Brødrene A & O Johansen A/S (CPH:AOJ.B)
Denmark · Delayed Price · Currency is DKK 106.20
-0.40 (-0.38%)
Nov 10, 2026, 4:11 PM CET
Brødrene A & O Johansen Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 6,726 | 6,121 | 5,429 | 5,261 | 5,375 | 4,801 | |
Revenue Growth | 12.13% | 12.74% | 3.20% | -2.12% | 11.97% | 17.13% |
Cost of Revenue | 5,062 | 4,638 | 4,179 | 4,029 | 4,068 | 3,684 |
Gross Profit | 1,664 | 1,483 | 1,250 | 1,232 | 1,307 | 1,117 |
Selling, General & Admin | 1,181 | 1,051 | 900.3 | 829 | 818.76 | 702.1 |
Other Operating Expenses | -2.1 | -1.7 | -16.4 | -2 | -3.57 | -2.68 |
Operating Expenses | 1,353 | 1,191 | 1,004 | 940.1 | 923.2 | 799.92 |
Operating Income | 311 | 292.6 | 246.1 | 292.2 | 383.55 | 316.75 |
Interest Expense | -50.2 | -40.5 | -48.3 | -27.5 | -9.16 | -4.33 |
Interest & Investment Income | 14.2 | 5 | 11.8 | 3.3 | 2.09 | 2.04 |
Currency Exchange Gain (Loss) | 3 | 3 | 0.5 | -6.2 | -0.55 | 6.13 |
Other Non Operating Income (Expenses) | 1 | - | - | - | -0 | - |
EBT Excluding Unusual Items | 279 | 260.1 | 210.1 | 261.8 | 375.93 | 320.59 |
Gain (Loss) on Sale of Assets | - | - | - | - | 1.5 | 5.55 |
Pretax Income | 279 | 260.1 | 210.1 | 261.8 | 377.43 | 326.14 |
Income Tax Expense | 62.8 | 59.4 | 46.7 | 55.7 | 82.96 | 72.32 |
Net Income | 216.2 | 200.7 | 163.4 | 206.1 | 294.47 | 253.82 |
Net Income to Common | 216.2 | 200.7 | 163.4 | 206.1 | 294.47 | 253.82 |
Net Income Growth | 19.32% | 22.83% | -20.72% | -30.01% | 16.02% | 46.82% |
Shares Outstanding (Basic) | 27 | 27 | 27 | 27 | 27 | 27 |
Shares Outstanding (Diluted) | 28 | 27 | 27 | 27 | 27 | 27 |
Shares Change | 2.21% | 0.20% | 0.15% | 0.14% | 0.06% | - |
EPS (Basic) | 7.97 | 7.37 | 6.01 | 7.58 | 10.84 | 9.34 |
EPS (Diluted) | 7.78 | 7.30 | 6.00 | 7.58 | 10.80 | 9.30 |
EPS Growth | 15.93% | 21.67% | -20.89% | -29.78% | 16.13% | 46.20% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 238.3 | 178 | 83 | 251.6 | 51.26 | 137.58 |
Free Cash Flow Per Share | 8.63 | 6.51 | 3.04 | 9.24 | 1.89 | 5.06 |
Dividend Per Share | 3.750 | 3.750 | 3.000 | 3.750 | 5.250 | 4.500 |
Dividend Growth | 25.00% | 25.00% | -20.00% | -28.57% | 16.67% | 200.00% |
Gross Margin | 24.74% | 24.23% | 23.02% | 23.42% | 24.31% | 23.26% |
Operating Margin | 4.62% | 4.78% | 4.53% | 5.55% | 7.14% | 6.60% |
Profit Margin | 3.21% | 3.28% | 3.01% | 3.92% | 5.48% | 5.29% |
Free Cash Flow Margin | 3.54% | 2.91% | 1.53% | 4.78% | 0.95% | 2.87% |
EBITDA | 402.6 | 351.2 | 302.3 | 355.1 | 445.06 | 369.99 |
EBITDA Margin | 5.99% | 5.74% | 5.57% | 6.75% | 8.28% | 7.71% |
D&A For EBITDA | 91.6 | 58.6 | 56.2 | 62.9 | 61.51 | 53.25 |
EBIT | 311 | 292.6 | 246.1 | 292.2 | 383.55 | 316.75 |
EBIT Margin | 4.62% | 4.78% | 4.53% | 5.55% | 7.14% | 6.60% |
Effective Tax Rate | 22.51% | 22.84% | 22.23% | 21.28% | 21.98% | 22.18% |