NTG
NTG.CONTG Nordic Transport Group A/S Price (NTG.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
21,341,000
(1.7902)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
NTG Nordic Transport Group 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 |
198,710,000.00
+0% |
163,394,000.00
-18% |
122,260,000.00
-25% |
176,503,000.00
+44% |
66,341,000.00
-62% |
115,206,000.00
+74% |
66,766,000.00
-42% |
84,579,000.00
+27% |
69,342,000.00
-18% |
0.00
+0% |
120,719,000.00
+0% |
28,756,000.00
-76% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
2,896,181,000.00
+0% |
4,512,137,000.00
+56% |
5,331,989,000.00
+18% |
5,332,200,000.00
+0% |
7,301,900,000.00
+37% |
10,224,000,000.00
+40% |
8,338,000,000.00
-18% |
9,352,000,000.00
+12% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 355,988,000.00 | 259,133,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,350,217,000.00 | 4,118,529,999.00 | 4,853,062,000.00 | 4,776,100,000.00 | 5,709,800,000.00 | 8,212,000,000.00 | 7,538,000,000.00 | 7,379,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
198,710,000.00
+0% |
163,394,000.00
-18% |
122,260,000.00
-25% |
176,503,000.00
+44% |
66,341,000.00
-62% |
115,206,000.00
+74% |
66,766,000.00
-42% |
84,579,000.00
+27% |
-286,646,000.00
-439% |
-259,133,000.00
-10% |
120,719,000.00
-147% |
28,756,000.00
-76% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
545,964,000.00
+0% |
393,607,001.00
-28% |
478,927,000.00
+22% |
556,100,000.00
+16% |
1,592,100,000.00
+186% |
2,012,000,000.00
+26% |
800,000,000.00
-60% |
1,973,000,000.00
+147% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (-4.13%) | (0.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.19%) | (0.09%) | (0.09%) | (0.10%) | (0.22%) | (0.20%) | (0.10%) | (0.21%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 119,015,000.00 | 188,774,000.00 | 0.00 | 401,677,000.00 | 0.00 | 0.00 | 457,230,000.00 | 21,693,000.00 | 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 | 24,072,000.00 | 20,550,000.00 | 22,136,000.00 | 21,691,000.00 | 9,496,000.00 | 12,606,000.00 | 39,115,000.00 | 38,712,000.00 | 41,394,000.00 | 123,409,000.00 | -46,668,000.00 | 16,678,000.00 | 13,266,000.00 | 6,488,000.00 | 7,627,000.00 | 3,202,000.00 | 5,299,000.00 | 195,230,000.00 | 219,500,000.00 | 209,500,000.00 | 0.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 24,072,000.00 | 20,550,000.00 | 22,136,000.00 | 21,691,000.00 | 9,496,000.00 | 12,606,000.00 | 39,115,000.00 | 38,712,000.00 | 41,394,000.00 | 123,409,000.00 | -46,668,000.00 | 16,678,000.00 | 13,266,000.00 | 6,488,000.00 | 7,627,000.00 | 3,202,000.00 | 5,299,000.00 | 195,230,000.00 | 219,500,000.00 | 209,500,000.00 | 253,000,000.00 | 171,000,000.00 | 0.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 17,571,000.00 | 17,508,000.00 | 17,243,000.00 | -11,817,981.00 | 629,000.00 | -14,901,000.00 | -43,336,000.00 | 48,282,000.00 | 64,714,000.00 | 44,006,000.00 | 410,705,000.00 | 7,130,000.00 | 4,717,000.00 | -73,000.00 | 23,469,000.00 | 2,666,000.00 | 7,666,000.00 | 136,625,000.00 | 168,600,000.00 | 157,500,000.00 | 224,000,000.00 | 223,000,000.00 | 260,000,000.00 | |
| Other Expenses | 209,453,000.00 | 155,073,000.00 | 162,071,000.00 | 188,983,000.00 | 124,536,000.00 | 167,281,000.00 | 436,987,000.00 | 13,449,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 75,732,000.00 | 75,900,000.00 | 840,600,000.00 | 1,256,000,000.00 | 0.00 | 1,449,000,000.00 | |
| Total Operating Expenses | 233,525,000.00 | 175,623,000.00 | 184,207,000.00 | 210,674,000.00 | 253,047,000.00 | 368,661,000.00 | 476,102,000.00 | 440,389,000.00 | 41,394,000.00 | 123,409,000.00 | 410,562,000.00 | 38,371,000.00 | 13,266,000.00 | 6,488,000.00 | 7,627,000.00 | 3,202,000.00 | 5,299,000.00 | 270,962,000.00 | 295,400,000.00 | 1,050,100,000.00 | 1,256,000,000.00 | 171,000,000.00 | 1,449,000,000.00 | |
| Cost and Exponses | 233,525,000.00 | 175,623,000.00 | 184,207,000.00 | 210,674,000.00 | 253,047,000.00 | 368,661,000.00 | 476,102,000.00 | 440,389,000.00 | 397,382,000.00 | 382,542,000.00 | 410,562,000.00 | 38,371,000.00 | 13,266,000.00 | 6,488,000.00 | 7,627,000.00 | 3,202,000.00 | 5,299,000.00 | 5,124,024,000.00 | 5,071,500,000.00 | 6,759,900,000.00 | 9,468,000,000.00 | 7,709,000,000.00 | 8,828,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
-34,815,000.00
+0% |
-12,229,000.00
-65% |
-61,947,000.00
+407% |
-22,336,000.00
-64% |
-186,706,000.00
+736% |
-253,455,000.00
+36% |
-366,000,000.00
+44% |
-355,810,000.00
-3% |
-328,040,000.00
-8% |
-382,542,000.00
+17% |
-297,292,000.00
-22% |
-9,615,000.00
-97% |
-13,266,000.00
+38% |
-6,488,000.00
-51% |
-2,791,000.00
-57% |
-1,012,000.00
-64% |
-2,435,000.00
+141% |
207,965,000.00
-8,641% |
260,700,000.00
+25% |
517,100,000.00
+98% |
762,000,000.00
+47% |
629,000,000.00
-17% |
524,000,000.00
-17% |
|
| Operating Income Ratio | (-0.18%) | (-0.07%) | (-0.51%) | (-0.13%) | (-2.81%) | (-2.20%) | (-5.48%) | (-4.21%) | (-4.73%) | (0.00%) | (-2.46%) | (-0.33%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.04%) | (0.05%) | (0.07%) | (0.07%) | (0.08%) | (0.06%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 13,558,000.00 | 15,651,000.00 | 1,480,000.00 | 4,027,000.00 | 22,210,000.00 | 47,956,000.00 | 48,807,000.00 | 16,960,000.00 | 805,000.00 | 646,000.00 | 2,245,000.00 | 122,000.00 | 0.00 | 0.00 | 0.00 | 1,081,000.00 | 400,000.00 | 600,000.00 | 5,000,000.00 | 13,000,000.00 | 10,000,000.00 | |
| Interest Expenses | 0.00 | 22,706,000.00 | 63,154,000.00 | 50,403,000.00 | 10,231,000.00 | 9,567,000.00 | 65,546,000.00 | 23,674,000.00 | 25,438,000.00 | 10,543,000.00 | 33,366,000.00 | 2,322,000.00 | 2,010,000.00 | 251,000.00 | 389,000.00 | 397,000.00 | 1,189,000.00 | 35,163,000.00 | 36,000,000.00 | 35,500,000.00 | 52,000,000.00 | 99,000,000.00 | 88,000,000.00 | |
| Total Other Income/Exp... | -7,661,000.00 | 22,700,000.00 | 63,154,000.00 | 22,917,000.00 | -25,460,000.00 | -41,270,000.00 | -49,919,000.00 | 24,608,000.00 | 23,369,000.00 | 33,463,000.00 | -29,794,000.00 | 5,138,000.00 | 2,707,000.00 | -324,000.00 | 6,461,000.00 | 1,793,000.00 | -32,335,000.00 | -153,465,000.00 | -50,700,000.00 | -65,000,000.00 | -77,000,000.00 | -115,000,000.00 | -84,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | -17,244,000.00 | 5,279,000.00 | -73,404,757.00 | -34,153,981.00 | -186,077,000.00 | -268,356,000.00 | -372,583,000.00 | -302,024,000.00 | -276,530,000.00 | -338,536,000.00 | 116,985,000.00 | -2,485,000.00 | -8,549,000.00 | -6,812,000.00 | 20,678,000.00 | -1,409,000.00 | 195,010,000.00 | 230,205,999.00 | 419,100,000.00 | 674,200,000.00 | 966,000,000.00 | 817,000,000.00 | 790,000,000.00 | |
| EBITDA ratio | (-0.09%) | (0.03%) | (-0.37%) | (-0.19%) | (-2.80%) | (-2.33%) | (-6.13%) | (-3.64%) | (-3.80%) | (0.00%) | (0.94%) | (-0.09%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.06%) | (0.08%) | (0.09%) | (0.10%) | (0.10%) | (0.08%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | -42,476,000.00 | 10,471,000.00 | 1,207,000.00 | 581,000.00 | -212,166,000.00 | -294,725,000.00 | -415,919,000.00 | -331,202,000.00 | -306,246,000.00 | -349,079,000.00 | -327,086,000.00 | -4,477,000.00 | -10,559,000.00 | -6,812,000.00 | 21,616,000.00 | -10,849,000.00 | -2,836,000.00 | 54,557,000.00 | 210,000,000.00 | 477,400,000.00 | 681,000,000.00 | 514,000,000.00 | 440,000,000.00 | |
| Income Before Tax Ratio | (-0.21%) | (0.06%) | (0.01%) | (0.00%) | (-3.20%) | (-2.56%) | (-6.23%) | (-3.92%) | (-4.42%) | (0.00%) | (-2.71%) | (-0.16%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.01%) | (0.04%) | (0.07%) | (0.07%) | (0.06%) | (0.05%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 0.00 | 0.00 | 0.00 | -11,835,000.00 | -15,229,000.00 | -26,295,000.00 | -33,928,000.00 | -44,064,000.00 | -47,244,000.00 | 329,339,000.00 | 5,824,000.00 | -1,250,000.00 | -1,250,000.00 | -1,274,000.00 | 2,310,000.00 | -2,950,000.00 | -3,025,141.00 | 46,235,000.00 | 61,200,000.00 | 92,100,000.00 | 146,000,000.00 | 107,000,000.00 | 105,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | -42,476,000.00
+0% |
10,471,000.00
-125% |
1,207,000.00
-88% |
12,416,000.00
+929% |
-196,937,000.00
-1,686% |
-268,430,000.00
+36% |
-381,991,000.00
+42% |
-287,138,000.00
-25% |
-259,002,000.00
-10% |
-678,418,000.00
+162% |
-332,910,000.00
-51% |
-3,227,000.00
-99% |
-9,309,000.00
+188% |
-5,538,000.00
-41% |
22,815,000.00
-512% |
-7,899,000.00
-135% |
-2,836,000.00
-64% |
8,322,000.00
-393% |
125,900,000.00
+1,413% |
349,000,000.00
+177% |
482,000,000.00
+38% |
374,000,000.00
-22% |
297,000,000.00
-21% |
|
| Net Income Ratio | (-0.21%) | (0.06%) | (0.01%) | (0.07%) | (-2.97%) | (-2.33%) | (-5.72%) | (-3.39%) | (-3.74%) | (0.00%) | (-2.76%) | (-0.11%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.02%) | (0.05%) | (0.05%) | (0.04%) | (0.03%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -81.56 | 20.18 | -5.86 | 21.70 | -361.16 | -359.62 | -489.45 | -327.86 | -211.27 | -552.59 | -271.17 | -2.63 | -7.58 | -4.56 | 18.79 | -6.50 | -0.20 | 0.46 | 5.61 | 15.64 | 21.77 | 17.40 | 13.94 | |
| Diluted EPS | -81.56 | 19.91 | -5.86 | 21.46 | -361.16 | -359.62 | -489.45 | -327.86 | -211.24 | -552.59 | -271.17 | -2.63 | -7.58 | -4.51 | 18.58 | -6.43 | -0.20 | 0.46 | 5.61 | 15.35 | 21.43 | 17.21 | 13.92 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 520,765.00 | 520,765.00 | 564,773.00 | 572,108.00 | 545,297.00 | 746,429.00 | 780,450.00 | 875,800.00 | 1,225,900.00 | 1,227,700.00 | 1,227,700.00 | 1,227,700.00 | 1,227,700.00 | 1,214,402.00 | 1,214,400.00 | 1,214,400.00 | 14,487,000.00 | 18,284,000.00 | 22,424,000.00 | 22,320,000.00 | 22,144,000.00 | 21,494,000.00 | 21,313,000.00 | |
| Diluted Share Outstanding | 520,765.00 | 525,165.00 | 576,435.00 | 578,636.00 | 545,297.00 | 746,429.00 | 780,450.00 | 875,800.00 | 1,226,100.00 | 1,227,700.00 | 1,227,700.00 | 1,227,700.00 | 1,227,700.00 | 1,227,700.00 | 1,227,700.00 | 1,227,700.00 | 14,487,000.00 | 18,284,000.00 | 22,452,000.00 | 22,740,000.00 | 22,489,000.00 | 21,730,000.00 | 21,341,000.00 | |