Brøndbyernes IF Fodbold Income Statement

Financials in millions DKK. Fiscal year is July - June.

Millions DKK. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Operating Revenue	261.21	227.61	221.1	290	113.26	Upgrade
Other Revenue	-	0	-	-	-	Upgrade
Revenue	261.21	227.61	221.1	290	113.26	Upgrade
Revenue Growth (YoY)	14.76%	2.94%	-23.76%	156.05%	-35.33%	Upgrade
Cost of Revenue	130.37	121.24	121.55	108.79	60.3	Upgrade
Gross Profit	130.83	106.37	99.56	181.21	52.96	Upgrade
Selling, General & Admin	195.94	163.68	133.18	125.12	102.45	Upgrade
Other Operating Expenses	-	-	-	-	0	Upgrade
Operating Expenses	211.26	179.37	145.78	136.01	113.22	Upgrade
Operating Income	-80.43	-73	-46.22	45.21	-60.26	Upgrade
Interest Expense	-13.34	-9.27	-0.66	-0.49	-1.45	Upgrade
Interest & Investment Income	1.81	1.54	0.81	0	0	Upgrade
Currency Exchange Gain (Loss)	0.23	0.25	-0.1	0.34	-1.3	Upgrade
Other Non Operating Income (Expenses)	-38.86	11.03	34.4	42.16	39.23	Upgrade
EBT Excluding Unusual Items	-130.58	-69.44	-11.78	87.22	-23.78	Upgrade
Asset Writedown	-	-	-	-3.8	-2.08	Upgrade
Pretax Income	-130.58	-69.44	-11.78	83.42	-25.85	Upgrade
Income Tax Expense	-	-	0.1	-	-	Upgrade
Net Income	-130.58	-69.44	-11.88	83.42	-25.85	Upgrade
Net Income to Common	-130.58	-69.44	-11.88	83.42	-25.85	Upgrade
Shares Outstanding (Basic)	857	570	570	570	536	Upgrade
Shares Outstanding (Diluted)	857	570	570	570	536	Upgrade
Shares Change (YoY)	50.18%	-	-	6.33%	71.80%	Upgrade
EPS (Basic)	-0.15	-	-0.02	0.15	-0.05	Upgrade
EPS (Diluted)	-0.15	-	-0.02	0.15	-0.05	Upgrade
Free Cash Flow	-55.39	-77.08	-9.14	39.36	-12.09	Upgrade
Free Cash Flow Per Share	-0.07	-0.14	-0.02	0.07	-0.02	Upgrade
Gross Margin	50.09%	46.73%	45.03%	62.49%	46.76%	Upgrade
Operating Margin	-30.79%	-32.07%	-20.91%	15.59%	-53.20%	Upgrade
Profit Margin	-49.99%	-30.51%	-5.37%	28.76%	-22.83%	Upgrade
Free Cash Flow Margin	-21.20%	-33.86%	-4.13%	13.57%	-10.67%	Upgrade
EBITDA	5.01	1.36	3.39	81.27	-26.18	Upgrade
EBITDA Margin	1.92%	0.60%	1.53%	28.02%	-23.12%	Upgrade
D&A For EBITDA	85.44	74.36	49.61	36.07	34.07	Upgrade
EBIT	-80.43	-73	-46.22	45.21	-60.26	Upgrade
EBIT Margin	-30.79%	-32.07%	-20.91%	15.59%	-53.20%	Upgrade
Revenue as Reported	261.21	232.75	223.51	309.82	158.47	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.