GN Store Nord A/S (FRA:GNN)
Germany · Delayed Price · Currency is EUR 14.67
-0.02 (-0.10%)
Last updated: Jan 26, 2026, 8:04 AM CET
GN Store Nord Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. 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 |
| 17,123 | 17,985 | 18,120 | 18,687 | 15,775 | 13,449 | |
Revenue Growth (YoY) | -5.06% | -0.74% | -3.03% | 18.46% | 17.29% | 6.96% |
Cost of Revenue | 7,793 | 8,421 | 9,175 | 9,303 | 7,093 | 6,161 |
Gross Profit | 9,330 | 9,564 | 8,945 | 9,384 | 8,682 | 7,288 |
Selling, General & Admin | 5,965 | 5,900 | 5,878 | 6,150 | 4,645 | 4,435 |
Research & Development | 1,286 | 1,387 | 1,366 | 1,378 | 1,385 | 1,084 |
Amortization of Goodwill & Intangibles | 356 | 365 | 389 | 420 | 161 | 198 |
Other Operating Expenses | 6 | 20 | -8 | 17 | -15 | -103 |
Operating Expenses | 7,613 | 7,672 | 7,625 | 7,965 | 6,176 | 5,614 |
Operating Income | 1,717 | 1,892 | 1,320 | 1,419 | 2,506 | 1,674 |
Interest Expense | -578 | -379 | -326 | -380 | -91 | -68 |
Interest & Investment Income | 139 | 92 | 63 | 7 | 2 | 5 |
Earnings From Equity Investments | -5 | -7 | -64 | 19 | -36 | -9 |
Currency Exchange Gain (Loss) | 96 | 96 | -100 | 89 | 92 | -20 |
Other Non Operating Income (Expenses) | -315 | -315 | -100 | -262 | -97 | 41 |
EBT Excluding Unusual Items | 1,054 | 1,379 | 793 | 892 | 2,376 | 1,623 |
Merger & Restructuring Charges | - | - | - | -196 | - | - |
Gain (Loss) on Sale of Investments | 14 | 14 | 1 | 141 | 5 | 36 |
Gain (Loss) on Sale of Assets | 3 | 72 | 61 | -9 | 4 | -4 |
Asset Writedown | -104 | -104 | -315 | -47 | -69 | -136 |
Other Unusual Items | - | - | -197 | -56 | -45 | 93 |
Pretax Income | 967 | 1,361 | 343 | 725 | 2,271 | 1,612 |
Income Tax Expense | 215 | 302 | 77 | 155 | 481 | 343 |
Earnings From Continuing Operations | 752 | 1,059 | 266 | 570 | 1,790 | 1,269 |
Net Income to Company | 752 | 1,059 | 266 | 570 | 1,790 | 1,269 |
Minority Interest in Earnings | -76 | -71 | -38 | -59 | -34 | -17 |
Net Income | 676 | 988 | 228 | 511 | 1,756 | 1,252 |
Net Income to Common | 676 | 988 | 228 | 511 | 1,756 | 1,252 |
Net Income Growth | 2.74% | 333.33% | -55.38% | -70.90% | 40.26% | -13.89% |
Shares Outstanding (Basic) | 146 | 146 | 139 | 128 | 129 | 129 |
Shares Outstanding (Diluted) | 146 | 146 | 139 | 128 | 130 | 130 |
Shares Change (YoY) | -0.08% | 4.84% | 8.48% | -1.59% | 0.13% | -1.76% |
EPS (Basic) | 4.64 | 6.79 | 1.64 | 4.00 | 13.63 | 9.72 |
EPS (Diluted) | 4.64 | 6.78 | 1.64 | 3.99 | 13.49 | 9.63 |
EPS Growth | 2.88% | 313.42% | -58.90% | -70.42% | 40.08% | -12.29% |
Free Cash Flow | 2,002 | 2,605 | 2,545 | 418 | 1,655 | 2,985 |
Free Cash Flow Per Share | 13.75 | 17.88 | 18.31 | 3.26 | 12.71 | 22.96 |
Dividend Per Share | - | - | - | - | 1.550 | 1.450 |
Dividend Growth | - | - | - | - | 6.90% | - |
Gross Margin | 54.49% | 53.18% | 49.36% | 50.22% | 55.04% | 54.19% |
Operating Margin | 10.03% | 10.52% | 7.29% | 7.59% | 15.89% | 12.45% |
Profit Margin | 3.95% | 5.49% | 1.26% | 2.73% | 11.13% | 9.31% |
Free Cash Flow Margin | 11.69% | 14.48% | 14.04% | 2.24% | 10.49% | 22.20% |
EBITDA | 2,112 | 2,318 | 1,846 | 2,080 | 2,866 | 2,058 |
EBITDA Margin | 12.33% | 12.89% | 10.19% | 11.13% | 18.17% | 15.30% |
D&A For EBITDA | 395 | 426 | 526 | 661 | 360 | 384 |
EBIT | 1,717 | 1,892 | 1,320 | 1,419 | 2,506 | 1,674 |
EBIT Margin | 10.03% | 10.52% | 7.29% | 7.59% | 15.89% | 12.45% |
Effective Tax Rate | 22.23% | 22.19% | 22.45% | 21.38% | 21.18% | 21.28% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.