Cemat A/S (CPH:CEMAT)
Denmark · Delayed Price · Currency is DKK 0.8800
+0.0280 (3.29%)
Jul 28, 2026, 12:05 PM CET
Cemat 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 |
| 164.66 | 39.4 | 33.6 | 26.57 | 21.31 | |
Revenue Growth | 317.97% | 17.25% | 26.44% | 24.72% | 8.87% |
Cost of Revenue | -83.94 | 10.35 | 9.92 | 7.42 | 5.07 |
Gross Profit | 248.6 | 29.05 | 23.68 | 19.16 | 16.24 |
Selling, General & Admin | 24.34 | 21.72 | 19.23 | 15.67 | 12.87 |
Depreciation & Amortization Expenses | 0.07 | 0.05 | 0.04 | 0.03 | 0.04 |
Total Operating Expenses | 24.41 | 21.78 | 19.27 | 15.7 | 12.91 |
Operating Income | 39.97 | 7.32 | 4.46 | 3.49 | 3.37 |
Interest Income | 0.27 | 0.15 | 0.12 | 0.18 | 0.01 |
Interest Expense | -1.74 | -1.7 | -1.01 | -1.16 | -1.05 |
Other Non-Operating Income (Expense) | 46 | 12.05 | 11.43 | 25.33 | 30.87 |
Total Non-Operating Income (Expense) | 44.54 | 10.5 | 10.55 | 24.35 | 29.83 |
Pretax Income | 84.44 | 17.77 | 14.96 | 27.81 | 33.16 |
Provision for Income Taxes | -18.57 | -4.32 | -3.63 | -5.73 | -6.9 |
Net Income | 65.87 | 13.45 | 11.34 | 22.08 | 26.26 |
Minority Interest in Earnings | 4.12 | 1.24 | 1.06 | 1.76 | 2.06 |
Net Income to Common | 61.75 | 12.21 | 10.28 | 20.33 | 24.2 |
Net Income Growth | 405.92% | 18.77% | -49.44% | -16.00% | 872.63% |
Shares Outstanding (Basic) | 250 | 250 | 250 | 250 | 250 |
Shares Outstanding (Diluted) | 250 | 250 | 250 | 250 | 250 |
Shares Change | - | - | - | - | - |
EPS (Basic) | 0.25 | 0.05 | 0.04 | 0.08 | 0.10 |
EPS (Diluted) | 0.25 | 0.05 | 0.04 | 0.08 | 0.10 |
EPS Growth | 400.00% | 25.00% | -50.00% | -20.00% | 900.00% |
Additional Metrics
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 |
Free Cash Flow | 49.15 | -13.07 | 2.32 | -8.63 | -1.52 |
Free Cash Flow Growth | - | - | - | - | - |
Free Cash Flow Per Share | 0.20 | -0.05 | 0.01 | -0.03 | -0.01 |
Gross Margin | 150.98% | 73.73% | 70.49% | 72.09% | 76.20% |
Operating Margin | 24.27% | 18.59% | 13.27% | 13.13% | 15.81% |
Profit Margin | 40.00% | 34.14% | 33.74% | 83.10% | 123.25% |
FCF Margin | 29.85% | -33.16% | 6.90% | -32.49% | -7.12% |
EBITDA | 40.04 | 7.38 | 4.5 | 3.52 | 3.41 |
EBITDA Margin | 24.32% | 18.72% | 13.39% | 13.23% | 16.01% |
EBIT | 39.97 | 7.32 | 4.46 | 3.49 | 3.37 |
EBIT Margin | 24.27% | 18.59% | 13.27% | 13.13% | 15.81% |
Effective Tax Rate | -22.00% | -24.31% | -24.24% | -20.60% | -20.80% |