NTG Nordic Statements
NR
Data from NTG Nordic`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 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
06 Aug, 2024
Expected release date:
29 Oct, 2024
NTG Nordic 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
2 305
6.8 %
100
1 857
80.6
448
11.4 %
19.4
—
0
223
9.7
283
-1.7 %
12.3
165
44.7 %
7.2
-20
-0.9
1
0.04
144
37.1 %
6.2
28
1.2
105
52.2 %
4.6
4.88
21.516
2 158
7.8 %
100
1 756
81.4
402
-7.6 %
18.6
—
0
226
10.5
288
9.1 %
13.3
114
-33.3 %
5.3
-8
-0.4
—
0
105
-16.7 %
4.9
27
1.3
69
-26.6 %
3.2
3.21
21.495
2 001
1.9 %
100
1 566
78.3
435
4.6 %
21.7
—
0
207
10.3
264
3.5 %
13.2
171
6.2 %
8.5
-40
-2
—
0
126
-14.3 %
6.3
26
1.3
94
-10.5 %
4.7
4.383
21.448
1 963
-7.4 %
100
1 547
78.8
416
-2.1 %
21.2
—
0
200
10.2
255
-7.9 %
13
161
8.8 %
8.2
-14
-0.7
—
0
147
33.6 %
7.5
33
1.7
105
29.6 %
5.3
4.81
21.83
2 120
-5.9 %
100
1 695
80
425
1.4 %
20
—
0
223
10.5
277
3 %
13.1
148
-1.3 %
7
-32
-1.5
—
0
110
-16 %
5.2
22
1
81
-13.8 %
3.8
3.7
21.892
2 254
-9.7 %
100
1 835
81.4
419
-4.6 %
18.6
—
0
212
9.4
269
0.8 %
11.9
150
-13 %
6.7
-19
-0.8
—
0
131
5.6 %
5.8
26
1.2
94
0.6 %
4.2
4.27
22.014
2 496
-11.5 %
100
2 056.8
82.4
439.2
-5.7 %
17.6
—
0
208.3
8.3
266.8
4 %
10.7
172.4
-17.6 %
6.9
-32.9
-1.3
—
0
124.1
-40.7 %
5
17.2
0.7
93.4
-36 %
3.7
4.189
22.295
2 821.3
3.4 %
100
2 355.4
83.5
465.9
-1.3 %
16.5
—
0
199.8
7.1
256.6
0.5 %
9.1
209.3
-3.5 %
7.4
0.4
0.01
—
0
209.2
-3.3 %
7.4
49.7
1.8
145.9
-6.7 %
5.2
6.47
22.55
2 728.9
25.3 %
100
2 256.8
82.7
472.1
23.7 %
17.3
—
0
200.2
7.3
255.3
14.8 %
9.4
216.8
35.9 %
7.9
-0.4
-0.01
—
0
216.4
64.8 %
7.9
47
1.7
156.4
81.2 %
5.7
6.95
22.504
2 177.8
0.3 %
100
1 796
82.5
381.8
-11.1 %
17.5
—
0
170.7
7.8
222.3
-17.4 %
10.2
159.5
-0.6 %
7.3
-15.1
-0.7
—
0
131.3
-4.2 %
6
32.1
1.5
86.3
-10.5 %
4
3.82
22.592
2 171.7
16.2 %
100
1 742.2
80.2
429.5
31.5 %
19.8
—
0
214.4
9.9
269
46.2 %
12.4
160.5
12.6 %
7.4
-23.5
-1.08
—
0
137
4.8 %
6.3
31
1.4
96.4
-3.4 %
4.4
4.295
22.443
1 869.5
8.7 %
100
1 542.9
82.5
326.6
3.9 %
17.5
—
0
139.3
7.5
184
4.1 %
9.8
142.6
3.7 %
7.6
-11.9
-0.6
—
0
130.7
7.1 %
7
20.9
1.1
99.8
6.2 %
5.3
4.36
22.89
1 720
11.6 %
100
1 405.7
81.7
314.3
15.4 %
18.3
—
0
159.4
9.3
176.8
3.4 %
10.3
137.5
35.6 %
8
-15.5
-0.9
—
0
122
39.1 %
7.1
19.1
1.1
94
59.9 %
5.5
4.1
22.927
1 540.7
8.1 %
100
1 268.3
82.3
272.4
-4.4 %
17.7
—
0
130.6
8.5
171
-15.7 %
11.1
101.4
23.6 %
6.6
-9.5
-0.6
—
0
87.7
24.6 %
5.7
21.1
1.4
58.8
31.3 %
3.8
2.6
22.615
1 425.38
4.6 %
100
1 140.44
80
284.93
9 %
20
—
0
160.22
11.2
202.89
10.4 %
14.2
82.041
5.7 %
5.8
-10.731
-0.8
—
0
70.392
8.4 %
4.9
16.917
1.2
44.77
4.5 %
3.1
1.983
22.575
1 362.2
10.4 %
100
1 100.91
80.8
261.29
6.6 %
19.2
—
0
140.97
10.3
183.71
-2.7 %
13.5
77.587
38.2 %
5.7
-12.668
-0.9
—
0
64.919
56.7 %
4.8
16.952
1.2
42.844
109.2 %
3.1
1.909
22.444
1 234.07
-5.8 %
100
989.05
80.1
245.02
7.6 %
19.9
—
0
146.48
11.9
188.88
3.4 %
15.3
56.139
24.9 %
4.5
-10.23
-0.8
—
0
41.427
24.5 %
3.4
15.455
1.3
20.481
15 %
1.7
0.915
22.38
1 310.56
-75.4 %
100
1 082.9
82.6
227.66
—
17.4
—
0
141.93
10.8
182.73
-96.4 %
13.9
44.933
-79 %
3.4
-11.671
-0.9
—
0
33.262
-45.3 %
2.5
11.876
0.9
17.805
427.7 %
1.4
0.795
22.408
5 331.99
301.5 %
100
—
0
—
—
0
—
0
5 117.92
96
5 117.92
2889.3 %
96
214.06
321.2 %
4
—
0
-48.992
-0.9
60.857
86.3 %
1.1
46.235
0.9
-5.434
-141.2 %
-0.1
-0.242
22.427
1 328.1
—
100
1 106.07
83.3
222.03
—
16.7
—
0
136.03
10.2
171.21
2706.7 %
12.9
50.824
933.2 %
3.8
-14.107
-1.06
—
0
32.671
618.6 %
2.5
10.592
0.8
13.203
309.6 %
1
0.589
22.427
—
—
100
—
0
—
—
0
—
0
6.1
0
6.1
144.1 %
0
-6.1
-144.1 %
0
—
0
-0.2
0
-6.3
-3941.5 %
0
—
0
-6.3
-3941.5 %
0
-5.17
1.219
—
-100 %
100
—
0
—
—
0
—
0
2.499
0
2.499
-99.8 %
0
-2.499
-105.2 %
0
-0.401
0
0.2
0
0.164
-99.6 %
0
—
0
0.164
-98.9 %
0
0.134
1.228
1 219.02
—
100
—
0
—
—
0
—
0
128.96
10.6
1 170.9
41717.9 %
96.1
48.119
1818.5 %
3.9
—
0
-4.462
-0.4
43.776
1559.2 %
3.6
—
0
14.27
575.7 %
1.2
11.623
1.228
—
—
100
—
0
—
-100 %
0
—
0
2.8
0
2.8
27.3 %
0
-2.8
-64.7 %
0
—
0
—
0
-3
-220 %
0
—
0
-3
-165.2 %
0
-2.444
1.228
—
—
-0.5
0.5
121.7 %
—
2.2
2.2
-69 %
-1.7
81.9 %
—
4.2
2.5
120 %
-1.3
4.6
147.4 %
3.53
1.3
—
-100 %
2.3
-2.3
-113.5 %
—
7.1
7.1
77.5 %
-9.4
-171.8 %
—
-3.1
-12.5
-157.9 %
—
-9.7
-141.3 %
-8.08
1.2
28.8
—
11.7
17.1
308.5 %
—
3.9
4
17.6 %
13.1
212.9 %
—
8.5
21.6
234.2 %
—
23.5
491.7 %
19.58
1.2
—
-100 %
8.2
-8.2
-108.1 %
—
3.4
3.4
106.1 %
-11.6
-107.4 %
—
-4.5
-16.1
-110.2 %
—
-6
-103.7 %
-4.61
1.3
120.7
—
19.9
100.8
814.9 %
—
-55.7
-55.6
-2416.7 %
156.5
1048.5 %
—
0.7
157.1
757.3 %
—
162.1
778.2 %
124.69
1.3
—
—
14.1
-14.1
96.5 %
—
2.4
2.4
-31.4 %
-16.5
96 %
—
-7.4
-23.9
94.5 %
—
-23.9
93.8 %
-19.91
1.2
—
—
404.2
-404.2
-2027.4 %
—
3.5
3.5
12.9 %
-407.7
-1744.8 %
-0.1
-25.4
-433.2
-1498.5 %
5.8
-386.7
-1326.9 %
-322.25
1.2
—
—
19
-19
36.5 %
—
3.1
3.1
-80.4 %
-22.1
51.6 %
-1
-4
-27.1
43.7 %
—
-27.1
16.4 %
-22.58
1.2
—
—
29.9
-29.9
82.8 %
—
15.8
15.8
-84.3 %
-45.7
83.3 %
-0.6
-1.8
-48.1
79.4 %
—
-32.4
93.5 %
-24.92
1.3
—
—
173.5
-173.5
-588.5 %
—
100.8
100.8
14300 %
-274.3
-959.1 %
31.5
9.3
-233.5
-1055.9 %
—
-498.5
-809.7 %
-415.41
1.2
—
—
25.2
-25.2
17.4 %
—
0.7
0.7
-88.5 %
-25.9
29.2 %
-1.2
6.9
-20.2
57.3 %
—
-54.8
40.9 %
-45.66
1.2
—
—
30.5
-30.5
21.2 %
—
6.1
6.1
103.3 %
-36.6
12.2 %
-2.7
-8
-47.3
-19.7 %
—
-92.7
-12 %
-77.25
1.2
—
—
38.7
-38.7
-10.9 %
—
3
3
-52.4 %
-41.7
-1.2 %
2.2
—
-39.5
3.7 %
-5.7
-82.8
-47.6 %
-69
1.2
—
100 %
34.9
-34.9
32 %
—
6.3
6.3
113.4 %
-41.2
-858.1 %
-2.7
2.9
-41
-740.6 %
-13.1
-56.1
11.2 %
-46.75
1.2
-17.5
-200 %
33.8
-51.3
-86.5 %
—
-3.1
-47
-188.8 %
-4.3
94.7 %
3.4
7.3
6.4
108.9 %
-13.6
-63.2
-11.1 %
-52.66
1.2
17.5
-6.9 %
45
-27.5
12.1 %
43.9
9
52.9
-18.1 %
-80.4
16.1 %
-4.5
13.2
-71.7
28.1 %
-14.8
-56.9
36.6 %
-47.41
1.2
18.8
-59.6 %
50
-31.3
-923.7 %
52.6
11.9
64.6
8.2 %
-95.8
-71.4 %
-4.4
0.5
-99.7
-203 %
-9.9
-89.8
-365.3 %
-99.77
0.9
46.5
330.6 %
42.7
3.8
109.1 %
52.8
6.9
59.7
-9.3 %
-55.9
48 %
-2.1
25.1
-32.9
67 %
-13.6
-19.3
77.9 %
-19.3
1
10.8
27.1 %
52.4
-41.6
-34.2 %
55.3
10.5
65.8
0.2 %
-107.4
-11.1 %
-2.9
10.7
-99.6
-0.6 %
-12.1
-87.5
3.3 %
-87.5
1
8.5
-49.1 %
39.5
-31
-66.7 %
56.3
9.4
65.7
-11 %
-96.7
-4.7 %
-8.3
6
-99
21.1 %
-8.5
-90.5
20.7 %
-100.55
0.9
16.7
—
35.3
-18.6
—
61.2
12.6
73.8
—
-92.4
—
-10.4
-22.6
-125.4
—
-11.3
-114.1
—
-126.77
0.9