Kreditbanken
KRE.COKreditbanken A/S Price (KRE.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
168,193
(0.0042)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Kreditbanken 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 |
157,181,000.00
+0% |
191,534,000.00
+22% |
227,681,000.00
+19% |
256,623,000.00
+13% |
136,772,000.00
-47% |
156,635,000.00
+15% |
147,692,000.00
-6% |
139,500,000.00
-6% |
149,431,000.00
+7% |
144,820,000.00
-3% |
149,807,000.00
+3% |
154,046,000.00
+3% |
164,413,000.00
+7% |
171,407,000.00
+4% |
197,111,000.00
+15% |
189,751,000.00
-4% |
188,495,000.00
-1% |
210,233,000.00
+12% |
196,536,000.00
-7% |
334,454,000.00
+70% |
364,073,000.00
+9% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -536,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -17,310,000.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
157,181,000.00
+0% |
191,534,000.00
+22% |
227,681,000.00
+19% |
256,623,000.00
+13% |
136,772,000.00
-47% |
156,635,000.00
+15% |
147,692,000.00
-6% |
140,036,000.00
-5% |
149,431,000.00
+7% |
144,820,000.00
-3% |
149,807,000.00
+3% |
154,046,000.00
+3% |
164,413,000.00
+7% |
171,407,000.00
+4% |
197,111,000.00
+15% |
189,751,000.00
-4% |
188,495,000.00
-1% |
210,233,000.00
+12% |
196,536,000.00
-7% |
351,764,000.00
+79% |
364,073,000.00
+3% |
|
| 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%) | (1.05%) | (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 | 0.00 | 0.00 | 50,580,000.00 | 59,823,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27,758,000.00 | 28,503,000.00 | 29,841,000.00 | 29,478,000.00 | 32,530,000.00 | 31,959,000.00 | 0.00 | 38,150,000.00 | 0.00 | 0.00 | 51,176,000.00 | 61,422,000.00 | 66,673,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 50,580,000.00 | 59,823,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27,758,000.00 | 28,503,000.00 | 29,841,000.00 | 29,478,000.00 | 32,530,000.00 | 31,959,000.00 | 96,885,000.00 | 38,150,000.00 | 98,670,000.00 | 102,418,000.00 | 123,138,000.00 | 133,180,000.00 | 66,673,000.00 | |
| 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 | 71,962,000.00 | 71,758,000.00 | 0.00 | |
| Depreciation and Amortiz... | 998,000.00 | 409,000.00 | 15,757,000.00 | 2,627,000.00 | 1,096,000.00 | 1,843,000.00 | 1,365,000.00 | 1,775,000.00 | 1,116,000.00 | 1,457,000.00 | 1,585,000.00 | 2,010,000.00 | 1,649,000.00 | 2,164,000.00 | 3,277,000.00 | 1,358,000.00 | 6,097,000.00 | 2,069,000.00 | 9,884,000.00 | 1,723,000.00 | 1,624,000.00 | |
| Other Expenses | 998,000.00 | 409,000.00 | 15,757,000.00 | 2,627,000.00 | 67,189,000.00 | 75,887,000.00 | 76,899,000.00 | 72,424,000.00 | 44,466,000.00 | 49,008,000.00 | 50,088,000.00 | 55,167,000.00 | 53,287,000.00 | 56,510,000.00 | 103,770,000.00 | 63,127,000.00 | 106,847,000.00 | 111,015,000.00 | 132,271,000.00 | 0.00 | 297,400,000.00 | |
| Total Operating Expenses | 998,000.00 | 409,000.00 | 66,337,000.00 | 62,450,000.00 | 67,189,000.00 | 75,887,000.00 | 76,899,000.00 | 72,424,000.00 | 72,224,000.00 | 77,511,000.00 | 79,929,000.00 | 84,645,000.00 | 85,817,000.00 | 88,469,000.00 | 103,770,000.00 | 101,277,000.00 | 106,847,000.00 | 111,015,000.00 | 132,271,000.00 | 133,180,000.00 | 364,073,000.00 | |
| Cost and Exponses | 998,000.00 | 409,000.00 | 66,337,000.00 | 62,450,000.00 | 67,189,000.00 | 75,887,000.00 | 76,899,000.00 | 71,888,000.00 | 72,224,000.00 | 77,511,000.00 | 79,929,000.00 | 84,645,000.00 | 85,817,000.00 | 88,469,000.00 | 103,770,000.00 | 101,277,000.00 | 106,847,000.00 | 111,015,000.00 | 132,271,000.00 | 133,180,000.00 | 364,073,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
31,175,000.00
+0% |
1,987,698.00
-94% |
48,056,000.00
+2,318% |
75,937,000.00
+58% |
102,539,000.00
+35% |
39,803,000.00
-61% |
33,759,000.00
-15% |
32,773,000.00
-3% |
28,958,000.00
-12% |
25,725,000.00
-11% |
36,102,000.00
+40% |
34,540,000.00
-4% |
46,757,000.00
+35% |
78,024,000.00
+67% |
96,140,000.00
+23% |
105,283,000.00
+10% |
75,506,000.00
-28% |
116,652,000.00
+54% |
44,141,000.00
-62% |
201,274,000.00
+356% |
0.00
+0% |
|
| Operating Income Ratio | (0.20%) | (0.01%) | (0.21%) | (0.30%) | (0.75%) | (0.25%) | (0.23%) | (0.23%) | (0.19%) | (0.18%) | (0.24%) | (0.22%) | (0.28%) | (0.46%) | (0.49%) | (0.55%) | (0.40%) | (0.55%) | (0.22%) | (0.60%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 70,815,000.00 | 84,238,000.00 | 102,530,000.00 | 137,422,000.00 | 173,913,000.00 | 158,019,000.00 | 127,360,000.00 | 125,125,000.00 | 126,336,000.00 | 116,329,000.00 | 109,873,000.00 | 105,243,000.00 | 102,853,000.00 | 102,219,000.00 | 105,355,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 230,282,000.00 | 262,500,000.00 | |
| Interest Expenses | 12,509,000.00 | 14,883,000.00 | 21,313,000.00 | 42,045,000.00 | 66,181,000.00 | 35,252,000.00 | 15,545,000.00 | 18,519,000.00 | 13,785,000.00 | 9,865,000.00 | 8,283,000.00 | 3,831,000.00 | 3,537,000.00 | 2,470,000.00 | 2,914,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,739,000.00 | 44,046,000.00 | |
| Total Other Income/Exp... | -22,439,000.00 | -15,292,000.00 | -15,757,000.00 | -2,627,000.00 | -1,096,000.00 | -37,095,000.00 | -105,000.00 | 2,052,000.00 | -2,592,000.00 | -7,691,000.00 | -7,462,000.00 | -9,290,000.00 | -7,307,000.00 | -6,609,000.00 | -6,819,000.00 | -7,802,000.00 | -7,797,000.00 | -8,654,000.00 | -9,241,000.00 | -10,286,000.00 | 184,549,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 41,105,000.00 | 0.00 | 80,424,000.00 | 68,333,000.00 | 37,454,000.00 | 0.00 | 19,680,000.00 | 16,029,000.00 | 16,289,000.00 | 17,317,000.00 | 29,404,000.00 | 32,719,000.00 | 44,869,000.00 | 77,718,000.00 | 96,503,000.00 | 106,641,000.00 | 81,603,000.00 | 118,721,000.00 | 65,103,000.00 | 192,711,000.00 | 0.00 | |
| EBITDA ratio | (0.20%) | (0.01%) | (0.28%) | (0.31%) | (0.76%) | (0.27%) | (0.24%) | (0.25%) | (0.20%) | (0.19%) | (0.25%) | (0.24%) | (0.29%) | (0.47%) | (0.50%) | (0.56%) | (0.43%) | (0.56%) | (0.27%) | (0.58%) | (0.00%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 18,666,000.00 | 49,600,000.00 | 64,667,000.00 | 65,706,000.00 | 36,358,000.00 | 4,551,000.00 | 18,214,000.00 | 14,254,000.00 | 15,173,000.00 | 15,860,000.00 | 27,819,000.00 | 30,709,000.00 | 43,220,000.00 | 75,554,000.00 | 93,226,000.00 | 105,283,000.00 | 75,506,000.00 | 116,652,000.00 | 55,219,000.00 | 190,988,000.00 | 184,549,000.00 | |
| Income Before Tax Ratio | (0.12%) | (0.26%) | (0.28%) | (0.26%) | (0.27%) | (0.03%) | (0.12%) | (0.10%) | (0.10%) | (0.11%) | (0.19%) | (0.20%) | (0.26%) | (0.44%) | (0.47%) | (0.55%) | (0.40%) | (0.55%) | (0.28%) | (0.57%) | (0.51%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | -10,881,000.00 | -12,902,000.00 | -18,962,000.00 | -15,907,000.00 | 8,758,000.00 | 1,202,000.00 | 4,461,000.00 | 3,627,000.00 | 4,024,000.00 | 3,311,000.00 | 4,967,000.00 | 6,667,000.00 | 9,571,000.00 | 15,213,000.00 | 13,794,000.00 | 19,951,000.00 | 15,856,000.00 | 24,157,000.00 | 11,744,000.00 | 44,108,000.00 | 45,302,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 29,547,000.00
+0% |
62,502,000.00
+112% |
83,629,000.00
+34% |
81,613,000.00
-2% |
27,600,000.00
-66% |
3,349,000.00
-88% |
13,753,000.00
+311% |
10,627,000.00
-23% |
11,149,000.00
+5% |
12,549,000.00
+13% |
22,852,000.00
+82% |
24,042,000.00
+5% |
33,649,000.00
+40% |
60,341,000.00
+79% |
79,432,000.00
+32% |
85,332,000.00
+7% |
59,650,000.00
-30% |
92,495,000.00
+55% |
43,475,000.00
-53% |
146,880,000.00
+238% |
139,247,000.00
-5% |
|
| Net Income Ratio | (0.19%) | (0.33%) | (0.37%) | (0.32%) | (0.20%) | (0.02%) | (0.09%) | (0.08%) | (0.07%) | (0.09%) | (0.15%) | (0.16%) | (0.20%) | (0.35%) | (0.40%) | (0.45%) | (0.32%) | (0.44%) | (0.22%) | (0.44%) | (0.38%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 165.80 | 350.74 | 469.30 | 457.99 | 154.88 | 18.80 | 77.22 | 59.60 | 62.60 | 70.40 | 128.20 | 134.90 | 200.10 | 358.80 | 472.30 | 507.32 | 354.64 | 549.91 | 258.47 | 873.30 | 0.00 | |
| Diluted EPS | 165.80 | 350.74 | 469.30 | 457.99 | 154.88 | 18.80 | 77.22 | 59.60 | 62.60 | 70.40 | 128.20 | 134.90 | 200.10 | 358.80 | 472.30 | 507.32 | 354.64 | 549.91 | 258.47 | 873.25 | 0.00 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 178,209.00 | 178,200.00 | 178,200.00 | 178,200.00 | 178,099.00 | 178,099.00 | 178,099.00 | 178,305.00 | 178,099.00 | 178,252.00 | 178,252.00 | 178,220.00 | 168,160.00 | 168,174.00 | 168,181.00 | 168,200.00 | 168,200.00 | 168,200.00 | 168,200.00 | 168,190.00 | 168,193.00 | |
| Diluted Share Outstanding | 178,209.00 | 178,200.00 | 178,200.00 | 178,200.00 | 178,099.00 | 178,099.00 | 178,099.00 | 178,305.00 | 178,099.00 | 178,253.00 | 178,253.00 | 178,221.00 | 168,161.00 | 168,174.00 | 168,181.00 | 168,200.00 | 168,200.00 | 168,200.00 | 168,200.00 | 168,200.00 | 168,193.00 | |