.00 | 326,671,301.00 | 345,566,666.00 | 347,654,987.00 | 536,389,823.00 | 570,332,733.00 | 570,332,733.00 | 570,332,733.00 | |
| Diluted Share Outstanding | 22,169,373.00 | 22,169,373.00 | 19,900,826.00 | 19,900,826.00 | 19,900,826.00 | 19,900,826.00 | 29,167,229.00 | 29,167,229.00 | 29,167,229.00 | 32,476,980.00 | 31,986,065.00 | 68,970,577.00 | 143,914,357.00 | 138,491,344.00 | 138,491,344.00 | 326,671,301.00 | 347,654,943.00 | 347,654,987.00 | 536,389,823.00 | 570,332,733.00 | 570,332,733.00 | 570,332,733.00 | |