Carlsberg A/S (CPH:CARL.B)
Denmark · Delayed Price · Currency is DKK 844.00
-8.80 (-1.03%)
At close: Jun 12, 2026
Carlsberg Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 89,095 | 75,011 | 73,585 | 70,265 | 60,097 | |
Revenue Growth (YoY) | 18.78% | 1.94% | 4.72% | 16.92% | 2.66% |
Cost of Revenue | 48,859 | 40,631 | 40,753 | 38,198 | 31,528 |
Gross Profit | 40,236 | 34,380 | 32,832 | 32,067 | 28,569 |
Selling, General & Admin | 28,089 | 23,623 | 22,432 | 21,566 | 18,851 |
Other Operating Expenses | 717 | -135 | -274 | -185 | -1,114 |
Total Operating Expenses | 28,806 | 23,488 | 22,158 | 21,381 | 17,737 |
Operating Income | 11,430 | 10,892 | 10,674 | 10,686 | 10,832 |
Interest Income | 1,136 | 959 | 755 | 347 | 571 |
Interest Expense | -3,516 | -1,864 | -1,599 | -1,072 | -956 |
Total Non-Operating Income (Expense) | -2,380 | -905 | -844 | -725 | -385 |
Pretax Income | 9,050 | 9,987 | 9,830 | 9,961 | 10,447 |
Provision for Income Taxes | 2,072 | 1,982 | 1,859 | 1,778 | 2,154 |
Net Income | 6,978 | 8,005 | 7,971 | 8,183 | 8,293 |
Minority Interest in Earnings | 1,023 | 1,147 | 1,011 | 1,171 | 1,163 |
Earnings From Discontinued Operations | - | 2,258 | -47,748 | -8,075 | -284 |
Net Income to Common | 5,955 | 9,116 | -40,788 | -1,063 | 6,846 |
Net Income Growth | -34.67% | - | - | - | 13.53% |
Shares Outstanding (Basic) | 132 | 133 | 136 | 140 | 144 |
Shares Outstanding (Diluted) | 133 | 133 | 136 | 140 | 144 |
Shares Change (YoY) | -0.29% | -2.59% | -2.67% | -2.84% | -1.67% |
EPS (Basic) | 45.10 | 68.70 | -299.70 | -7.60 | 47.60 |
EPS (Diluted) | 44.90 | 68.60 | -299.70 | -7.60 | 47.40 |
EPS Growth | -34.55% | - | - | - | 15.33% |
Free Cash Flow | 7,507 | 6,644 | 7,720 | 8,931 | 8,373 |
Free Cash Flow Growth | 12.99% | -13.94% | -13.56% | 6.66% | 28.18% |
Free Cash Flow Per Share | 56.64 | 49.98 | 56.58 | 63.70 | 58.03 |
Dividends Per Share | 29.000 | 27.000 | 27.000 | 27.000 | 24.000 |
Dividend Growth | 7.41% | - | - | 12.50% | 9.09% |
Gross Margin | 45.16% | 45.83% | 44.62% | 45.64% | 47.54% |
Operating Margin | 12.83% | 14.52% | 14.51% | 15.21% | 18.02% |
Profit Margin | 7.83% | 10.67% | 10.83% | 11.65% | 13.80% |
FCF Margin | 8.43% | 8.86% | 10.49% | 12.71% | 13.93% |
EBITDA | 16,858 | 15,262 | 14,748 | 14,873 | 15,070 |
EBITDA Margin | 18.92% | 20.35% | 20.04% | 21.17% | 25.08% |
EBIT | 11,430 | 10,892 | 10,674 | 10,686 | 10,832 |
EBIT Margin | 12.83% | 14.52% | 14.51% | 15.21% | 18.02% |
Effective Tax Rate | 22.89% | 19.85% | 18.91% | 17.85% | 20.62% |