MT Hoejgaard Holding A/S
CSE:MTHH

Watchlist Manager
MT Hoejgaard Holding A/S Logo
MT Hoejgaard Holding A/S
CSE:MTHH
Watchlist
Price: 306 DKK -1.29%
Market Cap: 2.4B DKK
Have any thoughts about
MT Hoejgaard Holding A/S?
Write Note

Income Statement

Earnings Waterfall
MT Hoejgaard Holding A/S

Revenue
9.9B DKK
Cost of Revenue
-8.9B DKK
Gross Profit
935.8m DKK
Operating Expenses
-356.9m DKK
Operating Income
578.9m DKK
Other Expenses
-378.2m DKK
Net Income
200.7m DKK

Income Statement
MT Hoejgaard Holding A/S

Rotate your device to view
Income Statement
Currency: DKK
Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 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
5 094
N/A
5 286
+4%
5 734
+8%
5 693
-1%
5 334
-6%
3 986
-25%
2 359
-41%
1 157
-51%
72
-94%
71
-2%
69
-3%
70
+1%
70
-1%
68
-2%
68
-1%
66
-2%
58
-13%
58
-1%
29
-49%
1 616
+5 396%
3 098
+92%
4 672
+51%
7 634
+63%
7 448
-2%
7 464
+0%
5 780
-23%
5 804
+0%
6 112
+5%
6 397
+5%
6 966
+9%
7 350
+6%
7 856
+7%
8 281
+5%
8 080
-2%
9 065
+12%
9 448
+4%
9 825
+4%
9 788
0%
9 783
0%
9 850
+1%
9 851
+0%
Gross Profit
Cost of Revenue
(5 037)
(5 294)
(5 736)
(5 652)
(5 352)
(3 988)
(2 418)
(1 268)
(56)
(55)
(54)
(55)
(54)
(53)
(53)
(51)
(46)
(45)
(24)
(1 515)
(2 938)
(4 422)
(7 222)
(7 016)
(6 978)
(5 345)
(5 378)
(5 684)
(5 932)
(6 472)
(6 831)
(7 290)
(7 732)
(7 452)
(8 441)
(8 884)
(9 270)
(9 068)
(9 026)
(9 019)
(8 915)
Gross Profit
58
N/A
(8)
N/A
(2)
+77%
41
N/A
(18)
N/A
(2)
+87%
(59)
-2 367%
(111)
-88%
16
N/A
16
+1%
15
-5%
15
N/A
16
+1%
15
-1%
15
-3%
15
+3%
12
-22%
12
+1%
6
-55%
101
+1 731%
160
+59%
250
+56%
412
+65%
433
+5%
486
+12%
435
-10%
427
-2%
428
+0%
465
+9%
495
+6%
519
+5%
565
+9%
549
-3%
628
+14%
624
-1%
564
-10%
555
-2%
720
+30%
757
+5%
831
+10%
936
+13%
Operating Income
Operating Expenses
(229)
(238)
(243)
(240)
(246)
(182)
(127)
(79)
(5)
(4)
(4)
(3)
(6)
(6)
(6)
(6)
(5)
(6)
(6)
(104)
(176)
(257)
(420)
(405)
(407)
(321)
(320)
(342)
(367)
(365)
(373)
(378)
(371)
(321)
(354)
(332)
(332)
(354)
(365)
(340)
(357)
Selling, General & Administrative
(229)
(238)
(243)
(240)
(246)
(182)
(127)
(79)
(5)
(4)
(4)
(3)
(6)
(6)
(6)
(6)
(5)
(6)
(6)
(104)
(176)
(257)
(420)
(405)
(407)
(321)
(320)
(342)
(367)
(365)
(373)
(378)
(371)
(321)
(354)
(332)
(332)
(354)
(350)
(331)
(352)
Other Operating Expenses
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
(15)
(10)
(5)
Operating Income
(171)
N/A
(246)
-43%
(244)
+1%
(199)
+19%
(265)
-33%
(185)
+30%
(187)
-1%
(190)
-2%
11
N/A
12
+5%
12
N/A
12
+3%
10
-20%
9
-3%
9
-7%
9
+3%
7
-21%
6
-20%
(1)
N/A
(3)
-256%
(16)
-391%
(6)
+59%
(9)
-33%
28
N/A
79
+182%
114
+45%
106
-7%
85
-20%
97
+14%
129
+33%
146
+13%
187
+28%
178
-5%
307
+73%
270
-12%
232
-14%
223
-4%
366
+64%
392
+7%
491
+25%
579
+18%
Pre-Tax Income
Interest Income Expense
2
6
11
5
0
(31)
(41)
(35)
16
(81)
(66)
(164)
(184)
(44)
(35)
202
97
(319)
(255)
(126)
(119)
130
120
(27)
(47)
(54)
(37)
(25)
(8)
10
9
3
(8)
(57)
(27)
(20)
(29)
(17)
5
7
18
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14
0
0
0
(35)
(44)
(44)
(84)
(71)
(59)
(68)
(35)
(49)
(51)
(49)
(52)
(25)
(91)
(88)
(83)
(19)
0
0
0
Total Other Income
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
(10)
(10)
(10)
0
(43)
(43)
(43)
0
0
0
0
Pre-Tax Income
(170)
N/A
(240)
-41%
(233)
+3%
(194)
+17%
(264)
-37%
(215)
+19%
(228)
-6%
(225)
+1%
27
N/A
(69)
N/A
(54)
+22%
(152)
-182%
(174)
-15%
(34)
+80%
(26)
+24%
211
N/A
104
-51%
(300)
N/A
(256)
+15%
(129)
+50%
(135)
-5%
89
N/A
67
-25%
(43)
N/A
(53)
-23%
(11)
+79%
11
N/A
(8)
N/A
54
N/A
90
+68%
95
+5%
131
+38%
108
-17%
225
+108%
110
-51%
81
-26%
69
-15%
330
+380%
397
+20%
498
+25%
597
+20%
Net Income
Tax Provision
37
55
49
40
(4)
(22)
(16)
(13)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(2)
(1)
(0)
1
(4)
(2)
(27)
(30)
(24)
(26)
15
18
16
5
41
38
31
25
6
32
37
20
(25)
(39)
(63)
(47)
Income from Continuing Operations
(133)
(185)
(184)
(154)
(268)
(238)
(243)
(238)
25
(71)
(56)
(154)
(176)
(36)
(27)
209
103
(300)
(255)
(133)
(137)
62
37
(66)
(79)
4
29
8
59
131
133
162
133
231
142
118
89
305
358
434
550
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(5)
0
(7)
(5)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(0)
(1)
(0)
(0)
(0)
0
Net Income (Common)
(133)
N/A
(185)
-40%
(184)
+1%
(154)
+16%
(268)
-74%
(238)
+11%
(243)
-2%
(238)
+2%
25
N/A
(71)
N/A
(56)
+21%
(154)
-176%
(176)
-15%
(36)
+80%
(27)
+23%
209
N/A
103
-51%
(300)
N/A
(255)
+15%
(139)
+46%
(140)
-1%
61
N/A
118
+94%
21
-82%
5
-74%
100
+1 759%
49
-51%
29
-42%
103
+261%
118
+14%
117
-1%
146
+25%
89
-39%
12
-87%
20
+74%
21
+1%
(6)
N/A
103
N/A
91
-11%
115
+26%
201
+74%
EPS (Diluted)
-31.59
N/A
-44.09
-40%
-43.81
+1%
-36.62
+16%
-63.78
-74%
-56.54
+11%
-57.95
-2%
-56.66
+2%
5.99
N/A
-16.84
N/A
-13.23
+21%
-36.54
-176%
-41.83
-14%
-8.49
+80%
-6.51
+23%
49.76
N/A
24.45
-51%
-71.4
N/A
-60.71
+15%
-23.13
+62%
-17.94
+22%
8.82
N/A
15.1
+71%
2.67
-82%
0.69
-74%
12.89
+1 768%
6.28
-51%
3.65
-42%
13.17
+261%
15.1
+15%
14.97
-1%
18.67
+25%
11.34
-39%
1.5
-87%
2.61
+74%
2.65
+2%
-0.76
N/A
13.25
N/A
10.54
-20%
14.9
+41%
26.03
+75%