Dampskibsselskabet Norden A/S
CSE:DNORD

Watchlist Manager
Dampskibsselskabet Norden A/S Logo
Dampskibsselskabet Norden A/S
CSE:DNORD
Watchlist
Price: 204.8 DKK 3.38% Market Closed
Market Cap: 6.2B DKK
Have any thoughts about
Dampskibsselskabet Norden A/S?
Write Note

Income Statement

Earnings Waterfall
Dampskibsselskabet Norden A/S

Revenue
3.9B USD
Cost of Revenue
-3.3B USD
Gross Profit
510.9m USD
Operating Expenses
-371.2m USD
Operating Income
139.7m USD
Other Expenses
36.5m USD
Net Income
176.2m USD

Income Statement
Dampskibsselskabet Norden A/S

Rotate your device to view
Income Statement
Currency: USD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
2 100
N/A
2 038
-3%
1 936
-5%
1 855
-4%
1 803
-3%
1 653
-8%
1 494
-10%
1 382
-7%
1 296
-6%
1 251
-3%
1 395
+12%
1 483
+6%
1 629
+10%
1 809
+11%
1 960
+8%
2 176
+11%
2 338
+7%
2 451
+5%
2 514
+3%
2 522
+0%
2 550
+1%
2 584
+1%
2 545
-2%
2 536
0%
2 542
+0%
2 598
+2%
2 587
0%
2 826
+9%
3 111
+10%
3 552
+14%
4 036
+14%
4 601
+14%
5 156
+12%
5 312
+3%
5 224
-2%
4 756
-9%
4 160
-13%
3 692
-11%
3 608
-2%
3 688
+2%
3 852
+4%
Gross Profit
Cost of Revenue
(2 134)
(2 306)
(2 151)
(2 010)
(1 906)
(1 637)
(1 509)
(1 437)
(1 388)
(1 233)
(1 366)
(1 458)
(1 596)
(1 751)
(1 886)
(2 089)
(2 246)
(2 322)
(2 381)
(2 379)
(2 382)
(2 305)
(2 267)
(2 186)
(2 127)
(2 171)
(2 191)
(2 406)
(2 620)
(2 909)
(3 228)
(3 557)
(3 887)
(3 974)
(3 888)
(3 581)
(3 189)
(2 914)
(2 960)
(3 106)
(3 342)
Gross Profit
(34)
N/A
(268)
-700%
(214)
+20%
(155)
+28%
(103)
+34%
16
N/A
(15)
N/A
(55)
-256%
(92)
-68%
18
N/A
29
+60%
25
-17%
32
+32%
58
+79%
74
+28%
88
+18%
92
+5%
129
+40%
132
+2%
143
+8%
168
+18%
279
+66%
279
0%
350
+26%
415
+18%
427
+3%
396
-7%
420
+6%
491
+17%
643
+31%
808
+26%
1 044
+29%
1 269
+22%
1 338
+5%
1 336
0%
1 175
-12%
971
-17%
778
-20%
647
-17%
582
-10%
511
-12%
Operating Income
Operating Expenses
(71)
(62)
(62)
(63)
(61)
(64)
(65)
(62)
(56)
(37)
(47)
(43)
(42)
(32)
(41)
(42)
(57)
(101)
(93)
(116)
(125)
(218)
(194)
(228)
(266)
(286)
(296)
(315)
(353)
(406)
(469)
(552)
(610)
(629)
(616)
(561)
(490)
(433)
(400)
(374)
(371)
Selling, General & Administrative
0
(1)
0
0
0
(2)
0
0
0
(1)
0
0
0
(1)
0
0
0
(60)
0
0
0
(78)
(43)
(64)
(87)
(93)
(89)
(92)
(98)
(117)
(137)
(171)
(203)
(207)
(207)
(177)
(140)
(117)
(103)
(92)
(83)
Depreciation & Amortization
(71)
(68)
(70)
(71)
(69)
(69)
(65)
(62)
(56)
(50)
(47)
(43)
(42)
(42)
(42)
(43)
(44)
(44)
(69)
(95)
(121)
(157)
(170)
(182)
(198)
(202)
(211)
(226)
(255)
(296)
(346)
(401)
(434)
(450)
(436)
(403)
(365)
(334)
(314)
(302)
(308)
Other Operating Expenses
0
8
8
8
8
6
0
0
0
13
0
0
0
11
1
1
(13)
3
(24)
(21)
(4)
16
19
18
19
9
4
3
(0)
7
14
21
27
28
27
18
15
18
18
20
20
Operating Income
(104)
N/A
(330)
-216%
(276)
+16%
(218)
+21%
(164)
+25%
(48)
+71%
(80)
-66%
(116)
-46%
(148)
-28%
(19)
+87%
(18)
+8%
(19)
-7%
(10)
+47%
26
N/A
33
+27%
46
+40%
36
-22%
28
-21%
39
+39%
26
-33%
44
+66%
61
+39%
84
+39%
123
+46%
149
+22%
141
-6%
101
-29%
105
+5%
137
+31%
237
+72%
339
+43%
492
+45%
659
+34%
709
+8%
720
+2%
614
-15%
481
-22%
345
-28%
248
-28%
207
-16%
140
-33%
Pre-Tax Income
Interest Income Expense
(19)
(83)
(73)
(48)
(43)
(23)
(25)
(21)
(11)
22
18
6
(0)
(4)
(3)
(9)
(5)
(4)
(16)
(18)
(26)
(33)
(32)
(30)
(26)
(30)
(24)
(25)
(32)
(34)
(40)
(47)
(42)
(37)
(27)
(18)
(16)
(12)
(16)
(17)
(16)
Non-Reccuring Items
0
(0)
1
3
0
(211)
(212)
(247)
(250)
(46)
(47)
(13)
(6)
1
10
8
9
9
(13)
(7)
(5)
(4)
5
2
(3)
(18)
(27)
(28)
(14)
8
45
45
51
79
93
120
107
78
91
71
65
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(123)
N/A
(413)
-235%
(348)
+16%
(263)
+24%
(207)
+21%
(282)
-36%
(316)
-12%
(385)
-22%
(409)
-6%
(42)
+90%
(46)
-9%
(25)
+45%
(16)
+37%
22
N/A
40
+79%
45
+11%
40
-11%
32
-18%
10
-69%
1
-86%
13
+786%
24
+89%
57
+137%
94
+65%
120
+28%
93
-23%
49
-47%
52
+7%
91
+75%
211
+132%
344
+63%
491
+43%
668
+36%
752
+13%
786
+4%
715
-9%
571
-20%
410
-28%
323
-21%
261
-19%
188
-28%
Net Income
Tax Provision
(5)
(3)
(3)
(3)
(2)
(3)
(3)
(2)
(1)
(3)
(4)
(4)
1
2
2
2
(3)
(4)
(5)
(5)
(7)
(5)
(5)
(5)
(5)
(7)
(5)
(6)
(6)
(6)
(7)
(7)
(7)
(8)
(9)
(9)
(10)
(10)
(11)
(12)
(12)
Income from Continuing Operations
(129)
(416)
(351)
(266)
(210)
(285)
(319)
(386)
(411)
(46)
(50)
(29)
(15)
25
42
46
37
29
5
(4)
6
19
52
90
116
86
43
46
85
205
337
483
662
744
777
706
562
400
312
250
176
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(129)
N/A
(416)
-223%
(351)
+16%
(266)
+24%
(210)
+21%
(285)
-36%
(319)
-12%
(386)
-21%
(411)
-6%
(46)
+89%
(50)
-9%
(29)
+42%
(15)
+50%
25
N/A
42
+71%
46
+10%
37
-20%
29
-21%
5
-81%
(4)
N/A
6
N/A
19
+211%
52
+172%
90
+71%
116
+29%
86
-26%
43
-50%
46
+6%
85
+83%
205
+141%
337
+65%
483
+44%
662
+37%
744
+12%
777
+4%
706
-9%
562
-20%
400
-29%
312
-22%
250
-20%
176
-29%
EPS (Diluted)
-3.08
N/A
-10.27
-233%
-9.08
+12%
-6.72
+26%
-4.17
+38%
-7.04
-69%
-6.94
+1%
-9.65
-39%
-11.56
-20%
-1.13
+90%
-1.22
-8%
-0.86
+30%
-0.58
+33%
0.61
N/A
1.02
+67%
1.15
+13%
0.9
-22%
0.71
-21%
0.13
-82%
-0.07
N/A
0.17
N/A
0.48
+182%
1.34
+179%
2.3
+72%
2.97
+29%
2.22
-25%
1.16
-48%
1.22
+5%
2.24
+84%
5.45
+143%
9.19
+69%
13.82
+50%
18.77
+36%
21.06
+12%
23.26
+10%
20.23
-13%
15.94
-21%
12.33
-23%
10.06
-18%
8.14
-19%
5.61
-31%

See Also

Discover More