O

Oersted A/S
SWB:D2G

Watchlist Manager
Oersted A/S
SWB:D2G
Watchlist
Price: 51.94 EUR 1.45% Market Closed
Market Cap: 46B EUR
Have any thoughts about
Oersted A/S?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

64.3B
-5%
Revenue
Growth Rates:
1 Year
-36%
3 Years
+7%
5 Years
-16%
7 Years
+14%
10 Years
-8%
14.1B
-14%
Operating Income
Growth Rates:
1 Year
+46%
3 Years
+129%
5 Years
+6%
7 Years
+84%
10 Years
+151%
5.1B
Net Income
Growth Rates:
1 Year
-
3 Years
-34%
5 Years
-77%
7 Years
-52%
10 Years
-

Earnings Waterfall
Oersted A/S

Revenue
64.3B DKK
Cost of Revenue
-36.7B DKK
Gross Profit
27.6B DKK
Operating Expenses
-13.6B DKK
Operating Income
14.1B DKK
Other Expenses
-9B DKK
Net Income
5.1B DKK

Income Statement
Oersted A/S

Rotate your device to view
Income Statement
Currency: DKK
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
70 255
N/A
71 829
+2%
65 891
-8%
67 877
+3%
76 717
+13%
66 708
-13%
67 421
+1%
62 529
-7%
54 811
-12%
57 393
+5%
55 301
-4%
58 092
+5%
56 540
-3%
59 709
+6%
61 981
+4%
62 915
+2%
64 066
+2%
75 520
+18%
74 585
-1%
75 003
+1%
76 748
+2%
70 398
-8%
69 867
-1%
62 552
-10%
56 771
-9%
50 151
-12%
50 863
+1%
54 454
+7%
60 202
+11%
77 673
+29%
92 491
+19%
105 233
+14%
127 264
+21%
114 417
-10%
127 884
+12%
118 066
-8%
100 548
-15%
79 255
-21%
69 054
-13%
67 600
-2%
64 343
-5%
Gross Profit
Cost of Revenue
(52 009)
(50 210)
(48 816)
(50 240)
(52 835)
(54 804)
(51 237)
(48 794)
(45 638)
(41 700)
(43 052)
(43 587)
(42 339)
(40 635)
(44 290)
(47 109)
(50 574)
(59 883)
(58 484)
(56 246)
(55 476)
(48 927)
(45 795)
(41 229)
(35 923)
(31 558)
(36 122)
(38 416)
(43 818)
(58 870)
(70 751)
(81 694)
(101 036)
(86 352)
(100 463)
(92 594)
(75 836)
(54 030)
(43 028)
(39 761)
(36 715)
Gross Profit
18 246
N/A
21 619
+18%
17 075
-21%
17 637
+3%
23 882
+35%
11 904
-50%
16 184
+36%
13 735
-15%
9 173
-33%
15 693
+71%
12 249
-22%
14 505
+18%
14 201
-2%
19 074
+34%
17 691
-7%
15 806
-11%
13 492
-15%
15 637
+16%
16 101
+3%
18 757
+16%
21 272
+13%
21 471
+1%
24 072
+12%
21 323
-11%
20 848
-2%
18 593
-11%
14 741
-21%
16 038
+9%
16 384
+2%
18 803
+15%
21 740
+16%
23 539
+8%
26 228
+11%
28 065
+7%
27 421
-2%
25 472
-7%
24 712
-3%
25 225
+2%
26 026
+3%
27 839
+7%
27 628
-1%
Operating Income
Operating Expenses
(12 637)
(12 304)
(19 951)
(21 018)
(18 472)
(8 955)
(8 676)
(6 267)
(7 307)
(6 951)
(5 405)
(6 062)
(6 563)
(9 200)
(9 183)
(8 869)
(8 705)
(7 510)
(7 634)
(8 026)
(8 055)
(9 762)
(10 162)
(10 283)
(11 082)
(10 459)
(10 406)
(10 632)
(10 250)
(10 511)
(10 740)
(12 008)
(12 866)
(12 170)
(16 348)
(15 626)
(15 080)
(11 860)
(11 983)
(11 501)
(13 556)
Selling, General & Administrative
(3 323)
(3 336)
(3 417)
(3 437)
(3 596)
(3 310)
(3 191)
(3 026)
(2 877)
(3 088)
(2 775)
(2 859)
(2 920)
(3 197)
(3 192)
(3 170)
(3 137)
(3 126)
(3 286)
(3 431)
(3 560)
(3 952)
(4 053)
(4 194)
(4 313)
(4 283)
(4 299)
(4 383)
(4 245)
(4 289)
(4 416)
(4 508)
(4 965)
(5 278)
(5 652)
(6 166)
(6 220)
(6 374)
(6 715)
(6 363)
(6 528)
Depreciation & Amortization
(9 638)
(9 242)
(17 452)
(17 289)
(16 995)
(6 857)
(5 943)
(5 197)
(4 036)
(5 232)
(4 517)
(4 843)
(4 989)
(6 284)
(6 370)
(6 291)
(6 343)
(5 375)
(5 611)
(5 838)
(6 082)
(7 432)
(7 568)
(7 706)
(8 120)
(7 588)
(7 764)
(7 896)
(7 740)
(8 101)
(8 299)
(8 644)
(9 235)
(9 754)
(12 593)
(12 743)
(12 750)
(9 795)
(9 780)
(10 009)
(10 020)
Other Operating Expenses
324
274
918
(292)
2 119
1 212
458
1 956
(394)
1 369
1 887
1 640
1 346
281
379
592
775
991
1 263
1 243
1 587
1 622
1 459
1 617
1 351
1 412
1 657
1 647
1 735
1 879
1 975
1 144
1 334
2 862
1 897
3 283
3 890
4 309
4 512
4 871
2 992
Operating Income
5 609
N/A
9 315
+66%
(2 876)
N/A
(3 381)
-18%
5 410
N/A
2 949
-45%
7 508
+155%
7 468
-1%
1 866
-75%
8 742
+368%
6 844
-22%
8 443
+23%
7 638
-10%
9 874
+29%
8 508
-14%
6 937
-18%
4 787
-31%
8 127
+70%
8 467
+4%
10 731
+27%
13 217
+23%
11 709
-11%
13 910
+19%
11 040
-21%
9 766
-12%
8 134
-17%
4 335
-47%
5 406
+25%
6 134
+13%
8 292
+35%
11 000
+33%
11 531
+5%
13 362
+16%
15 895
+19%
11 073
-30%
9 846
-11%
9 632
-2%
13 365
+39%
14 043
+5%
16 338
+16%
14 072
-14%
Pre-Tax Income
Interest Income Expense
(3 473)
(2 274)
(2 393)
(2 302)
(2 079)
(754)
(74)
704
886
380
(2 955)
(3 253)
(3 147)
(816)
(3 174)
(3 584)
(3 965)
(809)
(1 887)
(1 861)
(1 388)
(447)
(4 908)
(4 921)
(5 116)
(1 578)
(882)
(689)
(734)
(1 252)
(4 340)
(4 186)
(6 091)
(5 162)
(12 322)
(14 040)
(11 533)
(712)
(267)
1 629
465
Non-Reccuring Items
2 330
(5 202)
2 580
3 440
832
26
34
(1 611)
2 068
4 190
986
2 326
(29)
6 396
9 128
7 705
9 019
15 122
15 264
15 484
15 322
(164)
938
465
11 576
11 636
10 316
16 003
4 826
7 178
8 893
3 595
12 851
8 687
9 538
10 788
(23 116)
(30 417)
(29 890)
(33 799)
(2 844)
Total Other Income
0
(13)
0
0
0
(551)
(94)
(994)
(1 041)
(1 130)
2 247
3 051
3 090
(355)
2 074
2 078
2 007
(474)
1 000
919
825
(706)
2 886
2 821
2 818
(868)
(806)
(814)
(868)
(941)
1 738
1 546
1 388
(1 811)
5 894
5 933
5 894
(1 262)
(1 613)
(1 707)
(1 769)
Pre-Tax Income
4 466
N/A
1 826
-59%
(2 689)
N/A
(2 243)
+17%
4 163
N/A
1 670
-60%
7 374
+342%
5 567
-25%
3 779
-32%
12 182
+222%
7 122
-42%
10 567
+48%
7 552
-29%
15 099
+100%
16 536
+10%
13 136
-21%
11 848
-10%
21 966
+85%
22 844
+4%
25 273
+11%
27 976
+11%
10 392
-63%
12 826
+23%
9 405
-27%
19 044
+102%
17 324
-9%
12 963
-25%
19 906
+54%
9 358
-53%
13 277
+42%
17 291
+30%
12 486
-28%
21 510
+72%
17 609
-18%
14 183
-19%
12 527
-12%
(19 123)
N/A
(19 026)
+1%
(17 727)
+7%
(17 539)
+1%
9 924
N/A
Net Income
Tax Provision
(4 570)
(4 136)
(2 602)
(2 439)
(4 073)
184
(296)
681
2 121
(1 715)
(119)
(593)
(73)
(1 778)
(2 015)
(1 560)
(1 267)
(3 700)
(4 105)
(4 636)
(5 642)
(3 101)
(3 450)
(3 617)
(2 767)
(1 776)
(1 224)
(753)
(1 029)
(2 390)
(2 301)
(2 771)
(2 927)
(2 613)
(1 686)
(837)
(1 104)
(1 156)
(3 048)
(4 376)
(4 108)
Income from Continuing Operations
(104)
(2 310)
(5 291)
(4 682)
90
1 854
7 078
6 248
5 900
10 467
7 003
9 974
7 479
13 321
14 521
11 576
10 581
18 266
18 739
20 637
22 334
7 291
9 376
5 788
16 277
15 548
11 739
19 153
8 329
10 887
14 990
9 715
18 583
14 996
12 497
11 690
(20 227)
(20 182)
(20 775)
(21 915)
5 816
Income to Minority Interest
(22)
(78)
(151)
(50)
(13)
(31)
162
66
123
111
11
70
34
10
(17)
(31)
(23)
(25)
(20)
(37)
(47)
(54)
(33)
(2)
4
61
52
67
68
75
84
69
44
130
(117)
(136)
(148)
(324)
(127)
(158)
(179)
Net Income (Common)
(726)
N/A
(2 976)
-310%
(6 030)
-103%
(5 369)
+11%
(567)
+89%
(10 198)
-1 699%
(4 363)
+57%
(6 319)
-45%
(6 029)
+5%
7 547
N/A
4 749
-37%
10 909
+130%
10 506
-4%
18 719
+78%
18 395
-2%
13 606
-26%
10 068
-26%
17 826
+77%
18 253
+2%
20 134
+10%
21 868
+9%
6 506
-70%
8 592
+32%
5 002
-42%
15 457
+209%
15 110
-2%
10 905
-28%
18 516
+70%
7 672
-59%
10 222
+33%
14 601
+43%
9 323
-36%
18 185
+95%
14 549
-20%
11 803
-19%
11 075
-6%
(20 870)
N/A
(21 059)
-1%
(21 478)
-2%
(22 599)
-5%
5 052
N/A
EPS (Diluted)
-1.73
N/A
-7.12
-312%
-14.43
-103%
-12.86
+11%
-1.36
+89%
-24.41
-1 695%
-10.41
+57%
-14.93
-43%
-14.45
+3%
17.95
N/A
11.3
-37%
25.91
+129%
25.07
-3%
44.52
+78%
43.69
-2%
30.43
-30%
24.61
-19%
42.38
+72%
43.23
+2%
49.28
+14%
49.92
+1%
15.47
-69%
20.44
+32%
11.81
-42%
36.69
+211%
35.94
-2%
26
-28%
44.15
+70%
17.32
-61%
24.32
+40%
34.68
+43%
21.18
-39%
43.37
+105%
34.6
-20%
28.08
-19%
26.01
-7%
-49.67
N/A
-50.11
-1%
-51.2
-2%
-53.96
-5%
11.99
N/A

See Also

Summary
D2G intrinsic value, competitors valuation, and company profile.
DCF Valuation
D2G stock valuation using Discount Cash Flow valuation method.
Relative Valuation
D2G stock valuation using valuation multiples.
Wall Street Estimates
D2G price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
D2G stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.