GN Store Nord A/S (CPH:GN)

GN Store Nord Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	787	980	2,162	990	6,208	1,657
Cash & Short-Term Investments	787	980	2,162	990	6,208	1,657
Cash Growth	-35.70%	-54.67%	118.38%	-84.05%	274.65%	-4.11%
Accounts Receivable	4,282	4,673	4,442	4,031	3,293	2,676
Other Receivables	1,248	1,040	795	779	517	433
Receivables	5,530	5,713	5,237	4,810	3,810	3,109
Inventory	2,572	2,585	2,657	3,516	1,929	1,722
Other Current Assets	-	50	128	50	28	28
Total Current Assets	8,889	9,328	10,184	9,366	11,975	6,516
Property, Plant & Equipment	1,052	1,088	1,036	1,255	1,300	1,057
Long-Term Investments	323	453	412	456	383	641
Goodwill	-	11,358	11,154	11,570	5,422	4,365
Other Intangible Assets	17,126	5,960	5,771	5,976	2,914	2,642
Long-Term Accounts Receivable	207	211	168	-	-	-
Long-Term Deferred Tax Assets	552	566	494	491	389	392
Other Long-Term Assets	1,794	839	653	773	640	626
Total Assets	29,943	30,611	30,642	30,589	23,552	16,682
Accounts Payable	1,472	1,627	1,719	1,554	1,280	1,238
Short-Term Debt	183	258	-	-	-	-
Current Portion of Long-Term Debt	2,381	1,746	9,674	6,033	1,628	356
Current Portion of Leases	94	85	87	109	127	121
Current Income Taxes Payable	311	280	229	226	72	253
Other Current Liabilities	3,452	4,155	3,933	3,812	3,035	3,060
Total Current Liabilities	7,893	8,151	15,642	11,734	6,142	5,028
Long-Term Debt	8,758	9,036	3,527	9,866	9,513	5,069
Long-Term Leases	355	362	211	262	311	324
Long-Term Deferred Tax Liabilities	1,032	1,036	745	915	402	362
Other Long-Term Liabilities	1,124	1,172	921	1,005	948	685
Total Liabilities	19,191	19,787	21,055	23,789	17,323	11,504
Common Stock	604	604	604	549	553	569
Retained Earnings	13,727	13,660	12,781	10,514	10,505	9,770
Treasury Stock	-2,725	-2,725	-2,725	-3,366	-3,731	-3,640
Comprehensive Income & Other	-854	-715	-1,073	-897	-1,098	-1,521
Shareholders' Equity	10,752	10,824	9,587	6,800	6,229	5,178
Total Liabilities & Equity	29,943	30,611	30,642	30,589	23,552	16,682
Total Debt	11,771	11,487	13,499	16,270	11,579	5,870
Net Cash (Debt)	-10,984	-10,507	-11,337	-15,280	-5,371	-4,213
Net Cash Per Share	-75.39	-72.11	-81.57	-119.26	-41.25	-32.40
Filing Date Shares Outstanding	145.61	145.61	145.61	127.97	127.72	128.97
Total Common Shares Outstanding	145.61	145.61	145.61	127.97	127.72	128.97
Working Capital	996	1,177	-5,458	-2,368	5,833	1,488
Book Value Per Share	73.84	74.33	65.84	53.14	48.77	40.15
Tangible Book Value	-6,374	-6,494	-7,338	-10,746	-2,107	-1,829
Tangible Book Value Per Share	-43.77	-44.60	-50.39	-83.97	-16.50	-14.18
Buildings	-	703	679	671	636	419
Machinery	-	956	935	958	923	780
Construction In Progress	-	24	14	14	18	30
Leasehold Improvements	-	209	210	236	202	180

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.