HARB
COM:HARBOE
Harboes Bryggeri A/S
- Stock
Last Close
157.50
25/11 09:21
Market Cap
709.26M
Beta: -
Volume Today
1.89K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Jan '14 | Apr '14 | Jul '14 | Oct '14 | Jan '15 | Apr '15 | Jul '15 | Oct '15 | Jan '16 | Apr '16 | Jul '16 | Oct '16 | Jan '17 | Apr '17 | Jul '17 | Oct '17 | Jan '18 | Apr '18 | Jul '18 | Oct '18 | Jan '19 | Apr '19 | Jul '19 | Oct '19 | Jan '20 | Apr '20 | Jul '20 | Oct '20 | Jan '21 | Apr '21 | Jul '21 | Oct '21 | Jan '22 | Apr '22 | Jul '22 | Oct '22 | Jan '23 | Apr '23 | Jul '23 | Oct '23 | Jan '24 | Apr '24 | Jul '24 | Oct '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 316.41M - | 352.16M 11.30% | 392.06M 11.33% | 341.79M 12.82% | 304.41M 10.94% | 328.56M 7.93% | 380.55M 15.82% | 348.47M 8.43% | 323.72M 7.10% | 323.72M 0% | 372.30M 15.01% | 372.30M 0% | 343.36M 7.77% | 343.36M 0% | 348.19M 1.41% | 348.19M 0% | 320.68M 7.90% | 320.68M 0% | 362.68M 13.09% | 362.68M 0% | 322.17M 11.17% | 322.17M 0% | 364.24M 13.06% | 364.24M 0% | 342.65M 5.93% | 308.74M 9.90% | 340.78M 10.38% | 356.16M 4.51% | 294.39M 17.34% | 336.85M 14.42% | 380.41M 12.93% | 366.26M 3.72% | 298.95M 18.38% | 373.74M 25.01% | 420.90M 12.62% | 404.50M 3.90% | 396.04M 2.09% | 399.62M 0.90% | 420.90M 5.33% | 451.12M 7.18% | 420.67M 6.75% | 456.87M 8.61% | 501.86M 9.85% | 471.92M 5.97% | |
cost of revenue | 272.99M - | 286.43M 4.92% | 319.06M 11.39% | 280.96M 11.94% | 237.87M 15.34% | 268.72M 12.97% | 296.98M 10.52% | 272.92M 8.10% | 254.97M 6.58% | 254.97M 0% | 288.72M 13.24% | 288.72M 0% | 272.56M 5.60% | 272.56M 0% | 278.90M 2.33% | 278.90M 0% | 259.56M 6.94% | 259.56M 0% | 287.69M 10.84% | 287.69M 0% | 268.49M 6.67% | 268.49M 0% | 292.03M 8.76% | 292.03M 0% | 285.33M 2.29% | 256.53M 10.09% | 277.20M 8.06% | 299.68M 8.11% | 252.60M 15.71% | 270.59M 7.12% | 304.93M 12.69% | 290.22M 4.82% | 259.71M 10.51% | 306.68M 18.08% | 344.24M 12.25% | 341.00M 0.94% | 318.56M 6.58% | 346.03M 8.62% | 344.24M 0.52% | 366.02M 6.33% | 342.86M 6.33% | 368.93M 7.60% | 391.14M 6.02% | 371.03M 5.14% | |
gross profit | 43.42M - | 65.73M 51.38% | 73.00M 11.05% | 60.83M 16.67% | 66.53M 9.38% | 59.84M 10.07% | 83.57M 39.66% | 75.55M 9.59% | 68.76M 9.00% | 68.76M 0% | 83.58M 21.56% | 83.58M 0% | 70.80M 15.29% | 70.80M 0% | 69.28M 2.15% | 69.28M 0% | 61.12M 11.77% | 61.12M 0% | 74.99M 22.69% | 74.99M 0% | 53.68M 28.42% | 53.68M 0% | 72.21M 34.53% | 72.21M 0% | 57.33M 20.61% | 52.21M 8.93% | 63.58M 21.79% | 56.48M 11.18% | 41.79M 26.00% | 66.26M 58.55% | 75.48M 13.92% | 76.03M 0.73% | 39.24M 48.38% | 67.06M 70.87% | 76.67M 14.33% | 63.50M 17.18% | 77.48M 22.02% | 53.59M 30.84% | 76.67M 43.06% | 85.10M 11.00% | 77.81M 8.56% | 87.94M 13.02% | 110.71M 25.89% | 100.89M 8.88% | |
selling and marketing expenses | 40.40M - | 53.03M 31.24% | 47.83M 9.80% | 43.26M 9.55% | 47.79M 10.47% | 45.93M 3.89% | 49.28M 7.28% | 47.85M 2.89% | 45.36M 5.20% | 45.36M 0% | 52.29M 15.27% | 52.29M 0% | 53.34M 2.01% | 53.34M 0% | 51.04M 4.31% | 51.04M 0% | 48.76M 4.48% | 48.76M 0% | 54.11M 10.98% | 54.11M 0% | 51.01M 5.72% | 51.01M 0% | 59.32M 16.28% | 59.32M 0% | 56.95M 4.00% | 44.36M 22.09% | 44.59M 0.52% | 41.12M 7.78% | 39.25M 4.55% | 40.31M 2.69% | 46.40M 15.11% | 56.85M 22.52% | 46.59M 18.05% | 53.10M 13.98% | 63.88M 20.29% | 61.51M 3.71% | 61.55M 0.06% | 25.24M 58.99% | 63.88M 153.06% | 50.50M 20.94% | 42.09M 16.66% | 51.64M 22.69% | 55.89M 8.23% | 59.61M 6.65% | |
general and administrative expenses | 11.83M - | 13.04M 10.17% | 13.61M 4.41% | 12.80M 5.93% | 13.61M 6.25% | 10.81M 20.53% | 13.34M 23.34% | 13.38M 0.37% | 11.52M 13.93% | 11.52M 0% | 14.42M 25.12% | 14.42M 0% | 10.64M 26.20% | 10.64M 0% | 13.33M 25.30% | 13.33M 0% | 12.32M 7.61% | 12.32M 0% | 13.68M 11.08% | 13.68M 0% | 14.53M 6.18% | 14.53M 0% | 16.84M 15.93% | 16.84M 0% | 15.72M 6.62% | 13.62M 13.38% | 13.57M 0.38% | 13.54M 0.19% | 16.48M 21.67% | 14.07M 14.63% | 15.85M 12.70% | 13.69M 13.63% | 15.46M 12.93% | 15.15M 2.02% | 16.04M 5.85% | 15.64M 2.47% | 15.68M 0.27% | 17.74M 13.09% | 16.04M 9.58% | 20.56M 28.21% | 23.25M 13.06% | 19.96M 14.14% | 21.91M 9.76% | 23.06M 5.26% | |
selling general and administrative expenses | 52.24M - | 66.06M 26.47% | 61.44M 6.99% | 56.07M 8.75% | 61.40M 9.50% | 56.74M 7.58% | 62.61M 10.34% | 61.24M 2.20% | 60.42M 1.33% | 60.42M 0% | 66.70M 10.39% | 66.70M 0% | 67.97M 1.90% | 67.97M 0% | 64.37M 5.29% | 64.37M 0% | 64.73M 0.55% | 64.73M 0% | 67.79M 4.72% | 67.79M 0% | 66.11M 2.47% | 66.11M 0% | 76.16M 15.20% | 76.16M 0% | 73.12M 3.99% | 58.44M 20.08% | 58.16M 0.47% | 54.67M 6.01% | 55.73M 1.95% | 54.38M 2.43% | 62.25M 14.48% | 70.54M 13.32% | 62.05M 12.03% | 68.25M 10.00% | 79.92M 17.09% | 77.15M 3.46% | 77.23M 0.11% | 42.98M 44.35% | 79.92M 85.94% | 71.06M 11.08% | 65.33M 8.06% | 71.60M 9.58% | 77.79M 8.66% | 82.66M 6.26% | |
research and development expenses | 712K - | 712K 0% | 712K - | 712K 0% | 5.61M - | 5.61M 0% | 6.51M - | 6.51M 0% | 10.65M - | 14.96M - | |||||||||||||||||||||||||||||||||||
other expenses | -4.35M - | 7.63M 275.40% | -5.52M 172.36% | -5.60M 1.47% | 650K 111.60% | 4.04M 522.15% | -1.86M 145.92% | -1.93M 3.77% | 6K - | -4.25M 70,933.33% | -1.28M - | -563K 55.91% | -265K - | -4.25M - | |||||||||||||||||||||||||||||||
cost and expenses | 320.87M - | 360.12M 12.23% | 374.98M 4.13% | 331.43M 11.62% | 299.92M 9.51% | 329.51M 9.86% | 357.73M 8.57% | 332.23M 7.13% | 197.42M 40.58% | 197.42M 0% | 223.94M 13.43% | 223.94M 0% | 207.70M 7.25% | 207.70M 0% | 216.03M 4.01% | 216.03M 0% | 196.43M 9.07% | 196.43M 0% | 221.36M 12.69% | 221.36M 0% | 203.33M 8.15% | 203.33M 0% | 216.81M 6.63% | 216.81M 0% | 212.99M 1.76% | 198.80M 6.66% | 335.37M 68.69% | 350.10M 4.39% | 199.85M 42.92% | 213.50M 6.83% | 365.90M 71.38% | 360.20M 1.56% | 320.83M 10.93% | 378.60M 18.01% | 423.89M 11.96% | 417.50M 1.51% | 393.35M 5.78% | 394.69M 0.34% | 423.89M 7.40% | 436.19M 2.90% | 408.19M 6.42% | 446.51M 9.39% | 468.87M 5.01% | 449.45M 4.14% | |
operating expenses | 47.89M - | 73.69M 53.89% | 55.92M 24.11% | 50.47M 9.76% | 62.05M 22.95% | 60.79M 2.03% | 60.76M 0.05% | 59.31M 2.38% | 57.55M 2.97% | 57.55M 0% | 64.78M 12.57% | 64.78M 0% | 64.85M 0.12% | 64.85M 0% | 62.88M 3.05% | 62.88M 0% | 63.13M 0.41% | 63.13M 0% | 66.33M 5.06% | 66.33M 0% | 65.17M 1.75% | 65.17M 0% | 75.22M 15.42% | 75.22M 0% | 72.34M 3.83% | 57.73M 20.19% | 58.17M 0.76% | 50.42M 13.33% | 52.75M 4.63% | 57.10M 8.24% | 60.97M 6.79% | 69.98M 14.77% | 61.12M 12.65% | 71.92M 17.67% | 79.65M 10.74% | 76.50M 3.96% | 74.80M 2.23% | 48.66M 34.94% | 79.65M 63.68% | 70.17M 11.90% | 65.33M 6.89% | 77.58M 18.74% | 77.72M 0.18% | 78.42M 0.90% | |
interest expense | 2.16M - | 485K 77.54% | 1.99M 309.48% | 2.05M 3.02% | 2.31M 12.66% | 99K 95.70% | 1.29M 1,202.02% | 1.13M 12.10% | 1.16M 2.29% | 1.16M 0% | 1.21M 4.44% | 1.21M 0% | 840.50K 30.57% | 840.50K 0% | 1.37M 63.12% | 1.37M 0% | 774K 43.54% | 774K 0% | 1.49M 92.57% | 1.49M 0% | 852.50K 42.80% | 852.50K 0% | 1.46M 71.32% | 1.46M 0% | 1.36M 6.74% | 1.26M 7.42% | 2.02M 60.35% | 1.55M 23.34% | 1.71M 10.06% | 1.75M 2.40% | 1.16M 33.66% | 2.35M 103.02% | 1.25M 46.75% | 351K 71.99% | 1.40M 298.58% | 1.58M 13.15% | 2.38M 50.22% | 2.15M 9.50% | 1.40M 34.99% | 2.25M 60.69% | 2.06M 8.19% | 2.08M 0.97% | 2.42M 16.07% | 2.49M 2.85% | |
ebitda | 18.00M - | 24.59M 36.59% | 40.16M 63.32% | 32.41M 19.29% | 28.61M 11.73% | 29.37M 2.67% | 45.31M 54.25% | 39.17M 13.54% | 31.74M 18.97% | 31.74M 0% | 41.07M 29.37% | 41.07M 0% | 26.74M 34.88% | 26.74M 0% | 30.15M 12.74% | 30.15M 0% | 20.55M 31.85% | 20.55M 0% | 33.51M 63.11% | 33.51M 0% | 9.64M 71.25% | 9.64M 0% | 21.48M 122.96% | 21.48M 0% | 4.50M 79.07% | 12.88M 186.59% | 29.29M 127.33% | 29.87M 1.97% | 13.74M 53.98% | 12.05M 12.30% | 38.96M 223.21% | 29.53M 24.20% | 3.04M 89.72% | 26.45M 770.83% | 18.77M 29.03% | 8.47M 54.88% | 24.32M 187.13% | 35.02M 43.99% | 18.77M 46.40% | 35.15M 87.29% | 32.77M 6.77% | 38.08M 16.20% | 52.16M 36.98% | 41.69M 20.08% | |
operating income | -4.25M - | 1.21M 128.46% | 17.07M 1,311.16% | 10.36M 39.33% | 4.49M 56.69% | 6.72M 49.89% | 22.81M 239.28% | 16.24M 28.80% | 11.08M 31.80% | 11.08M 0% | 18.80M 69.68% | 18.80M 0% | 6.24M 66.83% | 6.24M 0% | 6.41M 2.73% | 6.41M 0% | -1.34M 120.86% | -1.34M 0% | 8.66M 748.47% | 8.66M 0% | -11.18M 229.01% | -11.18M 0% | -3.01M 73.10% | -3.01M 0% | -15.07M 401.25% | -5.51M 63.44% | 5.41M 198.28% | 6.06M 11.91% | -10.96M 280.87% | 6.18M 156.37% | 14.51M 134.83% | 6.06M 58.25% | -21.88M 461.20% | 517K 102.36% | -2.98M 677.18% | -13.00M 335.69% | 2.69M 120.66% | 10.34M 284.81% | -2.93M 128.36% | 14.93M 609.21% | 12.48M 16.40% | 17.17M 37.64% | 32.99M 92.12% | 22.47M 31.90% | |
depreciation and amortization | 22.25M - | 23.38M 5.06% | 23.08M 1.26% | 22.05M 4.47% | 24.12M 9.39% | 22.65M 6.11% | 22.50M 0.68% | 22.93M 1.93% | 20.67M 9.88% | 20.67M 0% | 22.27M 7.76% | 22.27M 0% | 20.51M 7.92% | 20.51M 0% | 23.74M 15.79% | 23.74M 0% | 21.88M 7.84% | 21.88M 0% | 24.85M 13.56% | 24.85M 0% | 20.81M 16.25% | 20.81M 0% | 24.49M 17.67% | 24.49M 0% | 19.57M 20.11% | 18.39M 5.99% | 23.88M 29.81% | 23.81M 0.28% | 24.70M 3.75% | 5.88M 76.22% | 24.41M 315.44% | 23.40M 4.13% | 24.84M 6.18% | 27.16M 9.33% | 21.70M 20.11% | 21.47M 1.07% | 21.38M 0.41% | 23.53M 10.09% | 21.70M 7.79% | 20.08M 7.47% | 20.30M 1.08% | 20.94M 3.17% | 19.06M 8.98% | 19.11M 0.25% | |
total other income expenses net | -2.16M - | -485K 77.54% | -1.19M 145.57% | -1.27M 6.30% | -1.62M 27.65% | -1.19M 26.55% | -968K 18.45% | -7.09M 632.23% | -1.03M 85.50% | -1.03M 0% | -1.21M 17.75% | -1.21M 0% | -1.13M 6.65% | -1.13M 0% | -1.37M 21.33% | -1.37M 0% | -1.45M 5.43% | -1.45M 0% | -1.49M 3.11% | -1.49M 0% | -1.17M 21.77% | -1.17M 0% | -1.46M 25.30% | -1.46M 0% | -1.30M 10.71% | -1.27M 2.38% | -1.75M 37.34% | -1.23M 29.50% | -1.71M 38.36% | 1.24M 172.63% | -1.12M 190.15% | -2.28M 103.94% | -1.18M 48.07% | -1.55M 31.36% | -1.35M 13.38% | -1.58M 17.38% | -2.13M 34.49% | -1.01M 52.61% | -1.40M 38.93% | -2.10M 50.04% | -59K 97.19% | -2.11M 3,483.05% | -2.31M 9.08% | -2.37M 2.82% | |
income before tax | -6.41M - | 725K 111.31% | 15.88M 2,090.90% | 9.09M 42.75% | 2.87M 68.44% | 5.54M 92.93% | 21.84M 294.53% | 9.15M 58.09% | 10.05M 9.78% | 10.05M 0% | 17.59M 74.99% | 17.59M 0% | 5.11M 70.97% | 5.11M 0% | 5.03M 1.39% | 5.03M 0% | -2.78M 155.25% | -2.78M 0% | 7.17M 357.88% | 7.17M 0% | -12.34M 272.08% | -12.34M 0% | -4.47M 63.81% | -4.47M 0% | -16.37M 266.52% | -6.78M 58.58% | 3.67M 154.04% | 4.83M 31.68% | -12.66M 362.43% | 7.42M 158.56% | 13.39M 80.54% | 3.78M 71.78% | -23.06M 710.24% | -1.07M 95.38% | -4.33M 306.19% | -14.58M 236.74% | 561K 103.85% | 9.33M 1,562.92% | -4.33M 146.41% | 12.83M 396.21% | 12.42M 3.18% | 15.06M 21.27% | 30.69M 103.77% | 20.10M 34.51% | |
income tax expense | -1.65M - | -2.84M 72.03% | 4.02M 241.41% | 2.72M 32.42% | 804K 70.40% | 1.83M 128.11% | 5.82M 217.50% | 4.17M 28.35% | 3.23M 22.51% | 3.23M 0% | 5.08M 57.27% | 5.08M 0% | 1.87M 63.15% | 1.87M 0% | 1.60M 14.68% | 1.60M 0% | 537K 66.41% | 537K 0% | 2.09M 289.11% | 2.09M 0% | 801K 61.67% | 801K 0% | 810K 1.12% | 810K 0% | 3.70M 357.04% | 3.70M 0% | 879K 76.26% | 1.15M 30.60% | 3.11M 171.08% | 2.67M 14.24% | 3.69M 38.44% | 1.15M 68.90% | -5.36M 566.23% | -2.22M 58.61% | -918K 58.59% | -3.62M 294.34% | -580K 83.98% | 435K 175% | -918K 311.03% | 2.53M 375.93% | 2.74M 8.33% | 809K 70.52% | 7.50M 827.07% | 4.53M 39.57% | |
net income | -4.76M - | 3.58M 175.28% | 11.86M 231.10% | 6.38M 46.23% | 2.07M 67.60% | 3.72M 79.86% | 16.03M 331.38% | 4.98M 68.91% | 6.86M 37.75% | 6.86M 0% | 12.53M 82.58% | 12.53M 0% | 3.23M 74.21% | 3.23M 0% | 3.44M 6.36% | 3.44M 0% | -3.31M 196.28% | -3.31M 0% | 5.08M 253.62% | 5.08M 0% | -11.53M 326.86% | -11.53M 0% | -3.65M 68.34% | -3.65M 0% | -12.65M 246.42% | -3.06M 75.83% | 2.79M 191.12% | 3.68M 32.02% | -9.55M 359.73% | 4.73M 149.47% | 9.54M 101.76% | 2.46M 74.18% | -17.84M 824.74% | 5.89M 133.00% | -3.42M 158.02% | -10.96M 220.93% | 1.09M 109.99% | 8.97M 719.18% | -3.41M 138.04% | 10.29M 401.67% | 9.67M 6.01% | 14.25M 47.30% | 23.19M 62.71% | 15.56M 32.87% | |
weighted average shs out | 5.46M - | 5.05M 7.61% | 4.94M 2.06% | 4.69M 5.06% | 4.69M 0% | 4.63M 1.26% | 4.63M 0% | 4.63M 0% | 4.53M 2.26% | 4.53M 0% | 4.57M 0.82% | 4.57M 0% | 4.57M 0.01% | 4.57M 0% | 4.55M 0.28% | 4.55M 0% | 4.58M 0.55% | 4.58M 0% | 4.56M 0.41% | 4.56M 0% | 4.31M 5.38% | 4.31M 0% | 4.22M 2.15% | 4.22M 0% | 4.22M 0.03% | 6.64M 57.24% | 4.22M 36.40% | 4.23M 0.12% | 4.22M - | 4.23M 0.24% | 4.22M 0.24% | 4.22M 0% | 4.22M 0% | 4.22M 0.14% | 4.22M 0.15% | 4.22M 0% | 4.22M 0% | 4.22M 0.10% | 4.22M 0.10% | 4.22M - | 4.22M 0.11% | ||||
weighted average shs out dil | 5.46M - | 5.05M 7.61% | 4.94M 2.06% | 4.69M 5.06% | 4.69M 0% | 4.63M 1.26% | 4.63M 0% | 4.63M 0% | 4.53M 2.26% | 4.53M 0% | 4.57M 0.82% | 4.57M 0% | 4.57M 0.01% | 4.57M 0% | 4.55M 0.28% | 4.55M 0% | 4.58M 0.55% | 4.58M 0% | 4.56M 0.41% | 4.56M 0% | 4.31M 5.38% | 4.31M 0% | 4.22M 2.15% | 4.22M 0% | 836 99.98% | 214.65K 25,576.32% | 4.22M 1,867.19% | 4.23M 0.12% | 4.22M - | 4.23M 0.24% | 4.22M 0.24% | 4.22M 0% | 4.22M 0% | 4.22M 0.14% | 4.22M 0.15% | 4.22M 0% | 4.22M 0% | 4.22M 0.10% | 4.22M 0.10% | 4.22M - | 4.22M 0.11% | ||||
eps | -0.87 - | 0.71 181.61% | 2.40 238.03% | 1.21 49.58% | 0.44 63.64% | 0.80 81.82% | 3.46 332.50% | 1.07 69.08% | 1.52 42.06% | 1.52 0% | 2.75 80.92% | 2.75 0% | 0.71 74.18% | 0.71 0% | 0.76 7.04% | 0.76 0% | -0.72 194.74% | -0.72 0% | 1.12 255.56% | 1.12 0% | -2.67 338.39% | -2.67 0% | -0.87 67.42% | -0.87 0% | -3 244.83% | -0.46 84.67% | 0.66 243.48% | 0.87 31.82% | 0 100% | 0 | 2.26 Infinity% | 0.58 74.34% | -4.23 829.31% | 1.39 132.86% | -0.81 158.27% | -2.60 220.99% | 0.26 110.00% | 2.12 715.38% | -0.81 138.21% | 2.44 401.23% | 2.29 6.15% | 0 100% | 5.49 Infinity% | 3.69 32.79% | |
epsdiluted | -0.87 - | 0.71 181.61% | 2.40 238.03% | 1.21 49.58% | 0.44 63.64% | 0.80 81.82% | 3.46 332.50% | 1.07 69.08% | 1.52 42.06% | 1.52 0% | 2.75 80.92% | 2.75 0% | 0.71 74.18% | 0.71 0% | 0.76 7.04% | 0.76 0% | -0.72 194.74% | -0.72 0% | 1.12 255.56% | 1.12 0% | -2.67 338.39% | -2.67 0% | -0.87 67.42% | -0.87 0% | -15.13K 1,739,093.10% | -14.24 99.91% | 0.66 104.63% | 0.87 31.82% | 0 100% | 0 | 2.26 Infinity% | 0.58 74.34% | -4.23 829.31% | 1.39 132.86% | -0.81 158.27% | -2.60 220.99% | 0.26 110.00% | 2.12 715.38% | -0.81 138.21% | 2.44 401.23% | 2.29 6.15% | 0 100% | 5.49 Infinity% | 3.69 32.79% |
All numbers in DKK (except ratios and percentages)