FirstFarms A/S (CPH:FFARMS)
Denmark flag Denmark · Delayed Price · Currency is DKK
76.40
0.00 (0.00%)
Jun 6, 2025, 4:03 PM CET

FirstFarms Income Statement

Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
452.51454.02461.56418.39369.48312.62
Upgrade
Other Revenue
-----1.71
Upgrade
Revenue
452.51454.02461.56418.39369.48314.32
Upgrade
Revenue Growth (YoY)
-0.76%-1.63%10.32%13.24%17.55%-4.19%
Upgrade
Cost of Revenue
315.67305.76341.37264.43260.12237.44
Upgrade
Gross Profit
136.85148.26120.19153.96109.3676.88
Upgrade
Selling, General & Admin
113.78112.0797.884.4670.5368.01
Upgrade
Other Operating Expenses
-74.3-74.7-70.07-74.51-54.26-52.98
Upgrade
Operating Expenses
103.7899.7478.8860.6360.0261
Upgrade
Operating Income
33.0748.5241.3193.3349.3415.88
Upgrade
Interest Expense
-41.33-41.86-30.09-13.77-14.55-15.94
Upgrade
Interest & Investment Income
3.174.893.310.110.010.1
Upgrade
Currency Exchange Gain (Loss)
0.50.5----
Upgrade
Other Non Operating Income (Expenses)
1.732.385.851.29-9.48-7
Upgrade
EBT Excluding Unusual Items
-2.8514.4220.3880.9625.32-6.95
Upgrade
Gain (Loss) on Sale of Assets
3.993.997.50.9526.4633.42
Upgrade
Asset Writedown
-20-9.561.281.66-5.87-14.8
Upgrade
Other Unusual Items
--4.4--19.74
Upgrade
Pretax Income
-18.868.8633.5683.5745.9131.4
Upgrade
Income Tax Expense
-12.16-7.497.5218.111.166.61
Upgrade
Net Income
-6.716.3526.0465.4734.7624.79
Upgrade
Net Income to Common
-6.716.3526.0465.4734.7624.79
Upgrade
Net Income Growth
--37.22%-60.22%88.36%40.17%10.56%
Upgrade
Shares Outstanding (Basic)
111110988
Upgrade
Shares Outstanding (Diluted)
111310101010
Upgrade
Shares Change (YoY)
8.49%22.50%0.43%1.05%0.40%14.24%
Upgrade
EPS (Basic)
-0.601.472.626.924.423.28
Upgrade
EPS (Diluted)
-0.601.472.626.834.063.15
Upgrade
EPS Growth
--43.98%-61.66%68.38%28.89%-6.51%
Upgrade
Free Cash Flow
-69.72-47.54-75.93-130.61-8.07-34.27
Upgrade
Free Cash Flow Per Share
-6.26-3.80-7.43-12.83-0.80-3.42
Upgrade
Dividend Per Share
---0.9500.8500.750
Upgrade
Dividend Growth
---11.77%13.33%-
Upgrade
Gross Margin
30.24%32.65%26.04%36.80%29.60%24.46%
Upgrade
Operating Margin
7.31%10.69%8.95%22.31%13.35%5.05%
Upgrade
Profit Margin
-1.48%3.60%5.64%15.65%9.41%7.89%
Upgrade
Free Cash Flow Margin
-15.41%-10.47%-16.45%-31.22%-2.18%-10.90%
Upgrade
EBITDA
97.37110.8892.46144.0193.0961.85
Upgrade
EBITDA Margin
21.52%24.42%20.03%34.42%25.19%19.68%
Upgrade
D&A For EBITDA
64.362.3751.1550.6943.7545.96
Upgrade
EBIT
33.0748.5241.3193.3349.3415.88
Upgrade
EBIT Margin
7.31%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
498.63511.62548.37540.99456.21395.27
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.