GN Store Nord A/S (CPH:GN)
Denmark
· Delayed Price · Currency is DKK 119.90
-7.90 (-6.18%)
Mar 4, 2025, 1:59 PM CET
GN Store Nord Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 17,985 | 18,120 | 18,687 | 15,775 | 13,449 | Upgrade
|
| Revenue Growth (YoY) | -0.75% | -3.03% | 18.46% | 17.29% | 6.96% | Upgrade
|
| Cost of Revenue | 8,421 | 9,175 | 9,303 | 7,093 | 6,161 | Upgrade
|
| Gross Profit | 9,564 | 8,945 | 9,384 | 8,682 | 7,288 | Upgrade
|
| Selling, General & Admin | 5,900 | 5,878 | 6,150 | 4,645 | 4,435 | Upgrade
|
| Research & Development | 1,387 | 1,366 | 1,378 | 1,385 | 1,084 | Upgrade
|
| Other Operating Expenses | 20 | -8 | 17 | -15 | -103 | Upgrade
|
| Operating Expenses | 7,672 | 7,625 | 7,965 | 6,176 | 5,614 | Upgrade
|
| Operating Income | 1,892 | 1,320 | 1,419 | 2,506 | 1,674 | Upgrade
|
| Interest Expense | -379 | -326 | -380 | -91 | -68 | Upgrade
|
| Interest & Investment Income | 92 | 63 | 7 | 2 | 5 | Upgrade
|
| Earnings From Equity Investments | -7 | -64 | 19 | -36 | -9 | Upgrade
|
| Currency Exchange Gain (Loss) | 96 | -100 | 89 | 92 | -20 | Upgrade
|
| Other Non Operating Income (Expenses) | -315 | -100 | -262 | -97 | 41 | Upgrade
|
| EBT Excluding Unusual Items | 1,379 | 793 | 892 | 2,376 | 1,623 | Upgrade
|
| Merger & Restructuring Charges | - | - | -196 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 14 | 1 | 141 | 5 | 36 | Upgrade
|
| Gain (Loss) on Sale of Assets | 72 | 61 | -9 | 4 | -4 | Upgrade
|
| Asset Writedown | -104 | -315 | -47 | -69 | -136 | Upgrade
|
| Other Unusual Items | - | -197 | -56 | -45 | 93 | Upgrade
|
| Pretax Income | 1,361 | 343 | 725 | 2,271 | 1,612 | Upgrade
|
| Income Tax Expense | 302 | 77 | 155 | 481 | 343 | Upgrade
|
| Earnings From Continuing Operations | 1,059 | 266 | 570 | 1,790 | 1,269 | Upgrade
|
| Net Income to Company | 1,059 | 266 | 570 | 1,790 | 1,269 | Upgrade
|
| Minority Interest in Earnings | -71 | -38 | -59 | -34 | -17 | Upgrade
|
| Net Income | 988 | 228 | 511 | 1,756 | 1,252 | Upgrade
|
| Net Income to Common | 988 | 228 | 511 | 1,756 | 1,252 | Upgrade
|
| Net Income Growth | 333.33% | -55.38% | -70.90% | 40.26% | -13.89% | Upgrade
|
| Shares Outstanding (Basic) | 146 | 139 | 128 | 129 | 129 | Upgrade
|
| Shares Outstanding (Diluted) | 146 | 139 | 128 | 130 | 130 | Upgrade
|
| Shares Change (YoY) | 4.84% | 8.48% | -1.59% | 0.12% | -1.76% | Upgrade
|
| EPS (Basic) | 6.79 | 1.64 | 4.00 | 13.63 | 9.72 | Upgrade
|
| EPS (Diluted) | 6.78 | 1.64 | 3.99 | 13.49 | 9.63 | Upgrade
|
| EPS Growth | 313.41% | -58.90% | -70.42% | 40.08% | -12.30% | Upgrade
|
| Free Cash Flow | 2,605 | 2,545 | 418 | 1,655 | 2,985 | Upgrade
|
| Free Cash Flow Per Share | 17.88 | 18.31 | 3.26 | 12.71 | 22.96 | Upgrade
|
| Dividend Per Share | - | - | - | 1.550 | 1.450 | Upgrade
|
| Dividend Growth | - | - | - | 6.90% | 0% | Upgrade
|
| Gross Margin | 53.18% | 49.37% | 50.22% | 55.04% | 54.19% | Upgrade
|
| Operating Margin | 10.52% | 7.28% | 7.59% | 15.89% | 12.45% | Upgrade
|
| Profit Margin | 5.49% | 1.26% | 2.73% | 11.13% | 9.31% | Upgrade
|
| Free Cash Flow Margin | 14.48% | 14.05% | 2.24% | 10.49% | 22.19% | Upgrade
|
| EBITDA | 2,318 | 1,846 | 2,080 | 2,866 | 2,058 | Upgrade
|
| EBITDA Margin | 12.89% | 10.19% | 11.13% | 18.17% | 15.30% | Upgrade
|
| D&A For EBITDA | 426 | 526 | 661 | 360 | 384 | Upgrade
|
| EBIT | 1,892 | 1,320 | 1,419 | 2,506 | 1,674 | Upgrade
|
| EBIT Margin | 10.52% | 7.28% | 7.59% | 15.89% | 12.45% | Upgrade
|
| Effective Tax Rate | 22.19% | 22.45% | 21.38% | 21.18% | 21.28% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.