DonkeyRepublic Holding A/S (CPH:DONKEY)
Denmark
· Delayed Price · Currency is DKK 7.75
+0.30 (4.03%)
Apr 28, 2026, 12:55 PM CET
DonkeyRepublic Holding Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2018 |
| Revenue | 175.2 | 153.75 | 120.62 | 73.41 | 37.39 | Upgrade
|
| Revenue Growth (YoY) | 13.95% | 27.47% | 64.30% | 96.36% | 72.65% | Upgrade
|
| Cost of Revenue | 58.67 | 53.05 | 47.2 | 54.14 | 22.66 | Upgrade
|
| Gross Profit | 116.52 | 100.7 | 73.41 | 19.28 | 14.73 | Upgrade
|
| Selling, General & Admin | 92.04 | 75.86 | 64.52 | 46.64 | 22.72 | Upgrade
|
| Other Operating Expenses | -1.51 | -0.12 | 0.41 | -0.46 | 3.56 | Upgrade
|
| Operating Expenses | 110.4 | 96.77 | 83.76 | 58.56 | 37.53 | Upgrade
|
| Operating Income | 6.12 | 3.94 | -10.34 | -39.28 | -22.8 | Upgrade
|
| Interest Expense | -7.69 | -9.32 | -10.29 | -5.84 | -2.96 | Upgrade
|
| Interest & Investment Income | 0.14 | 0.19 | 0.03 | 0 | 0.51 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.66 | -1.14 | -0.84 | 1.23 | - | Upgrade
|
| EBT Excluding Unusual Items | -2.09 | -6.32 | -21.45 | -43.88 | -25.25 | Upgrade
|
| Asset Writedown | -8.28 | -2.96 | -1.24 | -1.03 | - | Upgrade
|
| Pretax Income | -10.37 | -9.28 | -22.69 | -44.91 | -25.25 | Upgrade
|
| Income Tax Expense | 0.64 | 0.47 | 0.39 | -1.73 | -0.95 | Upgrade
|
| Net Income | -11.01 | -9.75 | -23.08 | -43.19 | -24.29 | Upgrade
|
| Net Income to Common | -11.01 | -9.75 | -23.08 | -43.19 | -24.29 | Upgrade
|
| Shares Outstanding (Basic) | 27 | 24 | 18 | 15 | 12 | Upgrade
|
| Shares Outstanding (Diluted) | 27 | 24 | 18 | 15 | 12 | Upgrade
|
| Shares Change (YoY) | 13.66% | 28.57% | 18.51% | 31.99% | - | Upgrade
|
| EPS (Basic) | -0.41 | -0.41 | -1.26 | -2.79 | -2.07 | Upgrade
|
| EPS (Diluted) | -0.41 | -0.41 | -1.26 | -2.79 | -2.07 | Upgrade
|
| Free Cash Flow | -0.6 | 5.22 | -10.15 | -71.79 | -52.35 | Upgrade
|
| Free Cash Flow Per Share | -0.02 | 0.22 | -0.55 | -4.64 | -4.47 | Upgrade
|
| Gross Margin | 66.51% | 65.50% | 60.87% | 26.26% | 39.39% | Upgrade
|
| Operating Margin | 3.49% | 2.56% | -8.58% | -53.51% | -60.99% | Upgrade
|
| Profit Margin | -6.28% | -6.34% | -19.14% | -58.83% | -64.98% | Upgrade
|
| Free Cash Flow Margin | -0.34% | 3.40% | -8.41% | -97.79% | -140.02% | Upgrade
|
| EBITDA | 18.75 | 18.17 | 1.75 | -30 | -11.55 | Upgrade
|
| EBITDA Margin | 10.70% | 11.82% | 1.45% | -40.87% | -30.89% | Upgrade
|
| D&A For EBITDA | 12.63 | 14.23 | 12.09 | 9.28 | 11.25 | Upgrade
|
| EBIT | 6.12 | 3.94 | -10.34 | -39.28 | -22.8 | Upgrade
|
| EBIT Margin | 3.49% | 2.56% | -8.58% | -53.51% | -60.99% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.