Flügger group A/S (CPH:FLUG.B)
Denmark · Delayed Price · Currency is DKK 362.00
-2.00 (-0.55%)
Feb 16, 2026, 3:10 PM CET
Flügger group Income Statement
Financials in millions DKK. Fiscal year is May - April.
Millions DKK. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
| 2,293 | 2,272 | 2,208 | 2,130 | 2,520 | 2,162 | |
Revenue Growth (YoY) | 1.87% | 2.90% | 3.65% | -15.46% | 16.56% | 14.09% |
Cost of Revenue | 1,044 | 1,055 | 1,073 | 1,102 | 1,252 | 946.79 |
Gross Profit | 1,249 | 1,217 | 1,135 | 1,028 | 1,268 | 1,215 |
Selling, General & Admin | 1,154 | 1,124 | 1,069 | 1,043 | 1,105 | 992.37 |
Other Operating Expenses | -2 | -3 | - | -2.99 | 0.18 | -6.33 |
Operating Expenses | 1,152 | 1,121 | 1,069 | 1,040 | 1,106 | 986.04 |
Operating Income | 97 | 96 | 66 | -12.64 | 162.53 | 228.81 |
Interest Expense | -17 | -19 | -20 | -15.04 | -18.54 | -10.62 |
Interest & Investment Income | - | 5 | 5 | 1.52 | 1.65 | 1.23 |
Currency Exchange Gain (Loss) | 2 | 2 | -6 | 4.51 | 5.76 | 1.43 |
Other Non Operating Income (Expenses) | - | - | -1 | -0.12 | -3.24 | - |
EBT Excluding Unusual Items | 82 | 84 | 44 | -21.77 | 148.16 | 220.85 |
Impairment of Goodwill | - | - | - | - | -69.71 | - |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.03 |
Gain (Loss) on Sale of Assets | -2 | -2 | 2 | 0.84 | 10.72 | -0.69 |
Asset Writedown | - | - | - | 4.19 | -62.06 | - |
Pretax Income | 80 | 82 | 46 | -16.75 | 27.11 | 220.19 |
Income Tax Expense | 18 | 19 | 21 | -8.15 | 35.3 | 40.21 |
Earnings From Continuing Operations | 62 | 63 | 25 | -8.59 | -8.19 | 179.98 |
Earnings From Discontinued Operations | - | - | -15 | 41.45 | - | - |
Net Income to Company | 62 | 63 | 10 | 32.85 | -8.19 | 179.98 |
Minority Interest in Earnings | -4 | -5 | -6 | 11.55 | 15.66 | -9.14 |
Net Income | 58 | 58 | 4 | 44.4 | 7.46 | 170.84 |
Net Income to Common | 58 | 58 | 4 | 44.4 | 7.46 | 170.84 |
Net Income Growth | 56.76% | 1350.00% | -90.99% | 494.91% | -95.63% | 195.34% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change (YoY) | 1.02% | 0.37% | -0.29% | 1.80% | 1.80% | 0.14% |
EPS (Basic) | 19.29 | 19.34 | 1.34 | 14.82 | 2.54 | 59.09 |
EPS (Diluted) | 19.29 | 19.34 | 1.18 | -1.30 | 2.50 | 59.09 |
EPS Growth | 57.67% | 1540.83% | - | - | -95.77% | 195.46% |
Free Cash Flow | 219 | 216 | 140 | 16.01 | -106.29 | 192.38 |
Free Cash Flow Per Share | 72.61 | 72.04 | 46.86 | 5.34 | -36.12 | 66.54 |
Dividend Per Share | 20.000 | 20.000 | 5.000 | 5.000 | 10.000 | 15.000 |
Dividend Growth | 300.00% | 300.00% | - | -50.00% | -33.33% | 50.00% |
Gross Margin | 54.47% | 53.56% | 51.40% | 48.25% | 50.33% | 56.20% |
Operating Margin | 4.23% | 4.23% | 2.99% | -0.59% | 6.45% | 10.59% |
Profit Margin | 2.53% | 2.55% | 0.18% | 2.08% | 0.30% | 7.90% |
Free Cash Flow Margin | 9.55% | 9.51% | 6.34% | 0.75% | -4.22% | 8.90% |
EBITDA | 165 | 163 | 129 | 38.36 | 262.33 | 290.15 |
EBITDA Margin | 7.20% | 7.17% | 5.84% | 1.80% | 10.41% | 13.42% |
D&A For EBITDA | 68 | 67 | 63 | 51 | 99.8 | 61.34 |
EBIT | 97 | 96 | 66 | -12.64 | 162.53 | 228.81 |
EBIT Margin | 4.23% | 4.23% | 2.99% | -0.59% | 6.45% | 10.59% |
Effective Tax Rate | 22.50% | 23.17% | 45.65% | - | 130.22% | 18.26% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.