NNIT A/S
CSE:NNIT.CO
85.7 (DKK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) DKK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 468.5 | 468.5 | 445.5 | 445.5 | 418.5 | 413 | -662 | 738 | 723 | 701 | 738 | 698 | 710 | 731 | 749 | 658 | 701 | 722 | 801 | 763.202 | 743.656 | 750.014 | 822.87 | 733.226 | 752.556 | 698.502 | 812.21 | 675.649 | 688.709 | 715.31 | 768.868 | 674.456 | 658.647 | 662.621 | 722.921 | 632.988 | 629.056 | 615.333 | 688.766 | 587.073 | 582.559 | 551.998 | 612.164 | 542.707 | 549.892 | 499.769 | 584.453 | 492.146 |
Kosten van de omzet
| 345.5 | 345.5 | 340.5 | 340.5 | 301 | 349 | -581 | 638 | 657 | 657 | 653 | 625 | 624 | 631 | 638 | 578 | 608 | 619 | 657 | 636.55 | 643.713 | 645.47 | 657.558 | 611.717 | 617.521 | 579.145 | 631.474 | 582.317 | 567.006 | 581.709 | 606.373 | 543.78 | 540.713 | 532.14 | 564.599 | 505.796 | 518.107 | 494.536 | 541.381 | 465.371 | 480.957 | 442.971 | 468.162 | 435.118 | 440.683 | 411.626 | 445.409 | 392.459 |
Brutowinst
| 123 | 123 | 105 | 105 | 117.5 | 64 | -81 | 100 | 66 | 44 | 85 | 73 | 86 | 100 | 111 | 80 | 93 | 103 | 144 | 126.652 | 99.943 | 104.544 | 165.312 | 121.509 | 135.035 | 119.357 | 180.736 | 93.332 | 121.703 | 133.601 | 162.495 | 130.676 | 117.934 | 130.481 | 158.322 | 127.192 | 110.949 | 120.797 | 147.385 | 121.702 | 101.602 | 109.027 | 144.002 | 107.589 | 109.209 | 88.143 | 139.044 | 99.687 |
Brutowinstmarge
| 0.263 | 0.263 | 0.236 | 0.236 | 0.281 | 0.155 | 0.122 | 0.136 | 0.091 | 0.063 | 0.115 | 0.105 | 0.121 | 0.137 | 0.148 | 0.122 | 0.133 | 0.143 | 0.18 | 0.166 | 0.134 | 0.139 | 0.201 | 0.166 | 0.179 | 0.171 | 0.223 | 0.138 | 0.177 | 0.187 | 0.211 | 0.194 | 0.179 | 0.197 | 0.219 | 0.201 | 0.176 | 0.196 | 0.214 | 0.207 | 0.174 | 0.198 | 0.235 | 0.198 | 0.199 | 0.176 | 0.238 | 0.203 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 79 | 79 | 56.5 | 56.5 | 76.5 | 76.5 | -32 | 35 | 37 | 21 | 18 | 21 | 20 | 21 | 22 | 24 | 24 | 25 | 29 | 24.767 | 24.387 | 26.972 | 28.662 | 25.023 | 25.825 | 26.681 | 31.58 | 28.873 | 28.663 | 27.87 | 28.959 | 29.35 | 27.847 | 27.733 | 30.631 | 32.55 | 27.814 | 27.556 | 27.248 | 27.645 | 23.904 | 23.674 | 24.236 | 21.316 | 22.208 | 21.999 | 21.949 | 20.598 |
Verkoop- en marketingkosten
| 16 | 16 | 13 | 13 | 18.5 | 18.5 | -32 | 35 | 40 | 32 | 30 | 31 | 30 | 31 | 34 | 31 | 31 | 31 | 34 | 33.297 | 31.443 | 32.061 | 30.48 | 30.483 | 34.675 | 31.975 | 35.917 | 33.902 | 32.841 | 32.903 | 36.688 | 31.582 | 33.592 | 32.932 | 35.179 | 32.288 | 32.239 | 29.899 | 30.231 | 28.787 | 24.468 | 28.412 | 33.101 | 26.401 | 26.819 | 26.402 | 28.779 | 26.456 |
Verkoop-, algemene en administratieve kosten
| 95 | 95 | 69.5 | 69.5 | 95 | 24 | -64 | 70 | 77 | 53 | 48 | 52 | 50 | 52 | 56 | 55 | 55 | 56 | 63 | 58.064 | 55.83 | 59.033 | 59.142 | 55.506 | 60.5 | 58.656 | 67.497 | 62.775 | 61.504 | 60.773 | 65.647 | 60.932 | 61.439 | 60.665 | 65.81 | 64.838 | 60.053 | 57.455 | 57.479 | 56.432 | 48.372 | 52.086 | 66.229 | 47.717 | 49.027 | 48.401 | 64.439 | 47.054 |
Overige kosten
| 2 | 2 | 5.5 | 0 | -399 | 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 |
Bedrijfskosten
| 97 | 97 | 82 | 82 | 117 | 24 | -64 | 70 | 77 | 53 | 48 | 52 | 50 | 52 | 56 | 55 | 55 | 56 | 63 | 58.064 | 55.83 | 59.033 | 59.142 | 55.506 | 60.5 | 58.656 | 67.497 | 62.775 | 61.504 | 60.773 | 65.647 | 60.932 | 61.439 | 60.665 | 65.81 | 64.838 | 60.053 | 57.455 | 57.479 | 56.432 | 48.372 | 52.086 | 68.13 | 47.717 | 50.111 | 48.401 | 73.297 | 47.054 |
Bedrijfsresultaat
| 26 | 26 | 23 | 35.5 | 22.5 | 40 | -174 | 30 | -11 | -9 | 101 | -2 | -27 | 42 | 55 | 19 | 26 | 40 | 81 | 52.547 | 44.113 | 45.511 | 106.17 | 66.003 | 74.535 | 60.701 | 113.239 | 30.557 | 60.199 | 72.828 | 96.848 | 69.744 | 56.495 | 69.816 | 92.512 | 62.354 | 50.896 | 63.342 | 89.906 | 65.27 | 53.23 | 56.941 | 77.773 | 59.872 | 60.182 | 39.742 | 74.605 | 52.633 |
Bedrijfsresultaat ratio
| 0.055 | 0.055 | 0.052 | 0.08 | 0.054 | 0.097 | 0.263 | 0.041 | -0.015 | -0.013 | 0.137 | -0.003 | -0.038 | 0.057 | 0.073 | 0.029 | 0.037 | 0.055 | 0.101 | 0.069 | 0.059 | 0.061 | 0.129 | 0.09 | 0.099 | 0.087 | 0.139 | 0.045 | 0.087 | 0.102 | 0.126 | 0.103 | 0.086 | 0.105 | 0.128 | 0.099 | 0.081 | 0.103 | 0.131 | 0.111 | 0.091 | 0.103 | 0.127 | 0.11 | 0.109 | 0.08 | 0.128 | 0.107 |
Totaal overige inkomsten en kosten netto
| -1.5 | -1.5 | 2 | 2 | -39 | -56.5 | 3 | -7 | -4 | -1 | 215 | -2 | -11 | -4 | -28 | -10 | -6 | 6 | -4 | 7.409 | -0.777 | 5.337 | -4.55 | -0.274 | -1.432 | -2.022 | -1.747 | 3.615 | -3.368 | -3.732 | -2.14 | -2.71 | -3.477 | -4.301 | -0.505 | -0.819 | -5.767 | 10.219 | 1.585 | 2.009 | -0.944 | -0.273 | 1.376 | -2.836 | -2.072 | 1.107 | 2.232 | -5.517 |
Inkomen voor belasting
| 24.5 | 24.5 | 25 | 25 | -16.5 | -16.5 | -171 | -27 | -51 | -45 | -21 | -4 | -38 | 38 | 27 | 9 | 20 | 46 | 77 | 59.409 | 43.336 | 51.337 | 107.62 | 65.729 | 73.103 | 58.679 | 111.492 | 34.172 | 58.998 | 71.227 | 94.708 | 67.034 | 53.018 | 65.515 | 92.007 | 61.535 | 45.129 | 73.561 | 91.491 | 67.279 | 52.286 | 56.668 | 79.149 | 57.036 | 58.11 | 40.849 | 76.837 | 47.116 |
Inkomen voor belasting ratio
| 0.052 | 0.052 | 0.056 | 0.056 | -0.039 | -0.04 | 0.258 | -0.037 | -0.071 | -0.064 | -0.028 | -0.006 | -0.054 | 0.052 | 0.036 | 0.014 | 0.029 | 0.064 | 0.096 | 0.078 | 0.058 | 0.068 | 0.131 | 0.09 | 0.097 | 0.084 | 0.137 | 0.051 | 0.086 | 0.1 | 0.123 | 0.099 | 0.08 | 0.099 | 0.127 | 0.097 | 0.072 | 0.12 | 0.133 | 0.115 | 0.09 | 0.103 | 0.129 | 0.105 | 0.106 | 0.082 | 0.131 | 0.096 |
Belastingkosten
| 7.5 | 7.5 | 5.5 | 5.5 | 14 | 16.5 | -15 | -5 | -4 | -12 | -23 | 6 | -8 | 7 | 9 | -6 | 6 | 11 | 19 | 9.458 | 8.979 | 11.11 | 22.845 | 17.29 | 16.521 | 12.869 | 25.088 | 7.485 | 11.422 | 15.415 | 22.458 | 16.11 | 11.763 | 14.244 | 23.828 | 11.048 | 9.468 | 15.448 | 19.972 | 14.686 | 11.413 | 12.37 | 10.579 | 14.259 | 14.527 | 10.213 | 21.13 | 11.779 |
Nettowinst
| 17 | 17 | -33 | 19.5 | -16.5 | -16.5 | -156 | -22 | -47 | -33 | 2 | -10 | -30 | 31 | 18 | 15 | 14 | 35 | 58 | 49.951 | 34.357 | 40.227 | 84.775 | 48.439 | 56.582 | 45.81 | 86.404 | 26.687 | 47.576 | 55.812 | 72.25 | 50.924 | 41.255 | 51.271 | 68.179 | 50.487 | 35.662 | 58.113 | 71.519 | 52.593 | 40.873 | 44.298 | 68.57 | 42.777 | 43.583 | 30.636 | 55.707 | 35.337 |
Nettowinstmarge
| 0.036 | 0.036 | -0.074 | 0.044 | -0.039 | -0.04 | 0.236 | -0.03 | -0.065 | -0.047 | 0.003 | -0.014 | -0.042 | 0.042 | 0.024 | 0.023 | 0.02 | 0.048 | 0.072 | 0.065 | 0.046 | 0.054 | 0.103 | 0.066 | 0.075 | 0.066 | 0.106 | 0.039 | 0.069 | 0.078 | 0.094 | 0.076 | 0.063 | 0.077 | 0.094 | 0.08 | 0.057 | 0.094 | 0.104 | 0.09 | 0.07 | 0.08 | 0.112 | 0.079 | 0.079 | 0.061 | 0.095 | 0.072 |
WPA (Winst Per Aandeel)
| 0.5 | 0.5 | -0.78 | 0.78 | -0.67 | -0.67 | -6.36 | -0.89 | -1.92 | -1.33 | 0.006 | -0.4 | -1.22 | 1.25 | 0.72 | 0.61 | 0.57 | 1.43 | 2.36 | 2.03 | 1.4 | 1.64 | 3.45 | 1.97 | 2.31 | 1.87 | 3.56 | 0.95 | 1.92 | 2.31 | 2.98 | 2.1 | 1.7 | 2.11 | 2.73 | 2.08 | 1.47 | 2.32 | 2.86 | 2.1 | 1.63 | 1.77 | 2.74 | 1.71 | 1.74 | 1.74 | 2.25 | 1.41 |
Verwaterde WPA
| 0.5 | 0.5 | -1.32 | 0.78 | -0.66 | -0.66 | -6.1 | -0.86 | -1.92 | -1.31 | 0.006 | -0.39 | -1.22 | 1.25 | 0.71 | 0.58 | 0.56 | 1.42 | 2.34 | 2.02 | 1.39 | 1.62 | 3.45 | 1.96 | 2.29 | 1.86 | 3.56 | 0.93 | 1.91 | 2.3 | 2.98 | 2.05 | 1.66 | 2.06 | 2.73 | 2.02 | 1.43 | 2.32 | 2.86 | 2.1 | 1.63 | 1.77 | 2.74 | 1.71 | 1.74 | 1.74 | 2.25 | 1.41 |
EBITDA
| 39.5 | 39.5 | 36.75 | 39.667 | 32.5 | 39 | -51 | 37 | 16 | 26 | 94 | 75 | 32 | 102 | 97 | 76 | 85.9 | 113.1 | 145.3 | 125.475 | 110.6 | 111.6 | 106.758 | 132.71 | 135.01 | 123.352 | 108.687 | 30.557 | 60.199 | 74.883 | 77.591 | 75.296 | 91.59 | 107.107 | 73.708 | 62.354 | 51.242 | 85.345 | 88.024 | 68.901 | 53.262 | 57.755 | 97.95 | 89.008 | 81.282 | 69.298 | 93.121 | 72.363 |
EBITDA ratio
| 0.084 | 0.084 | 0.082 | 0.089 | 0.078 | 0.128 | 0.077 | 0.05 | -0.001 | -0.009 | 0.035 | 0.036 | 0.052 | 0.067 | 0.076 | 0.04 | 0.054 | 0.079 | 0.114 | 0.102 | 0.064 | 0.073 | 0.13 | 0.096 | 0.101 | 0.088 | 0.134 | 0.045 | 0.087 | 0.105 | 0.101 | 0.112 | 0.086 | 0.108 | 0.102 | 0.099 | 0.081 | 0.125 | 0.128 | 0.117 | 0.091 | 0.105 | 0.16 | 0.164 | 0.148 | 0.139 | 0.159 | 0.147 |