Ørsted A/S (DOGEF)

AI Score

Unlock

42.00

2.22 (5.57%)

At close: Apr 24, 2025, 2:28 PM

Ørsted A/S Income Statement

Financials in DKK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	58.83B	45.36B	51.22B	53.24B	64.6B	89.89B	107.41B	117.77B	122.93B	122.01B	98.6B	85.5B	69.14B	51.45B	44.96B	41.33B	37.1B	34.97B	41.3B	47.55B	52.4B	62.94B	62.77B	65.28B	68.65B	64.07B	62.91B	61.98B	59.71B	56.54B	59.16B	55.49B	57.39B	64.34B	70.99B	76.77B
Cost of Revenue	35.96B	28.23B	31.95B	35.69B	46.62B	68.74B	85.33B	92.96B	97.16B	94.35B	75.19B	64.75B	53.11B	38.58B	33B	30.68B	25.78B	30.08B	35.63B	39.84B	42.84B	49.11B	49.79B	52.31B	54.02B	45.96B	44.08B	41.45B	40.69B	43.27B	42.76B	41.73B	37.62B	34.23B	37.92B	40.58B
Gross Profit	22.87B	17.13B	19.27B	17.55B	17.98B	21.14B	22.08B	24.81B	25.77B	27.66B	23.41B	20.75B	16.03B	12.87B	11.96B	10.65B	11.32B	4.89B	5.67B	7.71B	9.56B	13.82B	12.98B	12.97B	14.63B	18.1B	18.84B	20.53B	19.02B	13.27B	16.4B	13.76B	19.77B	30.11B	33.07B	36.19B
Operating Income	7.83B	12.77B	-15.73B	-14.84B	-17.85B	-14.49B	10.88B	11.32B	12.03B	13.22B	10.68B	15.61B	13.37B	11.4B	10.72B	4.25B	9.01B	10.64B	11.92B	14.89B	11.59B	28.59B	26.07B	23.6B	23.12B	13.54B	14.67B	17.65B	16.29B	7.84B	10.45B	6.36B	11.71B	-3.01B	-578M	2.18B
Interest Income	1.44B	1.92B	1.6B	1.63B	4.71B	3.49B	8.16B	8.16B	5.07B	4.77B	152M	144M	144M	79M	16M	n/a	n/a	136M	193M	193M	193M	165M	132M	135M	135M	170M	146M	156M	156M	13M	15M	2M	802M	802M	800M	800M
Pretax Income	2.61B	9.92B	-17.54B	-17.73B	-19.03B	-19.12B	12.53B	14.18B	17.61B	21.51B	12.49B	17.29B	13.28B	9.36B	19.91B	12.96B	17.32B	19.04B	9.4B	12.83B	10.39B	27.98B	25.27B	22.84B	21.97B	11.85B	13.14B	16.54B	15.1B	7.55B	11.29B	6.45B	12.18B	-3.36B	-2.3B	908M
Net Income	-206M	5.64B	-22.07B	-20.9B	-20.51B	-20.52B	11.43B	12.26B	14.86B	18.33B	9.47B	14.6B	10.64B	8.09B	18.93B	11.65B	15.44B	16.23B	5.77B	9.04B	6.95B	21.87B	20.11B	18.52B	18.09B	10.33B	13.9B	18.39B	18.72B	10.51B	10.91B	5.04B	7.84B	-5.71B	-6B	-3.75B
Selling & General & Admin	10.95B	15.32B	17.09B	14.05B	13.78B	11.84B	10.59B	9.04B	7.05B	6.69B	6.5B	6B	5.76B	5.23B	5.41B	5.45B	5.77B	5.84B	5.6B	5.95B	6.09B	6.36B	6.46B	6.17B	5.87B	5.11B	4.53B	4.34B	4.24B	2.87B	3.29B	3.5B	3.63B	3.96B	3.77B	3.84B
Research & Development	n/a	2.31B	2.31B	2.31B	2.31B	2.13B	2.13B	2.13B	2.13B	2.16B	2.16B	2.16B	2.16B	n/a	n/a	n/a	n/a	2.06B	2.06B	2.06B	2.06B	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	11.46B	-2.13B	880M	n/a	2.23B	1.95B	5.28B	7.84B	6.59B	7.61B	5.37B	3.75B	1.98B	107M	-635M	-1.37B	-2.09B	-8.23B	-8.76B	-8.45B	-7.54B	-7.24B	-5.04B	-3.52B	-951M	8.71B	8.87B	9.18B	9.2B	6.56B	6.68B	6.34B	8.52B	30.73B	31.53B	31.98B
Operating Expenses	20.11B	11.51B	17.67B	13.27B	14.35B	11.51B	12.21B	13.72B	13.64B	14.3B	11.88B	9.76B	7.74B	5.34B	4.78B	4.07B	3.68B	-2.39B	-3.15B	-2.5B	-1.45B	-874M	1.42B	2.65B	4.91B	13.82B	13.4B	13.53B	13.44B	9.43B	9.96B	9.84B	11.03B	33.49B	34.1B	34.62B
Interest Expense	4.66B	4.96B	4.4B	4.44B	4.28B	2.99B	3.17B	3.14B	2.85B	2.58B	2.17B	1.77B	1.84B	2.25B	2.06B	2.44B	2.56B	2.62B	2.51B	2.26B	2.12B	1.32B	1.59B	1.54B	1.48B	1.77B	1.51B	1.34B	1.22B	742M	797M	982M	1.56B	2.55B	2.75B	2.48B
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	53.49B	37.15B	47.03B	48.96B	60.97B	80.25B	97.54B	106.68B	110.8B	108.65B	87.07B	74.5B	60.85B	43.92B	37.78B	34.75B	29.47B	27.69B	32.47B	37.35B	41.39B	48.24B	51.21B	54.97B	58.93B	59.78B	57.48B	54.97B	54.13B	52.7B	52.72B	51.57B	48.65B	67.73B	72.02B	75.2B
Income Tax Expense	2.59B	4.11B	4.38B	3.05B	1.16B	1.1B	837M	1.69B	2.61B	2.93B	2.77B	2.3B	2.39B	1.03B	753M	1.22B	1.78B	2.77B	3.62B	3.45B	3.1B	5.64B	4.64B	4.11B	3.7B	1.27B	1.56B	2.02B	1.78B	73M	734M	179M	1.72B	2.35B	3.65B	4.71B
Shares Outstanding (Basic)	426.17M	426.17M	418.78M	419.47M	420.23M	420.23M	420.23M	420.23M	420.23M	419.24M	420.18M	420.18M	420.17M	445.45M	419.38M	419.29M	415.79M	421.23M	423.27M	420.23M	418.77M	438M	408.53M	420.05M	419.09M	408.57M	447.27M	421.47M	420.15M	418.75M	420.15M	419.74M	420.38M	416.62M	423.18M	420.38M
Shares Outstanding (Diluted)	421.25M	421.25M	418.78M	419.47M	420.23M	420.23M	420.23M	420.23M	420.23M	419.24M	440M	420.91M	420.91M	445.45M	419.38M	419.29M	419.29M	421.23M	423.27M	420.23M	419.99M	438M	408.53M	420.05M	422.18M	408.57M	447.27M	421.47M	420.15M	418.75M	420.15M	420.15M	420.38M	420.38M	423.18M	421.69M
EPS (Basic)	-2.15	12.70	-52.93	-50.13	-49.14	-49.16	26.91	28.88	35.76	44.28	23.08	35.31	25.53	19.61	45.41	28.08	37.09	38.59	13.69	21.52	16.52	52.29	48.13	44.28	43.28	25.29	33.85	44.50	45.30	31.21	32.21	18.30	25.00	-13.69	-14.4	-9.1
EPS (Diluted)	-2.19	12.84	-52.93	-50.13	-49.14	-49.16	26.91	28.85	35.70	44.22	23.02	35.28	25.53	19.61	45.41	28.08	37.09	38.58	13.68	21.51	16.51	52.29	48.13	44.28	43.28	25.29	33.85	44.50	45.30	31.21	32.21	18.30	24.90	-13.72	-14.47	-9.17
EBITDA	20.27B	27.68B	297M	-4.07B	-4.69B	-3.14B	18.87B	20.3B	21.09B	19.8B	19.57B	18.69B	15.79B	13.81B	13.25B	12.05B	15.67B	17.98B	18.83B	21.57B	19.23B	34.66B	31.89B	29.4B	28.82B	19.95B	21.09B	22.74B	21.22B	11.9B	12.46B	10.4B	11.09B	15.05B	20.38B	22.63B
EBIT	6.61B	14.23B	-13.14B	-13.52B	-14.99B	-16.38B	15.46B	17.33B	20.46B	24.09B	14.65B	19.06B	15.12B	11.61B	21.97B	15.4B	19.88B	21.66B	11.91B	15.09B	12.51B	29.29B	26.86B	24.39B	23.45B	13.61B	14.65B	17.88B	16.32B	8.29B	11.2B	7.98B	12.56B	-1.99B	159M	1.66B
Depreciation & Amortization	10.22B	10.02B	10.01B	9.78B	9.79B	12.75B	12.74B	12.59B	12.28B	9.23B	8.64B	8.3B	8.1B	7.74B	7.9B	7.76B	7.59B	8.12B	7.71B	7.57B	7.43B	6.08B	5.84B	5.61B	5.38B	6.34B	6.29B	6.37B	6.28B	4.99B	5.32B	5.51B	5.23B	23.75B	24.44B	24.66B