Nordic
NORDIC.CONordic Shipholding A/S Price (NORDIC.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
406,158,403
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Nordic Shipholding A/SCurrency: DKK
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
28,105,000.00
+0% |
37,084,000.00
+32% |
45,303,000.00
+22% |
29,960,000.00
-34% |
104,845,000.00
+250% |
145,162,000.00
+38% |
26,417,000.00
-82% |
60,002,000.00
+127% |
50,104,000.00
-16% |
46,777,000.00
-7% |
35,693,000.00
-24% |
32,841,000.00
-8% |
32,787,000.00
0% |
36,119,000.00
+10% |
42,319,000.00
+17% |
21,519,000.00
-49% |
5,855,000.00
-73% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 46,550,000.00 | 24,998,000.00 | 58,670,000.00 | 46,433,000.00 | 33,386,000.00 | 30,437,000.00 | 31,402,000.00 | 35,471,000.00 | 33,114,000.00 | 32,516,000.00 | 21,938,000.00 | 4,957,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
28,105,000.00
+0% |
37,084,000.00
+32% |
45,303,000.00
+22% |
29,960,000.00
-34% |
104,845,000.00
+250% |
98,612,000.00
-6% |
1,419,000.00
-99% |
1,332,000.00
-6% |
3,671,000.00
+176% |
13,391,000.00
+265% |
5,256,000.00
-61% |
1,439,000.00
-73% |
-2,684,000.00
-287% |
3,005,000.00
-212% |
9,803,000.00
+226% |
-419,000.00
-104% |
898,000.00
-314% |
||
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.68%) | (0.05%) | (0.02%) | (0.07%) | (0.29%) | (0.15%) | (0.04%) | (-0.08%) | (0.08%) | (0.23%) | (-0.02%) | (0.15%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 74,946,000.00 | 61,166,000.00 | 2,167,000.00 | 3,282,000.00 | 3,182,000.00 | 1,846,000.00 | 1,613,000.00 | 1,619,000.00 | 2,014,000.00 | 1,613,000.00 | 1,286,000.00 | 1,349,000.00 | 0.00 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 74,946,000.00 | 61,166,000.00 | 2,167,000.00 | 3,282,000.00 | 3,182,000.00 | 1,846,000.00 | 1,613,000.00 | 1,619,000.00 | 2,014,000.00 | 1,613,000.00 | 1,286,000.00 | 1,349,000.00 | 1,161,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Depreciation and Amortiz... | 5,653,000.00 | 8,298,000.00 | 19,772,000.00 | 95,903,000.00 | 31,090,000.00 | 34,344,000.00 | 47,355,000.00 | 5,630,000.00 | 6,197,000.00 | 6,693,000.00 | 12,145,000.00 | 6,831,000.00 | 19,837,000.00 | 5,528,000.00 | 26,493,000.00 | 3,941,000.00 | -236,000.00 | ||
| Other Expenses | -3,920,000.00 | -5,189,000.00 | 3,446,000.00 | 99,557,000.00 | 43,160,000.00 | 46,515,000.00 | 381,000.00 | 79,000.00 | -132,000.00 | 0.00 | -15,000.00 | 0.00 | -114,000.00 | -132,000.00 | 17,000.00 | -2,365,000.00 | 980,000.00 | ||
| Total Operating Expenses | -3,920,000.00 | -5,189,000.00 | 3,446,000.00 | 99,557,000.00 | 118,106,000.00 | 107,681,000.00 | 2,548,000.00 | 3,361,000.00 | 3,050,000.00 | 1,846,000.00 | 1,598,000.00 | 1,619,000.00 | 1,900,000.00 | 1,481,000.00 | 1,303,000.00 | -1,016,000.00 | 980,000.00 | ||
| Cost and Exponses | -3,920,000.00 | -5,189,000.00 | 3,446,000.00 | 99,557,000.00 | 118,106,000.00 | 154,231,000.00 | 27,546,000.00 | 62,031,000.00 | 49,483,000.00 | 35,232,000.00 | 32,035,000.00 | 33,021,000.00 | 37,371,000.00 | 34,595,000.00 | 33,819,000.00 | 20,922,000.00 | 5,937,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
32,025,000.00
+0% |
42,273,000.00
+32% |
20,227,000.00
-52% |
-87,155,000.00
-531% |
722,000.00
-101% |
-7,184,000.00
-1,095% |
-1,079,000.00
-85% |
-2,389,000.00
+121% |
621,000.00
-126% |
11,486,000.00
+1,750% |
3,560,000.00
-69% |
-248,000.00
-107% |
-6,333,000.00
+2,454% |
1,907,000.00
-130% |
8,744,000.00
+359% |
170,000.00
-98% |
85,000.00
-50% |
||
| Operating Income Ratio | (1.14%) | (1.14%) | (0.45%) | (-2.91%) | (0.01%) | (-0.05%) | (-0.04%) | (-0.04%) | (0.01%) | (0.25%) | (0.10%) | (-0.01%) | (-0.19%) | (0.05%) | (0.21%) | (0.01%) | (0.01%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 838,000.00 | 456,000.00 | 791,000.00 | 1,389,000.00 | 13,983,000.00 | 1,884,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 18,000.00 | 32,000.00 | 123,000.00 | 13,000.00 | 2,817,000.00 | 62,000.00 | ||
| Interest Expenses | 0.00 | 0.00 | 12,808,000.00 | 7,369,000.00 | 14,324,000.00 | 13,168,000.00 | 8,269,000.00 | 6,122,000.00 | 3,400,000.00 | 3,362,000.00 | 3,196,000.00 | 3,255,000.00 | 4,219,000.00 | 5,591,000.00 | 4,144,000.00 | 2,817,000.00 | 1,217,000.00 | ||
| Total Other Income/Exp... | -24,678,000.00 | -23,549,000.00 | -12,017,000.00 | -7,369,000.00 | -341,000.00 | -24,623,000.00 | -53,887,000.00 | 21,500,000.00 | -6,000.00 | 2,059,000.00 | -8,338,000.00 | -3,316,000.00 | -17,439,000.00 | -5,420,000.00 | -25,195,000.00 | -4,204,000.00 | 2,712,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 37,678,000.00 | 50,571,000.00 | 39,999,000.00 | 8,748,000.00 | 31,812,000.00 | 27,160,000.00 | 6,513,000.00 | 3,241,000.00 | 6,818,000.00 | 18,179,000.00 | 10,753,000.00 | 6,583,000.00 | 1,812,000.00 | 7,435,000.00 | 13,942,000.00 | 42,000.00 | -151,000.00 | ||
| EBITDA ratio | (1.34%) | (1.36%) | (0.88%) | (0.29%) | (0.30%) | (0.19%) | (1.75%) | (0.05%) | (0.14%) | (0.39%) | (0.44%) | (0.20%) | (0.41%) | (0.21%) | (0.83%) | (0.19%) | (-0.03%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 7,347,000.00 | 18,724,000.00 | 8,210,000.00 | -94,524,000.00 | -27,913,000.00 | -31,807,000.00 | -54,966,000.00 | 19,471,000.00 | 2,415,000.00 | 13,604,000.00 | -4,778,000.00 | -3,564,000.00 | -23,772,000.00 | -3,896,000.00 | -16,451,000.00 | -5,763,000.00 | 2,797,000.00 | ||
| Income Before Tax Ratio | (0.26%) | (0.50%) | (0.18%) | (-3.16%) | (-0.27%) | (-0.22%) | (-2.08%) | (0.32%) | (0.05%) | (0.29%) | (-0.13%) | (-0.11%) | (-0.73%) | (-0.11%) | (-0.39%) | (-0.27%) | (0.48%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -404,000.00 | 2,377,000.00 | 3,603,000.00 | 28,000.00 | 141,000.00 | 51,000.00 | 50,000.00 | 36,000.00 | 67,000.00 | -6,000.00 | 4,952,000.00 | -68,000.00 | 11,468,000.00 | 10,000.00 | 25,195,000.00 | 5,933,000.00 | -3,929,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 8,694,000.00
+0% |
16,347,000.00
+88% |
4,607,000.00
-72% |
-94,552,000.00
-2,152% |
-28,054,000.00
-70% |
-31,858,000.00
+14% |
-55,016,000.00
+73% |
19,435,000.00
-135% |
2,348,000.00
-88% |
13,610,000.00
+480% |
-9,730,000.00
-171% |
-3,496,000.00
-64% |
-35,240,000.00
+908% |
-3,906,000.00
-89% |
-41,646,000.00
+966% |
-11,696,000.00
-72% |
6,726,000.00
-158% |
||
| Net Income Ratio | (0.31%) | (0.44%) | (0.10%) | (-3.16%) | (-0.27%) | (-0.22%) | (-2.08%) | (0.32%) | (0.05%) | (0.29%) | (-0.27%) | (-0.11%) | (-1.07%) | (-0.11%) | (-0.98%) | (-0.54%) | (1.15%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 3.89 | 1.55 | 0.35 | -13.21 | -1.00 | -0.82 | -1.41 | 0.37 | 0.01 | 0.03 | -0.02 | -0.01 | -0.09 | -0.01 | -0.10 | -0.03 | 0.02 | ||
| Diluted EPS | 3.89 | 1.55 | 0.35 | -13.21 | -1.00 | -0.82 | -1.41 | 0.37 | 0.01 | 0.03 | -0.02 | -0.01 | -0.09 | -0.01 | -0.10 | -0.03 | 0.02 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 2,204,345.00 | 10,568,721.00 | 12,134,071.00 | 7,156,000.00 | 28,133,163.00 | 38,721,951.00 | 38,895,997.00 | 51,974,770.00 | 406,107,703.00 | 406,134,403.00 | 406,134,403.00 | 406,158,403.00 | 396,206,603.00 | 390,639,063.00 | 406,134,403.00 | 406,158,403.00 | 406,158,403.00 | ||
| Diluted Share Outstanding | 2,204,345.00 | 10,568,721.00 | 12,134,071.00 | 7,156,000.00 | 28,133,163.00 | 38,721,951.00 | 38,895,997.00 | 51,974,770.00 | 406,107,703.00 | 406,134,403.00 | 406,134,403.00 | 406,158,403.00 | 406,134,403.00 | 406,134,403.00 | 406,134,403.00 | 406,158,403.00 | 406,158,403.00 | ||