FirstFarms A/S (CPH:FFARMS)
Denmark
· Delayed Price · Currency is DKK 66.80
-15.60 (-18.93%)
Apr 1, 2025, 4:59 PM CET
FirstFarms Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 454.02 | 461.56 | 418.39 | 369.48 | 312.62 | Upgrade
|
| Other Revenue | - | - | - | - | 1.71 | Upgrade
|
| Revenue | 454.02 | 461.56 | 418.39 | 369.48 | 314.32 | Upgrade
|
| Revenue Growth (YoY) | -1.63% | 10.32% | 13.24% | 17.55% | -4.19% | Upgrade
|
| Cost of Revenue | 305.76 | 341.37 | 264.43 | 260.12 | 237.44 | Upgrade
|
| Gross Profit | 148.26 | 120.19 | 153.96 | 109.36 | 76.88 | Upgrade
|
| Selling, General & Admin | 112.07 | 97.8 | 84.46 | 70.53 | 68.01 | Upgrade
|
| Other Operating Expenses | -74.7 | -70.07 | -74.51 | -54.26 | -52.98 | Upgrade
|
| Operating Expenses | 99.74 | 78.88 | 60.63 | 60.02 | 61 | Upgrade
|
| Operating Income | 48.52 | 41.31 | 93.33 | 49.34 | 15.88 | Upgrade
|
| Interest Expense | 41.86 | 30.09 | -13.77 | -14.55 | -15.94 | Upgrade
|
| Interest & Investment Income | 4.89 | 3.31 | 0.11 | 0.01 | 0.1 | Upgrade
|
| Currency Exchange Gain (Loss) | 3.7 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -84.54 | -54.33 | 1.29 | -9.48 | -7 | Upgrade
|
| EBT Excluding Unusual Items | 14.42 | 20.38 | 80.96 | 25.32 | -6.95 | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.99 | 7.5 | 0.95 | 26.46 | 33.42 | Upgrade
|
| Asset Writedown | -9.56 | 1.28 | 1.66 | -5.87 | -14.8 | Upgrade
|
| Other Unusual Items | - | 4.4 | - | - | 19.74 | Upgrade
|
| Pretax Income | 8.86 | 33.56 | 83.57 | 45.91 | 31.4 | Upgrade
|
| Income Tax Expense | -7.49 | 7.52 | 18.1 | 11.16 | 6.61 | Upgrade
|
| Net Income | 16.35 | 26.04 | 65.47 | 34.76 | 24.79 | Upgrade
|
| Net Income to Common | 16.35 | 26.04 | 65.47 | 34.76 | 24.79 | Upgrade
|
| Net Income Growth | -37.22% | -60.22% | 88.36% | 40.17% | 10.56% | Upgrade
|
| Shares Outstanding (Basic) | 11 | 10 | 9 | 8 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 13 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | 22.50% | 0.43% | 1.05% | 0.40% | 14.24% | Upgrade
|
| EPS (Basic) | 1.47 | 2.62 | 6.92 | 4.42 | 3.28 | Upgrade
|
| EPS (Diluted) | 1.47 | 2.62 | 6.83 | 4.06 | 3.15 | Upgrade
|
| EPS Growth | -43.98% | -61.66% | 68.38% | 28.89% | -6.51% | Upgrade
|
| Free Cash Flow | -47.54 | -75.93 | -130.61 | -8.07 | -34.27 | Upgrade
|
| Free Cash Flow Per Share | -3.80 | -7.43 | -12.83 | -0.80 | -3.42 | Upgrade
|
| Dividend Per Share | - | - | 0.950 | 0.850 | 0.750 | Upgrade
|
| Dividend Growth | - | - | 11.77% | 13.33% | - | Upgrade
|
| Gross Margin | 32.65% | 26.04% | 36.80% | 29.60% | 24.46% | Upgrade
|
| Operating Margin | 10.69% | 8.95% | 22.31% | 13.35% | 5.05% | Upgrade
|
| Profit Margin | 3.60% | 5.64% | 15.65% | 9.41% | 7.89% | Upgrade
|
| Free Cash Flow Margin | -10.47% | -16.45% | -31.22% | -2.18% | -10.90% | Upgrade
|
| EBITDA | 110.88 | 92.46 | 144.01 | 93.09 | 61.85 | Upgrade
|
| EBITDA Margin | 24.42% | 20.03% | 34.42% | 25.19% | 19.68% | Upgrade
|
| D&A For EBITDA | 62.37 | 51.15 | 50.69 | 43.75 | 45.96 | Upgrade
|
| EBIT | 48.52 | 41.31 | 93.33 | 49.34 | 15.88 | Upgrade
|
| EBIT Margin | 10.69% | 8.95% | 22.31% | 13.35% | 5.05% | Upgrade
|
| Effective Tax Rate | - | 22.40% | 21.66% | 24.30% | 21.04% | Upgrade
|
| Revenue as Reported | 511.62 | 548.37 | 540.99 | 456.21 | 395.27 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.