Lån
LASP.COLån & Spar Bank A/S Price (LASP.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
3,458,000
(0.176)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Lån & Spar Bank 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 |
244,716,000.00
+0% |
233,401,000.00
-5% |
304,677,000.00
+31% |
316,466,000.00
+4% |
340,842,000.00
+8% |
375,114,000.00
+10% |
465,850,000.00
+24% |
484,065,000.00
+4% |
518,312,000.00
+7% |
596,671,000.00
+15% |
606,680,000.00
+2% |
668,327,000.00
+10% |
680,514,000.00
+2% |
765,929,000.00
+13% |
784,221,000.00
+2% |
786,487,000.00
+0% |
880,535,000.00
+12% |
895,194,000.00
+2% |
976,366,000.00
+9% |
1,083,980,000.00
+11% |
1,475,189,000.00
+36% |
1,634,378,000.00
+11% |
|
| 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 | 0.00 | -68,375,000.00 | 0.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
244,716,000.00
+0% |
233,401,000.00
-5% |
304,677,000.00
+31% |
316,466,000.00
+4% |
340,842,000.00
+8% |
375,114,000.00
+10% |
465,850,000.00
+24% |
484,065,000.00
+4% |
518,312,000.00
+7% |
596,671,000.00
+15% |
606,680,000.00
+2% |
668,327,000.00
+10% |
680,514,000.00
+2% |
765,929,000.00
+13% |
784,221,000.00
+2% |
786,487,000.00
+0% |
880,535,000.00
+12% |
895,194,000.00
+2% |
976,366,000.00
+9% |
1,083,980,000.00
+11% |
1,543,564,000.00
+42% |
1,634,378,000.00
+6% |
|
| 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%) | (1.00%) | (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 | 0.00 | |
| General and Administrative | 261,979,000.00 | 264,089,000.00 | 263,544,000.00 | 289,269,000.00 | 299,247,000.00 | 324,324,000.00 | 0.00 | 380,818,000.00 | 0.00 | 111,067,000.00 | 118,247,000.00 | 119,489,000.00 | 145,042,000.00 | 154,779,000.00 | 171,644,000.00 | 183,120,000.00 | 195,619,000.00 | 208,334,000.00 | 231,267,000.00 | 249,799,000.00 | 774,617,000.00 | 420,955,000.00 | |
| Selling, General & Admin... | 261,979,000.00 | 264,089,000.00 | 263,544,000.00 | 289,269,000.00 | 299,247,000.00 | 324,324,000.00 | 0.00 | 380,818,000.00 | 0.00 | 124,095,000.00 | 128,172,000.00 | 130,447,000.00 | 155,967,000.00 | 166,226,000.00 | 184,699,000.00 | 197,140,000.00 | 210,025,000.00 | 220,493,000.00 | 247,183,000.00 | 269,496,000.00 | 794,391,000.00 | 441,242,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,028,000.00 | 9,925,000.00 | 10,958,000.00 | 10,925,000.00 | 11,447,000.00 | 13,055,000.00 | 14,020,000.00 | 14,406,000.00 | 12,159,000.00 | 15,916,000.00 | 19,697,000.00 | 19,774,000.00 | 20,287,000.00 | |
| Depreciation and Amortiz... | 16,385,000.00 | 14,633,000.00 | 5,395,000.00 | 12,656,000.00 | 13,606,000.00 | 16,599,000.00 | 17,464,000.00 | 14,283,000.00 | 14,651,000.00 | 16,533,000.00 | 18,026,000.00 | 20,225,000.00 | 15,264,000.00 | 28,512,000.00 | 25,938,000.00 | 25,747,000.00 | 28,405,000.00 | 49,863,000.00 | 64,519,000.00 | 72,837,000.00 | 90,575,000.00 | 70,948,000.00 | |
| Other Expenses | 16,385,000.00 | 14,633,000.00 | 5,395,000.00 | 12,656,000.00 | 13,606,000.00 | 16,599,000.00 | 370,305,000.00 | 14,283,000.00 | 468,738,000.00 | 330,811,000.00 | 354,080,000.00 | 361,967,000.00 | 390,561,000.00 | 377,956,000.00 | 373,801,000.00 | 394,696,000.00 | 422,591,000.00 | 447,893,000.00 | 477,020,000.00 | 502,088,000.00 | 0.00 | 1,193,136,000.00 | |
| Total Operating Expenses | 278,364,000.00 | 278,722,000.00 | 268,939,000.00 | 301,925,000.00 | 312,853,000.00 | 340,923,000.00 | 370,305,000.00 | 395,101,000.00 | 468,738,000.00 | 454,906,000.00 | 482,252,000.00 | 492,414,000.00 | 546,528,000.00 | 544,182,000.00 | 558,500,000.00 | 591,836,000.00 | 632,616,000.00 | 668,386,000.00 | 724,203,000.00 | 771,584,000.00 | 794,391,000.00 | 1,634,378,000.00 | |
| Cost and Exponses | 278,364,000.00 | 278,722,000.00 | 268,939,000.00 | 301,925,000.00 | 312,853,000.00 | 340,923,000.00 | 370,305,000.00 | 395,101,000.00 | 468,738,000.00 | 454,906,000.00 | 482,252,000.00 | 492,414,000.00 | 546,528,000.00 | 544,182,000.00 | 558,500,000.00 | 591,836,000.00 | 632,616,000.00 | 668,386,000.00 | 724,203,000.00 | 771,584,000.00 | 794,391,000.00 | 1,634,378,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
112,127,000.00
+0% |
88,536,000.00
-21% |
100,807,000.00
+14% |
148,849,000.00
+48% |
221,102,000.00
+49% |
279,579,000.00
+26% |
211,119,000.00
-24% |
160,395,000.00
-24% |
160,877,000.00
+0% |
224,539,000.00
+40% |
223,373,000.00
-1% |
267,184,000.00
+20% |
267,788,000.00
+0% |
311,691,000.00
+16% |
361,739,000.00
+16% |
338,802,000.00
-6% |
221,690,000.00
-35% |
195,353,000.00
-12% |
255,387,000.00
+31% |
307,658,000.00
+20% |
680,798,000.00
+121% |
0.00
+0% |
|
| Operating Income Ratio | (0.46%) | (0.38%) | (0.33%) | (0.47%) | (0.65%) | (0.75%) | (0.45%) | (0.33%) | (0.31%) | (0.38%) | (0.37%) | (0.40%) | (0.39%) | (0.41%) | (0.46%) | (0.43%) | (0.25%) | (0.22%) | (0.26%) | (0.28%) | (0.46%) | (0.00%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 341,021,000.00 | 308,686,000.00 | 304,692,000.00 | 355,143,000.00 | 452,996,000.00 | 574,787,000.00 | 510,579,000.00 | 445,163,000.00 | 474,445,000.00 | 529,018,000.00 | 535,882,000.00 | 563,467,000.00 | 553,078,000.00 | 575,389,000.00 | 555,423,000.00 | 562,307,000.00 | 498,516,000.00 | 470,773,000.00 | 443,007,000.00 | 527,626,000.00 | 1,230,144,000.00 | 1,487,578,000.00 | |
| Interest Expenses | 90,370,000.00 | 69,383,000.00 | 70,331,000.00 | 126,506,000.00 | 203,836,000.00 | 282,628,000.00 | 166,994,000.00 | 101,118,000.00 | 106,553,000.00 | 117,755,000.00 | 126,367,000.00 | 134,906,000.00 | 136,342,000.00 | 135,204,000.00 | 146,751,000.00 | 162,424,000.00 | 110,164,000.00 | 72,848,000.00 | 29,742,000.00 | 55,182,000.00 | 337,348,000.00 | 505,393,000.00 | |
| Total Other Income/Exp... | -74,040,000.00 | -14,633,000.00 | 7,222,000.00 | 1,606,000.00 | 1,002,000.00 | 1,277,000.00 | -136,000.00 | -101,118,000.00 | -107,870,000.00 | 3,037,000.00 | -41,017,000.00 | -134,906,000.00 | -43,201,000.00 | -46,917,000.00 | -24,708,000.00 | -32,307,000.00 | -38,716,000.00 | -47,747,000.00 | -46,422,000.00 | -39,308,000.00 | -52,813,000.00 | 619,307,000.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 0.00 | 46,178,000.00 | 60,821,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 226,986,000.00 | 233,010,000.00 | 198,615,000.00 | 249,947,000.00 | 251,394,000.00 | 322,218,000.00 | 318,740,000.00 | 701,544,000.00 | 0.00 | |
| EBITDA ratio | (0.53%) | (0.44%) | (0.35%) | (0.51%) | (0.69%) | (0.79%) | (0.49%) | (0.36%) | (0.34%) | (0.40%) | (0.40%) | (0.43%) | (0.42%) | (0.47%) | (0.49%) | (0.47%) | (0.29%) | (0.29%) | (0.34%) | (0.35%) | (0.48%) | (0.00%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | 38,087,000.00 | 48,099,000.00 | 55,426,000.00 | 40,237,000.00 | 38,684,000.00 | 1,277,000.00 | 44,125,000.00 | 59,277,000.00 | 54,324,000.00 | 106,784,000.00 | 97,006,000.00 | 132,278,000.00 | 131,446,000.00 | 176,487,000.00 | 214,988,000.00 | 176,378,000.00 | 221,690,000.00 | 195,353,000.00 | 255,387,000.00 | 252,476,000.00 | 627,985,000.00 | 619,307,000.00 | |
| Income Before Tax Ratio | (0.16%) | (0.21%) | (0.18%) | (0.13%) | (0.11%) | (0.00%) | (0.09%) | (0.12%) | (0.10%) | (0.18%) | (0.16%) | (0.20%) | (0.19%) | (0.23%) | (0.27%) | (0.22%) | (0.25%) | (0.22%) | (0.26%) | (0.23%) | (0.43%) | (0.38%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | -8,165,000.00 | -14,473,000.00 | -12,475,000.00 | -8,947,000.00 | -10,709,000.00 | -2,163,000.00 | 12,342,000.00 | 15,593,000.00 | 13,808,000.00 | 25,993,000.00 | 25,279,000.00 | 30,813,000.00 | 30,119,000.00 | 37,559,000.00 | 44,739,000.00 | 35,891,000.00 | 46,445,000.00 | 42,181,000.00 | 52,907,000.00 | 49,443,000.00 | 154,967,000.00 | 156,739,000.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | 46,252,000.00
+0% |
62,572,000.00
+35% |
67,901,000.00
+9% |
49,184,000.00
-28% |
49,393,000.00
+0% |
3,440,000.00
-93% |
31,783,000.00
+824% |
43,684,000.00
+37% |
40,516,000.00
-7% |
80,791,000.00
+99% |
71,727,000.00
-11% |
101,465,000.00
+41% |
101,327,000.00
0% |
138,928,000.00
+37% |
170,249,000.00
+23% |
140,487,000.00
-17% |
175,245,000.00
+25% |
153,172,000.00
-13% |
202,480,000.00
+32% |
203,033,000.00
+0% |
473,018,000.00
+133% |
462,568,000.00
-2% |
|
| Net Income Ratio | (0.19%) | (0.27%) | (0.22%) | (0.16%) | (0.14%) | (0.01%) | (0.07%) | (0.09%) | (0.08%) | (0.14%) | (0.12%) | (0.15%) | (0.15%) | (0.18%) | (0.22%) | (0.18%) | (0.20%) | (0.17%) | (0.21%) | (0.19%) | (0.32%) | (0.28%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | 17.62 | 23.81 | 25.87 | 19.13 | 19.38 | 1.36 | 12.67 | 17.46 | 15.96 | 30.33 | 27.24 | 37.51 | 37.51 | 51.38 | 63.10 | 51.37 | 50.75 | 44.37 | 58.57 | 58.76 | 137.03 | 133.77 | |
| Diluted EPS | 17.62 | 23.81 | 25.87 | 19.13 | 19.38 | 1.36 | 12.67 | 17.46 | 15.96 | 30.33 | 27.24 | 37.51 | 37.51 | 51.38 | 63.10 | 51.37 | 50.75 | 44.37 | 58.57 | 58.76 | 137.03 | 133.77 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 2,625,181.00 | 2,628,152.00 | 2,625,181.00 | 2,570,843.00 | 2,549,219.00 | 2,528,989.00 | 2,508,540.00 | 2,499,920.00 | 2,545,027.00 | 2,568,000.00 | 2,631,000.00 | 2,699,000.00 | 2,704,396.00 | 2,701,389.00 | 2,699,000.00 | 2,735,000.00 | 3,453,000.00 | 3,452,000.00 | 3,457,000.00 | 3,455,015.00 | 3,451,925.00 | 3,458,000.00 | |
| Diluted Share Outstanding | 2,625,181.00 | 2,628,152.00 | 2,625,181.00 | 2,570,843.00 | 2,549,219.00 | 2,528,989.00 | 2,508,540.00 | 2,499,920.00 | 2,545,027.00 | 2,574,096.00 | 2,637,245.00 | 2,705,407.00 | 2,704,405.00 | 2,701,397.00 | 2,699,000.00 | 2,735,000.00 | 3,453,000.00 | 3,452,000.00 | 3,457,000.00 | 3,455,015.00 | 3,451,925.00 | 3,458,000.00 | |