Scandinavian
SMSMED.COScandinavian Medical Solutions A/S Price (SMSMED.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
27,456,000
(0.5714)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Scandinavian Medical Solutions A/SCurrency: DKK
| YEAR | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
31,195,457.00
+0% |
41,948,684.00
+34% |
71,637,868.00
+71% |
110,529,908.00
+54% |
191,191,577.00
+73% |
226,682,000.00
+19% |
|||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 26,406,537.00 | 34,586,439.00 | 57,757,454.00 | 87,850,091.00 | 156,463,000.00 | 186,559,000.00 | |||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
4,788,920.00
+0% |
7,362,245.00
+54% |
13,880,414.00
+89% |
22,679,817.00
+63% |
34,728,577.00
+53% |
40,123,000.00
+16% |
|||||||||||||
| Gross Profit Ratio | (0.15%) | (0.18%) | (0.19%) | (0.21%) | (0.18%) | (0.18%) | |||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
| Selling, General & Admin... | 0.00 | 1,876,138.00 | 3,457,077.00 | 7,466,817.00 | 1.00 | 0.00 | |||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
| Depreciation and Amortiz... | 24,158.00 | 24,157.00 | 24,156.00 | 609,489.00 | 4,455,023.00 | 7,262,000.00 | |||||||||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 18,102,000.00 | 26,372,000.00 | |||||||||||||
| Total Operating Expenses | 891,217.00 | 1,397,376.00 | 3,006,937.00 | 7,938,810.00 | 18,102,000.00 | 26,372,000.00 | |||||||||||||
| Cost and Exponses | 27,297,754.00 | 35,983,815.00 | 60,764,391.00 | 95,788,901.00 | 174,564,933.00 | 212,931,000.00 | |||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
3,897,703.00
+0% |
5,964,869.00
+53% |
10,873,477.00
+82% |
14,741,007.00
+36% |
16,626,644.00
+13% |
13,751,000.00
-17% |
|||||||||||||
| Operating Income Ratio | (0.12%) | (0.14%) | (0.15%) | (0.13%) | (0.09%) | (0.06%) | |||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 9,866.00 | 130,927.00 | 202,861.00 | 224,477.00 | 143,718.00 | 1,547,000.00 | |||||||||||||
| Interest Expenses | 4,524.00 | 277,905.00 | 536,146.00 | 253,848.00 | 976,832.00 | 5,230,000.00 | |||||||||||||
| Total Other Income/Exp... | 5,342.00 | -146,978.00 | -333,285.00 | -29,371.00 | -833,114.00 | -3,683,000.00 | |||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 3,931,727.00 | 6,119,953.00 | 11,100,494.00 | 15,574,973.00 | 21,225,385.00 | 22,560,000.00 | |||||||||||||
| EBITDA ratio | (0.13%) | (0.15%) | (0.15%) | (0.14%) | (0.11%) | (0.10%) | |||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 3,903,045.00 | 5,817,891.00 | 10,540,192.00 | 14,711,636.00 | 15,793,530.00 | 10,068,000.00 | |||||||||||||
| Income Before Tax Ratio | (0.13%) | (0.14%) | (0.15%) | (0.13%) | (0.08%) | (0.04%) | |||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 864,316.00 | 1,306,776.00 | 2,383,118.00 | 3,338,892.00 | 3,569,216.00 | 2,281,000.00 | |||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 3,038,729.00
+0% |
4,511,115.00
+48% |
8,157,074.00
+81% |
11,372,744.00
+39% |
12,224,314.00
+7% |
7,787,000.00
-36% |
|||||||||||||
| Net Income Ratio | (0.10%) | (0.11%) | (0.11%) | (0.10%) | (0.06%) | (0.03%) | |||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.11 | 0.17 | 2.47 | 0.43 | 0.45 | 0.00 | |||||||||||||
| Diluted EPS | 0.11 | 0.17 | 2.47 | 0.43 | 0.45 | 0.00 | |||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 27,250,000.00 | 27,250,000.00 | 3,306,712.00 | 26,708,000.00 | 27,300,000.00 | 0.00 | |||||||||||||
| Diluted Share Outstanding | 27,250,000.00 | 27,250,000.00 | 3,306,712.00 | 26,708,000.00 | 27,300,000.00 | 27,456,000.00 | |||||||||||||