DSV A/S
CSE:DSV.CO
1085 (DKK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) DKK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 44,095 | 41,157 | 38,340 | 36,528 | 35,576 | 37,727 | 40,954 | 51,231 | 60,560 | 62,749 | 61,125 | 61,302 | 49,557 | 37,831 | 33,616 | 31,716 | 28,125 | 28,782 | 27,309 | 30,122 | 24,521 | 20,079 | 19,979 | 20,945 | 20,237 | 19,491 | 18,380 | 19,019 | 18,735 | 18,924 | 18,223 | 17,617 | 17,205 | 17,606 | 15,319 | 12,606 | 12,535 | 13,127 | 12,601 | 12,539 | 12,279 | 12,162 | 11,602 | 11,857 | 11,466 | 11,406 | 10,981 | 11,408 | 11,313 | 11,372 | 10,819 | 10,923 | 10,905 | 11,089 | 10,793 | 11,111 | 11,045 | 10,747 | 9,659 | 9,144 | 8,674 | 8,816 | 9,451 |
Kosten van de omzet
| 33,015 | 35,915 | 29,466 | 22,167 | 24,927 | 26,396 | 29,563 | 39,575 | 47,022 | 48,671 | 53,340 | 49,628 | 39,734 | 33,442 | 29,700 | 16,618 | 24,569 | 25,374 | 24,876 | 16,991 | 21,919 | 17,806 | 17,869 | 10,590 | 17,961 | 17,309 | 16,466 | 9,224 | 16,700 | 16,915 | 16,243 | 15,833 | 15,416 | 15,829 | 13,886 | 11,306 | 11,179 | 11,768 | 11,417 | 11,358 | 11,034 | 10,964 | 10,544 | 10,688 | 10,286 | 10,222 | 9,952 | 14,294 | 8,784 | 8,794 | 8,384 | 8,426 | 8,455 | 8,589 | 8,421 | 8,738 | 8,683 | 8,355 | 7,466 | 6,981 | 6,513 | 6,554 | 7,139 |
Brutowinst
| 11,080 | 5,242 | 8,874 | 14,361 | 10,649 | 11,331 | 11,391 | 11,656 | 13,538 | 14,078 | 7,785 | 11,674 | 9,823 | 4,389 | 3,916 | 15,098 | 3,556 | 3,408 | 2,433 | 13,131 | 2,602 | 2,273 | 2,110 | 10,355 | 2,276 | 2,182 | 1,914 | 9,795 | 2,035 | 2,009 | 1,980 | 1,784 | 1,789 | 1,777 | 1,433 | 1,300 | 1,356 | 1,359 | 1,184 | 1,181 | 1,245 | 1,198 | 1,058 | 1,169 | 1,180 | 1,184 | 1,029 | -2,886 | 2,529 | 2,578 | 2,435 | 2,497 | 2,450 | 2,500 | 2,372 | 2,373 | 2,362 | 2,392 | 2,193 | 2,163 | 2,161 | 2,262 | 2,312 |
Brutowinstmarge
| 0.251 | 0.127 | 0.231 | 0.393 | 0.299 | 0.3 | 0.278 | 0.228 | 0.224 | 0.224 | 0.127 | 0.19 | 0.198 | 0.116 | 0.116 | 0.476 | 0.126 | 0.118 | 0.089 | 0.436 | 0.106 | 0.113 | 0.106 | 0.494 | 0.112 | 0.112 | 0.104 | 0.515 | 0.109 | 0.106 | 0.109 | 0.101 | 0.104 | 0.101 | 0.094 | 0.103 | 0.108 | 0.104 | 0.094 | 0.094 | 0.101 | 0.099 | 0.091 | 0.099 | 0.103 | 0.104 | 0.094 | -0.253 | 0.224 | 0.227 | 0.225 | 0.229 | 0.225 | 0.225 | 0.22 | 0.214 | 0.214 | 0.223 | 0.227 | 0.237 | 0.249 | 0.257 | 0.245 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,338 | 1,289 | 1,476 | 1,030 | 818 | 849 | 798 | 831 | 795 | 867 | 1,018 | 817 | 642 | 656 | 776 | 769 | 733 | 758 | 768 | 722 | 769 | 851 | 855 | 786 | 877 | 790 | 551 | 505 | 550 | 543 | 532 | 517 | 497 | 512 | 497 | 489 | 504 | 520 | 0 | 0 | 521 | 515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 530 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,196 | 1,143 | 1,143 | 1,150 | 1,113 | 1,235 | 1,340 | 1,501 | 1,431 | 1,338 | 1,289 | 1,476 | 1,030 | 818 | 849 | 798 | 831 | 795 | 867 | 1,018 | 817 | 642 | 656 | 776 | 769 | 733 | 758 | 768 | 722 | 769 | 851 | 855 | 786 | 877 | 790 | 551 | 505 | 550 | 543 | 532 | 517 | 497 | 512 | 497 | 489 | 504 | 520 | 550 | 530 | 521 | 515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 6,660 | 6,742 | 0 | 0 | 0 | 0 | 6,719 | 6,907 | 7,032 | 5,287 | 0 | 5,085 | 4,321 | 0 | 0 | 11,684 | 0 | 0 | 0 | 10,329 | 0 | 0 | 0 | 8,241 | 0 | 0 | 0 | 7,831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,297 | 1,311 | 1,370 | 1,365 | 1,908 | 1,796 | 1,851 | 1,838 | 1,809 | 1,762 | 1,805 | 1,742 | 1,220 | 1,881 | 2,031 | 2,063 |
Bedrijfskosten
| 6,660 | 1,143 | 5,233 | 10,448 | 6,253 | 6,626 | 6,719 | 6,907 | 7,032 | 6,625 | 1,289 | 6,561 | 5,351 | 818 | 849 | 12,482 | 831 | 795 | 867 | 11,347 | 817 | 642 | 656 | 9,017 | 769 | 733 | 758 | 8,599 | 722 | 769 | 851 | 855 | 786 | 877 | 790 | 551 | 505 | 550 | 543 | 532 | 517 | 497 | 512 | 497 | 489 | 504 | 520 | -3,747 | 1,841 | 1,891 | 1,880 | 1,908 | 1,796 | 1,851 | 1,838 | 1,809 | 1,762 | 1,805 | 1,742 | 1,220 | 1,881 | 2,031 | 2,063 |
Bedrijfsresultaat
| 4,420 | 4,099 | 3,641 | 3,950 | 4,396 | 4,705 | 4,672 | 4,749 | 6,506 | 7,453 | 5,383 | 5,113 | 4,472 | 2,597 | 2,326 | 1,652 | 1,737 | 1,560 | 528 | 186 | 1,088 | 947 | 561 | 1,338 | 1,507 | 1,449 | 1,156 | 439 | 1,313 | 1,240 | 1,129 | 99 | 1,003 | 900 | 643 | 749 | 851 | 809 | 641 | 649 | 728 | 701 | 416 | 672 | 691 | 680 | 509 | 664 | 688 | 687 | 586 | 589 | 654 | 649 | 534 | 559 | 600 | 587 | 451 | 943 | 280 | 326 | 249 |
Bedrijfsresultaat ratio
| 0.1 | 0.1 | 0.095 | 0.108 | 0.124 | 0.125 | 0.114 | 0.093 | 0.107 | 0.119 | 0.088 | 0.083 | 0.09 | 0.069 | 0.069 | 0.052 | 0.062 | 0.054 | 0.019 | 0.006 | 0.044 | 0.047 | 0.028 | 0.064 | 0.074 | 0.074 | 0.063 | 0.023 | 0.07 | 0.066 | 0.062 | 0.006 | 0.058 | 0.051 | 0.042 | 0.059 | 0.068 | 0.062 | 0.051 | 0.052 | 0.059 | 0.058 | 0.036 | 0.057 | 0.06 | 0.06 | 0.046 | 0.058 | 0.061 | 0.06 | 0.054 | 0.054 | 0.06 | 0.059 | 0.049 | 0.05 | 0.054 | 0.055 | 0.047 | 0.103 | 0.032 | 0.037 | 0.026 |
Totaal overige inkomsten en kosten netto
| -639 | -521 | -484 | -86 | -629 | -172 | -346 | 85 | -562 | -773 | 380 | -726 | -319 | 721 | 720 | -153 | 57 | 316 | -70 | 566 | 412 | 516 | 720 | -120 | -94 | 120 | -155 | 472 | -272 | -270 | -254 | 653 | -240 | -445 | -324 | -112 | -78 | -99 | -72 | -75 | -75 | -75 | -255 | -131 | -121 | -104 | -71 | -88 | -80 | -75 | -363 | -124 | -93 | -107 | -107 | -129 | -139 | -132 | -137 | -830 | -130 | -243 | -135 |
Inkomen voor belasting
| 3,781 | 3,578 | 3,157 | 3,864 | 3,767 | 4,533 | 4,326 | 4,834 | 5,944 | 6,680 | 5,763 | 4,387 | 4,153 | 3,318 | 3,046 | 1,499 | 1,794 | 1,876 | 458 | 752 | 1,500 | 1,463 | 1,281 | 1,218 | 1,413 | 1,569 | 1,001 | 911 | 1,041 | 970 | 875 | 752 | 763 | 455 | 319 | 637 | 773 | 710 | 569 | 574 | 653 | 626 | 161 | 541 | 570 | 576 | 438 | 576 | 608 | 612 | 223 | 465 | 561 | 542 | 427 | 430 | 461 | 455 | 314 | 113 | 150 | 83 | 114 |
Inkomen voor belasting ratio
| 0.086 | 0.087 | 0.082 | 0.106 | 0.106 | 0.12 | 0.106 | 0.094 | 0.098 | 0.106 | 0.094 | 0.072 | 0.084 | 0.088 | 0.091 | 0.047 | 0.064 | 0.065 | 0.017 | 0.025 | 0.061 | 0.073 | 0.064 | 0.058 | 0.07 | 0.08 | 0.054 | 0.048 | 0.056 | 0.051 | 0.048 | 0.043 | 0.044 | 0.026 | 0.021 | 0.051 | 0.062 | 0.054 | 0.045 | 0.046 | 0.053 | 0.051 | 0.014 | 0.046 | 0.05 | 0.05 | 0.04 | 0.05 | 0.054 | 0.054 | 0.021 | 0.043 | 0.051 | 0.049 | 0.04 | 0.039 | 0.042 | 0.042 | 0.033 | 0.012 | 0.017 | 0.009 | 0.012 |
Belastingkosten
| 936 | 866 | 764 | 927 | 959 | 1,158 | 1,039 | 1,045 | 1,518 | 1,610 | 1,377 | 1,150 | 992 | 791 | 717 | 299 | 457 | 486 | 127 | 307 | 351 | 314 | 318 | 290 | 309 | 382 | 232 | 136 | 215 | 228 | 206 | 192 | 211 | 122 | 86 | 117 | 195 | 177 | 142 | 149 | 170 | 162 | 42 | 136 | 142 | 159 | 117 | 174 | 172 | 182 | 61 | 126 | 154 | 152 | 114 | 123 | 140 | 112 | 91 | 26 | 97 | 89 | 57 |
Nettowinst
| 2,823 | 2,699 | 2,377 | 2,909 | 2,778 | 3,362 | 3,266 | 3,768 | 4,390 | 5,050 | 4,360 | 3,213 | 3,138 | 2,520 | 2,334 | 1,196 | 1,341 | 1,385 | 328 | 435 | 1,141 | 1,153 | 971 | 928 | 1,107 | 1,195 | 770 | 753 | 820 | 740 | 668 | 557 | 551 | 327 | 232 | 521 | 577 | 532 | 426 | 424 | 483 | 464 | 119 | 405 | 430 | 420 | 322 | 401 | 435 | 430 | 162 | 339 | 407 | 390 | 313 | 307 | 321 | 343 | 223 | 87 | 53 | -6 | 57 |
Nettowinstmarge
| 0.064 | 0.066 | 0.062 | 0.08 | 0.078 | 0.089 | 0.08 | 0.074 | 0.072 | 0.08 | 0.071 | 0.052 | 0.063 | 0.067 | 0.069 | 0.038 | 0.048 | 0.048 | 0.012 | 0.014 | 0.047 | 0.057 | 0.049 | 0.044 | 0.055 | 0.061 | 0.042 | 0.04 | 0.044 | 0.039 | 0.037 | 0.032 | 0.032 | 0.019 | 0.015 | 0.041 | 0.046 | 0.041 | 0.034 | 0.034 | 0.039 | 0.038 | 0.01 | 0.034 | 0.038 | 0.037 | 0.029 | 0.035 | 0.038 | 0.038 | 0.015 | 0.031 | 0.037 | 0.035 | 0.029 | 0.028 | 0.029 | 0.032 | 0.023 | 0.01 | 0.006 | -0.001 | 0.006 |
WPA (Winst Per Aandeel)
| 13.6 | 12.98 | 11.4 | 13.88 | 13.1 | 15.6 | 15.11 | 17.18 | 19.4 | 21.9 | 18.7 | 14.13 | 13.7 | 11.4 | 10.4 | 5.26 | 5.9 | 6.1 | 1.4 | 2.13 | 5.6 | 6.4 | 5.37 | 5.1 | 6.1 | 6.5 | 4.2 | 4.03 | 4.4 | 4 | 3.6 | 3 | 2.97 | 1.77 | 1.26 | 3.11 | 3.44 | 3.14 | 2.51 | 2.46 | 2.8 | 2.66 | 0.68 | 2.28 | 2.42 | 2.36 | 1.81 | 2.21 | 2.39 | 2.33 | 0.87 | 1.8 | 2.09 | 1.93 | 1.52 | 1.47 | 1.53 | 1.7 | 1.7 | 0.48 | 0.27 | -0.033 | 0.3 |
Verwaterde WPA
| 13.6 | 12.9 | 11.3 | 13.74 | 13 | 15.6 | 14.96 | 17.03 | 19.2 | 21.6 | 18.57 | 14.13 | 13.4 | 11.1 | 10.2 | 5.26 | 5.8 | 6 | 1.4 | 2.13 | 5.5 | 6.3 | 5.28 | 5.1 | 6 | 6.4 | 4.1 | 4.03 | 4.3 | 3.9 | 3.6 | 3 | 2.94 | 1.75 | 1.25 | 3.11 | 3.4 | 3.11 | 2.49 | 2.46 | 2.8 | 2.66 | 0.67 | 2.28 | 2.41 | 2.35 | 1.8 | 2.21 | 2.38 | 2.32 | 0.86 | 1.8 | 2.08 | 1.91 | 1.51 | 1.47 | 1.53 | 1.7 | 1.7 | 0.48 | 0.27 | -0.033 | 0.29 |
EBITDA
| 5,793 | 5,509 | 3,669 | 3,825 | 5,749 | 6,191 | 6,031 | 6,411 | 7,857 | 8,777 | 6,563 | 6,182 | 5,635 | 3,571 | 3,275 | 2,612 | 2,725 | 2,613 | 1,566 | 1,886 | 1,768 | 1,573 | 1,370 | 1,468 | 1,507 | 1,449 | 1,156 | 659 | 1,436 | 1,328 | 1,289 | 285 | 1,158 | 1,241 | 1,013 | 770 | 851 | 809 | 659 | 688 | 728 | 701 | 546 | 699 | 830 | 805 | 642 | 788 | 848 | 843 | 720 | 783 | 816 | 815 | 693 | 755 | 755 | 771 | 600 | -52 | 433 | 463 | 428 |
EBITDA ratio
| 0.131 | 0.134 | 0.096 | 0.105 | 0.162 | 0.164 | 0.147 | 0.125 | 0.13 | 0.14 | 0.107 | 0.101 | 0.114 | 0.094 | 0.097 | 0.082 | 0.097 | 0.091 | 0.057 | 0.063 | 0.072 | 0.078 | 0.069 | 0.07 | 0.074 | 0.074 | 0.063 | 0.035 | 0.077 | 0.07 | 0.071 | 0.016 | 0.067 | 0.07 | 0.066 | 0.061 | 0.068 | 0.062 | 0.052 | 0.055 | 0.059 | 0.058 | 0.047 | 0.059 | 0.072 | 0.071 | 0.058 | 0.069 | 0.075 | 0.074 | 0.067 | 0.072 | 0.075 | 0.073 | 0.064 | 0.068 | 0.068 | 0.072 | 0.062 | -0.006 | 0.05 | 0.053 | 0.045 |