VBG Group AB (publ) (FRA:KU4)
Germany · Delayed Price · Currency is EUR 36.88
+0.04 (0.11%)
Last updated: Jan 30, 2026, 8:30 AM CET
VBG Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. 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 |
| 5,358 | 5,579 | 5,740 | 4,580 | 3,611 | 3,147 | |
Revenue Growth (YoY) | -6.85% | -2.80% | 25.32% | 26.83% | 14.75% | -15.52% |
Cost of Revenue | 3,641 | 3,773 | 3,981 | 3,233 | 2,446 | 2,084 |
Gross Profit | 1,717 | 1,806 | 1,759 | 1,347 | 1,165 | 1,064 |
Selling, General & Admin | 925.2 | 886.3 | 805.2 | 729.17 | 584.56 | 564.29 |
Research & Development | 156.68 | 162.88 | 141.94 | 134.38 | 109.99 | 113.63 |
Other Operating Expenses | 2.47 | -9.94 | -3.06 | 23.69 | 8.57 | 12.96 |
Operating Expenses | 1,084 | 1,039 | 944.08 | 887.24 | 703.12 | 690.89 |
Operating Income | 632.94 | 766.44 | 814.91 | 460.04 | 461.7 | 372.66 |
Interest Expense | -58.03 | -57.93 | -60.98 | -37.42 | -14.13 | -19.2 |
Interest & Investment Income | 18.1 | 34.7 | 34.89 | 8.27 | 4.36 | 6.24 |
Currency Exchange Gain (Loss) | 0.18 | 29.68 | -14.94 | 11.93 | -8.11 | -30.23 |
Other Non Operating Income (Expenses) | -3.34 | -1.04 | -9.38 | 0.42 | -2.85 | -3.41 |
EBT Excluding Unusual Items | 589.85 | 771.85 | 764.51 | 443.25 | 440.97 | 326.06 |
Merger & Restructuring Charges | -0.94 | -0.94 | -3.62 | - | - | - |
Gain (Loss) on Sale of Assets | 10.46 | 10.46 | 5.4 | 44.54 | 0.46 | 0.42 |
Pretax Income | 600.18 | 782.18 | 766.29 | 487.8 | 441.43 | 326.48 |
Income Tax Expense | 176.71 | 194.01 | 194.21 | 119.52 | 104.32 | 99.76 |
Net Income | 423.47 | 588.17 | 572.08 | 368.27 | 337.11 | 226.72 |
Net Income to Common | 423.47 | 588.17 | 572.08 | 368.27 | 337.11 | 226.72 |
Net Income Growth | -30.45% | 2.81% | 55.34% | 9.24% | 48.69% | -24.31% |
Shares Outstanding (Basic) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Outstanding (Diluted) | 25 | 25 | 25 | 25 | 25 | 25 |
EPS (Basic) | 16.94 | 23.52 | 22.88 | 14.73 | 13.48 | 9.07 |
EPS (Diluted) | 16.94 | 23.52 | 22.88 | 14.73 | 13.48 | 9.07 |
EPS Growth | -30.45% | 2.81% | 55.34% | 9.24% | 48.69% | -24.31% |
Free Cash Flow | -12.36 | 207.44 | 611.3 | 136.94 | 155.57 | 400.61 |
Free Cash Flow Per Share | -0.49 | 8.30 | 24.45 | 5.48 | 6.22 | 16.02 |
Dividend Per Share | 7.250 | 7.250 | 7.000 | 5.500 | 5.000 | 4.500 |
Dividend Growth | 3.57% | 3.57% | 27.27% | 10.00% | 11.11% | - |
Gross Margin | 32.05% | 32.37% | 30.65% | 29.42% | 32.26% | 33.79% |
Operating Margin | 11.81% | 13.74% | 14.20% | 10.04% | 12.78% | 11.84% |
Profit Margin | 7.90% | 10.54% | 9.97% | 8.04% | 9.34% | 7.20% |
Free Cash Flow Margin | -0.23% | 3.72% | 10.65% | 2.99% | 4.31% | 12.73% |
EBITDA | 767.01 | 879.01 | 910.01 | 544.32 | 540.11 | 452.88 |
EBITDA Margin | 14.31% | 15.76% | 15.85% | 11.88% | 14.96% | 14.39% |
D&A For EBITDA | 134.07 | 112.57 | 95.1 | 84.28 | 78.41 | 80.22 |
EBIT | 632.94 | 766.44 | 814.91 | 460.04 | 461.7 | 372.66 |
EBIT Margin | 11.81% | 13.74% | 14.20% | 10.04% | 12.78% | 11.84% |
Effective Tax Rate | 29.44% | 24.80% | 25.34% | 24.50% | 23.63% | 30.56% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.