Djurslands
DJUR.CODjurslands Bank A/S Price (DJUR.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,682,824
(0.2417)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Djurslands Bank A/SCurrency: DKK
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
184,353,000.00
+0% |
186,666,000.00
+1% |
293,846,000.00
+57% |
256,941,000.00
-13% |
245,580,000.00
-4% |
255,073,000.00
+4% |
282,897,000.00
+11% |
266,117,000.00
-6% |
304,816,000.00
+15% |
291,995,000.00
-4% |
307,940,000.00
+5% |
317,118,000.00
+3% |
324,268,000.00
+2% |
334,047,000.00
+3% |
343,471,000.00
+3% |
384,773,000.00
+12% |
373,296,000.00
-3% |
403,306,000.00
+8% |
456,788,000.00
+13% |
637,949,000.00
+40% |
671,569,000.00
+5% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 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 | -18,798,000.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
184,353,000.00
+0% |
186,666,000.00
+1% |
293,846,000.00
+57% |
256,941,000.00
-13% |
245,580,000.00
-4% |
255,073,000.00
+4% |
282,897,000.00
+11% |
266,117,000.00
-6% |
304,816,000.00
+15% |
291,995,000.00
-4% |
307,940,000.00
+5% |
317,118,000.00
+3% |
324,268,000.00
+2% |
334,047,000.00
+3% |
343,471,000.00
+3% |
384,773,000.00
+12% |
373,296,000.00
-3% |
403,306,000.00
+8% |
456,788,000.00
+13% |
656,747,000.00
+44% |
671,569,000.00
+2% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.03%) | (1.00%) | |
| 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 | |
| General and Administrative | 119,558,000.00 | 47,375,000.00 | 50,931,000.00 | 57,029,000.00 | 165,711,000.00 | 166,484,000.00 | 172,694,000.00 | 177,162,000.00 | 64,203,000.00 | 71,367,000.00 | 67,577,000.00 | 74,802,000.00 | 75,778,000.00 | 84,924,000.00 | 105,601,000.00 | 102,112,000.00 | 99,122,000.00 | 106,232,000.00 | 113,915,000.00 | 126,044,000.00 | 138,233,000.00 | |
| Selling, General & Admin... | 119,558,000.00 | 47,375,000.00 | 50,931,000.00 | 57,029,000.00 | 165,711,000.00 | 166,484,000.00 | 172,694,000.00 | 177,162,000.00 | 64,203,000.00 | 71,367,000.00 | 67,577,000.00 | 74,802,000.00 | 75,778,000.00 | 84,924,000.00 | 105,601,000.00 | 102,112,000.00 | 99,122,000.00 | 106,232,000.00 | 113,915,000.00 | 323,793,000.00 | 138,233,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 197,749,000.00 | 0.00 | |
| Depreciation and Amortiz... | 5,709,000.00 | 4,982,000.00 | 0.00 | 5,414,000.00 | 5,248,000.00 | 5,924,000.00 | 5,870,000.00 | 7,948,000.00 | 13,137,000.00 | 9,117,000.00 | 5,557,000.00 | 4,697,000.00 | 5,305,000.00 | 9,867,000.00 | 6,260,000.00 | 6,818,000.00 | 11,428,000.00 | 9,229,000.00 | 14,463,000.00 | 13,558,000.00 | 13,528,000.00 | |
| Other Expenses | 5,709,000.00 | 90,156,000.00 | 111,251,000.00 | 83,933,000.00 | 10,750,000.00 | 74,077,000.00 | 22,023,000.00 | -19,527,000.00 | 131,633,000.00 | 128,671,000.00 | 127,711,000.00 | 126,713,000.00 | 135,710,000.00 | 143,810,000.00 | 153,465,000.00 | 156,248,000.00 | 170,895,000.00 | 169,307,000.00 | 181,911,000.00 | 0.00 | 533,336,000.00 | |
| Total Operating Expenses | 125,267,000.00 | 137,531,000.00 | 162,182,000.00 | 140,962,000.00 | 176,461,000.00 | 240,561,000.00 | 194,717,000.00 | 157,635,000.00 | 195,836,000.00 | 200,038,000.00 | 195,288,000.00 | 201,515,000.00 | 211,488,000.00 | 228,734,000.00 | 259,066,000.00 | 258,360,000.00 | 270,017,000.00 | 275,539,000.00 | 295,826,000.00 | 323,419,999.00 | 671,569,000.00 | |
| Cost and Exponses | 125,267,000.00 | 137,531,000.00 | 162,182,000.00 | 140,962,000.00 | 176,461,000.00 | 240,561,000.00 | 194,717,000.00 | 157,635,000.00 | 195,836,000.00 | 200,038,000.00 | 195,288,000.00 | 201,515,000.00 | 211,488,000.00 | 228,734,000.00 | 259,066,000.00 | 258,360,000.00 | 270,017,000.00 | 275,539,000.00 | 295,826,000.00 | 323,419,999.00 | 671,569,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
112,733,000.00
+0% |
116,018,000.00
+3% |
173,969,000.00
+50% |
237,153,000.00
+36% |
202,688,000.00
-15% |
152,683,000.00
-25% |
104,200,000.00
-32% |
92,520,000.00
-11% |
111,373,000.00
+20% |
91,392,000.00
-18% |
101,518,000.00
+11% |
91,975,000.00
-9% |
106,728,000.00
+16% |
134,807,000.00
+26% |
97,549,000.00
-28% |
138,182,000.00
+42% |
60,378,000.00
-56% |
143,351,000.00
+137% |
150,183,000.00
+5% |
313,537,000.00
+109% |
0.00
+0% |
|
| Operating Income Ratio | (0.61%) | (0.62%) | (0.59%) | (0.92%) | (0.83%) | (0.60%) | (0.37%) | (0.35%) | (0.37%) | (0.31%) | (0.33%) | (0.29%) | (0.33%) | (0.40%) | (0.28%) | (0.36%) | (0.16%) | (0.36%) | (0.33%) | (0.49%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 181,682,000.00 | 167,153,000.00 | 207,698,000.00 | 292,864,000.00 | 366,342,000.00 | 295,620,000.00 | 242,691,000.00 | 246,067,000.00 | 237,813,000.00 | 222,388,000.00 | 214,493,000.00 | 188,811,000.00 | 180,016,000.00 | 179,283,000.00 | 180,085,000.00 | 176,755,000.00 | 0.00 | 0.00 | 0.00 | 464,028,000.00 | 522,345,000.00 | |
| Interest Expenses | 47,344,000.00 | 36,790,000.00 | 66,248,000.00 | 134,884,000.00 | 182,166,000.00 | 101,530,000.00 | 55,249,000.00 | 60,456,000.00 | 50,243,000.00 | 43,028,000.00 | 31,367,000.00 | 18,596,000.00 | 14,827,000.00 | 12,297,000.00 | 12,578,000.00 | 6,519,000.00 | 0.00 | 0.00 | 0.00 | 68,084,000.00 | 125,718,000.00 | |
| Total Other Income/Exp... | 9,706,000.00 | 60,000.00 | 76,000.00 | 73,000.00 | 3,273,000.00 | 87,000.00 | -162,000.00 | -7,948,000.00 | -74,000.00 | -9,094,000.00 | -5,555,000.00 | -4,711,000.00 | -5,323,000.00 | -4,220,000.00 | -9,929,000.00 | -7,186,000.00 | -10,500,000.00 | -8,293,000.00 | -13,467,000.00 | 992,000.00 | 327,341,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 61,375,000.00 | 84,210,000.00 | 111,984,000.00 | 107,733,000.00 | 0.00 | 57,077,000.00 | 54,821,000.00 | 39,910,000.00 | 74,241,000.00 | 57,458,000.00 | 75,706,000.00 | 78,090,000.00 | 97,224,000.00 | 132,360,000.00 | 94,900,000.00 | 145,368,000.00 | 70,878,000.00 | 151,644,000.00 | 174,236,000.00 | 327,095,000.00 | 0.00 | |
| EBITDA ratio | (0.64%) | (0.65%) | (0.59%) | (0.94%) | (0.85%) | (0.62%) | (0.39%) | (0.38%) | (0.41%) | (0.34%) | (0.35%) | (0.30%) | (0.35%) | (0.43%) | (0.30%) | (0.38%) | (0.19%) | (0.38%) | (0.36%) | (0.51%) | (0.00%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 65,389,000.00 | 79,228,000.00 | 107,721,000.00 | 102,269,000.00 | 20,522,000.00 | 51,153,000.00 | 48,951,000.00 | 32,064,000.00 | 61,130,000.00 | 48,364,000.00 | 70,151,000.00 | 73,379,000.00 | 91,901,000.00 | 122,510,000.00 | 84,971,000.00 | 138,182,000.00 | 60,378,000.00 | 143,351,000.00 | 160,769,000.00 | 314,529,000.00 | 327,341,000.00 | |
| Income Before Tax Ratio | (0.35%) | (0.42%) | (0.37%) | (0.40%) | (0.08%) | (0.20%) | (0.17%) | (0.12%) | (0.20%) | (0.17%) | (0.23%) | (0.23%) | (0.28%) | (0.37%) | (0.25%) | (0.36%) | (0.16%) | (0.36%) | (0.35%) | (0.49%) | (0.49%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 15,896,000.00 | 19,352,000.00 | 24,429,000.00 | 22,610,000.00 | 2,756,000.00 | 11,184,000.00 | 12,166,000.00 | 8,783,000.00 | 14,010,000.00 | 11,311,000.00 | 13,094,000.00 | 14,608,000.00 | 17,519,000.00 | 24,434,000.00 | 12,626,000.00 | 26,950,000.00 | 9,723,000.00 | 27,266,000.00 | 30,828,000.00 | 75,153,000.00 | 80,098,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 49,493,000.00
+0% |
59,876,000.00
+21% |
83,292,000.00
+39% |
79,659,000.00
-4% |
17,766,000.00
-78% |
39,969,000.00
+125% |
36,785,000.00
-8% |
23,281,000.00
-37% |
47,120,000.00
+102% |
37,053,000.00
-21% |
57,057,000.00
+54% |
58,771,000.00
+3% |
74,382,000.00
+27% |
98,076,000.00
+32% |
72,345,000.00
-26% |
111,232,000.00
+54% |
50,655,000.00
-54% |
116,085,000.00
+129% |
129,941,000.00
+12% |
239,376,000.00
+84% |
247,243,000.00
+3% |
|
| Net Income Ratio | (0.27%) | (0.32%) | (0.28%) | (0.31%) | (0.07%) | (0.16%) | (0.13%) | (0.09%) | (0.15%) | (0.13%) | (0.19%) | (0.19%) | (0.23%) | (0.29%) | (0.21%) | (0.29%) | (0.14%) | (0.29%) | (0.28%) | (0.38%) | (0.37%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 0.93 | 22.18 | 29.50 | 28.00 | 6.95 | 1.51 | 1.45 | 9.00 | 17.00 | 14.00 | 21.00 | 22.00 | 28.00 | 36.30 | 27.04 | 41.39 | 18.85 | 43.15 | 48.32 | 89.01 | 92.16 | |
| Diluted EPS | 0.93 | 22.18 | 29.50 | 28.00 | 6.95 | 1.51 | 1.45 | 9.00 | 17.00 | 14.00 | 21.00 | 22.00 | 28.00 | 36.30 | 26.80 | 41.39 | 18.85 | 43.15 | 48.32 | 89.01 | 92.16 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 53,200,000.00 | 2,699,218.00 | 2,800,000.00 | 2,844,964.00 | 2,555,177.00 | 2,637,023.00 | 2,695,386.00 | 2,586,778.00 | 2,771,764.00 | 2,646,642.00 | 2,717,000.00 | 2,671,409.00 | 2,656,500.00 | 2,674,805.00 | 2,675,306.00 | 2,687,306.00 | 2,687,306.00 | 2,690,000.00 | 2,689,324.00 | 2,689,324.00 | 2,682,824.00 | |
| Diluted Share Outstanding | 53,200,000.00 | 2,699,218.00 | 2,800,000.00 | 2,844,964.00 | 2,555,177.00 | 2,637,023.00 | 2,695,386.00 | 2,586,778.00 | 2,771,765.00 | 2,646,643.00 | 2,717,000.00 | 2,671,409.00 | 2,656,500.00 | 2,701,818.00 | 2,699,440.00 | 2,687,306.00 | 2,687,306.00 | 2,690,000.00 | 2,689,324.00 | 2,689,324.00 | 2,682,824.00 | |