North Media A/S (CPH:NORTHM)
Denmark flag Denmark · Delayed Price · Currency is DKK
36.10
+0.60 (1.69%)
Apr 1, 2025, 3:33 PM CET

North Media Income Statement

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 '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Revenue
1,301915.1995.31,0341,045
Upgrade
Revenue Growth (YoY)
42.21%-8.06%-3.71%-1.13%-0.02%
Upgrade
Cost of Revenue
676.7405.5432.4413.1425.6
Upgrade
Gross Profit
624.7509.6562.9620.5619.8
Upgrade
Selling, General & Admin
481.1334.9352.5333.2357.5
Upgrade
Other Operating Expenses
-9.9-7.2-8.8-4.9-8.1
Upgrade
Operating Expenses
530.5354.6371.4356379.6
Upgrade
Operating Income
94.2155191.5264.5240.2
Upgrade
Interest Expense
-7.5-3.9-4.5-4.7-5.1
Upgrade
Interest & Investment Income
218.8192.81.2103.3154.6
Upgrade
Earnings From Equity Investments
-0.52.67.44.2-1.1
Upgrade
Currency Exchange Gain (Loss)
--1.5-0.20.4-0.5
Upgrade
Other Non Operating Income (Expenses)
-0.1---
Upgrade
EBT Excluding Unusual Items
305345.1195.4367.7388.1
Upgrade
Gain (Loss) on Sale of Investments
-0.1-0.1-194-0.6-
Upgrade
Asset Writedown
-169.1---20.1-
Upgrade
Pretax Income
135.83451.4347388.1
Upgrade
Income Tax Expense
63.376.8-0.773.485.1
Upgrade
Earnings From Continuing Operations
72.5268.22.1273.6303
Upgrade
Earnings From Discontinued Operations
-10.8-3.8--3.5
Upgrade
Net Income to Company
61.7264.42.1273.6306.5
Upgrade
Net Income
61.7264.42.1273.6306.5
Upgrade
Net Income to Common
61.7264.42.1273.6306.5
Upgrade
Net Income Growth
-76.66%12490.48%-99.23%-10.73%49.29%
Upgrade
Shares Outstanding (Basic)
1819181818
Upgrade
Shares Outstanding (Diluted)
1819191918
Upgrade
Shares Change (YoY)
-2.16%--0.54%1.09%-1.07%
Upgrade
EPS (Basic)
3.4114.290.1115.0316.93
Upgrade
EPS (Diluted)
3.4014.290.1014.7016.70
Upgrade
EPS Growth
-76.21%14191.89%-99.32%-11.98%51.82%
Upgrade
Free Cash Flow
-33.7114.2171.1137.3200.1
Upgrade
Free Cash Flow Per Share
-1.866.179.257.3810.88
Upgrade
Dividend Per Share
-4.0004.0005.0005.000
Upgrade
Dividend Growth
---20.00%-25.00%
Upgrade
Gross Margin
48.00%55.69%56.56%60.03%59.29%
Upgrade
Operating Margin
7.24%16.94%19.24%25.59%22.98%
Upgrade
Profit Margin
4.74%28.89%0.21%26.47%29.32%
Upgrade
Free Cash Flow Margin
-2.59%12.48%17.19%13.28%19.14%
Upgrade
EBITDA
149.1181.9217.2291.3269
Upgrade
EBITDA Margin
11.46%19.88%21.82%28.18%25.73%
Upgrade
D&A For EBITDA
54.926.925.726.828.8
Upgrade
EBIT
94.2155191.5264.5240.2
Upgrade
EBIT Margin
7.24%16.94%19.24%25.59%22.98%
Upgrade
Effective Tax Rate
46.61%22.26%-21.15%21.93%
Upgrade
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.