Jeudan
JDAN.COJeudan Price (JDAN.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
55,347,337
(0.0752)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Jeudan 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 |
290,491,000.00
+0% |
302,572,000.00
+4% |
338,467,000.00
+12% |
379,160,000.00
+12% |
439,948,000.00
+16% |
524,075,000.00
+19% |
737,844,000.00
+41% |
743,750,000.00
+1% |
1,015,413,000.00
+37% |
1,174,499,000.00
+16% |
1,145,402,000.00
-2% |
1,129,103,000.00
-1% |
1,152,671,000.00
+2% |
1,208,334,000.00
+5% |
1,237,006,000.00
+2% |
1,333,447,000.00
+8% |
1,583,310,000.00
+19% |
1,565,743,000.00
-1% |
1,534,076,000.00
-2% |
1,813,573,000.00
+18% |
2,000,604,000.00
+10% |
1,717,300,000.00
-14% |
1,708,828,000.00
0% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 121,419,000.00 | 119,331,000.00 | 128,706,000.00 | 124,302,000.00 | 158,611,000.00 | 190,637,000.00 | 325,090,000.00 | 279,709,000.00 | 404,541,000.00 | 520,615,000.00 | 460,438,000.00 | 408,944,000.00 | 426,465,000.00 | 399,769,000.00 | 409,611,000.00 | 459,068,000.00 | 629,455,000.00 | 599,841,000.00 | 561,774,000.00 | 776,334,000.00 | 836,483,000.00 | 448,861,000.00 | 458,429,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
169,072,000.00
+0% |
183,241,000.00
+8% |
209,761,000.00
+14% |
254,858,000.00
+21% |
281,337,000.00
+10% |
333,438,000.00
+19% |
412,754,000.00
+24% |
464,041,000.00
+12% |
610,872,000.00
+32% |
653,884,000.00
+7% |
684,964,000.00
+5% |
720,159,000.00
+5% |
726,206,000.00
+1% |
808,565,000.00
+11% |
827,395,000.00
+2% |
874,379,000.00
+6% |
953,855,000.00
+9% |
965,902,000.00
+1% |
972,302,000.00
+1% |
1,037,239,000.00
+7% |
1,164,121,000.00
+12% |
1,268,439,000.00
+9% |
1,250,399,000.00
-1% |
|
| Gross Profit Ratio | (0.58%) | (0.61%) | (0.62%) | (0.67%) | (0.64%) | (0.64%) | (0.56%) | (0.62%) | (0.60%) | (0.56%) | (0.60%) | (0.64%) | (0.63%) | (0.67%) | (0.67%) | (0.66%) | (0.60%) | (0.62%) | (0.63%) | (0.57%) | (0.58%) | (0.74%) | (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 | 0.30 | 0.70 | 0.48 | 0.69 | 0.38 | 1.66 | 2.75 | 0.00 | 0.00 | |
| General and Administrative | 16,817,000.00 | 18,210,000.00 | 20,520,000.00 | 22,669,000.00 | 28,584,000.00 | 32,898,000.00 | 44,117,000.00 | 49,578,000.00 | 66,141,000.00 | 69,016,000.00 | 82,810,000.00 | 80,379,000.00 | 76,475,000.00 | 90,620,000.00 | 94,159,000.00 | 94,796,000.00 | 105,920,000.00 | 116,701,000.00 | 121,071,000.00 | 143,703,000.00 | 153,072,000.00 | 153,742,000.00 | 149,584,000.00 | |
| Selling, General & Admin... | 16,817,000.00 | 18,210,000.00 | 20,520,000.00 | 22,669,000.00 | 28,584,000.00 | 32,898,000.00 | 44,117,000.00 | 49,578,000.00 | 66,141,000.00 | 69,016,000.00 | 82,810,000.00 | 89,383,000.00 | 86,013,000.00 | 99,037,000.00 | 103,466,000.00 | 106,586,000.00 | 119,875,000.00 | 130,039,000.00 | 137,935,000.00 | 160,860,000.00 | 174,593,000.00 | 173,983,000.00 | 170,355,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,658,000.00 | 9,004,000.00 | 9,538,000.00 | 8,417,000.00 | 9,307,000.00 | 11,790,000.00 | 13,955,000.00 | 13,338,000.00 | 16,864,000.00 | 17,157,000.00 | 21,521,000.00 | 20,241,000.00 | 20,771,000.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 0.00 | 1,132,508,000.00 | 769,906,000.00 | 621,303,000.00 | 73,388,000.00 | 71,859,000.00 | 73,134,000.00 | -613,297,000.00 | 17,984,000.00 | 16,360,000.00 | 13,659,000.00 | 15,765,000.00 | 657,917,000.00 | 745,342,000.00 | 930,988,000.00 | 841,642,000.00 | 699,709,000.00 | 937,194,000.00 | 580,731,000.00 | 18,484,000.00 | 25,154,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 464,378,000.00 | 505,506,000.00 | 601,080,000.00 | 0.00 | 0.00 | 51,106,000.00 | -642,349,000.00 | -524,130,000.00 | 326,692,000.00 | -992,677,000.00 | 84,337,000.00 | -546,362,000.00 | 12,118,000.00 | -204,580,000.00 | -916,469,000.00 | -564,112,000.00 | -160,860,000.00 | -173,075,000.00 | 0.00 | 1,080,044,000.00 | |
| Total Operating Expenses | 16,817,000.00 | 18,210,000.00 | 20,520,000.00 | 487,047,000.00 | 534,090,000.00 | 633,978,000.00 | 44,117,000.00 | 49,578,000.00 | 66,141,000.00 | 69,016,000.00 | 82,810,000.00 | 89,383,000.00 | 86,013,000.00 | 99,037,000.00 | 103,466,000.00 | 106,586,000.00 | 119,875,000.00 | 130,039,000.00 | 137,935,000.00 | 160,860,000.00 | 174,593,000.00 | 1,268,439,000.00 | 1,250,399,000.00 | |
| Cost and Exponses | 138,236,000.00 | 137,541,000.00 | 149,226,000.00 | 611,349,000.00 | 692,701,000.00 | 824,615,000.00 | 369,207,000.00 | 329,287,000.00 | 470,682,000.00 | 589,631,000.00 | 543,248,000.00 | 498,327,000.00 | 512,478,000.00 | 498,806,000.00 | 513,077,000.00 | 565,654,000.00 | 749,330,000.00 | 729,880,000.00 | 699,709,000.00 | 937,194,000.00 | 1,011,076,000.00 | 622,844,000.00 | 1,708,828,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
152,255,000.00
+0% |
165,031,000.00
+8% |
189,241,000.00
+15% |
-232,189,000.00
-223% |
-252,753,000.00
+9% |
-300,540,000.00
+19% |
368,637,000.00
-223% |
267,692,000.00
-27% |
544,731,000.00
+103% |
584,868,000.00
+7% |
763,005,000.00
+30% |
434,111,000.00
-43% |
936,507,000.00
+116% |
1,112,283,000.00
+19% |
1,059,654,000.00
-5% |
1,304,156,000.00
+23% |
1,481,314,000.00
+14% |
2,494,092,000.00
+68% |
1,580,127,000.00
-37% |
2,872,092,000.00
+82% |
2,051,110,000.00
-29% |
1,094,456,000.00
-47% |
0.00
+0% |
|
| Operating Income Ratio | (0.52%) | (0.55%) | (0.56%) | (-0.61%) | (-0.57%) | (-0.57%) | (0.50%) | (0.36%) | (0.54%) | (0.50%) | (0.67%) | (0.38%) | (0.81%) | (0.92%) | (0.86%) | (0.98%) | (0.94%) | (1.59%) | (1.03%) | (1.58%) | (1.03%) | (0.64%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 87,266,000.00 | 98,618,000.00 | 114,254,000.00 | 153,913,000.00 | 743,000.00 | 5,170,000.00 | 6,599,000.00 | 12,202,000.00 | 3,433,000.00 | 738,000.00 | 263,000.00 | 248,000.00 | 25,341,000.00 | 18,640,000.00 | 334,000.00 | 3,661,000.00 | 9,959,000.00 | 8,636,000.00 | 6,627,000.00 | 13,315,000.00 | 26,708,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 913,000.00 | 7,349,000.00 | 12,214,000.00 | 7,416,000.00 | 246,168,000.00 | 238,269,000.00 | 296,725,000.00 | 288,817,000.00 | 225,513,000.00 | 171,889,000.00 | 188,385,000.00 | 151,915,000.00 | 144,177,000.00 | 178,962,000.00 | 180,807,000.00 | 110,721,000.00 | 111,993,000.00 | 116,772,000.00 | 180,098,000.00 | 443,106,000.00 | 519,127,000.00 | |
| Total Other Income/Exp... | 99,332,000.00 | -3,758,000.00 | 17,105,000.00 | 752,328,000.00 | 354,498,000.00 | 613,887,000.00 | -897,215,000.00 | -146,771,000.00 | -239,020,000.00 | -918,964,000.00 | -570,808,000.00 | -25,502,000.00 | -871,089,000.00 | -48,827,000.00 | -338,927,000.00 | -276,798,000.00 | -68,466,000.00 | -356,156,001.00 | -817,966,000.00 | 1,363,620,000.00 | 2,899,863,000.00 | -2,157,148,000.00 | 142,513,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 152,255,000.00 | 165,031,000.00 | 189,241,000.00 | 900,319,000.00 | 517,153,000.00 | 320,763,000.00 | 442,025,000.00 | 339,551,000.00 | 617,865,000.00 | -28,792,000.00 | 386,941,000.00 | 470,039,000.00 | 455,686,000.00 | 1,212,385,000.00 | 620,317,000.00 | 627,037,000.00 | 674,087,000.00 | 746,774,000.00 | 852,564,000.00 | 2,891,957,000.00 | 2,066,769,000.00 | -601,102,000.00 | 686,794,000.00 | |
| EBITDA ratio | (0.52%) | (0.55%) | (0.56%) | (2.37%) | (1.18%) | (0.61%) | (0.60%) | (0.46%) | (0.61%) | (-0.02%) | (0.68%) | (0.40%) | (0.82%) | (0.93%) | (0.87%) | (0.99%) | (0.95%) | (1.61%) | (1.04%) | (1.59%) | (1.03%) | (-0.35%) | (0.40%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 251,587,000.00 | 160,382,000.00 | 118,843,000.00 | 892,970,000.00 | 504,939,000.00 | 313,347,000.00 | -528,578,000.00 | 267,692,000.00 | 305,711,000.00 | -334,096,000.00 | 31,346,000.00 | 605,274,000.00 | -230,896,000.00 | 1,060,470,000.00 | 385,002,000.00 | 950,063,000.00 | 765,514,000.00 | 1,079,548,000.00 | 578,175,000.00 | 3,016,333,000.00 | 4,312,511,000.00 | -1,062,692,000.00 | 142,513,000.00 | |
| Income Before Tax Ratio | (0.87%) | (0.53%) | (0.35%) | (2.36%) | (1.15%) | (0.60%) | (-0.72%) | (0.36%) | (0.30%) | (-0.28%) | (0.03%) | (0.54%) | (-0.20%) | (0.88%) | (0.31%) | (0.71%) | (0.48%) | (0.69%) | (0.38%) | (1.66%) | (2.16%) | (-0.62%) | (0.08%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 17,854,000.00 | 47,885,000.00 | 29,487,000.00 | 242,926,000.00 | 141,206,000.00 | 36,180,000.00 | -130,872,000.00 | 65,670,000.00 | 76,917,000.00 | -83,372,000.00 | 7,623,000.00 | 33,527,000.00 | -44,740,000.00 | 241,877,000.00 | 85,916,000.00 | 208,884,000.00 | 168,574,000.00 | 237,849,000.00 | 127,263,000.00 | 664,543,000.00 | 953,561,000.00 | -234,391,000.00 | 29,906,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 233,733,000.00
+0% |
112,497,000.00
-52% |
89,356,000.00
-21% |
650,044,000.00
+627% |
363,733,000.00
-44% |
277,167,000.00
-24% |
-397,706,000.00
-243% |
202,022,000.00
-151% |
228,794,000.00
+13% |
-250,724,000.00
-210% |
23,723,000.00
-109% |
571,747,000.00
+2,310% |
-186,156,000.00
-133% |
818,593,000.00
-540% |
299,086,000.00
-63% |
741,179,000.00
+148% |
596,940,000.00
-19% |
841,699,000.00
+41% |
450,912,000.00
-46% |
2,351,790,000.00
+422% |
3,358,950,000.00
+43% |
-828,301,000.00
-125% |
112,607,000.00
-114% |
|
| Net Income Ratio | (0.80%) | (0.37%) | (0.26%) | (1.71%) | (0.83%) | (0.53%) | (-0.54%) | (0.27%) | (0.23%) | (-0.21%) | (0.02%) | (0.51%) | (-0.16%) | (0.68%) | (0.24%) | (0.56%) | (0.38%) | (0.54%) | (0.29%) | (1.30%) | (1.68%) | (-0.48%) | (0.07%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 11.01 | 5.30 | 3.26 | 20.35 | 11.53 | 8.41 | -10.23 | 5.64 | 4.65 | -4.74 | 0.45 | 10.55 | -3.36 | 14.80 | 5.45 | 13.49 | 10.77 | 15.18 | 8.14 | 42.45 | 60.65 | -14.95 | 2.03 | |
| Diluted EPS | 11.01 | 5.30 | 3.25 | 20.35 | 11.53 | 8.41 | -10.23 | 5.64 | 4.65 | -4.74 | 0.45 | 10.55 | -3.36 | 14.80 | 5.45 | 13.49 | 10.77 | 15.18 | 8.14 | 42.45 | 60.65 | -14.95 | 2.03 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 21,236,780.00 | 21,360,222.00 | 2,662,940.00 | 3,193,846.00 | 31,556,425.00 | 32,964,653.00 | 38,878,427.00 | 35,844,165.00 | 49,156,845.00 | 52,859,170.00 | 52,878,525.00 | 54,198,950.00 | 55,328,320.00 | 55,311,230.00 | 54,907,365.00 | 54,960,020.00 | 55,432,250.00 | 55,432,250.00 | 55,424,725.00 | 55,397,225.00 | 55,383,980.00 | 55,388,979.00 | 55,347,337.00 | |
| Diluted Share Outstanding | 21,236,780.00 | 21,360,222.00 | 2,670,357.00 | 3,193,846.00 | 31,556,425.00 | 32,964,653.00 | 38,878,427.00 | 35,844,165.00 | 49,156,845.00 | 52,859,170.00 | 52,878,525.00 | 54,198,950.00 | 55,328,320.00 | 55,311,230.00 | 54,907,365.00 | 54,960,020.00 | 55,432,250.00 | 55,432,250.00 | 55,424,725.00 | 55,397,225.00 | 55,383,980.00 | 55,388,979.00 | 55,347,337.00 | |