Silkeborg IF Invest A/S

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Rok finansowy 2014 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024
Kwartał Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q2
Data 2014-06-30 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-06-30
Przychód (mln) 13 16 16 17 17 13 13 13 13 17 17 18 18 30 30 33 65 24 48 24 49 27 54 19 40 24 47 18 35 30 30 32 63 55 109 32 64 38 76 74
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 29.8% -17.79% -17.79% -23.40% -23.40% 29.0% 29.0% 32.7% 32.7% 75.4% 75.4% 84.1% 268.2% -20.05% 59.9% -25.30% -25.30% 11.5% 11.5% -20.83% -17.98% -9.68% -12.26% -8.79% -11.95% 22.1% -37.18% 79.3% 79.3% 84.3% 268.6% 0.9% 0.9% -30.70% -30.70% 132.9%
Marża brutto 63.2% 66.4% 66.4% 70.8% 70.8% 57.5% 57.5% 62.2% 62.2% 64.2% 64.2% 60.1% 60.1% 59.0% 59.0% 58.8% 11.2% 55.7% -5.00% 54.7% 0.7% 62.3% 9.6% 52.6% -7.15% 64.1% 7.4% 53.4% -16.79% 59.9% 59.9% 66.1% 14.3% 68.5% 31.6% 61.5% 7.6% 62.6% 14.7% 17.5%
Koszty i Wydatki (mln) 13 12 12 9 9 11 11 11 11 11 11 15 15 36 36 18 58 25 51 24 48 17 49 14 43 11 44 16 41 21 21 25 54 33 75 22 59 21 65 61
EBIT (mln) 1 4 4 4 4 1 1 2 2 4 4 3 3 3 3 14 7 -1 -2 0 0 14 5 4 -3 10 3 -0 -6 4 4 4 9 39 35 8 5 18 11 13
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 456.2% -82.02% -82.02% -50.68% -50.68% 535.3% 535.3% 68.0% 68.0% -35.02% -35.02% 317.0% 112.2% -121.94% -183.71% -99.96% -95.33% 2344.8% 314.0% 61316.7% -939.59% -30.72% -32.48% -112.88% 106.6% -63.37% 3.3% 884.5% 252.3% 977.4% 859.2% 125.0% -46.18% -54.06% -67.76% 55.6%
EBIT (%) 5.5% 24.0% 24.0% 23.8% 23.8% 5.2% 5.2% 15.3% 15.3% 25.8% 25.8% 19.4% 19.4% 9.6% 9.6% 43.9% 11.2% -2.62% -5.00% 0.0% 0.7% 52.8% 9.6% 19.1% -7.15% 40.5% 7.4% -2.69% -16.79% 12.2% 12.2% 11.8% 14.3% 71.0% 31.6% 26.3% 7.6% 47.1% 14.7% 17.5%
Przychody fiansowe (mln) 3 3 3 3 3 3 3 3 3 3 3 14 14 7 7 3 3 3 3 3 3 2 2 2 2 2 2 2 2 1 1 2 2 4 4 3 1 3 3 0
Koszty finansowe (mln) 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 7 0 0 8
Amortyzacja (mln) 1 1 1 1 1 1 1 0 0 0 0 0 0 2 2 2 4 2 3 2 4 2 4 2 4 3 5 2 4 3 3 3 6 3 4 2 4 5 6 5
EBITDA (mln) 1 5 5 5 5 1 1 2 2 5 5 4 4 5 5 17 11 1 1 2 4 16 9 6 1 13 8 2 -2 6 6 7 15 41 39 10 9 22 17 18
EBITDA(%) 10.1% 30.6% 30.6% 27.5% 27.5% 10.7% 10.7% 17.3% 17.3% 27.1% 27.1% 22.1% 22.1% 15.1% 15.1% 50.7% 17.2% 4.6% 1.6% 8.0% 8.7% 60.8% 17.0% 28.9% 2.3% 52.3% 17.7% 9.6% -4.50% 20.9% 20.9% 20.6% 23.1% 75.7% 35.6% 32.9% 14.2% 59.0% 22.5% 24.5%
NOPLAT (mln) -2 1 1 5 5 -1 -1 -1 -1 3 3 5 5 1 1 11 23 -3 -7 -3 -6 8 16 3 6 11 23 -1 -1 8 8 4 9 49 98 7 14 14 28 19
Podatek (mln) 0 2 2 0 0 0 0 0 0 0 0 0 0 2 2 2 3 0 0 1 -1 1 1 0 1 2 5 0 -0 2 2 1 2 11 22 2 3 3 6 4
Zysk Netto (mln) -2 -1 -1 5 5 -1 -1 -1 -1 3 3 5 5 2 2 10 20 -3 -7 -2 -5 7 15 2 5 9 18 -1 -1 6 6 3 7 38 76 5 11 11 22 15
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 326.3% -35.04% -35.04% -118.91% -118.91% 427.4% 427.4% 569.0% 569.0% -23.31% -23.31% 103.9% 307.8% -250.28% -400.57% -123.57% -123.57% 326.9% 326.9% 207.8% 207.8% 17.2% 17.2% -121.01% -121.01% -33.82% -66.91% 735.0% 735.0% 556.6% 1213.3% 63.2% 63.2% -71.22% -71.22% 171.7%
Zysk netto (%) -17.88% -8.29% -8.29% 31.2% 31.2% -6.55% -6.55% -7.70% -7.70% 16.6% 16.6% 27.2% 27.2% 7.3% 7.3% 30.1% 30.1% -13.66% -13.66% -9.50% -9.50% 27.8% 27.8% 12.9% 12.5% 36.1% 37.1% -2.98% -2.98% 19.5% 19.5% 10.6% 10.6% 69.7% 69.7% 17.1% 17.1% 28.9% 28.9% 19.9%
EPS -0.24 -0.14 -0.14 0.55 0.55 -0.0883 -0.0883 -0.1 -0.1 0.29 0.29 0.488 0.49 0.22 0.22 0.995 1.99 -0.33 -0.67 -0.235 -0.47 0.76 1.52 0.25 0.51 0.89 1.78 -0.053 -0.11 0.59 0.59 0.34 0.67 3.85 7.7 0.55 1.1 1.11 2.22 1.49
EPS (rozwodnione) -0.24 -0.14 -0.14 0.55 0.55 -0.0882 -0.0882 -0.1 -0.1 0.29 0.29 0.487 0.49 0.22 0.22 0.995 1.99 -0.33 -0.67 -0.234 -0.47 0.76 1.52 0.25 0.51 0.89 1.78 -0.053 -0.11 0.59 0.59 0.34 0.67 3.85 7.7 0.55 1.1 1.11 2.22 1.49
Ilośc akcji (mln) 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
Ważona ilośc akcji (mln) 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
Waluta DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK