Odico
ODICO.COOdico A/S Price (ODICO.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
25,069,181
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Odico A/SCurrency: DKK
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,722,533.00
+0% |
3,588,412.00
-37% |
4,108,589.00
+14% |
5,017,559.00
+22% |
5,074,350.00
+1% |
10,289,364.00
+103% |
17,959,590.00
+75% |
10,474,980.00
-42% |
|||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 3,098,052.00 | 2,696,315.00 | 4,017,537.00 | 6,359,037.00 | 7,824,137.00 | 8,473,600.00 | 14,901,570.00 | 23,947,111.00 | |||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,624,481.00
+0% |
892,097.00
-66% |
91,052.00
-90% |
-1,341,478.00
-1,573% |
-2,749,787.00
+105% |
1,815,764.00
-166% |
3,058,020.00
+68% |
-13,472,131.00
-541% |
|||||||||||
| Gross Profit Ratio | (0.46%) | (0.25%) | (0.02%) | (-0.27%) | (-0.54%) | (0.18%) | (0.17%) | (-1.29%) | |||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| General and Administrative | 1,744,984.00 | 1,275,348.00 | 2,046,357.00 | 3,424,308.00 | 5,385,604.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Selling, General & Admin... | 1,744,984.00 | 1,275,348.00 | 2,046,357.00 | 3,424,308.00 | 5,385,604.00 | 5,256,727.00 | 8,573,904.00 | 7,993,389.00 | |||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Depreciation and Amortiz... | 70,433.00 | 70,433.00 | 347,145.00 | 820,848.00 | 403,652.00 | 794,051.00 | 878,778.00 | 2,232,271.00 | |||||||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Total Operating Expenses | 1,029,435.00 | 583,825.00 | 1,981,432.00 | 6,680,129.00 | 7,074,378.00 | 8,503,756.00 | 14,765,754.00 | 7,993,389.00 | |||||||||||
| Cost and Exponses | 4,127,487.00 | 3,280,140.00 | 5,998,969.00 | 13,039,166.00 | 14,898,515.00 | 16,977,356.00 | 29,667,324.00 | 31,940,500.00 | |||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,595,055.00
+0% |
367,580.00
-77% |
165,031.00
-55% |
-8,010,562.00
-4,954% |
-9,317,692.00
+16% |
-6,686,546.00
-28% |
-11,707,068.00
+75% |
-21,465,520.00
+83% |
|||||||||||
| Operating Income Ratio | (0.28%) | (0.10%) | (0.04%) | (-1.60%) | (-1.84%) | (-0.65%) | (-0.65%) | (-2.05%) | |||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 9.00 | 59,308.00 | 0.00 | 10,000.00 | 268,123.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Interest Expenses | 221,377.00 | 264,347.00 | 0.00 | 20,633.00 | 43,949.00 | 380,597.00 | 251,707.00 | 213,675.00 | |||||||||||
| Total Other Income/Exp... | -221,314.00 | -264,347.00 | 3,401,851.00 | 432,675.00 | 1,048,047.00 | -380,597.00 | -251,707.00 | 839,526.00 | |||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,665,488.00 | -1,326,620.00 | 985,879.00 | -7,606,910.00 | -8,523,641.00 | -5,807,768.00 | -9,474,797.00 | -17,300,760.00 | |||||||||||
| EBITDA ratio | (0.29%) | (0.20%) | (0.24%) | (-1.52%) | (-1.68%) | (-0.56%) | (-0.53%) | (-1.75%) | |||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,373,678.00 | 103,233.00 | 165,031.00 | -8,031,195.00 | -9,361,641.00 | -7,067,143.00 | -11,958,775.00 | -20,625,994.00 | |||||||||||
| Income Before Tax Ratio | (0.24%) | (0.03%) | (0.04%) | (-1.60%) | (-1.84%) | (-0.69%) | (-0.67%) | (-1.97%) | |||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 310,753.00 | 28,446.00 | -174,743.00 | -1,752,523.00 | -2,125,503.00 | 282,374.00 | -312,759.00 | -50,077.00 | |||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 1,062,925.00
+0% |
74,787.00
-93% |
339,774.00
+354% |
-6,278,672.00
-1,948% |
-7,236,138.00
+15% |
-7,349,517.00
+2% |
-11,646,016.00
+58% |
-20,575,917.00
+77% |
|||||||||||
| Net Income Ratio | (0.19%) | (0.02%) | (0.08%) | (-1.25%) | (-1.43%) | (-0.71%) | (-0.65%) | (-1.96%) | |||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.07 | 0.01 | 0.02 | -0.32 | -0.37 | -0.29 | -0.46 | -0.82 | |||||||||||
| Diluted EPS | 0.07 | 0.01 | 0.02 | -0.32 | -0.37 | -0.29 | -0.46 | -0.82 | |||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 14,322,048.00 | 14,322,048.00 | 14,322,048.00 | 19,703,849.00 | 19,703,849.00 | 25,069,181.00 | 25,069,181.00 | 25,069,181.00 | |||||||||||
| Diluted Share Outstanding | 14,322,048.00 | 14,322,048.00 | 14,322,048.00 | 19,703,849.00 | 19,703,849.00 | 25,069,181.00 | 25,069,181.00 | 25,069,181.00 | |||||||||||