Ørsted A/S (CPH:ORSTED)
Denmark · Delayed Price · Currency is DKK 139.20
-3.40 (-2.38%)
Aug 14, 2026, 4:59 PM CET
Ørsted 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 |
| 83,672 | 73,244 | 71,034 | 79,255 | 114,417 | 77,673 | |
Revenue Growth | 12.04% | 3.11% | -10.37% | -30.73% | 47.31% | 54.88% |
Selling, General & Admin | 9,161 | 9,063 | 8,697 | 7,406 | 7,049 | 5,760 |
Depreciation & Amortization | 10,309 | 10,195 | 10,225 | 9,795 | 9,754 | 7,972 |
Other Operating Expenses | 49,146 | 41,491 | 37,994 | 49,201 | 86,310 | 55,520 |
Total Operating Expenses | 68,616 | 60,749 | 56,916 | 66,402 | 103,113 | 69,252 |
Operating Income | 15,056 | 12,495 | 14,118 | 12,853 | 11,304 | 8,421 |
Interest Expense | -3,414 | -4,115 | -4,095 | -4,279 | -3,032 | -1,841 |
Interest Income | 1,678 | 1,178 | 1,553 | 1,642 | 368 | 335 |
Net Interest Expense | -1,736 | -2,937 | -2,542 | -2,637 | -2,664 | -1,506 |
Income (Loss) on Equity Investments | -153 | -62 | -31 | -19 | 154 | -27 |
Currency Exchange Gain (Loss) | -215 | 1,147 | -684 | -368 | 903 | 32 |
Other Non-Operating Income (Expenses) | -509 | -1,068 | -799 | 1,073 | 787 | -191 |
EBT Excluding Unusual Items | 12,443 | 9,575 | 10,062 | 10,902 | 10,484 | 6,729 |
Gain (Loss) on Sale of Investments | 137 | -23 | 434 | 489 | -1,562 | -501 |
Gain (Loss) on Sale of Assets | -4,163 | -751 | 338 | 5,979 | 11,216 | 7,178 |
Asset Writedown | -6,422 | -3,633 | -15,563 | -26,775 | -2,529 | -129 |
Other Unusual Items | 820 | 820 | 7,335 | -9,621 | - | - |
Pretax Income | 2,815 | 5,988 | 2,606 | -19,026 | 17,609 | 13,277 |
Income Tax Expense | 4,580 | 2,823 | 2,590 | 1,156 | 2,613 | 2,390 |
Earnings From Continuing Ops. | -1,765 | 3,165 | 16 | -20,182 | 14,996 | 10,887 |
Net Income to Company | -1,765 | 3,165 | 16 | -20,182 | 14,996 | 10,887 |
Minority Interest in Earnings | -644 | -725 | -222 | -324 | 130 | 75 |
Net Income | -2,409 | 2,440 | -206 | -20,506 | 15,126 | 10,962 |
Preferred Dividends & Other Adjustments | 709 | 713 | 717 | 553 | 577 | 740 |
Net Income to Common | -3,118 | 1,727 | -923 | -21,059 | 14,549 | 10,222 |
Net Income Growth | - | - | - | - | 42.33% | -32.35% |
Shares Outstanding (Basic) | 1,335 | 885 | 756 | 420 | 420 | 420 |
Shares Outstanding (Diluted) | 1,335 | 886 | 757 | 421 | 420 | 420 |
Shares Change | 76.42% | 17.09% | 79.97% | 0.01% | 0.01% | 0.01% |
EPS (Basic) | -2.34 | 1.95 | -1.22 | -50.11 | 34.62 | 24.33 |
EPS (Diluted) | -2.41 | 1.90 | -1.22 | -50.11 | 34.60 | 24.30 |
EPS Growth | - | - | - | - | 42.39% | -32.40% |
Free Cash Flow | -23,338 | -31,035 | -24,298 | -9,671 | -21,080 | -22,421 |
Free Cash Flow Per Share | -17.48 | -35.02 | -32.11 | -23.00 | -50.14 | -53.34 |
Dividend Per Share | - | - | - | - | 13.500 | 12.500 |
Dividend Growth | - | - | - | - | 8.00% | 8.70% |
Profit Margin | -3.73% | 2.36% | -1.30% | -26.57% | 12.72% | 13.16% |
Free Cash Flow Margin | -27.89% | -42.37% | -34.21% | -12.20% | -18.42% | -28.87% |
EBITDA | 24,258 | 21,583 | 23,347 | 21,732 | 20,253 | 15,718 |
EBITDA Margin | 28.99% | 29.47% | 32.87% | 27.42% | 17.70% | 20.24% |
D&A For EBITDA | 9,202 | 9,088 | 9,229 | 8,879 | 8,949 | 7,297 |
EBIT | 15,056 | 12,495 | 14,118 | 12,853 | 11,304 | 8,421 |
EBIT Margin | 17.99% | 17.06% | 19.88% | 16.22% | 9.88% | 10.84% |
Effective Tax Rate | 162.70% | 47.14% | 99.39% | - | 14.84% | 18.00% |