Aalborg Boldspilklub Income Statement

Financials in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	73.79	75.19	81.83	85.16	64.28
Revenue Growth (YoY)	-1.86%	-8.12%	-3.90%	32.48%	47.27%
Cost of Revenue	25.01	23.1	25.28	25.77	19
Gross Profit	48.78	52.09	56.55	59.38	45.28
Selling, General & Admin	95.21	85.43	90.47	85.49	73.45
Other Operating Expenses	11.85	9.2	15.49	-16.97	-9.47
Operating Expenses	112.65	99.92	111.08	72.94	67.91
Operating Income	-63.88	-47.83	-54.53	-13.56	-22.63
Interest Expense	-1.44	-1.63	-1.25	-0.8	-0.62
Interest & Investment Income	0.56	0.75	0.44	0.03	0.75
Currency Exchange Gain (Loss)	-0.01	-	-	-	-
EBT Excluding Unusual Items	-64.76	-48.71	-55.34	-14.33	-22.49
Gain (Loss) on Sale of Investments	-0.14	0.18	0.3	-1.44	-
Gain (Loss) on Sale of Assets	71.79	7.92	24.71	-	-
Asset Writedown	-0.87	-3.56	-4.08	-	-
Other Unusual Items	-	-	-	-	7.21
Pretax Income	6.02	-44.18	-34.4	-15.77	-15.29
Net Income	6.02	-44.18	-34.4	-15.77	-15.29
Net Income to Common	6.02	-44.18	-34.4	-15.77	-15.29
Shares Outstanding (Basic)	3	2	1	1	1
Shares Outstanding (Diluted)	3	2	1	1	1
Shares Change (YoY)	23.52%	51.85%	49.00%	-	-
EPS (Basic)	2.24	-20.26	-23.95	-16.36	-15.86
EPS (Diluted)	2.24	-20.26	-23.95	-16.36	-15.86
Free Cash Flow	-43.27	-47.39	-27.97	-44.31	0.83
Free Cash Flow Per Share	-16.07	-21.73	-19.48	-45.98	0.86
Gross Margin	66.11%	69.28%	69.11%	69.73%	70.44%
Operating Margin	-86.57%	-63.62%	-66.63%	-15.92%	-35.21%
Profit Margin	8.16%	-58.76%	-42.03%	-18.51%	-23.79%
Free Cash Flow Margin	-58.64%	-63.03%	-34.17%	-52.04%	1.29%
EBITDA	-53.05	-36.01	-36.49	4.2	-8.03
EBITDA Margin	-71.89%	-47.89%	-44.59%	4.93%	-12.49%
D&A For EBITDA	10.83	11.83	18.04	17.75	14.6
EBIT	-63.88	-47.83	-54.53	-13.56	-22.63
EBIT Margin	-86.57%	-63.62%	-66.63%	-15.92%	-35.21%
Revenue as Reported	73.79	75.19	81.83	85.16	71.48

Source: S&P Global Market Intelligence. Standard template. Financial Sources.