Intermail Statements
IM
Data from Intermail`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
DKK - Danish krone
Last reporting period:
30 Sep, 2023
Next reporting period:
28 Mar, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
Intermail Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
55.069
-18.2 %
100
35.639
64.7
19.43
-16.6 %
35.3
—
0
20.594
37.4
20.594
15.3 %
37.4
-1.164
-121.4 %
-2.1
-2.432
-4.4
—
0
-3.596
-197.1 %
-6.5
0.057
0.1
-3.653
-198.6 %
-6.6
-1.015
3.597
67.355
14.4 %
100
44.045
65.4
23.31
0.7 %
34.6
—
0
17.864
26.5
17.864
-1.6 %
26.5
5.446
8.8 %
8.1
-1.741
-2.6
—
0
3.705
-6.7 %
5.5
—
0
3.705
94.4 %
5.5
0.9
4.117
58.887
-6.4 %
100
35.729
60.7
23.158
-4.2 %
39.3
—
0
18.151
30.8
18.151
5.1 %
30.8
5.007
-27.5 %
8.5
-1.038
-1.8
—
0
3.969
-19.8 %
6.7
2.063
3.5
1.906
-61.5 %
3.2
0.451
4.289
62.912
21 %
100
38.727
61.6
24.185
29.9 %
38.4
—
0
17.278
27.5
17.278
19.6 %
27.5
6.907
65.8 %
11
-1.959
-3.1
—
0
4.948
221.9 %
7.9
—
0
4.948
344.6 %
7.9
1.3
3.806
52.01
-4.1 %
100
33.391
64.2
18.619
-2.4 %
35.8
—
0
14.452
27.8
14.452
1 %
27.8
4.167
-12.5 %
8
-2.63
-5.06
—
0
1.537
-23.9 %
3
0.425
0.8
1.113
-44.9 %
2.1
0.288
3.857
54.221
15 %
100
35.146
64.8
19.075
61.9 %
35.2
—
0
14.314
26.4
14.314
3.2 %
26.4
4.761
327.8 %
8.8
-2.741
-5.06
—
0
2.02
143.5 %
3.7
—
0
2.019
150.1 %
3.7
0.5
4.038
47.161
-28.1 %
100
35.377
75
11.784
-44.3 %
25
—
0
13.874
29.4
13.874
-21.9 %
29.4
-2.09
-161.2 %
-4.4
-2.558
-5.4
—
0
-4.648
-772.6 %
-9.9
-0.625
-1.3
-4.033
-680.3 %
-8.6
-1.118
3.597
65.561
7.6 %
100
44.393
67.7
21.168
27.6 %
32.3
—
0
17.754
27.1
17.754
3 %
27.1
3.414
630.1 %
5.2
-2.723
-4.2
—
0
0.691
122.2 %
1.1
—
0
0.695
121.5 %
1.1
0.192
3.598
60.92
-17.8 %
100
44.326
72.8
16.594
-33.3 %
27.2
—
0
17.238
28.3
17.238
-7 %
28.3
-0.644
-110.2 %
-1.06
-2.474
-4.06
—
0
-3.118
-183.2 %
-5.1
-0.164
-0.3
-3.234
-195 %
-5.3
-0.89
3.597
74.131
10 %
100
49.253
66.4
24.878
42.5 %
33.6
—
0
18.536
25
18.536
-16.9 %
25
6.342
230.7 %
8.6
-2.596
-3.5
—
0
3.746
138.7 %
5.1
—
0
3.405
128.6 %
4.6
1.3
2.619
67.421
-0.9 %
100
49.957
74.1
17.464
-26.9 %
25.9
—
0
13.672
20.3
22.316
6621.7 %
33.1
-4.852
-120.6 %
-7.2
-4.822
-7.2
—
0
-9.674
-142.9 %
-14.3
-3.996
-5.9
-11.905
-347 %
-17.7
-9.23
1.289
68.058
5771.5 %
100
44.167
64.9
23.891
670.7 %
35.1
—
0
15.832
23.3
0.332
130.2 %
0.5
23.559
460.9 %
34.6
-0.987
-1.5
—
0
22.572
1310.7 %
33.2
—
0
4.82
444.3 %
7.1
1.33
3.597
-1.2
-101.6 %
-4.3
3.1
-86 %
—
-1.1
-1.1
-105.4 %
4.2
133.3 %
-2.6
—
1.6
260 %
—
-1.4
-40 %
-1.16
1.2
75.1
-11.3 %
53
22.1
-8.7 %
—
20.4
20.3
-12.9 %
1.8
100 %
-2.8
—
-1
16.7 %
—
-1
16.7 %
-0.83
1.2
84.7
-8.9 %
60.5
24.2
-11 %
—
23.3
23.3
11 %
0.9
-85.5 %
-2.1
—
-1.2
-138.7 %
—
-1.2
-138.7 %
-1.09
1.1
93
-27.1 %
65.8
27.2
-30.6 %
—
21.7
21
-44 %
6.2
264.7 %
-3
-0.8
3.1
321.4 %
—
3.1
321.4 %
2.58
1.2
127.5
-6.9 %
88.3
39.2
5.9 %
—
35.9
37.5
1.6 %
1.7
750 %
-3.1
1.6
-1.4
39.1 %
—
-1.4
39.1 %
-1.18
1.2
137
20 %
99.9
37
26.7 %
—
36.2
36.9
-27.6 %
0.2
100.9 %
-2.5
0.6
-2.3
91.3 %
—
-2.3
93.5 %
-1.91
1.2
114.2
-2.5 %
85
29.2
-6.1 %
—
38.2
51
55.5 %
-21.8
-1182.4 %
-4.6
0.1
-26.3
-415.7 %
8.9
-35.2
-826.3 %
-29.33
1.2
117.1
-15.6 %
85.9
31.1
-27.7 %
—
34.7
32.8
-20.4 %
-1.7
-194.4 %
-3.4
-1.9
-5.1
-240 %
-1.3
-3.8
-216.7 %
-3.16
1.2
138.7
-3.5 %
95.7
43
7 %
—
39.2
41.2
3.3 %
1.8
500 %
-3.3
2
-1.5
53.1 %
-0.4
-1.2
47.8 %
-1
1.2
143.7
16 %
103.4
40.2
34.4 %
—
37.3
39.9
-22.1 %
0.3
101.4 %
-3.5
0
-3.2
86.7 %
-0.8
-2.3
85.3 %
-1.91
1.2
123.9
-4.2 %
94
29.9
-10.2 %
—
35.4
51.2
29.6 %
-21.3
-243.5 %
-2.7
-0.1
-24.1
-151 %
-8.5
-15.6
-119.7 %
-13
1.2
129.3
-10.3 %
96
33.3
-22.4 %
—
36
39.5
72.5 %
-6.2
-131 %
-3.3
-0.1
-9.6
-153 %
-2.5
-7.1
-151.8 %
-5.91
1.2
144.1
0.3 %
101.2
42.9
3.9 %
—
39.9
22.9
-41.6 %
20
852.4 %
-1.9
—
18.1
2362.5 %
4.5
13.7
2840 %
11.41
1.2
143.7
13.5 %
102.4
41.3
35.4 %
—
39.2
39.2
-25.6 %
2.1
109.5 %
-2.9
—
-0.8
97 %
-0.2
-0.5
98 %
-0.41
1.2
126.6
-0.9 %
96.1
30.5
-13.8 %
—
36.1
52.7
36.9 %
-22.2
-640 %
-4.9
—
-27.1
-310.6 %
-2.1
-25
-420.8 %
-20.83
1.2
127.8
-11.9 %
92.3
35.4
-24.2 %
—
38.5
38.5
-8.3 %
-3
-162.5 %
-3.6
—
-6.6
-540 %
-1.8
-4.8
-536.4 %
-4
1.2
145
3.3 %
98.3
46.7
2.6 %
—
39.1
42
-9.7 %
4.8
580 %
-3.3
—
1.5
131.3 %
0.4
1.1
130.6 %
0.91
1.2
140.4
-52.9 %
94.9
45.5
-42.7 %
—
42.6
46.5
-49.5 %
-1
92.1 %
-3.8
—
-4.8
77.4 %
-1.2
-3.6
76.9 %
-3
1.2
297.9
122 %
218.5
79.4
126.9 %
—
92.1
92.1
117.2 %
-12.7
-71.6 %
-8.6
—
-21.2
-84.3 %
-5.8
-15.6
-81.4 %
-10.4
1.5
134.2
-15.3 %
99.1
35
-30.6 %
—
42.4
42.4
0.2 %
-7.4
-190.2 %
-4.1
—
-11.5
-483.3 %
-2.9
-8.6
-444 %
-9.55
0.9
158.5
-5.7 %
108
50.4
6.8 %
—
42.2
42.3
-11.9 %
8.2
1271.4 %
-5.2
—
3
176.9 %
0.7
2.5
183.3 %
2.08
1.2
168
11.8 %
120.8
47.2
6.5 %
—
47.9
48
-17.9 %
-0.7
95.1 %
-3.1
—
-3.9
83.1 %
-1
-3
84.6 %
-2.5
1.2
150.3
-7.2 %
106
44.3
-3.1 %
—
58.6
58.5
29.7 %
-14.2
-2466.7 %
-7.2
—
-23.1
-1258.8 %
-4.2
-19.5
-1047.1 %
-16.25
1.2
162
-12 %
116.3
45.7
-7.5 %
—
45.1
45.1
1.6 %
0.6
-88 %
-2.3
—
-1.7
-213.3 %
—
-1.7
-213.3 %
-1.41
1.2
184.1
23.2 %
134.7
49.4
10 %
—
44.4
44.4
11.6 %
5
-2 %
-3.5
—
1.5
-25 %
—
1.5
-25 %
1.25
1.2
149.4
22.6 %
104.5
44.9
50.2 %
—
39.8
39.8
37.2 %
5.1
466.7 %
-3.1
—
2
195.2 %
—
2
217.6 %
1.66
1.2
121.9
-10.7 %
92
29.9
-33.8 %
—
36
29
-29.1 %
0.9
-79.1 %
-3.4
—
-2.1
-216.7 %
-0.7
-1.7
-194.4 %
-1.41
1.2
136.5
-8 %
91.3
45.2
-8.9 %
—
41
40.9
25.8 %
4.3
-74.9 %
-2.4
—
1.8
-92.9 %
—
1.8
-92.9 %
1.5
1.2
148.4
76.7 %
98.9
49.6
71.6 %
—
32.5
32.5
29 %
17.1
350 %
-3.7
—
25.2
1382.4 %
—
25.2
1382.4 %
21
1.2
84
—
55.1
28.9
—
—
25.2
25.2
—
3.8
—
-2
—
1.7
—
—
1.7
—
1.41
1.2