FirstFarms A/S (CPH:FFARMS)
Denmark · Delayed Price · Currency is DKK 69.80
-0.20 (-0.29%)
Sep 11, 2026, 4:04 PM CET
FirstFarms 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 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Operating Revenue | 386.66 | 379.24 | 454.02 | 461.56 | 418.39 | 369.48 |
| 386.66 | 379.24 | 454.02 | 461.56 | 418.39 | 369.48 | |
Revenue Growth | -9.34% | -16.47% | -1.63% | 10.32% | 13.24% | 17.55% |
Cost of Revenue | 299.77 | 268.99 | 305.76 | 341.37 | 264.43 | 260.12 |
Gross Profit | 86.89 | 110.25 | 148.26 | 120.19 | 153.96 | 109.36 |
Selling, General & Admin | 112.47 | 113.74 | 112.07 | 97.8 | 84.46 | 70.53 |
Other Operating Expenses | -98.11 | -123.58 | -74.7 | -67.77 | -74.51 | -54.26 |
Operating Expenses | 83.59 | 56.65 | 99.74 | 81.18 | 60.63 | 60.02 |
Operating Income | 3.3 | 53.6 | 48.52 | 39.01 | 93.33 | 49.34 |
Interest Expense | -33.01 | -31.94 | -41.86 | -30.09 | -13.77 | -14.55 |
Interest & Investment Income | 0.35 | 1.39 | 4.89 | 3.31 | 0.11 | 0.01 |
Currency Exchange Gain (Loss) | 1.4 | 1.4 | - | - | - | - |
Other Non Operating Income (Expenses) | -2.19 | -2.19 | 2.88 | 5.85 | 1.29 | -9.48 |
EBT Excluding Unusual Items | -30.15 | 22.26 | 14.42 | 18.07 | 80.96 | 25.32 |
Gain (Loss) on Sale of Assets | 2.67 | 2.67 | 3.99 | 9.81 | 0.95 | 26.46 |
Asset Writedown | -47.94 | -43.61 | -9.56 | 1.28 | 1.66 | -5.87 |
Other Unusual Items | - | - | - | 4.4 | - | - |
Pretax Income | -75.42 | -18.68 | 8.86 | 33.56 | 83.57 | 45.91 |
Income Tax Expense | -1.84 | 1.95 | -7.49 | 7.52 | 18.1 | 11.16 |
Net Income | -73.59 | -20.62 | 16.35 | 26.04 | 65.47 | 34.76 |
Net Income to Common | -73.59 | -20.62 | 16.35 | 26.04 | 65.47 | 34.76 |
Net Income Growth | - | - | -37.22% | -60.22% | 88.36% | 40.17% |
Shares Outstanding (Basic) | 12 | 12 | 11 | 10 | 9 | 8 |
Shares Outstanding (Diluted) | 12 | 12 | 11 | 10 | 10 | 10 |
Shares Change | 4.94% | 9.74% | 9.03% | 0.43% | 1.05% | 0.40% |
EPS (Basic) | -6.01 | -1.69 | 1.47 | 2.62 | 6.92 | 4.42 |
EPS (Diluted) | -6.08 | -1.76 | 1.47 | 2.62 | 6.83 | 4.06 |
EPS Growth | - | - | -43.98% | -61.66% | 68.38% | 28.89% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | -90.1 | -133.49 | -47.54 | -75.93 | -130.61 | -8.07 |
Free Cash Flow Per Share | -7.35 | -10.91 | -4.26 | -7.43 | -12.83 | -0.80 |
Dividend Per Share | - | - | - | - | 0.950 | 0.850 |
Dividend Growth | - | - | - | - | 11.77% | 13.33% |
Gross Margin | 22.47% | 29.07% | 32.65% | 26.04% | 36.80% | 29.60% |
Operating Margin | 0.85% | 14.13% | 10.69% | 8.45% | 22.31% | 13.35% |
Profit Margin | -19.03% | -5.44% | 3.60% | 5.64% | 15.65% | 9.41% |
Free Cash Flow Margin | -23.30% | -35.20% | -10.47% | -16.45% | -31.22% | -2.18% |
EBITDA | 72.52 | 120.09 | 110.88 | 90.15 | 144.01 | 93.09 |
EBITDA Margin | 18.76% | 31.67% | 24.42% | 19.53% | 34.42% | 25.19% |
D&A For EBITDA | 69.23 | 66.49 | 62.37 | 51.15 | 50.69 | 43.75 |
EBIT | 3.3 | 53.6 | 48.52 | 39.01 | 93.33 | 49.34 |
EBIT Margin | 0.85% | 14.13% | 10.69% | 8.45% | 22.31% | 13.35% |
Effective Tax Rate | - | - | - | 22.40% | 21.66% | 24.30% |
Revenue as Reported | 476.91 | 499.29 | 511.62 | 548.37 | 540.99 | 456.21 |