BAR DJUS Income Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2017	FY 2016
Period Ending	Jun '26 Jun 30, 2026	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	21.33	20.33	15.83	14.54	1.33	0.78
Other Revenue	-3.28	-	0.12	-	-	-
Revenue	18.05	20.33	15.95	14.54	1.33	0.78
Revenue Growth	-	27.40%	9.71%	990.61%	70.56%	-
Cost of Revenue	13.61	13.81	10.91	9.66	0.76	0.47
Gross Profit	4.44	6.52	5.04	4.88	0.57	0.32
Selling, General & Admin	6.33	5.38	4.01	4.04	0.58	0.27
Other Operating Expenses	0.03	0.03	-	-	-	-
Operating Expenses	6.66	5.66	4.2	4.23	0.6	0.27
Operating Income	-2.23	0.86	0.84	0.65	-0.03	0.05
Interest Expense	-0.38	-0.31	-0.28	-0.16	-0	-0
Interest & Investment Income	0.01	0.01	0.01	-	-	-
Pretax Income	-2.6	0.56	0.58	0.49	-0.03	0.05
Income Tax Expense	-0.54	0.14	0.17	0.06	-0	0.01
Net Income	-2.06	0.42	0.4	0.43	-0.03	0.03
Net Income to Common	-2.06	0.42	0.4	0.43	-0.03	0.03
Net Income Growth	-	4.64%	-5.41%	-	-	-
Shares Outstanding (Basic)	9	5	-	-	-	-
Shares Outstanding (Diluted)	9	5	-	-	-	-
Shares Change	-	-	-	-	-	-
EPS (Basic)	-0.23	0.09	-	-	-	-
EPS (Diluted)	-0.23	0.09	-	-	-	-
EPS Growth	-	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2017	FY 2016
Period Ending	Jun '26 Jun 30, 2026	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
Gross Margin	24.57%	32.08%	31.62%	33.58%	43.04%	40.37%
Operating Margin	-12.35%	4.23%	5.29%	4.49%	-2.10%	6.07%
Profit Margin	-11.39%	2.08%	2.53%	2.93%	-1.93%	4.32%
EBITDA	-1.93	1.11	1.04	0.85	-0	-
EBITDA Margin	-10.67%	5.44%	6.49%	5.81%	-0.11%	-
D&A For EBITDA	0.3	0.25	0.19	0.19	0.03	-
EBIT	-2.23	0.86	0.84	0.65	-0.03	0.05
EBIT Margin	-12.35%	4.23%	5.29%	4.49%	-2.10%	6.07%
Effective Tax Rate	-	24.88%	29.90%	12.80%	-	28.33%