Komplett ASA (FRA:GJ60)
Germany · Delayed Price · Currency is EUR 1.195
+0.005 (0.42%)
At close: Jan 28, 2026
Komplett ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 |
Operating Revenue | 15,156 | 14,932 | 15,541 | 14,299 | 10,903 | 9,765 |
| 15,156 | 14,932 | 15,541 | 14,299 | 10,903 | 9,765 | |
Revenue Growth (YoY) | 2.18% | -3.92% | 8.69% | 31.15% | 11.65% | 29.86% |
Cost of Revenue | 14,387 | 14,224 | 14,664 | 13,644 | 10,092 | 9,012 |
Gross Profit | 769 | 708 | 877 | 655 | 811 | 753 |
Other Operating Expenses | 414 | 391 | 445 | 354 | 308 | 339 |
Operating Expenses | 817 | 775 | 780 | 610 | 437 | 476 |
Operating Income | -48 | -67 | 97 | 45 | 374 | 277 |
Interest Expense | -138.9 | -142.9 | -135.3 | -111 | -28.16 | -26.4 |
Interest & Investment Income | 11.7 | 11.7 | 9 | 2 | 2.93 | 4.93 |
Earnings From Equity Investments | 1 | 1 | 3 | 4 | 3 | 2 |
Currency Exchange Gain (Loss) | 1.8 | 1.8 | -2 | - | 0.21 | -4.82 |
Other Non Operating Income (Expenses) | -41.6 | -40.6 | -37.7 | 1 | 1.02 | 0.29 |
EBT Excluding Unusual Items | -214 | -236 | -66 | -59 | 353 | 253 |
Merger & Restructuring Charges | - | - | - | -39 | -5 | - |
Asset Writedown | - | - | -983 | - | - | - |
Pretax Income | -214 | -236 | -1,049 | -98 | 348 | 253 |
Income Tax Expense | -40 | -44 | -11 | -56 | 48 | 32 |
Earnings From Continuing Operations | -174 | -192 | -1,038 | -42 | 300 | 221 |
Earnings From Discontinued Operations | - | - | - | 10 | - | - |
Net Income to Company | -174 | -192 | -1,038 | -32 | 300 | 221 |
Net Income | -174 | -192 | -1,038 | -32 | 300 | 221 |
Preferred Dividends & Other Adjustments | - | - | - | - | 1,996 | 108 |
Net Income to Common | -174 | -192 | -1,038 | -32 | -1,696 | 113 |
Net Income Growth | - | - | - | - | 35.75% | 580.54% |
Shares Outstanding (Basic) | 175 | 175 | 175 | 105 | 51 | 14 |
Shares Outstanding (Diluted) | 175 | 175 | 175 | 105 | 51 | 14 |
Shares Change (YoY) | - | 0.00% | 67.44% | 104.60% | 254.17% | - |
EPS (Basic) | -0.99 | -1.10 | -5.92 | -0.31 | -33.14 | 7.82 |
EPS (Diluted) | -0.99 | -1.10 | -5.92 | -0.31 | -33.14 | 7.82 |
EPS Growth | - | - | - | - | - | 247.97% |
Free Cash Flow | 548 | 910 | 654 | 925 | 9 | 433 |
Free Cash Flow Per Share | 3.13 | 5.19 | 3.73 | 8.83 | 0.18 | 29.96 |
Gross Margin | 5.07% | 4.74% | 5.64% | 4.58% | 7.44% | 7.71% |
Operating Margin | -0.32% | -0.45% | 0.62% | 0.32% | 3.43% | 2.84% |
Profit Margin | -1.15% | -1.29% | -6.68% | -0.22% | -15.55% | 1.16% |
Free Cash Flow Margin | 3.62% | 6.09% | 4.21% | 6.47% | 0.08% | 4.43% |
EBITDA | -158 | 33 | 189 | 113 | 438 | 414 |
EBITDA Margin | -1.04% | 0.22% | 1.22% | 0.79% | 4.02% | 4.24% |
D&A For EBITDA | -110 | 100 | 92 | 68 | 64 | 137 |
EBIT | -48 | -67 | 97 | 45 | 374 | 277 |
EBIT Margin | -0.32% | -0.45% | 0.62% | 0.32% | 3.43% | 2.84% |
Effective Tax Rate | - | - | - | - | 13.79% | 12.65% |
Revenue as Reported | 15,301 | 15,301 | 15,861 | 14,618 | 11,043 | 9,866 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.