Glunz & Jensen Holding A/S (CPH:GJ)

Denmark · Delayed Price · Currency is DKK

85.50

0.00 (0.00%)

Jul 23, 2026, 4:39 PM CET

Glunz & Jensen Holding Cash Flow Statement

Financials in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Operating Activities

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	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	8.48	2.83	2.91	12.13	0.86
Depreciation & Amortization	1.54	1.59	2.25	6.11	14.88
Other Adjustments	7.75	5.37	7.6	4.48	-3.28
Change in Receivables	-7.63	-1.97	4.64	-3.93	6.31
Changes in Inventories	-1.69	6.01	13.87	-4.45	10.15
Changes in Accounts Payable	2.79	-2.55	-12.7	11.9	-9.53
Changes in Income Taxes Payable	-0.16	-0.22	-0.02	-0.45	-0.22
Changes in Other Operating Activities	-4.42	-4.53	-4.57	-2.61	-3.57
Operating Cash Flow	6.66	6.54	13.98	23.19	15.6
Operating Cash Flow Growth	1.97%	-53.27%	-39.70%	48.68%	-

Investing Activities

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	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Capital Expenditures	-2.36	-1.13	-0.76	-0.63	-0.28
Sale of Property, Plant & Equipment	0.04	0.13	0	0.04	0.48
Purchases of Intangible Assets	-0.35	-0.57	-	-	-
Proceeds from Sale of Investments	-	-	0.08	-	-
Other Investing Activities	-4.65	-	-	-3.5	-
Investing Cash Flow	-7.33	-1.57	-0.67	-4.09	0.2

Financing Activities

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	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Long-Term Debt Issued	0.83	-3.52	-10.21	-15.12	-11.59
Net Long-Term Debt Issued (Repaid)	0.83	-3.52	-10.21	-15.12	-11.59
Other Financing Activities	-0.32	-2.1	-2.78	-3.79	-4.78
Financing Cash Flow	0.51	-5.62	-12.98	-18.91	-16.37

Net Cash Flow

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	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Foreign Exchange Rate Adjustments	-0.07	0.04	-0.02	0.01	-0.02
Net Cash Flow	-0.15	-0.65	0.33	0.2	-0.57

Free Cash Flow

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	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Free Cash Flow	4.3	5.41	13.23	22.56	15.32
Free Cash Flow Growth	-20.52%	-59.10%	-41.38%	47.27%	-
FCF Margin	2.99%	4.13%	9.23%	15.35%	11.19%
Free Cash Flow Per Share	2.36	2.97	7.26	12.39	8.41
Levered Free Cash Flow	5.01	-1.51	-9.22	6.89	0.7
Unlevered Free Cash Flow	7.52	5.94	5.16	24.64	16.12