Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in

MT Hoejgaard Holding A/S
CSE:MTHH

Watchlist Manager
MT Hoejgaard Holding A/S Logo
MT Hoejgaard Holding A/S
CSE:MTHH
Watchlist
Price: 362 DKK -2.69%
Market Cap: kr2.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
+45%
10Y
+16 269%
Operating Income
+
3Y
+184%
5Y
+543%
10Y
+5 513%
Net Income
+
3Y
+207%
5Y
+4 928%
10Y
+30%

Earnings Waterfall
MT Hoejgaard Holding A/S

Income Statement
MT Hoejgaard Holding A/S

Rotate your device to view
Income Statement
Currency: DKK
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
21
0
0
0
13
0
0
0
14
0
0
0
13
0
0
0
0
0
0
0
11
0
0
0
14
0
0
0
7
0
0
0
11
0
0
0
12
0
0
0
15
0
0
0
3
0
0
0
3
0
0
0
2
1
0
0
0
45
0
0
0
38
0
0
0
37
0
0
0
43
0
0
0
52
0
0
0
49
0
0
0
Revenue
4 794
N/A
5 014
+5%
5 349
+7%
5 441
+2%
5 272
-3%
5 104
-3%
4 789
-6%
4 541
-5%
4 362
-4%
4 195
-4%
4 072
-3%
4 073
+0%
4 015
-1%
3 958
-1%
4 102
+4%
4 264
+4%
4 615
+8%
5 070
+10%
5 299
+5%
5 688
+7%
6 019
+6%
6 298
+5%
6 580
+4%
6 453
-2%
6 391
-1%
6 196
-3%
6 099
-2%
6 212
+2%
6 102
-2%
5 895
-3%
5 537
-6%
5 171
-7%
4 979
-4%
3 574
-28%
3 519
-2%
3 479
-1%
4 553
+31%
4 761
+5%
4 802
+1%
4 891
+2%
5 094
+4%
5 286
+4%
5 734
+8%
5 693
-1%
5 334
-6%
3 986
-25%
2 359
-41%
1 157
-51%
4 046
+250%
71
-98%
69
-3%
70
+1%
70
-1%
68
-2%
68
-1%
66
-2%
58
-13%
58
-1%
29
-49%
1 616
+5 396%
3 098
+92%
4 672
+51%
7 634
+63%
7 448
-2%
7 464
+0%
5 780
-23%
5 804
+0%
6 112
+5%
6 397
+5%
6 966
+9%
7 350
+6%
7 856
+7%
8 281
+5%
8 080
-2%
9 065
+12%
9 448
+4%
9 825
+4%
9 788
0%
9 783
0%
9 850
+1%
9 851
+0%
10 682
+8%
11 014
+3%
11 024
+0%
10 836
-2%
Gross Profit
Cost of Revenue
(4 563)
(4 760)
(5 063)
(5 238)
(5 256)
(5 100)
(4 772)
(4 454)
(4 096)
(3 939)
(3 822)
(3 826)
(3 760)
(3 697)
(3 829)
(3 980)
(4 340)
0
0
(2 896)
(5 770)
(4 707)
(6 287)
(6 147)
(6 077)
(5 867)
(5 740)
(5 826)
(5 708)
(5 479)
(5 129)
(4 761)
(4 589)
(3 283)
(3 255)
(3 229)
(4 246)
(4 463)
(4 531)
(4 680)
(5 037)
(5 294)
(5 736)
(5 652)
(5 352)
(3 988)
(2 418)
(1 268)
(3 701)
(55)
(54)
(55)
(54)
(53)
(53)
(51)
(46)
(45)
(24)
(1 515)
(2 938)
(4 422)
(7 222)
(7 016)
(6 978)
(5 345)
(5 378)
(5 684)
(5 932)
(6 472)
(6 831)
(7 290)
(7 732)
(7 452)
(8 441)
(8 884)
(9 270)
(9 068)
(9 026)
(9 019)
(8 915)
(9 864)
(10 145)
(10 109)
(9 982)
Gross Profit
231
N/A
254
+10%
286
+13%
203
-29%
16
-92%
5
-71%
18
+274%
87
+393%
266
+206%
256
-4%
249
-3%
247
-1%
256
+4%
261
+2%
273
+5%
285
+4%
275
-4%
0
N/A
0
N/A
132
N/A
249
+89%
207
-17%
293
+42%
305
+4%
314
+3%
329
+5%
360
+9%
386
+7%
394
+2%
416
+6%
408
-2%
410
+1%
390
-5%
291
-25%
264
-9%
249
-6%
308
+23%
298
-3%
271
-9%
211
-22%
58
-73%
(8)
N/A
(2)
+77%
41
N/A
(18)
N/A
(2)
+87%
(59)
-2 367%
(111)
-88%
345
N/A
16
-95%
15
-5%
15
N/A
16
+1%
15
-1%
15
-3%
15
+3%
12
-22%
12
+1%
6
-55%
101
+1 731%
160
+59%
250
+56%
412
+65%
433
+5%
486
+12%
435
-10%
427
-2%
428
+0%
465
+9%
495
+6%
519
+5%
565
+9%
549
-3%
628
+14%
624
-1%
564
-10%
555
-2%
720
+30%
757
+5%
831
+10%
936
+13%
818
-13%
869
+6%
915
+5%
855
-7%
Operating Income
Operating Expenses
(241)
(250)
(250)
(239)
(241)
(241)
(236)
(238)
(225)
(216)
(171)
(171)
(187)
(185)
(188)
(188)
(194)
(4 969)
(5 226)
(2 748)
(212)
(1 544)
(213)
(205)
(199)
(192)
(204)
(211)
(216)
(233)
(234)
(241)
(222)
(197)
(199)
(201)
(248)
(242)
(229)
(225)
(229)
(238)
(243)
(240)
(246)
(182)
(127)
(79)
(245)
(4)
(4)
(3)
(6)
(6)
(6)
(6)
(5)
(6)
(6)
(104)
(176)
(257)
(420)
(405)
(407)
(321)
(320)
(342)
(367)
(365)
(373)
(378)
(371)
(321)
(354)
(332)
(332)
(354)
(365)
(340)
(357)
(355)
(365)
(406)
(349)
Selling, General & Administrative
(241)
(250)
(250)
(239)
(241)
(241)
(236)
(238)
(225)
(216)
(208)
(201)
(187)
(185)
(188)
(188)
(194)
0
0
(102)
(212)
(162)
(213)
(205)
(199)
(192)
(204)
(211)
(216)
(233)
(234)
(241)
(222)
(197)
(199)
(201)
(248)
(242)
(229)
(225)
(225)
(238)
(243)
(240)
(241)
(182)
(127)
(79)
(234)
(4)
(4)
(3)
(6)
(6)
(6)
(6)
(5)
(6)
(6)
(104)
(176)
(257)
(420)
(405)
(407)
(321)
(320)
(342)
(367)
(365)
(373)
(378)
(371)
(321)
(354)
(332)
(332)
(354)
(350)
(331)
(352)
(355)
(365)
(406)
(349)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
(5)
0
0
0
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
37
30
0
0
0
0
0
(4 969)
(5 226)
(2 646)
0
(1 382)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
(10)
(5)
0
0
0
0
Operating Income
(10)
N/A
4
N/A
36
+757%
(36)
N/A
(224)
-523%
(237)
-5%
(219)
+8%
(151)
+31%
41
N/A
40
-3%
78
+96%
76
-3%
68
-10%
76
+11%
85
+12%
97
+14%
80
-17%
101
+26%
73
-28%
44
-39%
37
-16%
48
+29%
80
+67%
101
+26%
115
+14%
138
+20%
156
+14%
175
+12%
178
+2%
183
+3%
174
-5%
168
-3%
169
+0%
94
-44%
65
-30%
49
-26%
60
+23%
55
-8%
42
-23%
(14)
N/A
(171)
-1 133%
(246)
-43%
(244)
+1%
(199)
+19%
(265)
-33%
(185)
+30%
(187)
-1%
(190)
-2%
100
N/A
12
-88%
12
N/A
12
+3%
10
-20%
9
-3%
9
-7%
9
+3%
7
-21%
6
-20%
(1)
N/A
(3)
-256%
(16)
-391%
(6)
+59%
(9)
-33%
28
N/A
79
+182%
114
+45%
106
-7%
85
-20%
97
+14%
129
+33%
146
+13%
187
+28%
178
-5%
307
+73%
270
-12%
232
-14%
223
-4%
366
+64%
392
+7%
491
+25%
579
+18%
463
-20%
504
+9%
509
+1%
505
-1%
Pre-Tax Income
Interest Income Expense
249
256
251
217
185
152
108
51
65
43
28
21
33
(1)
2
(1)
4
(2)
(6)
(5)
(3)
(1)
6
4
66
69
65
75
30
28
31
24
15
12
7
6
7
(4)
(3)
0
2
6
11
5
(2)
(31)
(41)
(35)
(17)
(81)
(66)
(164)
(184)
(44)
(35)
202
97
(319)
(255)
(126)
(119)
130
120
(27)
(47)
(54)
(37)
(25)
(8)
10
9
3
(8)
(57)
(27)
(20)
(29)
(17)
5
7
18
(5)
(45)
(62)
(66)
Non-Reccuring Items
0
0
0
0
0
405
405
412
442
37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14
0
0
0
(35)
(44)
(44)
(84)
(71)
(59)
(68)
(35)
(49)
(51)
(49)
(52)
(25)
(91)
(88)
(83)
(19)
0
0
0
(0)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
(7)
0
0
0
(6)
0
0
0
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
(10)
(10)
0
(43)
(43)
(43)
0
0
0
0
0
0
0
0
Pre-Tax Income
239
N/A
260
+9%
287
+10%
181
-37%
(47)
N/A
320
N/A
294
-8%
312
+6%
542
+74%
120
-78%
106
-12%
97
-8%
95
-3%
75
-21%
86
+15%
96
+11%
83
-14%
99
+20%
67
-32%
39
-42%
34
-13%
47
+38%
85
+83%
105
+22%
181
+73%
207
+14%
221
+7%
250
+13%
208
-17%
211
+2%
205
-3%
192
-6%
184
-4%
106
-42%
72
-32%
55
-24%
67
+22%
52
-22%
39
-25%
(14)
N/A
(170)
-1 130%
(240)
-41%
(233)
+3%
(194)
+17%
(264)
-37%
(215)
+19%
(228)
-6%
(225)
+1%
84
N/A
(69)
N/A
(54)
+22%
(152)
-182%
(174)
-15%
(34)
+80%
(26)
+24%
211
N/A
104
-51%
(300)
N/A
(256)
+15%
(129)
+50%
(135)
-5%
89
N/A
67
-25%
(43)
N/A
(53)
-23%
(11)
+79%
11
N/A
(8)
N/A
54
N/A
90
+68%
95
+5%
131
+38%
108
-17%
225
+108%
110
-51%
81
-26%
69
-15%
330
+380%
397
+20%
498
+25%
597
+20%
458
-23%
459
+0%
447
-3%
440
-2%
Net Income
Tax Provision
(63)
(70)
(76)
(64)
(13)
(1)
8
10
(31)
(24)
(20)
(19)
(20)
(11)
(14)
(13)
(18)
(22)
(12)
(9)
(9)
(13)
(35)
(39)
(44)
(50)
(42)
(48)
(53)
(55)
(54)
(53)
(50)
(29)
(21)
(18)
(24)
(21)
(18)
(5)
37
55
49
40
(4)
(22)
(16)
(13)
(59)
(2)
(2)
(2)
(2)
(2)
(1)
(2)
(1)
(0)
1
(4)
(2)
(27)
(30)
(24)
(26)
15
18
16
5
41
38
31
25
6
32
37
20
(25)
(39)
(63)
(47)
(102)
(102)
(96)
(90)
Income from Continuing Operations
176
190
211
118
(60)
318
302
322
511
96
86
78
75
65
72
83
65
77
55
30
25
34
51
65
137
157
179
203
155
157
151
139
134
77
51
37
42
30
21
(19)
(133)
(185)
(184)
(154)
(268)
(238)
(243)
(238)
25
(71)
(56)
(154)
(176)
(36)
(27)
209
103
(300)
(255)
(133)
(137)
62
37
(66)
(79)
4
29
8
59
131
133
162
133
231
142
118
89
305
358
434
550
357
357
351
349
Income to Minority Interest
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(4)
(4)
(4)
(3)
(1)
(1)
(1)
(2)
(3)
0
0
(4)
(5)
(4)
(4)
(2)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(5)
0
(7)
(5)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(0)
(1)
(0)
(0)
(0)
0
0
0
0
0
Net Income (Common)
176
N/A
189
+8%
210
+11%
117
-44%
(62)
N/A
317
N/A
300
-5%
320
+7%
507
+58%
101
-80%
91
-10%
88
-3%
74
-16%
85
+15%
93
+9%
99
+6%
79
-20%
73
-7%
51
-31%
25
-50%
20
-21%
29
+45%
47
+60%
63
+35%
136
+116%
156
+15%
179
+15%
203
+13%
155
-24%
157
+1%
151
-4%
139
-8%
134
-4%
77
-42%
51
-34%
37
-28%
42
+16%
30
-29%
21
-30%
(19)
N/A
(133)
-610%
(185)
-40%
(184)
+1%
(154)
+16%
(268)
-74%
(238)
+11%
(243)
-2%
(238)
+2%
25
N/A
(71)
N/A
(56)
+21%
(154)
-176%
(176)
-15%
(36)
+80%
(27)
+23%
209
N/A
103
-51%
(300)
N/A
(255)
+15%
(139)
+46%
(140)
-1%
61
N/A
118
+94%
21
-82%
5
-74%
100
+1 759%
49
-51%
29
-42%
103
+261%
118
+14%
117
-1%
146
+25%
89
-39%
12
-87%
20
+74%
21
+1%
(6)
N/A
103
N/A
91
-11%
115
+26%
201
+74%
189
-6%
244
+29%
260
+7%
272
+4%
EPS (Diluted)
21.18
N/A
23.66
+12%
26.23
+11%
14.56
-44%
-7.68
N/A
39.62
N/A
37.54
-5%
40.03
+7%
112.66
+181%
22.53
-80%
20.24
-10%
19.6
-3%
17.2
-12%
19.83
+15%
21.22
+7%
22.93
+8%
18.34
-20%
17.02
-7%
11.52
-32%
5.9
-49%
4.67
-21%
6.79
+45%
10.86
+60%
14.67
+35%
31.67
+116%
36.32
+15%
41.67
+15%
47.09
+13%
35.95
-24%
37.3
+4%
35.92
-4%
33.16
-8%
31.86
-4%
18.34
-42%
12.03
-34%
8.7
-28%
10.1
+16%
7.21
-29%
5.05
-30%
-4.45
N/A
-31.6
-610%
-44.09
-40%
-43.81
+1%
-36.62
+16%
-63.78
-74%
-56.54
+11%
-57.95
-2%
-56.66
+2%
5.99
N/A
-16.84
N/A
-13.23
+21%
-36.54
-176%
-41.83
-14%
-8.49
+80%
-6.51
+23%
49.76
N/A
24.45
-51%
-71.4
N/A
-60.71
+15%
-23.13
+62%
-17.94
+22%
8.82
N/A
15.1
+71%
2.67
-82%
0.69
-74%
12.89
+1 768%
6.28
-51%
3.65
-42%
13.17
+261%
15.1
+15%
14.97
-1%
18.67
+25%
11.34
-39%
1.5
-87%
2.61
+74%
2.65
+2%
-0.76
N/A
13.25
N/A
10.54
-20%
14.9
+41%
26.03
+75%
24.24
-7%
31.53
+30%
33.64
+7%
35.11
+4%

See Also

Summary
MTHH intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTHH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTHH stock valuation using valuation multiples.
Wall Street Estimates
MTHH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MTHH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 326,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett