North
NORTHM.CONorth Media A/S Price (NORTHM.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
18,500,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
North Media 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
1,046,300,000.00
+0% |
1,256,000,000.00
+20% |
1,223,800,000.00
-3% |
1,417,400,000.00
+16% |
0.00
+0% |
1,433,800,000.00
+0% |
1,235,800,000.00
-14% |
1,028,500,000.00
-17% |
1,138,700,000.00
+11% |
1,211,600,000.00
+6% |
1,104,600,000.00
-9% |
1,061,700,000.00
-4% |
1,073,700,000.00
+1% |
1,012,400,000.00
-6% |
881,100,000.00
-13% |
899,400,000.00
+2% |
1,144,900,000.00
+27% |
1,130,000,000.00
-1% |
1,045,400,000.00
-7% |
1,033,600,000.00
-1% |
995,300,000.00
-4% |
949,100,000.00
-5% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 707,000,000.00 | 872,200,000.00 | 845,700,000.00 | 950,400,000.00 | 0.00 | 1,075,700,000.00 | 939,900,000.00 | 586,800,000.00 | 603,000,000.00 | 631,900,000.00 | 574,200,000.00 | 562,000,000.00 | 540,300,000.00 | 515,700,000.00 | 463,400,000.00 | 489,600,000.00 | 592,400,000.00 | 541,000,000.00 | 425,600,000.00 | 413,100,000.00 | 432,400,000.00 | 410,800,000.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
339,300,000.00
+0% |
383,800,000.00
+13% |
378,100,000.00
-1% |
467,000,000.00
+24% |
0.00
+0% |
358,100,000.00
+0% |
295,900,000.00
-17% |
441,700,000.00
+49% |
535,700,000.00
+21% |
579,700,000.00
+8% |
530,400,000.00
-9% |
499,700,000.00
-6% |
533,400,000.00
+7% |
496,700,000.00
-7% |
417,700,000.00
-16% |
409,800,000.00
-2% |
552,500,000.00
+35% |
589,000,000.00
+7% |
619,800,000.00
+5% |
620,500,000.00
+0% |
562,900,000.00
-9% |
538,300,000.00
-4% |
|
| Gross Profit Ratio | (0.32%) | (0.31%) | (0.31%) | (0.33%) | (0.00%) | (0.25%) | (0.24%) | (0.43%) | (0.47%) | (0.48%) | (0.48%) | (0.47%) | (0.50%) | (0.49%) | (0.47%) | (0.46%) | (0.48%) | (0.52%) | (0.59%) | (0.60%) | (0.57%) | (0.57%) | |
| 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 | 152,900,000.00 | 157,200,000.00 | 176,800,000.00 | 183,600,000.00 | 0.00 | 180,300,000.00 | 203,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 131,700,000.00 | 112,200,000.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 325,900,000.00 | 325,800,000.00 | 342,200,000.00 | 357,700,000.00 | 0.00 | 325,900,000.00 | 345,400,000.00 | 0.00 | 0.00 | 0.00 | 283,500,000.00 | 274,500,000.00 | 283,000,000.00 | 449,000,000.00 | 411,100,000.00 | 385,800,000.00 | 423,200,000.00 | 345,100,000.00 | 360,800,000.00 | 112,200,000.00 | 354,900,000.00 | -1,000,001.00 | |
| Selling & Marketing Exp... | 173,000,000.00 | 168,600,000.00 | 165,400,000.00 | 174,100,000.00 | 0.00 | 145,600,000.00 | 142,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 229,100,000.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | -20,800,000.00 | 44,000,000.00 | -11,000,000.00 | 0.00 | 0.00 | -20,000,000.00 | -399,200,000.00 | 55,600,000.00 | 72,300,000.00 | 39,500,000.00 | 41,300,000.00 | 37,000,000.00 | 48,400,000.00 | 45,800,000.00 | 37,900,000.00 | 28,800,000.00 | 27,400,000.00 | 27,400,000.00 | 28,600,000.00 | 27,700,000.00 | 27,700,000.00 | 27,000,000.00 | |
| Other Expenses | -20,300,000.00 | -16,300,000.00 | -7,500,000.00 | -2,900,000.00 | 0.00 | 8,100,000.00 | -254,700,000.00 | 421,200,000.00 | 425,500,000.00 | 413,200,000.00 | 430,000,000.00 | 436,500,000.00 | 478,500,000.00 | 486,900,000.00 | 444,700,000.00 | 410,200,000.00 | 442,700,000.00 | 428,700,000.00 | 378,000,000.00 | 243,800,000.00 | 371,400,000.00 | 388,400,000.00 | |
| Total Operating Expenses | 305,600,000.00 | 309,500,000.00 | 334,700,000.00 | 354,800,000.00 | 0.00 | 334,000,000.00 | 90,700,000.00 | 421,200,000.00 | 425,500,000.00 | 413,200,000.00 | 430,000,000.00 | 436,500,000.00 | 478,500,000.00 | 486,900,000.00 | 444,700,000.00 | 410,200,000.00 | 442,700,000.00 | 428,700,000.00 | 378,000,000.00 | 356,000,000.00 | 371,400,000.00 | 387,399,999.00 | |
| Cost and Exponses | 1,012,600,000.00 | 1,181,700,000.00 | 1,180,400,000.00 | 1,305,200,000.00 | 0.00 | 1,409,700,000.00 | 1,030,600,000.00 | 1,008,000,000.00 | 1,028,500,000.00 | 1,045,100,000.00 | 1,004,200,000.00 | 998,500,000.00 | 1,018,800,000.00 | 1,002,600,000.00 | 908,100,000.00 | 899,800,000.00 | 1,035,100,000.00 | 969,700,000.00 | 803,600,000.00 | 769,100,000.00 | 803,800,000.00 | 799,200,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
54,500,000.00
+0% |
30,300,000.00
-44% |
43,400,000.00
+43% |
112,200,000.00
+159% |
0.00
+0% |
44,100,000.00
+0% |
604,400,000.00
+1,271% |
9,800,000.00
-98% |
110,200,000.00
+1,024% |
166,500,000.00
+51% |
100,500,000.00
-40% |
43,400,000.00
-57% |
30,100,000.00
-31% |
2,800,000.00
-91% |
-22,700,000.00
-911% |
-2,700,000.00
-88% |
94,000,000.00
-3,581% |
162,000,000.00
+72% |
240,200,000.00
+48% |
244,400,000.00
+2% |
191,500,000.00
-22% |
149,900,000.00
-22% |
|
| Operating Income Ratio | (0.05%) | (0.02%) | (0.04%) | (0.08%) | (0.00%) | (0.03%) | (0.49%) | (0.01%) | (0.10%) | (0.14%) | (0.09%) | (0.04%) | (0.03%) | (0.00%) | (-0.03%) | (0.00%) | (0.08%) | (0.14%) | (0.23%) | (0.24%) | (0.19%) | (0.16%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 22,600,000.00 | 14,900,000.00 | 15,000,000.00 | 3,800,000.00 | 0.00 | 2,600,000.00 | 3,100,000.00 | 2,000,000.00 | 9,600,000.00 | 7,000,000.00 | 8,800,000.00 | 2,500,000.00 | 4,400,000.00 | 300,000.00 | 300,000.00 | 200,000.00 | 100,000.00 | 200,000.00 | 100,000.00 | 100,000.00 | 1,200,000.00 | 3,600,000.00 | |
| Interest Expenses | 22,600,000.00 | 14,900,000.00 | 2,000,000.00 | 14,300,000.00 | 0.00 | 10,900,000.00 | 12,700,000.00 | 6,400,000.00 | 5,300,000.00 | 10,700,000.00 | 9,300,000.00 | 8,700,000.00 | 7,500,000.00 | 8,100,000.00 | 8,100,000.00 | 6,700,000.00 | 9,800,000.00 | 4,500,000.00 | 5,100,000.00 | 4,700,000.00 | 4,500,000.00 | 3,700,000.00 | |
| Total Other Income/Exp... | -17,400,000.00 | 35,900,000.00 | -11,200,000.00 | -2,200,000.00 | 0.00 | -25,700,000.00 | -109,900,000.00 | -16,100,000.00 | -7,200,000.00 | -4,200,000.00 | 5,100,000.00 | -10,800,000.00 | -15,600,000.00 | -24,800,000.00 | -43,400,000.00 | 31,300,000.00 | -20,900,000.00 | 105,100,000.00 | 147,900,000.00 | 102,600,000.00 | -190,100,000.00 | 190,200,000.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 33,700,000.00 | 69,600,000.00 | 32,400,000.00 | 112,200,000.00 | 0.00 | 24,100,000.00 | -151,900,000.00 | 65,400,000.00 | 138,000,000.00 | 202,600,000.00 | 139,700,000.00 | 80,400,000.00 | 95,600,000.00 | 37,900,000.00 | -21,400,000.00 | 66,500,000.00 | 121,500,000.00 | 307,800,000.00 | 422,900,000.00 | 375,200,000.00 | 26,200,000.00 | 368,200,000.00 | |
| EBITDA ratio | (0.03%) | (0.06%) | (0.03%) | (0.08%) | (0.00%) | (0.02%) | (0.17%) | (0.06%) | (0.16%) | (0.17%) | (0.13%) | (0.08%) | (0.07%) | (0.05%) | (0.02%) | (0.03%) | (0.11%) | (0.17%) | (0.26%) | (0.29%) | (0.23%) | (0.39%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | 16,300,000.00 | 66,200,000.00 | 30,400,000.00 | 110,000,000.00 | 0.00 | -1,600,000.00 | -150,800,000.00 | 3,400,000.00 | 103,000,000.00 | 162,300,000.00 | 104,000,000.00 | 26,800,000.00 | 39,600,000.00 | -15,200,000.00 | -69,700,000.00 | 28,600,000.00 | 73,100,000.00 | 267,600,000.00 | 388,100,000.00 | 347,000,000.00 | 1,400,000.00 | 340,100,000.00 | |
| Income Before Tax Ratio | (0.02%) | (0.05%) | (0.02%) | (0.08%) | (0.00%) | (0.00%) | (-0.12%) | (0.00%) | (0.09%) | (0.13%) | (0.09%) | (0.03%) | (0.04%) | (-0.02%) | (-0.08%) | (0.03%) | (0.06%) | (0.24%) | (0.37%) | (0.34%) | (0.00%) | (0.36%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | 10,400,000.00 | -22,000,000.00 | 100,000.00 | 32,400,000.00 | 0.00 | 3,300,000.00 | 21,900,000.00 | -6,900,000.00 | 15,300,000.00 | 41,100,000.00 | 22,700,000.00 | 11,100,000.00 | 16,900,000.00 | -3,300,000.00 | 6,000,000.00 | -600,000.00 | -17,300,000.00 | 62,300,000.00 | 85,100,000.00 | 73,400,000.00 | -700,000.00 | 75,700,000.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | 5,900,000.00
+0% |
88,200,000.00
+1,395% |
30,500,000.00
-65% |
77,600,000.00
+154% |
0.00
+0% |
-4,900,000.00
+0% |
-172,700,000.00
+3,424% |
9,100,000.00
-105% |
85,800,000.00
+843% |
121,200,000.00
+41% |
64,700,000.00
-47% |
15,700,000.00
-76% |
20,600,000.00
+31% |
-11,900,000.00
-158% |
-75,700,000.00
+536% |
28,600,000.00
-138% |
90,400,000.00
+216% |
205,300,000.00
+127% |
306,500,000.00
+49% |
273,600,000.00
-11% |
2,100,000.00
-99% |
264,400,000.00
+12,490% |
|
| Net Income Ratio | (0.01%) | (0.07%) | (0.02%) | (0.05%) | (0.00%) | (0.00%) | (-0.14%) | (0.01%) | (0.08%) | (0.10%) | (0.06%) | (0.01%) | (0.02%) | (-0.01%) | (-0.09%) | (0.03%) | (0.08%) | (0.18%) | (0.29%) | (0.26%) | (0.00%) | (0.28%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | 0.26 | 3.96 | 1.30 | 3.40 | 0.00 | -0.23 | -8.42 | 0.20 | 4.00 | 6.18 | 3.40 | 0.84 | 1.10 | -0.64 | -4.08 | 1.50 | 4.77 | 11.04 | 16.46 | 15.03 | 0.11 | 14.29 | |
| Diluted EPS | 0.26 | 3.96 | 1.30 | 3.40 | 0.00 | -0.23 | -8.42 | 0.20 | 4.00 | 6.12 | 3.40 | 0.84 | 1.10 | -0.64 | -4.07 | 1.50 | 4.76 | 11.04 | 16.19 | 14.71 | 0.11 | 14.29 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 22,280,000.00 | 22,280,000.00 | 20,400,000.00 | 20,600,000.00 | 20,900,000.00 | 20,900,000.00 | 20,500,000.00 | 20,100,000.00 | 19,800,000.00 | 19,600,000.00 | 19,200,000.00 | 18,600,000.00 | 18,600,000.00 | 18,600,000.00 | 18,558,823.00 | 18,700,000.00 | 18,955,000.00 | 18,600,000.00 | 18,100,000.00 | 18,200,000.00 | 18,400,000.00 | 18,500,000.00 | |
| Diluted Share Outstanding | 22,280,000.00 | 22,280,000.00 | 20,400,000.00 | 20,600,000.00 | 20,900,000.00 | 20,900,000.00 | 20,500,000.00 | 20,100,000.00 | 20,000,000.00 | 19,800,000.00 | 19,200,000.00 | 18,600,000.00 | 18,600,000.00 | 18,600,000.00 | 18,600,000.00 | 19,000,000.00 | 19,000,000.00 | 18,600,000.00 | 18,400,000.00 | 18,600,000.00 | 18,500,000.00 | 18,500,000.00 | |