Solar A/S
CSE:SOLAR B

Watchlist Manager
Solar A/S Logo
Solar A/S
CSE:SOLAR B
Watchlist
Price: 191.4 DKK -0.52% Market Closed
Market Cap: 1.4B DKK

Income Statement

Earnings Waterfall
Solar A/S

Revenue
12.3B DKK
Cost of Revenue
-10.2B DKK
Gross Profit
2.1B DKK
Operating Expenses
-2B DKK
Operating Income
127m DKK
Other Expenses
-101m DKK
Net Income
26m DKK

Income Statement
Solar A/S

Rotate your device to view
Income Statement
Currency: DKK
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
37
0
0
0
33
0
0
0
27
0
0
0
33
0
0
0
106
0
0
0
114
0
0
0
Revenue
11 679
N/A
11 767
+1%
11 644
-1%
11 485
-1%
11 465
0%
11 424
0%
11 777
+3%
12 031
+2%
12 354
+3%
12 812
+4%
13 165
+3%
13 559
+3%
13 863
+2%
14 057
+1%
13 856
-1%
13 555
-2%
13 031
-4%
12 405
-5%
12 255
-1%
12 150
-1%
12 223
+1%
12 416
+2%
12 334
-1%
12 289
0%
Gross Profit
Cost of Revenue
(9 655)
(9 708)
(9 576)
(9 394)
(9 348)
(9 255)
(9 496)
(9 662)
(9 878)
(10 215)
(10 482)
(10 770)
(11 004)
(11 174)
(11 033)
(10 873)
(10 500)
(10 083)
(10 032)
(9 970)
(10 071)
(10 243)
(10 179)
(10 180)
Gross Profit
2 024
N/A
2 059
+2%
2 068
+0%
2 091
+1%
2 117
+1%
2 169
+2%
2 281
+5%
2 369
+4%
2 476
+5%
2 597
+5%
2 683
+3%
2 789
+4%
2 859
+3%
2 883
+1%
2 823
-2%
2 682
-5%
2 531
-6%
2 322
-8%
2 223
-4%
2 180
-2%
2 152
-1%
2 173
+1%
2 155
-1%
2 109
-2%
Operating Income
Operating Expenses
(1 741)
(1 788)
(1 771)
(1 761)
(1 737)
(1 863)
(1 887)
(1 911)
(1 804)
(1 846)
(1 883)
(1 937)
(1 950)
(1 987)
(1 988)
(1 964)
(1 951)
(1 963)
(1 929)
(1 875)
(1 824)
(1 916)
(1 930)
(1 982)
Selling, General & Administrative
(1 477)
(1 498)
(1 483)
(1 478)
(1 465)
(1 450)
(1 478)
(1 508)
(1 552)
(1 594)
(1 617)
(1 655)
(1 656)
(1 680)
(1 676)
(1 654)
(1 643)
(1 627)
(1 605)
(1 588)
(1 580)
(1 618)
(1 629)
(1 632)
Depreciation & Amortization
(253)
(281)
(280)
(272)
(250)
(390)
(386)
(382)
(239)
(237)
(244)
(256)
(266)
(278)
(286)
(289)
(291)
(298)
(306)
(310)
(318)
(325)
(332)
(338)
Other Operating Expenses
(11)
(9)
(8)
(11)
(22)
(23)
(23)
(21)
(13)
(15)
(22)
(26)
(28)
(29)
(26)
(21)
(17)
(38)
(16)
25
74
27
31
(12)
Operating Income
283
N/A
271
-4%
297
+10%
330
+11%
380
+15%
306
-19%
394
+29%
458
+16%
672
+47%
751
+12%
800
+7%
852
+7%
909
+7%
896
-1%
835
-7%
718
-14%
580
-19%
359
-38%
294
-18%
305
+4%
328
+8%
257
-22%
225
-12%
127
-44%
Pre-Tax Income
Interest Income Expense
(50)
(55)
(50)
(49)
(38)
(59)
(47)
(54)
(29)
(35)
(47)
(33)
(43)
(66)
(77)
(92)
(94)
(86)
(88)
(91)
(88)
(92)
(91)
(88)
Non-Reccuring Items
(109)
(44)
22
99
(28)
131
34
27
0
0
0
0
0
0
(20)
(20)
(22)
0
0
0
(50)
0
0
0
Total Other Income
(4)
0
0
0
(14)
0
0
0
(21)
0
0
0
(8)
0
0
0
4
0
0
0
2
0
0
0
Pre-Tax Income
120
N/A
172
+43%
269
+56%
380
+41%
300
-21%
378
+26%
381
+1%
431
+13%
622
+44%
716
+15%
753
+5%
819
+9%
858
+5%
830
-3%
738
-11%
606
-18%
468
-23%
273
-42%
206
-25%
214
+4%
192
-10%
165
-14%
134
-19%
39
-71%
Net Income
Tax Provision
(54)
(58)
(62)
(68)
(78)
(86)
(82)
(91)
(91)
(117)
(155)
(169)
(198)
(193)
(171)
(144)
(120)
(76)
(61)
(62)
(44)
(39)
(34)
(14)
Income from Continuing Operations
66
114
207
312
222
292
299
340
531
599
598
650
660
637
567
462
348
197
145
152
148
126
100
25
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
2
2
3
3
1
1
Net Income (Common)
64
N/A
114
+78%
207
+82%
312
+51%
222
-29%
292
+32%
299
+2%
340
+14%
531
+56%
599
+13%
598
0%
650
+9%
660
+2%
637
-3%
567
-11%
462
-19%
347
-25%
197
-43%
147
-25%
154
+5%
151
-2%
129
-15%
101
-22%
26
-74%
EPS (Diluted)
8.76
N/A
15.61
+78%
28.36
+82%
42.7
+51%
30.38
-29%
39.99
+32%
40.84
+2%
46.42
+14%
72.5
+56%
81.82
+13%
81.64
0%
88.74
+9%
90.05
+1%
87.02
-3%
77.46
-11%
63.06
-19%
47.34
-25%
26.79
-43%
20.09
-25%
21.02
+5%
20.6
-2%
17.67
-14%
14.13
-20%
3.55
-75%