DonkeyRepublic Holding A/S (CPH:DONKEY)
Denmark
· Delayed Price · Currency is DKK 5.85
+0.55 (10.38%)
At close: Dec 5, 2025
DonkeyRepublic Holding Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Revenue | 170.16 | 153.75 | 120.62 | 73.41 | 37.39 | 21.65 | Upgrade
|
| Revenue Growth (YoY) | 30.99% | 27.47% | 64.30% | 96.36% | 72.65% | -35.07% | Upgrade
|
| Cost of Revenue | 54.05 | 49.13 | 47.2 | 54.14 | 22.66 | 16.56 | Upgrade
|
| Gross Profit | 116.11 | 104.62 | 73.41 | 19.28 | 14.73 | 5.1 | Upgrade
|
| Selling, General & Admin | 89.29 | 79.78 | 64.52 | 46.64 | 22.72 | 18.85 | Upgrade
|
| Other Operating Expenses | -0.33 | -0.12 | 0.41 | -0.46 | 3.56 | -2.5 | Upgrade
|
| Operating Expenses | 112.91 | 100.68 | 83.76 | 58.56 | 37.53 | 28.96 | Upgrade
|
| Operating Income | 3.2 | 3.94 | -10.34 | -39.28 | -22.8 | -23.87 | Upgrade
|
| Interest Expense | -8.11 | -9.32 | -10.29 | -5.84 | -2.96 | -3.04 | Upgrade
|
| Interest & Investment Income | 0.36 | 0.19 | 0.03 | 0 | 0.51 | 0.12 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.14 | -1.14 | -0.84 | 1.23 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -0 | - | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | -5.68 | -6.32 | -21.45 | -43.88 | -25.25 | -26.78 | Upgrade
|
| Asset Writedown | -2.96 | -2.96 | -1.24 | -1.03 | - | - | Upgrade
|
| Pretax Income | -8.64 | -9.28 | -22.69 | -44.91 | -25.25 | -26.78 | Upgrade
|
| Income Tax Expense | 0.7 | 0.47 | 0.39 | -1.73 | -0.95 | -0.64 | Upgrade
|
| Net Income | -9.35 | -9.75 | -23.08 | -43.19 | -24.29 | -26.14 | Upgrade
|
| Net Income to Common | -9.35 | -9.75 | -23.08 | -43.19 | -24.29 | -26.14 | Upgrade
|
| Shares Outstanding (Basic) | 26 | 24 | 18 | 15 | 12 | - | Upgrade
|
| Shares Outstanding (Diluted) | 26 | 24 | 18 | 15 | 12 | - | Upgrade
|
| Shares Change (YoY) | 23.93% | 28.57% | 18.51% | 31.99% | - | - | Upgrade
|
| EPS (Basic) | -0.36 | -0.41 | -1.26 | -2.79 | -2.07 | - | Upgrade
|
| EPS (Diluted) | -0.37 | -0.41 | -1.26 | -2.79 | -2.07 | - | Upgrade
|
| Free Cash Flow | -5.6 | 5.22 | -10.15 | -71.79 | -52.35 | -18.52 | Upgrade
|
| Free Cash Flow Per Share | -0.22 | 0.22 | -0.55 | -4.64 | -4.47 | - | Upgrade
|
| Gross Margin | 68.24% | 68.05% | 60.87% | 26.26% | 39.39% | 23.53% | Upgrade
|
| Operating Margin | 1.88% | 2.56% | -8.58% | -53.51% | -60.99% | -110.23% | Upgrade
|
| Profit Margin | -5.49% | -6.34% | -19.14% | -58.83% | -64.98% | -120.72% | Upgrade
|
| Free Cash Flow Margin | -3.29% | 3.40% | -8.41% | -97.79% | -140.02% | -85.52% | Upgrade
|
| EBITDA | 20.36 | 18.17 | 1.75 | -30 | -11.55 | -11.25 | Upgrade
|
| EBITDA Margin | 11.96% | 11.82% | 1.45% | -40.87% | -30.89% | -51.94% | Upgrade
|
| D&A For EBITDA | 17.15 | 14.23 | 12.09 | 9.28 | 11.25 | 12.62 | Upgrade
|
| EBIT | 3.2 | 3.94 | -10.34 | -39.28 | -22.8 | -23.87 | Upgrade
|
| EBIT Margin | 1.88% | 2.56% | -8.58% | -53.51% | -60.99% | -110.23% | Upgrade
|
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.