BAR DJUS 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 2017	FY 2016
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016
Operating Revenue	20.33	15.83	14.54	1.33	0.78
Other Revenue	-	0.12	-	-	-
Revenue	20.33	15.95	14.54	1.33	0.78
Revenue Growth (YoY)	27.40%	9.71%	990.61%	70.56%	-
Cost of Revenue	13.81	10.91	9.66	0.76	0.47
Gross Profit	6.52	5.04	4.88	0.57	0.32
Selling, General & Admin	5.38	4.01	4.04	0.58	0.27
Other Operating Expenses	0.03	-	-	-	-
Operating Expenses	5.66	4.2	4.23	0.6	0.27
Operating Income	0.86	0.84	0.65	-0.03	0.05
Interest Expense	-0.31	-0.28	-0.16	-0	-0
Interest & Investment Income	0.01	0.01	-	-	-
Pretax Income	0.56	0.58	0.49	-0.03	0.05
Income Tax Expense	0.14	0.17	0.06	-0	0.01
Net Income	0.42	0.4	0.43	-0.03	0.03
Net Income to Common	0.42	0.4	0.43	-0.03	0.03
Net Income Growth	4.64%	-5.41%	-	-	-
Shares Outstanding (Basic)	5	-	-	-	-
Shares Outstanding (Diluted)	5	-	-	-	-
EPS (Basic)	0.09	-	-	-	-
EPS (Diluted)	0.09	-	-	-	-
Gross Margin	32.08%	31.62%	33.58%	43.04%	40.37%
Operating Margin	4.23%	5.29%	4.49%	-2.10%	6.07%
Profit Margin	2.08%	2.53%	2.93%	-1.93%	4.32%
EBITDA	1.11	1.04	0.85	-0	-
EBITDA Margin	5.44%	6.49%	5.81%	-0.11%	-
D&A For EBITDA	0.25	0.19	0.19	0.03	-
EBIT	0.86	0.84	0.65	-0.03	0.05
EBIT Margin	4.23%	5.29%	4.49%	-2.10%	6.07%
Effective Tax Rate	24.88%	29.90%	12.80%	-	28.33%