FirstFarms
FFARMS.COFirstFarms A/S Price (FFARMS.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
10,166,311
(0.1288)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
FirstFarms A/SCurrency: DKK
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
12,533,000.00
+0% |
71,243,000.00
+468% |
82,174,000.00
+15% |
104,015,000.00
+27% |
117,462,000.00
+13% |
129,331,000.00
+10% |
108,080,000.00
-16% |
114,127,000.00
+6% |
125,008,000.00
+10% |
111,841,000.00
-11% |
130,257,000.00
+16% |
190,666,000.00
+46% |
248,876,000.00
+31% |
328,072,000.00
+32% |
312,616,000.00
-5% |
370,306,000.00
+18% |
421,340,000.00
+14% |
461,562,000.00
+10% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 11,483,000.00 | 67,746,000.00 | 81,839,000.00 | 116,151,000.00 | 107,252,000.00 | 177,626,000.00 | 144,622,000.00 | 113,838,000.00 | 132,838,000.00 | 147,641,000.00 | 165,092,000.00 | 204,873,000.00 | 261,669,000.00 | 317,142,000.00 | 340,978,000.00 | 265,989,000.00 | 266,971,000.00 | 341,374,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
1,050,000.00
+0% |
3,497,000.00
+233% |
335,000.00
-90% |
-12,136,000.00
-3,723% |
10,210,000.00
-184% |
-48,295,000.00
-573% |
-36,542,000.00
-24% |
289,000.00
-101% |
-7,830,000.00
-2,809% |
-35,800,000.00
+357% |
-34,835,000.00
-3% |
-14,207,000.00
-59% |
-12,793,000.00
-10% |
10,930,000.00
-185% |
-28,362,000.00
-359% |
104,317,000.00
-468% |
154,369,000.00
+48% |
120,188,000.00
-22% |
|
| Gross Profit Ratio | (0.08%) | (0.05%) | (0.00%) | (-0.12%) | (0.09%) | (-0.37%) | (-0.34%) | (0.00%) | (-0.06%) | (-0.32%) | (-0.27%) | (-0.07%) | (-0.05%) | (0.03%) | (-0.09%) | (0.28%) | (0.37%) | (0.26%) | |
| 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 | |
| General and Administrative | 2,932,000.00 | 17,884,000.00 | 27,023,000.00 | 22,429,000.00 | 18,395,000.00 | 13,756,000.00 | 12,478,000.00 | 10,442,000.00 | 10,295,000.00 | 9,540,000.00 | 10,461,000.00 | 12,333,000.00 | 16,817,000.00 | 22,632,000.00 | 25,236,000.00 | 0.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 2,932,000.00 | 17,884,000.00 | 27,023,000.00 | 22,429,000.00 | 18,395,000.00 | 13,756,000.00 | 12,478,000.00 | 10,442,000.00 | 10,295,000.00 | 9,540,000.00 | 10,461,000.00 | 12,333,000.00 | 16,817,000.00 | 22,632,000.00 | 25,236,000.00 | 29,438,000.00 | 81,496,000.00 | 97,802,000.00 | |
| 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 | |
| Depreciation and Amortiz... | 3,093,000.00 | 9,550,000.00 | 24,037,000.00 | 4,567,000.00 | 17,989,000.00 | 19,286,000.00 | 14,507,000.00 | 17,121,000.00 | 22,039,000.00 | 23,758,000.00 | 27,291,000.00 | 26,648,000.00 | 31,636,000.00 | 47,163,000.00 | 45,964,000.00 | 43,746,000.00 | 50,687,000.00 | 51,147,000.00 | |
| Other Expenses | 168,000.00 | -91,000.00 | 91,000.00 | -16,176,000.00 | -253,000.00 | -1,149,000.00 | -21,315,000.00 | -21,576,000.00 | -29,854,000.00 | -30,180,000.00 | -41,859,000.00 | -42,230,000.00 | -49,407,000.00 | -54,699,000.00 | -54,686,000.00 | 60,841,000.00 | 59,388,000.00 | 0.00 | |
| Total Operating Expenses | 3,100,000.00 | 17,793,000.00 | 27,114,000.00 | 6,253,000.00 | 18,142,000.00 | 12,607,000.00 | -8,837,000.00 | -11,134,000.00 | -19,559,000.00 | -20,640,000.00 | -31,398,000.00 | -29,897,000.00 | -32,590,000.00 | -32,067,000.00 | -29,450,000.00 | 60,841,000.00 | 59,388,000.00 | 97,802,000.00 | |
| Cost and Exponses | 14,583,000.00 | 85,539,000.00 | 108,953,000.00 | 122,404,000.00 | 125,394,000.00 | 190,233,000.00 | 135,785,000.00 | 102,704,000.00 | 113,279,000.00 | 127,001,000.00 | 133,694,000.00 | 174,976,000.00 | 229,079,000.00 | 285,075,000.00 | 311,528,000.00 | 326,830,000.00 | 326,359,000.00 | 439,176,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
-550,000.00
+0% |
8,256,000.00
-1,601% |
-26,779,000.00
-424% |
-18,389,000.00
-31% |
-6,911,000.00
-62% |
17,088,000.00
-347% |
-27,668,000.00
-262% |
8,167,000.00
-130% |
7,347,000.00
-10% |
-18,848,000.00
-357% |
-8,834,000.00
-53% |
8,861,000.00
-200% |
10,465,000.00
+18% |
38,586,000.00
+269% |
-5,808,000.00
-115% |
34,005,000.00
-685% |
96,387,000.00
+183% |
22,386,000.00
-77% |
|
| Operating Income Ratio | (-0.04%) | (0.12%) | (-0.33%) | (-0.18%) | (-0.06%) | (0.13%) | (-0.26%) | (0.07%) | (0.06%) | (-0.17%) | (-0.07%) | (0.05%) | (0.04%) | (0.12%) | (-0.02%) | (0.09%) | (0.23%) | (0.05%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,421,000.00 | 12,094,000.00 | 4,567,000.00 | 1,748,000.00 | 1,021,000.00 | 959,000.00 | 41,000.00 | 9,000.00 | 23,000.00 | 602,000.00 | 269,000.00 | 663,000.00 | 490,000.00 | 15,018,000.00 | 103,000.00 | 5,000.00 | 112,000.00 | 808,000.00 | |
| Interest Expenses | 1,895,000.00 | 1,940,000.00 | 2,294,000.00 | 7,719,000.00 | 5,015,000.00 | 7,286,000.00 | 3,648,000.00 | 3,418,000.00 | 3,291,000.00 | 4,118,000.00 | 4,353,000.00 | 5,277,000.00 | 5,012,000.00 | 15,018,000.00 | 15,942,000.00 | 14,547,000.00 | 13,771,000.00 | 30,090,000.00 | |
| Total Other Income/Exp... | -395,000.00 | 21,778,000.00 | 3,342,000.00 | -5,971,000.00 | -3,994,000.00 | -6,327,000.00 | -6,847,000.00 | 6,945,000.00 | 21,747,000.00 | -3,615,000.00 | -3,687,000.00 | -12,106,000.00 | 1,054,000.00 | -9,615,000.00 | 30,314,000.00 | 2,438,000.00 | -12,365,000.00 | 11,175,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 2,543,000.00 | 17,165,000.00 | -3,700,000.00 | -18,180,000.00 | 11,078,000.00 | 33,180,000.00 | -13,124,000.00 | 36,250,000.00 | 41,645,000.00 | 9,703,000.00 | 15,551,000.00 | 46,757,000.00 | 60,703,000.00 | 93,713,000.00 | 101,143,000.00 | 93,087,000.00 | 144,012,000.00 | 116,247,000.00 | |
| EBITDA ratio | (0.20%) | (0.25%) | (-0.03%) | (-0.13%) | (0.09%) | (0.28%) | (-0.12%) | (0.22%) | (0.24%) | (0.04%) | (0.11%) | (0.19%) | (0.17%) | (0.26%) | (0.13%) | (0.21%) | (0.35%) | (0.25%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -2,445,000.00 | 6,316,000.00 | -23,437,000.00 | -42,178,000.00 | -11,926,000.00 | 10,761,000.00 | -34,515,000.00 | 4,498,000.00 | 11,499,000.00 | -22,463,000.00 | -12,521,000.00 | 4,994,000.00 | 11,519,000.00 | 28,971,000.00 | 31,402,000.00 | 45,914,000.00 | 83,569,000.00 | 33,561,000.00 | |
| Income Before Tax Ratio | (-0.20%) | (0.09%) | (-0.29%) | (-0.41%) | (-0.10%) | (0.08%) | (-0.32%) | (0.04%) | (0.09%) | (-0.20%) | (-0.10%) | (0.03%) | (0.05%) | (0.09%) | (0.10%) | (0.12%) | (0.20%) | (0.07%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -484,000.00 | 1,638,000.00 | -2,210,000.00 | -5,108,000.00 | -2,658,000.00 | 1,758,000.00 | -7,080,000.00 | 1,707,000.00 | 2,672,000.00 | -486,000.00 | 436,000.00 | 1,635,000.00 | 3,388,000.00 | 6,546,000.00 | 6,608,000.00 | 11,159,000.00 | 18,103,000.00 | 7,518,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | -1,961,000.00
+0% |
4,678,000.00
-339% |
-21,227,000.00
-554% |
-37,070,000.00
+75% |
-9,268,000.00
-75% |
9,003,000.00
-197% |
-27,435,000.00
-405% |
2,791,000.00
-110% |
8,827,000.00
+216% |
-21,977,000.00
-349% |
-12,957,000.00
-41% |
3,359,000.00
-126% |
8,131,000.00
+142% |
22,425,000.00
+176% |
24,794,000.00
+11% |
34,755,000.00
+40% |
65,466,000.00
+88% |
26,042,000.00
-60% |
|
| Net Income Ratio | (-0.16%) | (0.07%) | (-0.26%) | (-0.36%) | (-0.08%) | (0.07%) | (-0.25%) | (0.02%) | (0.07%) | (-0.20%) | (-0.10%) | (0.02%) | (0.03%) | (0.07%) | (0.08%) | (0.09%) | (0.16%) | (0.06%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.42 | 0.51 | 0.00 | -7.87 | -1.97 | 1.91 | -5.82 | 0.59 | 1.87 | -4.66 | -2.75 | 0.65 | 0.93 | 3.55 | 4.17 | 5.20 | 7.35 | 2.71 | |
| Diluted EPS | -0.42 | 0.51 | 0.00 | -7.87 | -1.97 | 1.91 | -5.82 | 0.59 | 1.87 | -4.00 | -2.06 | 0.43 | 0.93 | 2.55 | 2.47 | 4.06 | 6.43 | 2.65 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 4,712,241.00 | 4,712,241.00 | 4,712,241,000.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 5,137,624.00 | 8,720,426.00 | 6,318,142.00 | 7,566,642.00 | 7,860,953.00 | 9,460,277.00 | 9,946,311.00 | |
| Diluted Share Outstanding | 4,712,241.00 | 4,712,241.00 | 4,712,241,000.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 4,712,241.00 | 5,498,421.00 | 6,281,550.00 | 7,738,012.00 | 8,720,426.00 | 8,782,923.00 | 10,033,678.00 | 10,073,436.00 | 10,179,418.00 | 10,166,311.00 | |