2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $17M | $17M | $7.8M | $9.7M | $8M |
Cost of Revenue | $13M | $11M | $3.3M | $3.8M | $3.7M |
Gross Profit | $3.4M | $6M | $4.5M | $5.9M | $4.4M |
Gross Profit % | 20% | 35% | 58% | 61% | 54% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $2.5M | $5M | $3.5M | $3.4M | $1.1M |
Dep. & Amort. | $18K | $13K | $65K | $121K | $144K |
Def. Tax | $0 | $0 | $0 | -$8.8M | $0 |
Stock Comp. | $0 | $0 | $0 | $50K | $49K |
Chg. in WC | -$3.5M | -$724K | -$2M | -$9.6M | $17M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $3.6M | $4.9M | $6.2M | $16M | $26M |
ST Investments | $0 | $0 | $0 | $1M | $992K |
Cash & ST Inv. | $3.6M | $4.9M | $6.2M | $16M | $26M |
Receivables | $8M | $2.7M | $3.6M | $17M | $14M |
Inventory | $14M | $12M | $13M | $38M | $0 |
Q2 2024 reported profit was low due to a one-off IT separation cost of DKK 195 million after tax, but profit after tax from continuing operations beat consensus by 6%, driven by strong investment returns.
Insurance revenue grew 13.6% in the quarter, with organic growth at 5.8% (up from 4.3% in Q1), supported by pricing initiatives, higher retention, and improved new sales; combined ratio was 86.0 (88.2 before runoff).
Price increases, especially in motor insurance (over 15% on new business and individualized increases on existing customers), are being implemented to offset claims inflation, but full impact will take 12–18 months to be realized in earnings.
Updated 2024 guidance: expected organic growth raised to ~6%, combined ratio narrowed to 83–85%, expense ratio lowered to below 17%, and profit from continuing operations guided to DKK 1,255–1,460 million; net profit forecast (including one-offs) lowered to DKK 950–1,175 million.
Sampo has made a recommended public tender offer for all shares in Topdanmark, offering a 27% premium; transaction expected to conclude in September, with additional one-off transaction costs of DKK 90–110 million expected.