H+H
HH.COH+H International A/S Price (HH.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
16,500,000
(1.0591)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
H+H International A/SCurrency: DKK
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
1,583,280,000.00
+0% |
1,403,144,000.00
-11% |
1,354,436,000.00
-3% |
1,662,392,000.00
+23% |
1,850,233,000.00
+11% |
1,439,460,000.00
-22% |
1,067,957,000.00
-26% |
1,254,509,000.00
+17% |
1,309,753,000.00
+4% |
1,322,274,000.00
+1% |
1,260,070,000.00
-5% |
1,379,927,000.00
+10% |
1,620,993,000.00
+17% |
1,610,606,000.00
-1% |
1,621,634,000.00
+1% |
2,523,000,000.00
+56% |
2,840,000,000.00
+13% |
2,654,000,000.00
-7% |
3,020,000,000.00
+14% |
3,604,000,000.00
+19% |
2,672,000,000.00
-26% |
2,747,000,000.00
+3% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 809,559,000.00 | 635,791,000.00 | 546,677,000.00 | 739,557,000.00 | 889,950,000.00 | 728,871,000.00 | 820,277,000.00 | 1,002,756,000.00 | 1,027,451,000.00 | 1,051,390,000.00 | 998,583,000.00 | 1,039,439,000.00 | 1,210,744,000.00 | 1,205,822,000.00 | 1,188,172,000.00 | 1,870,000,000.00 | 1,963,000,000.00 | 1,818,000,000.00 | 2,115,000,000.00 | 2,584,000,000.00 | 2,292,000,000.00 | 2,168,000,000.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
773,721,000.00
+0% |
767,353,000.00
-1% |
807,759,000.00
+5% |
922,835,000.00
+14% |
960,283,000.00
+4% |
710,589,000.00
-26% |
247,680,000.00
-65% |
251,753,000.00
+2% |
282,302,000.00
+12% |
270,884,000.00
-4% |
261,487,000.00
-3% |
340,488,000.00
+30% |
410,249,000.00
+20% |
404,784,000.00
-1% |
433,462,000.00
+7% |
653,000,000.00
+51% |
877,000,000.00
+34% |
836,000,000.00
-5% |
905,000,000.00
+8% |
1,020,000,000.00
+13% |
380,000,000.00
-63% |
579,000,000.00
+52% |
|
| Gross Profit Ratio | (0.49%) | (0.55%) | (0.60%) | (0.56%) | (0.52%) | (0.49%) | (0.23%) | (0.20%) | (0.22%) | (0.20%) | (0.21%) | (0.25%) | (0.25%) | (0.25%) | (0.27%) | (0.26%) | (0.31%) | (0.31%) | (0.30%) | (0.28%) | (0.14%) | (0.21%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 358,908,000.00 | 346,402,000.00 | 230,897,000.00 | 0.00 | 194,954,000.00 | 91,901,000.00 | 87,224,000.00 | 103,172,000.00 | 121,607,000.00 | 100,570,000.00 | 108,859,000.00 | 150,000,000.00 | 180,000,000.00 | 168,000,000.00 | 186,000,000.00 | 222,000,000.00 | 197,000,000.00 | 209,000,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 358,908,000.00 | 346,402,000.00 | 230,897,000.00 | 0.00 | 194,954,000.00 | 189,927,000.00 | 175,506,000.00 | 198,138,000.00 | 231,902,000.00 | 204,741,000.00 | 210,668,000.00 | 297,000,000.00 | 339,000,000.00 | 319,000,000.00 | 329,000,000.00 | 392,000,000.00 | 346,000,000.00 | 331,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 90,272,000.00 | 88,282,000.00 | 94,966,000.00 | 110,295,000.00 | 104,171,000.00 | 101,809,000.00 | 147,000,000.00 | 159,000,000.00 | 151,000,000.00 | 143,000,000.00 | 170,000,000.00 | 149,000,000.00 | 122,000,000.00 | |
| Depreciation and Amortiz... | 93,543,000.00 | 91,926,000.00 | 98,046,000.00 | 106,300,000.00 | 133,653,000.00 | 116,471,000.00 | 206,253,000.00 | 241,472,000.00 | 101,938,000.00 | 70,551,000.00 | 87,682,000.00 | 88,130,000.00 | 99,010,000.00 | 82,629,000.00 | 77,705,000.00 | 162,000,000.00 | 173,000,000.00 | 189,000,000.00 | 183,000,000.00 | 202,000,000.00 | 187,000,000.00 | 187,000,000.00 | |
| Other Expenses | 605,156,000.00 | 571,953,000.00 | 666,198,000.00 | 793,961,000.00 | 382,027,000.00 | 383,216,000.00 | 137,325,000.00 | 386,844,000.00 | 97,831,000.00 | 286,804,000.00 | 79,150,000.00 | 82,928,000.00 | 92,172,000.00 | 80,542,000.00 | 77,691,000.00 | 165,000,000.00 | 181,000,000.00 | 191,000,000.00 | 181,000,000.00 | 187,000,000.00 | 0.00 | 248,000,000.00 | |
| Total Operating Expenses | 605,156,000.00 | 571,953,000.00 | 666,198,000.00 | 793,961,000.00 | 740,935,000.00 | 729,618,000.00 | 368,222,000.00 | 386,844,000.00 | 292,785,000.00 | 286,804,000.00 | 254,656,000.00 | 281,066,000.00 | 324,074,000.00 | 285,283,000.00 | 288,359,000.00 | 462,000,000.00 | 520,000,000.00 | 510,000,000.00 | 510,000,000.00 | 579,000,000.00 | 349,000,000.00 | 579,000,000.00 | |
| Cost and Exponses | 1,414,715,000.00 | 1,207,744,000.00 | 1,212,875,000.00 | 1,533,518,000.00 | 1,630,885,000.00 | 1,458,489,000.00 | 1,188,499,000.00 | 1,389,600,000.00 | 1,320,236,000.00 | 1,338,194,000.00 | 1,253,239,000.00 | 1,320,505,000.00 | 1,534,818,000.00 | 1,491,105,000.00 | 1,476,531,000.00 | 2,332,000,000.00 | 2,483,000,000.00 | 2,328,000,000.00 | 2,625,000,000.00 | 3,163,000,000.00 | 2,641,000,000.00 | 2,747,000,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
168,565,000.00
+0% |
195,400,000.00
+16% |
141,561,000.00
-28% |
128,874,000.00
-9% |
222,412,000.00
+73% |
11,764,000.00
-95% |
-118,399,000.00
-1,106% |
-120,095,000.00
+1% |
-9,123,000.00
-92% |
4,056,000.00
-144% |
-9,377,000.00
-331% |
44,995,000.00
-580% |
130,369,000.00
+190% |
125,399,000.00
-4% |
134,275,000.00
+7% |
163,000,000.00
+21% |
227,000,000.00
+39% |
327,000,000.00
+44% |
398,000,000.00
+22% |
447,000,000.00
+12% |
31,000,000.00
-93% |
0.00
+0% |
|
| Operating Income Ratio | (0.11%) | (0.14%) | (0.10%) | (0.08%) | (0.12%) | (0.01%) | (-0.11%) | (-0.10%) | (-0.01%) | (0.00%) | (-0.01%) | (0.03%) | (0.08%) | (0.08%) | (0.08%) | (0.06%) | (0.08%) | (0.12%) | (0.13%) | (0.12%) | (0.01%) | (0.00%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 2,625,000.00 | 3,218,000.00 | 10,430,000.00 | 614,000.00 | 824,000.00 | 28,041,000.00 | 2,143,000.00 | 14,996,000.00 | 1,360,000.00 | 105,000.00 | 123,000.00 | 311,000.00 | 159,000.00 | 101,000.00 | 44,000.00 | 0.00 | 1,000,000.00 | 2,000,000.00 | 3,000,000.00 | 5,000,000.00 | 24,000,000.00 | 39,000,000.00 | |
| Interest Expenses | 13,107,000.00 | 8,451,000.00 | 4,204,000.00 | 15,449,000.00 | 18,185,000.00 | 10,388,000.00 | 60,396,000.00 | 44,413,000.00 | 43,680,000.00 | 32,033,000.00 | 29,673,000.00 | 32,387,000.00 | 21,494,000.00 | 9,606,000.00 | 9,643,000.00 | 20,000,000.00 | 14,000,000.00 | 16,000,000.00 | 18,000,000.00 | 15,000,000.00 | 66,000,000.00 | 99,000,000.00 | |
| Total Other Income/Exp... | -10,482,000.00 | -5,206,000.00 | 6,226,000.00 | -14,835,000.00 | 427,463,000.00 | -17,653,000.00 | -58,253,000.00 | -166,110,000.00 | -50,336,000.00 | -42,905,000.00 | -27,212,000.00 | -44,250,000.00 | -36,868,000.00 | -21,525,000.00 | -18,000,000.00 | -87,000,000.00 | -22,000,000.00 | -19,000,000.00 | -39,000,000.00 | -43,000,000.00 | -314,000,000.00 | -29,000,000.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 262,108,000.00 | 279,890,000.00 | 239,124,000.00 | 234,197,000.00 | 356,065,000.00 | 139,705,000.00 | 87,854,000.00 | -320,000.00 | 76,673,000.00 | 74,607,000.00 | 79,826,000.00 | 133,125,000.00 | 217,045,000.00 | 205,185,000.00 | 209,179,000.00 | 314,000,000.00 | 405,000,000.00 | 516,000,000.00 | 560,000,000.00 | 618,000,000.00 | -11,000,000.00 | 257,000,000.00 | |
| EBITDA ratio | (0.17%) | (0.20%) | (0.18%) | (0.14%) | (0.19%) | (0.09%) | (0.08%) | (0.10%) | (0.07%) | (0.06%) | (0.06%) | (0.10%) | (0.14%) | (0.12%) | (0.13%) | (0.15%) | (0.14%) | (0.19%) | (0.19%) | (0.18%) | (0.00%) | (0.09%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | 158,083,000.00 | 190,167,000.00 | 147,787,000.00 | 114,039,000.00 | 205,051,000.00 | 1,376,000.00 | -263,543,000.00 | -286,205,000.00 | -52,803,000.00 | -29,075,000.00 | -36,589,000.00 | 745,000.00 | 93,501,000.00 | 103,874,000.00 | 115,561,000.00 | 125,000,000.00 | 205,000,000.00 | 307,000,000.00 | 356,000,000.00 | 398,000,000.00 | -283,000,000.00 | -29,000,000.00 | |
| Income Before Tax Ratio | (0.10%) | (0.14%) | (0.11%) | (0.07%) | (0.11%) | (0.00%) | (-0.25%) | (-0.23%) | (-0.04%) | (-0.02%) | (-0.03%) | (0.00%) | (0.06%) | (0.06%) | (0.07%) | (0.05%) | (0.07%) | (0.12%) | (0.12%) | (0.11%) | (-0.11%) | (-0.01%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | 48,269,000.00 | 52,305,000.00 | 47,484,000.00 | 39,773,000.00 | 47,595,000.00 | -280,000.00 | -31,046,000.00 | -15,727,000.00 | 16,094,000.00 | 30,570,000.00 | 3,520,000.00 | 7,552,000.00 | 35,107,000.00 | 7,968,000.00 | 20,650,000.00 | 23,000,000.00 | 55,000,000.00 | 56,000,000.00 | 35,000,000.00 | 81,000,000.00 | -37,000,000.00 | 21,000,000.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | 109,814,000.00
+0% |
137,862,000.00
+26% |
100,303,000.00
-27% |
74,266,000.00
-26% |
157,456,000.00
+112% |
1,656,000.00
-99% |
-232,497,000.00
-14,140% |
-270,478,000.00
+16% |
-68,897,000.00
-75% |
-59,645,000.00
-13% |
-40,109,000.00
-33% |
-6,807,000.00
-83% |
58,394,000.00
-958% |
89,185,000.00
+53% |
89,620,000.00
+0% |
125,000,000.00
+39% |
149,000,000.00
+19% |
241,000,000.00
+62% |
310,000,000.00
+29% |
303,000,000.00
-2% |
-248,000,000.00
-182% |
-53,000,000.00
-79% |
|
| Net Income Ratio | (0.07%) | (0.10%) | (0.07%) | (0.04%) | (0.09%) | (0.00%) | (-0.22%) | (-0.22%) | (-0.05%) | (-0.05%) | (-0.03%) | (0.00%) | (0.04%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | (0.09%) | (0.10%) | (0.08%) | (-0.09%) | (-0.02%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | 28.64 | 38.27 | 26.68 | 19.66 | 41.55 | 0.64 | -135.88 | -23.14 | -5.89 | -5.10 | -3.43 | -0.58 | 4.63 | 6.95 | 8.40 | 8.66 | 8.33 | 13.47 | 17.51 | 17.53 | -15.19 | -3.24 | |
| Diluted EPS | 28.64 | 37.58 | 26.46 | 19.63 | 41.41 | 0.64 | -135.88 | -23.14 | -5.89 | -5.10 | -3.43 | -0.58 | 4.63 | 6.95 | 8.40 | 8.66 | 8.33 | 13.47 | 17.51 | 17.40 | -15.19 | -3.21 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 3,836,057.00 | 3,700,492.00 | 3,760,037.00 | 3,795,715.00 | 3,789,998.00 | 2,604,342.00 | 1,711,066.00 | 11,690,389.00 | 11,690,389.00 | 11,690,389.00 | 11,690,389.00 | 11,692,396.00 | 12,625,653.00 | 12,824,239.00 | 10,732,733.00 | 14,435,670.00 | 17,896,710.00 | 17,897,015.00 | 17,703,543.00 | 17,279,844.00 | 16,327,082.00 | 16,337,951.00 | |
| Diluted Share Outstanding | 3,836,057.00 | 3,768,887.00 | 3,791,480.00 | 3,800,977.00 | 3,802,059.00 | 2,604,342.00 | 1,711,066.00 | 11,690,389.00 | 11,690,389.00 | 11,690,389.00 | 11,690,389.00 | 11,692,396.00 | 12,625,656.00 | 12,824,242.00 | 10,732,733.00 | 14,435,670.00 | 17,896,710.00 | 17,897,015.00 | 17,703,543.00 | 17,415,603.00 | 16,327,082.00 | 16,500,000.00 | |