Aktieselskabet
SCHO.COAktieselskabet Schouw & Co. Price (SCHO.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
23,235,176
(1.1766)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Aktieselskabet Schouw & Co.Currency: DKK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
2,939,000,000.00
+0% |
3,081,900,000.00
+5% |
3,378,600,000.00
+10% |
3,734,800,000.00
+11% |
7,370,200,000.00
+97% |
8,150,300,000.00
+11% |
9,821,200,000.00
+21% |
8,439,700,000.00
-14% |
9,450,800,000.00
+12% |
11,929,000,000.00
+26% |
12,477,800,000.00
+5% |
11,644,900,000.00
-7% |
11,784,100,000.00
+1% |
12,565,700,000.00
+7% |
14,369,100,000.00
+14% |
17,032,200,000.00
+19% |
18,253,000,000.00
+7% |
20,946,000,000.00
+15% |
21,274,000,000.00
+2% |
24,219,000,000.00
+14% |
32,636,000,000.00
+35% |
37,210,000,000.00
+14% |
34,666,000,000.00
-7% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 2,029,100,000.00 | 2,180,400,000.00 | 2,415,300,000.00 | 2,742,800,000.00 | 5,810,500,000.00 | 6,457,000,000.00 | 8,071,900,000.00 | 6,960,000,000.00 | 7,779,400,000.00 | 9,827,900,000.00 | 10,271,400,000.00 | 9,964,200,000.00 | 10,073,100,000.00 | 10,619,800,000.00 | 11,952,300,000.00 | 14,192,100,000.00 | 15,278,000,000.00 | 17,576,000,000.00 | 17,746,000,000.00 | 17,177,000,000.00 | 24,066,000,000.00 | 34,386,000,000.00 | 24,264,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
909,900,000.00
+0% |
901,500,000.00
-1% |
963,300,000.00
+7% |
992,000,000.00
+3% |
1,559,700,000.00
+57% |
1,693,300,000.00
+9% |
1,749,300,000.00
+3% |
1,479,700,000.00
-15% |
1,671,400,000.00
+13% |
2,101,100,000.00
+26% |
2,206,400,000.00
+5% |
1,680,700,000.00
-24% |
1,711,000,000.00
+2% |
1,945,900,000.00
+14% |
2,416,800,000.00
+24% |
2,840,100,000.00
+18% |
2,975,000,000.00
+5% |
3,370,000,000.00
+13% |
3,528,000,000.00
+5% |
7,042,000,000.00
+100% |
8,570,000,000.00
+22% |
2,824,000,000.00
-67% |
10,402,000,000.00
+268% |
|
| Gross Profit Ratio | (0.31%) | (0.29%) | (0.29%) | (0.27%) | (0.21%) | (0.21%) | (0.18%) | (0.18%) | (0.18%) | (0.18%) | (0.18%) | (0.14%) | (0.15%) | (0.15%) | (0.17%) | (0.17%) | (0.16%) | (0.16%) | (0.17%) | (0.29%) | (0.26%) | (0.08%) | (0.30%) | |
| 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 | 69,200,000.00 | 75,200,000.00 | 76,900,000.00 | 72,300,000.00 | 73,000,000.00 | 86,300,000.00 | 84,000,000.00 | 116,000,000.00 | 106,000,000.00 | 105,000,000.00 | 130,000,000.00 | 140,000,000.00 | 0.00 | |
| General and Administrative | 181,500,000.00 | 202,900,000.00 | 215,600,000.00 | 210,200,000.00 | 313,600,000.00 | 352,500,000.00 | 419,500,000.00 | 420,500,000.00 | 408,000,000.00 | 427,500,000.00 | 442,600,000.00 | 357,500,000.00 | 359,100,000.00 | 441,800,000.00 | 570,600,000.00 | 693,200,000.00 | 741,000,000.00 | 918,000,000.00 | 831,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 672,600,000.00 | 715,700,000.00 | 758,600,000.00 | 793,500,000.00 | 1,106,800,000.00 | 1,269,800,000.00 | 1,444,000,000.00 | 1,321,000,000.00 | 1,318,100,000.00 | 1,467,900,000.00 | 1,449,100,000.00 | 1,060,500,000.00 | 1,015,700,000.00 | 1,138,500,000.00 | 1,450,000,000.00 | 1,791,100,000.00 | 1,966,000,000.00 | 2,253,000,000.00 | 2,162,000,000.00 | 694,000,000.00 | 929,000,000.00 | 795,000,000.00 | 775,000,000.00 | |
| Selling & Marketing Exp... | 491,100,000.00 | 512,800,000.00 | 543,000,000.00 | 583,300,000.00 | 793,200,000.00 | 917,300,000.00 | 1,024,500,000.00 | 900,500,000.00 | 910,100,000.00 | 1,040,400,000.00 | 1,006,500,000.00 | 703,000,000.00 | 656,600,000.00 | 696,700,000.00 | 879,400,000.00 | 1,097,900,000.00 | 1,225,000,000.00 | 1,335,000,000.00 | 1,331,000,000.00 | 694,000,000.00 | 929,000,000.00 | 795,000,000.00 | 775,000,000.00 | |
| Depreciation and Amortiz... | 53,900,000.00 | 29,600,000.00 | 26,800,000.00 | 220,200,000.00 | 95,900,000.00 | 325,600,000.00 | 632,000,000.00 | 398,100,000.00 | 452,800,000.00 | 424,500,000.00 | 368,000,000.00 | 293,600,000.00 | 408,500,000.00 | 506,500,000.00 | 419,000,000.00 | 471,800,000.00 | 532,000,000.00 | 802,000,000.00 | 833,000,000.00 | 859,000,000.00 | 931,000,000.00 | 1,071,000,000.00 | 1,103,000,000.00 | |
| Other Expenses | 50,700,000.00 | 30,300,000.00 | -240,500,000.00 | 400,100,000.00 | 924,400,000.00 | -183,400,000.00 | -1,018,000,000.00 | -33,800,000.00 | -15,300,000.00 | -19,900,000.00 | -15,600,000.00 | -10,300,000.00 | -11,800,000.00 | -19,200,000.00 | -70,900,000.00 | -43,700,000.00 | -37,000,000.00 | -26,000,000.00 | -8,000,000.00 | 5,606,000,000.00 | 7,283,000,000.00 | 0.00 | 9,627,000,000.00 | |
| Total Operating Expenses | 723,300,000.00 | 746,000,000.00 | 518,100,000.00 | 1,193,600,000.00 | 2,031,200,000.00 | 1,086,400,000.00 | 426,000,000.00 | 1,287,200,000.00 | 1,302,800,000.00 | 1,448,000,000.00 | 1,433,500,000.00 | 1,050,200,000.00 | 1,003,900,000.00 | 1,119,300,000.00 | 1,379,100,000.00 | 1,747,400,000.00 | 1,929,000,000.00 | 2,227,000,000.00 | 2,154,000,000.00 | 5,711,000,000.00 | 7,283,000,000.00 | 140,000,000.00 | 10,402,000,000.00 | |
| Cost and Exponses | 2,752,400,000.00 | 2,926,400,000.00 | 2,933,400,000.00 | 3,936,400,000.00 | 7,841,700,000.00 | 7,543,400,000.00 | 8,497,900,000.00 | 8,247,200,000.00 | 9,082,200,000.00 | 11,275,900,000.00 | 11,704,900,000.00 | 11,014,400,000.00 | 11,077,000,000.00 | 11,739,100,000.00 | 13,331,400,000.00 | 15,939,500,000.00 | 17,207,000,000.00 | 19,803,000,000.00 | 19,900,000,000.00 | 22,888,000,000.00 | 31,349,000,000.00 | 35,458,000,000.00 | 34,666,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
195,000,000.00
+0% |
62,400,000.00
-68% |
445,200,000.00
+613% |
-129,700,000.00
-129% |
-471,500,000.00
+264% |
606,900,000.00
-229% |
1,323,300,000.00
+118% |
259,000,000.00
-80% |
368,600,000.00
+42% |
646,300,000.00
+75% |
772,200,000.00
+19% |
684,600,000.00
-11% |
707,600,000.00
+3% |
831,300,000.00
+17% |
1,621,500,000.00
+95% |
1,092,700,000.00
-33% |
1,047,000,000.00
-4% |
1,149,000,000.00
+10% |
1,376,000,000.00
+20% |
1,346,000,000.00
-2% |
1,288,000,000.00
-4% |
1,722,000,000.00
+34% |
0.00
+0% |
|
| Operating Income Ratio | (0.07%) | (0.02%) | (0.13%) | (-0.03%) | (-0.06%) | (0.07%) | (0.13%) | (0.03%) | (0.04%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.07%) | (0.11%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.06%) | (0.04%) | (0.05%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 14,800,000.00 | 18,600,000.00 | 21,500,000.00 | 89,600,000.00 | 139,400,000.00 | 1,498,400,000.00 | 183,900,000.00 | 77,900,000.00 | 68,000,000.00 | 40,700,000.00 | 28,900,000.00 | 24,500,000.00 | 25,600,000.00 | 25,100,000.00 | 21,700,000.00 | 15,400,000.00 | 12,000,000.00 | 15,000,000.00 | 17,000,000.00 | 18,000,000.00 | 38,000,000.00 | 61,000,000.00 | 98,000,000.00 | |
| Interest Expenses | 105,200,000.00 | 106,200,000.00 | 21,500,000.00 | 400,000,000.00 | 728,900,000.00 | 1,330,300,000.00 | 1,198,900,000.00 | 155,000,000.00 | 678,300,000.00 | 704,100,000.00 | 94,200,000.00 | 61,000,000.00 | 57,200,000.00 | 41,000,000.00 | 36,100,000.00 | 33,800,000.00 | 48,000,000.00 | 95,000,000.00 | 91,000,000.00 | 97,000,000.00 | 190,000,000.00 | 452,000,000.00 | 535,000,000.00 | |
| Total Other Income/Exp... | 282,800,000.00 | 44,800,000.00 | -471,900,000.00 | -400,000,000.00 | 872,400,000.00 | 1,162,200,000.00 | -2,188,500,000.00 | -88,500,000.00 | -609,800,000.00 | -667,600,000.00 | -143,000,000.00 | 424,200,000.00 | -6,300,000.00 | 39,800,000.00 | -43,200,000.00 | -30,300,000.00 | 65,000,000.00 | 27,200,000.00 | -167,000,000.00 | -1,000,000.00 | -848,000,000.00 | -355,000,000.00 | 1,413,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 248,900,000.00 | 92,000,000.00 | 273,400,000.00 | 90,500,000.00 | -375,600,000.00 | 2,247,400,000.00 | 965,700,000.00 | 654,600,000.00 | 821,400,000.00 | 1,070,800,000.00 | 1,140,200,000.00 | 1,541,300,000.00 | 1,086,500,000.00 | 1,210,300,000.00 | 1,456,700,000.00 | 1,568,300,000.00 | 1,579,000,000.00 | 1,995,000,000.00 | 2,168,000,000.00 | 2,217,000,000.00 | 2,272,000,000.00 | 2,890,000,000.00 | 3,051,000,000.00 | |
| EBITDA ratio | (0.08%) | (0.03%) | (0.14%) | (0.02%) | (-0.05%) | (0.11%) | (0.20%) | (0.08%) | (0.09%) | (0.09%) | (0.09%) | (0.08%) | (0.09%) | (0.11%) | (0.14%) | (0.09%) | (0.09%) | (0.10%) | (0.09%) | (0.09%) | (0.08%) | (0.08%) | (0.09%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 477,800,000.00 | 217,300,000.00 | -53,500,000.00 | -529,700,000.00 | -1,422,700,000.00 | 1,766,100,000.00 | -865,200,000.00 | 101,500,000.00 | -241,200,000.00 | -41,200,000.00 | 613,300,000.00 | 1,108,800,000.00 | 701,300,000.00 | 871,100,000.00 | 1,578,300,000.00 | 1,104,600,000.00 | 1,086,000,000.00 | 1,149,000,000.00 | 1,209,000,000.00 | 1,332,000,000.00 | 1,304,000,000.00 | 1,367,000,000.00 | 1,413,000,000.00 | |
| Income Before Tax Ratio | (0.16%) | (0.07%) | (-0.02%) | (-0.14%) | (-0.19%) | (0.22%) | (-0.09%) | (0.01%) | (-0.03%) | (0.00%) | (0.05%) | (0.10%) | (0.06%) | (0.07%) | (0.11%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.05%) | (0.04%) | (0.04%) | (0.04%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 50,500,000.00 | 44,400,000.00 | 39,600,000.00 | 33,100,000.00 | 107,900,000.00 | 102,400,000.00 | 38,300,000.00 | 28,500,000.00 | -114,600,000.00 | 30,800,000.00 | 144,500,000.00 | 249,300,000.00 | 273,600,000.00 | 226,300,000.00 | 239,500,000.00 | 230,100,000.00 | 290,000,000.00 | 243,000,000.00 | 300,000,000.00 | 293,000,000.00 | 311,000,000.00 | 376,000,000.00 | 424,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 426,800,000.00
+0% |
172,200,000.00
-60% |
-93,100,000.00
-154% |
-562,800,000.00
+505% |
-1,530,600,000.00
+172% |
1,683,200,000.00
-210% |
-903,500,000.00
-154% |
73,000,000.00
-108% |
-126,600,000.00
-273% |
-72,000,000.00
-43% |
496,400,000.00
-789% |
859,500,000.00
+73% |
427,800,000.00
-50% |
647,800,000.00
+51% |
1,341,500,000.00
+107% |
879,500,000.00
-34% |
801,000,000.00
-9% |
911,000,000.00
+14% |
912,000,000.00
+0% |
1,008,000,000.00
+11% |
960,000,000.00
-5% |
935,000,000.00
-3% |
950,000,000.00
+2% |
|
| Net Income Ratio | (0.15%) | (0.06%) | (-0.03%) | (-0.15%) | (-0.21%) | (0.21%) | (-0.09%) | (0.01%) | (-0.01%) | (-0.01%) | (0.04%) | (0.07%) | (0.04%) | (0.05%) | (0.09%) | (0.05%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.03%) | (0.03%) | (0.03%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 17.11 | 6.90 | -3.93 | -23.83 | -65.10 | 70.74 | -35.52 | 2.87 | -5.12 | -3.05 | 21.09 | 36.12 | 18.08 | 27.48 | 56.56 | 36.85 | 33.44 | 38.29 | 38.04 | 42.04 | 40.58 | 39.78 | 40.96 | |
| Diluted EPS | 17.11 | 6.90 | -3.93 | -23.80 | -64.85 | 70.45 | -35.52 | 2.87 | -5.11 | -3.05 | 21.07 | 36.01 | 18.02 | 27.38 | 56.41 | 36.63 | 33.35 | 38.29 | 38.00 | 41.86 | 40.57 | 39.77 | 40.89 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 24,940,000.00 | 24,940,000.00 | 23,697,078.00 | 23,618,392.00 | 23,510,860.00 | 11,680,440.00 | 25,437,580.00 | 25,442,781.00 | 24,706,853.00 | 23,585,219.00 | 23,538,812.00 | 23,796,692.00 | 23,666,299.00 | 23,575,225.00 | 23,717,861.00 | 23,869,325.00 | 23,956,020.00 | 23,790,663.00 | 23,973,499.00 | 23,979,219.00 | 23,658,475.00 | 23,501,510.00 | 23,194,125.00 | |
| Diluted Share Outstanding | 24,940,000.00 | 24,940,000.00 | 23,697,078.00 | 23,646,180.00 | 23,600,688.00 | 11,728,553.00 | 25,437,580.00 | 25,470,804.00 | 24,778,993.00 | 23,630,382.00 | 23,563,230.00 | 23,871,098.00 | 23,739,676.00 | 23,663,668.00 | 23,782,313.00 | 24,006,835.00 | 24,017,104.00 | 23,792,753.00 | 23,998,848.00 | 24,078,612.00 | 23,660,444.00 | 23,511,815.00 | 23,235,176.00 | |