FirstFarms A/S (CPH:FFARMS)
Denmark · Delayed Price · Currency is DKK 73.00
0.00 (0.00%)
Feb 16, 2026, 10:57 AM CET
FirstFarms Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 |
Operating Revenue | 410.78 | 454.02 | 461.56 | 418.39 | 369.48 | 312.62 |
Other Revenue | - | - | - | - | - | 1.71 |
| 410.78 | 454.02 | 461.56 | 418.39 | 369.48 | 314.32 | |
Revenue Growth (YoY) | -7.45% | -1.63% | 10.32% | 13.24% | 17.55% | -4.19% |
Cost of Revenue | 293.66 | 305.76 | 341.37 | 264.43 | 260.12 | 237.44 |
Gross Profit | 117.11 | 148.26 | 120.19 | 153.96 | 109.36 | 76.88 |
Selling, General & Admin | 117.74 | 112.07 | 97.8 | 84.46 | 70.53 | 68.01 |
Other Operating Expenses | -68.8 | -74.7 | -67.77 | -74.51 | -54.26 | -52.98 |
Operating Expenses | 117.53 | 99.74 | 81.18 | 60.63 | 60.02 | 61 |
Operating Income | -0.42 | 48.52 | 39.01 | 93.33 | 49.34 | 15.88 |
Interest Expense | -34.93 | -41.86 | -30.09 | -13.77 | -14.55 | -15.94 |
Interest & Investment Income | - | 4.89 | 3.31 | 0.11 | 0.01 | 0.1 |
Currency Exchange Gain (Loss) | 0.5 | 0.5 | - | - | - | - |
Other Non Operating Income (Expenses) | 36.85 | 2.38 | 5.85 | 1.29 | -9.48 | -7 |
EBT Excluding Unusual Items | 2.01 | 14.42 | 18.07 | 80.96 | 25.32 | -6.95 |
Gain (Loss) on Sale of Assets | 3.99 | 3.99 | 9.81 | 0.95 | 26.46 | 33.42 |
Asset Writedown | -15.1 | -9.56 | 1.28 | 1.66 | -5.87 | -14.8 |
Other Unusual Items | - | - | 4.4 | - | - | 19.74 |
Pretax Income | -9.1 | 8.86 | 33.56 | 83.57 | 45.91 | 31.4 |
Income Tax Expense | -9.47 | -7.49 | 7.52 | 18.1 | 11.16 | 6.61 |
Net Income | 0.36 | 16.35 | 26.04 | 65.47 | 34.76 | 24.79 |
Net Income to Common | 0.36 | 16.35 | 26.04 | 65.47 | 34.76 | 24.79 |
Net Income Growth | -97.07% | -37.22% | -60.22% | 88.36% | 40.17% | 10.56% |
Shares Outstanding (Basic) | 14 | 11 | 10 | 9 | 8 | 8 |
Shares Outstanding (Diluted) | 15 | 13 | 10 | 10 | 10 | 10 |
Shares Change (YoY) | 53.11% | 22.50% | 0.43% | 1.05% | 0.40% | 14.24% |
EPS (Basic) | 0.03 | 1.47 | 2.62 | 6.92 | 4.42 | 3.28 |
EPS (Diluted) | 0.03 | 1.47 | 2.62 | 6.83 | 4.06 | 3.15 |
EPS Growth | -97.94% | -43.98% | -61.66% | 68.38% | 28.89% | -6.51% |
Free Cash Flow | -145.17 | -47.54 | -75.93 | -130.61 | -8.07 | -34.27 |
Free Cash Flow Per Share | -9.55 | -3.80 | -7.43 | -12.83 | -0.80 | -3.42 |
Dividend Per Share | - | - | - | 0.950 | 0.850 | 0.750 |
Dividend Growth | - | - | - | 11.77% | 13.33% | - |
Gross Margin | 28.51% | 32.65% | 26.04% | 36.80% | 29.60% | 24.46% |
Operating Margin | -0.10% | 10.69% | 8.45% | 22.31% | 13.35% | 5.05% |
Profit Margin | 0.09% | 3.60% | 5.64% | 15.65% | 9.41% | 7.89% |
Free Cash Flow Margin | -35.34% | -10.47% | -16.45% | -31.22% | -2.18% | -10.90% |
EBITDA | 68.17 | 110.88 | 90.15 | 144.01 | 93.09 | 61.85 |
EBITDA Margin | 16.59% | 24.42% | 19.53% | 34.42% | 25.19% | 19.68% |
D&A For EBITDA | 68.59 | 62.37 | 51.15 | 50.69 | 43.75 | 45.96 |
EBIT | -0.42 | 48.52 | 39.01 | 93.33 | 49.34 | 15.88 |
EBIT Margin | -0.10% | 10.69% | 8.45% | 22.31% | 13.35% | 5.05% |
Effective Tax Rate | - | - | 22.40% | 21.66% | 24.30% | 21.04% |
Revenue as Reported | 491.4 | 511.62 | 548.37 | 540.99 | 456.21 | 395.27 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.