Brøndbyernes IF Fodbold Income Statement

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

Millions DKK. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	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
Operating Revenue	275.1	261.21	227.61	221.1	290	113.26
Other Revenue	-	-	0	-	-	-
Revenue	275.1	261.21	227.61	221.1	290	113.26
Revenue Growth (YoY)	16.89%	14.76%	2.94%	-23.76%	156.05%	-35.33%
Cost of Revenue	140.65	130.37	121.24	121.55	108.79	60.3
Gross Profit	134.45	130.83	106.37	99.56	181.21	52.96
Selling, General & Admin	205.75	195.94	163.68	133.18	125.12	102.45
Other Operating Expenses	-	-	-	-	-	0
Operating Expenses	221.52	211.26	179.37	145.78	136.01	113.22
Operating Income	-87.07	-80.43	-73	-46.22	45.21	-60.26
Interest Expense	-12.34	-13.34	-9.27	-0.66	-0.49	-1.45
Interest & Investment Income	1.81	1.81	1.54	0.81	0	0
Currency Exchange Gain (Loss)	0.23	0.23	0.25	-0.1	0.34	-1.3
Other Non Operating Income (Expenses)	111.96	-38.86	11.03	34.4	42.16	39.23
EBT Excluding Unusual Items	14.58	-130.58	-69.44	-11.78	87.22	-23.78
Asset Writedown	-	-	-	-	-3.8	-2.08
Pretax Income	14.58	-130.58	-69.44	-11.78	83.42	-25.85
Income Tax Expense	-	-	-	0.1	-	-
Net Income	14.58	-130.58	-69.44	-11.88	83.42	-25.85
Net Income to Common	14.58	-130.58	-69.44	-11.88	83.42	-25.85
Shares Outstanding (Basic)	1,129	857	570	570	570	536
Shares Outstanding (Diluted)	1,129	857	570	570	570	536
Shares Change (YoY)	98.02%	50.18%	-	-	6.33%	71.80%
EPS (Basic)	0.01	-0.15	-	-0.02	0.15	-0.05
EPS (Diluted)	0.01	-0.15	-	-0.02	0.15	-0.05
Free Cash Flow	-58.19	-55.39	-77.08	-9.14	39.36	-12.09
Free Cash Flow Per Share	-0.05	-0.07	-0.14	-0.02	0.07	-0.02
Gross Margin	48.87%	50.09%	46.73%	45.03%	62.49%	46.76%
Operating Margin	-31.65%	-30.79%	-32.07%	-20.91%	15.59%	-53.20%
Profit Margin	5.30%	-49.99%	-30.51%	-5.37%	28.76%	-22.83%
Free Cash Flow Margin	-21.15%	-21.20%	-33.86%	-4.13%	13.57%	-10.67%
EBITDA	11.79	5.01	1.36	3.39	81.27	-26.18
EBITDA Margin	4.28%	1.92%	0.60%	1.53%	28.02%	-23.12%
D&A For EBITDA	98.86	85.44	74.36	49.61	36.07	34.07
EBIT	-87.07	-80.43	-73	-46.22	45.21	-60.26
EBIT Margin	-31.65%	-30.79%	-32.07%	-20.91%	15.59%	-53.20%
Revenue as Reported	275.1	261.21	232.75	223.51	309.82	158.47

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