North Media A/S financials at a glance
| Year | Year | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rev. | Revenue |
|
kr1.22B | kr1.42B | kr1.67B | kr1.43B | kr1.16B | kr1.03B | kr1.14B | kr1.21B | kr1.10B | kr1.08B | kr1.07B | kr1.01B | kr881.10M | kr899.40M | kr1.14B | kr1.13B | kr1.05B | kr1.03B | kr995.30M | kr0.00M | kr0.00M |
| GM % | Gross Margin % |
|
30.92% | 32.95% | 33.66% | 24.98% | 39.20% | 42.95% | 47.04% | 47.85% | 48.02% | 45.28% | 49.68% | 49.06% | 47.41% | 45.56% | 48.26% | 52.12% | 59.29% | 60.03% | 56.56% | 0.00% | 0.00% |
| OM | Operating Margin |
|
3.40% | 7.92% | 10.80% | 2.64% | -4.69% | 1.90% | 9.68% | 13.74% | 9.10% | 5.35% | 5.14% | 0.95% | -2.98% | -0.01% | 9.58% | 14.19% | 22.98% | 25.59% | 19.24% | 0.00% | 0.00% |
| EPS | Earnings Per Share |
|
kr3.40 | kr5.70 | kr0.70 | kr-0.71 | kr0.26 | kr5.58 | kr5.70 | kr3.60 | kr1.02 | kr1.34 | kr10.97 | kr10.30 | kr10.60 | kr8.30 | kr8.30 | kr0.00 | |||||
| Div. | Dividends |
|
kr0.00 | kr0.80 | kr1.00 | kr0.00 | kr0.00 | kr2.50 | kr9.50 | kr14.00 | kr3.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr4.00 | kr5.00 | kr5.00 | kr4.00 | kr4.00 | kr0.00 |
| PR % | Payout Ratio % |
|
0.00% | 23.53% | 17.54% | 0.00% | -0.00% | 961.54% | 170.25% | 245.61% | 83.33% | 0.00% | 0.00% | 0 | 0 | 0 | 0 | 36.46% | 48.54% | 47.17% | 48.19% | 48.19% | 0 |
| Sha. | Shares |
|
20.39m | 20.06m | 21.06m | 21.06m | 20.76m | 20.06m | 19.72m | 19.61m | 18.57m | 18.57m | 18.57m | 18.57m | 18.57m | 18.57m | 18.96m | 18.46m | 17.96m | 17.96m | 18.15m | 0m | 17.97m |
| OCF | Operating Cash Flow |
|
kr39.00M | kr163.00M | kr182.40M | kr108.70M | kr75.70M | kr75.10M | kr146.10M | kr154.30M | kr91.10M | kr80.40M | kr83.50M | kr34.60M | kr-14.30M | kr23.00M | kr104.70M | kr130.30M | kr216.50M | kr156.10M | kr191.30M | kr0.00M | kr0.00M |
| FCF | Free Cash Flow |
|
kr-89.60M | kr100.70M | kr77.60M | kr-16.80M | kr35.20M | kr61.20M | kr102.00M | kr176.80M | kr63.40M | kr34.60M | kr58.50M | kr23.80M | kr-22.10M | kr-9.40M | kr78.60M | kr118.10M | kr200.10M | kr130.60M | kr170.70M | kr131.00M | kr0.00M |
| FCFS | Free Cash Flow Per Share |
|
kr-4.39 | kr4.89 | kr3.68 | kr-0.80 | kr0.45 | kr2.40 | kr6.90 | kr7.06 | kr3.30 | kr2.90 | kr3.04 | kr1.27 | kr-1.19 | kr-0.50 | kr4.14 | kr6.26 | kr11.06 | kr7.18 | kr9.30 | kr0.00 | kr0.00 |