North Media A/S (CPH:NORTHM)
Denmark · Delayed Price · Currency is DKK 47.30
+0.10 (0.21%)
Aug 21, 2026, 4:53 PM CET
North Media 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 |
| 1,251 | 1,296 | 1,301 | 915.1 | 995.3 | 1,034 | |
Revenue Growth | -3.17% | -0.41% | 42.21% | -8.06% | -3.71% | -1.13% |
Cost of Revenue | 664.5 | 691.9 | 676.7 | 405.5 | 432.4 | 413.1 |
Gross Profit | 586.7 | 604.1 | 624.7 | 509.6 | 562.9 | 620.5 |
Selling, General & Admin | 481.4 | 486.5 | 481.1 | 334.9 | 352.5 | 333.2 |
Other Operating Expenses | -6.4 | -7 | -9.9 | -7.2 | -8.8 | -4.9 |
Operating Expenses | 534.4 | 537.9 | 530.5 | 354.6 | 371.4 | 356 |
Operating Income | 52.3 | 66.2 | 94.2 | 155 | 191.5 | 264.5 |
Interest Expense | -4.1 | -5.4 | -7.5 | -3.9 | -4.5 | -4.7 |
Interest & Investment Income | 143 | 16.2 | 218.8 | 192.8 | 1.2 | 103.3 |
Earnings From Equity Investments | -0.1 | 0.4 | -0.5 | 2.6 | 7.4 | 4.2 |
Currency Exchange Gain (Loss) | -1.4 | -1.4 | - | -1.5 | -0.2 | 0.4 |
Other Non Operating Income (Expenses) | 0.3 | - | - | 0.1 | - | - |
EBT Excluding Unusual Items | 190 | 76 | 305 | 345.1 | 195.4 | 367.7 |
Gain (Loss) on Sale of Investments | 58.1 | -0.9 | -0.1 | -0.1 | -194 | -0.6 |
Asset Writedown | - | - | -169.1 | - | - | -20.1 |
Pretax Income | 248.1 | 75.1 | 135.8 | 345 | 1.4 | 347 |
Income Tax Expense | 59.1 | 21 | 63.3 | 76.8 | -0.7 | 73.4 |
Earnings From Continuing Operations | 189 | 54.1 | 72.5 | 268.2 | 2.1 | 273.6 |
Earnings From Discontinued Operations | 1.7 | 12.1 | -10.8 | -3.8 | - | - |
Net Income to Company | 190.7 | 66.2 | 61.7 | 264.4 | 2.1 | 273.6 |
Net Income | 190.7 | 66.2 | 61.7 | 264.4 | 2.1 | 273.6 |
Net Income to Common | 190.7 | 66.2 | 61.7 | 264.4 | 2.1 | 273.6 |
Net Income Growth | - | 7.29% | -76.66% | 12490.48% | -99.23% | -10.73% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 19 | 18 | 18 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 19 | 19 | 19 |
Shares Change | -2.69% | - | -2.16% | - | -0.54% | 1.09% |
EPS (Basic) | 10.69 | 3.66 | 3.41 | 14.29 | 0.11 | 15.03 |
EPS (Diluted) | 10.69 | 3.66 | 3.40 | 14.29 | 0.10 | 14.70 |
EPS Growth | - | 7.57% | -76.21% | 14191.89% | -99.32% | -11.98% |
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 | 39.1 | 24.5 | -33.7 | 114.2 | 171.1 | 137.3 |
Free Cash Flow Per Share | 2.19 | 1.35 | -1.86 | 6.17 | 9.25 | 7.38 |
Dividend Per Share | 1.250 | 1.250 | - | 4.000 | 4.000 | 5.000 |
Dividend Growth | - | - | - | 0% | -20.00% | 0% |
Gross Margin | 46.89% | 46.61% | 48.00% | 55.69% | 56.56% | 60.03% |
Operating Margin | 4.18% | 5.11% | 7.24% | 16.94% | 19.24% | 25.59% |
Profit Margin | 15.24% | 5.11% | 4.74% | 28.89% | 0.21% | 26.47% |
Free Cash Flow Margin | 3.13% | 1.89% | -2.59% | 12.48% | 17.19% | 13.28% |
EBITDA | 107.2 | 120.7 | 149 | 181.9 | 217.2 | 291.3 |
EBITDA Margin | 8.57% | 9.31% | 11.45% | 19.88% | 21.82% | 28.18% |
D&A For EBITDA | 54.9 | 54.5 | 54.8 | 26.9 | 25.7 | 26.8 |
EBIT | 52.3 | 66.2 | 94.2 | 155 | 191.5 | 264.5 |
EBIT Margin | 4.18% | 5.11% | 7.24% | 16.94% | 19.24% | 25.59% |
Effective Tax Rate | 23.82% | 27.96% | 46.61% | 22.26% | - | 21.15% |