Nilörngruppen AB (LON:0GB5)
London
· Delayed Price · Currency is GBP · Price in SEK 68.80
+0.80 (1.18%)
At close: Feb 19, 2025
Nilörngruppen AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. 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 |
| Operating Revenue | 944.67 | 869.77 | 942.81 | 788.31 | 618.23 | Upgrade
|
| Other Revenue | - | 8.11 | 5.46 | 1.94 | 1.48 | Upgrade
|
| Revenue | 944.67 | 877.88 | 948.27 | 790.25 | 619.72 | Upgrade
|
| Revenue Growth (YoY) | 7.61% | -7.42% | 20.00% | 27.52% | -13.43% | Upgrade
|
| Cost of Revenue | 517.15 | 490.06 | 526.29 | 424.17 | 346.11 | Upgrade
|
| Gross Profit | 427.52 | 387.82 | 421.97 | 366.08 | 273.61 | Upgrade
|
| Selling, General & Admin | 313.48 | 295.34 | 265.48 | 225.83 | 209.33 | Upgrade
|
| Other Operating Expenses | -3.38 | - | - | - | -12.3 | Upgrade
|
| Operating Expenses | 344.67 | 326.53 | 295.4 | 251.77 | 222.29 | Upgrade
|
| Operating Income | 82.85 | 61.29 | 126.58 | 114.31 | 51.32 | Upgrade
|
| Interest Expense | -8.65 | -6.29 | -2.21 | -1.95 | -2.81 | Upgrade
|
| Interest & Investment Income | 3.83 | 2.33 | 0.75 | 0.65 | 0.61 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -4.78 | 6.59 | 3.11 | -1.21 | Upgrade
|
| Other Non Operating Income (Expenses) | -0 | - | - | - | -0.52 | Upgrade
|
| EBT Excluding Unusual Items | 78.03 | 52.55 | 131.7 | 116.11 | 47.39 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 0.02 | 0.72 | 0.09 | 0.27 | Upgrade
|
| Asset Writedown | - | - | - | - | -0.6 | Upgrade
|
| Pretax Income | 78.03 | 52.56 | 132.42 | 116.2 | 47.07 | Upgrade
|
| Income Tax Expense | 19.11 | 13.18 | 31.42 | 28.77 | 13.55 | Upgrade
|
| Net Income | 58.93 | 39.39 | 101 | 87.44 | 33.51 | Upgrade
|
| Net Income to Common | 58.93 | 39.39 | 101 | 87.44 | 33.51 | Upgrade
|
| Net Income Growth | 49.61% | -61.00% | 15.51% | 160.90% | -29.06% | Upgrade
|
| Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 11 | Upgrade
|
| Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 11 | Upgrade
|
| Shares Change (YoY) | - | - | - | -0.00% | - | Upgrade
|
| EPS (Basic) | 5.17 | 3.45 | 8.86 | 7.67 | 2.94 | Upgrade
|
| EPS (Diluted) | 5.17 | 3.45 | 8.86 | 7.67 | 2.94 | Upgrade
|
| EPS Growth | 49.80% | -61.05% | 15.51% | 160.90% | -29.00% | Upgrade
|
| Free Cash Flow | 84.63 | 82.06 | 34.06 | 72.7 | 69.52 | Upgrade
|
| Free Cash Flow Per Share | 7.42 | 7.20 | 2.99 | 6.38 | 6.10 | Upgrade
|
| Dividend Per Share | 1.500 | 1.000 | 5.000 | 5.000 | 2.000 | Upgrade
|
| Dividend Growth | 50.00% | -80.00% | 0% | 150.00% | - | Upgrade
|
| Gross Margin | 45.26% | 44.18% | 44.50% | 46.32% | 44.15% | Upgrade
|
| Operating Margin | 8.77% | 6.98% | 13.35% | 14.46% | 8.28% | Upgrade
|
| Profit Margin | 6.24% | 4.49% | 10.65% | 11.06% | 5.41% | Upgrade
|
| Free Cash Flow Margin | 8.96% | 9.35% | 3.59% | 9.20% | 11.22% | Upgrade
|
| EBITDA | 96.37 | 74.25 | 138.92 | 125.11 | 62.54 | Upgrade
|
| EBITDA Margin | 10.20% | 8.46% | 14.65% | 15.83% | 10.09% | Upgrade
|
| D&A For EBITDA | 13.51 | 12.96 | 12.34 | 10.81 | 11.22 | Upgrade
|
| EBIT | 82.85 | 61.29 | 126.58 | 114.31 | 51.32 | Upgrade
|
| EBIT Margin | 8.77% | 6.98% | 13.35% | 14.46% | 8.28% | Upgrade
|
| Effective Tax Rate | 24.48% | 25.07% | 23.73% | 24.75% | 28.79% | Upgrade
|
| Revenue as Reported | - | 895.16 | 975.26 | 800.18 | 637.36 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.