GN Store Nord A/S (GNNDY)

AI Score

Unlock

46.00

-0.39 (-0.84%)

At close: Apr 25, 2025, 3:50 PM

GN Store Nord A/S Income Statement

Financials in DKK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	5.02B	4.16B	4.5B	4.3B	5.07B	4.44B	4.39B	4.21B	5.27B	4.7B	4.86B	3.86B	4.1B	3.79B	3.78B	4.11B	4.08B	3.74B	2.66B	2.97B	3.68B	3B	3.05B	2.84B	3.19B	2.56B	2.56B	2.3B	2.68B	2.28B	2.39B	2.23B	2.51B	2.12B	2.25B	2.09B
Cost of Revenue	2.35B	1.88B	2.25B	2.12B	2.61B	2.22B	2.17B	2.17B	2.7B	2.37B	2.43B	2.05B	1.88B	1.67B	1.68B	1.86B	1.89B	1.64B	1.32B	1.3B	1.52B	1.17B	1.22B	1.09B	1.22B	973M	967M	871M	963M	861M	899M	854M	917M	770M	896M	826M
Gross Profit	2.67B	2.28B	2.25B	2.18B	2.46B	2.22B	2.22B	2.04B	2.57B	2.33B	2.43B	1.81B	2.22B	2.11B	2.1B	2.25B	2.19B	2.1B	1.34B	1.67B	2.17B	1.83B	1.83B	1.75B	1.97B	1.59B	1.6B	1.43B	1.71B	1.42B	1.49B	1.38B	1.59B	1.35B	1.36B	1.27B
Operating Income	601M	516M	284M	456M	177M	391M	231M	70M	589M	364M	397M	-86M	530M	571M	584M	712M	692M	712M	-28M	251M	754M	384M	467M	397M	648M	417M	415M	316M	555M	371M	346M	286M	534M	327M	319M	282M
Interest Income	n/a	n/a	n/a	n/a	345.46M	n/a	129M	125M	50M	90M	n/a	n/a	n/a	n/a	n/a	70M	n/a	125M	81M	23M	n/a	297M	6M	55M	n/a	12M	8M	42M	n/a	33M	67M	16M	n/a	26M	59M	39M
Pretax Income	503M	371M	144M	349M	48M	295M	56M	-56M	354M	273M	325M	-227M	540M	567M	552M	612M	657M	801M	15M	139M	722M	451M	398M	342M	580M	386M	366M	274M	539M	364M	346M	255M	545M	278M	310M	276M
Net Income	367M	271M	96M	254M	37M	213M	32M	-43M	263M	197M	242M	-178M	422M	433M	427M	474M	527M	616M	8M	101M	556M	339M	301M	258M	443M	301M	284M	213M	364M	283M	265M	271M	374M	217M	234M	208M
Selling & General & Admin	-1.91B	1.39B	1.52B	1.38B	1.73B	1.46B	1.52B	1.5B	1.62B	1.49B	1.6B	1.44B	1.28B	1.17B	1.11B	1.13B	1.16B	1.08B	1.05B	1.1B	1.08B	1.04B	1.07B	1.08B	1.01B	901M	943M	903M	905M	835M	924M	884M	844M	816M	816M	781M
Research & Development	355M	343M	442M	351M	474M	335M	370M	367M	389M	344M	324M	348M	331M	337M	349M	372M	286M	320M	262M	281M	257M	242M	241M	241M	265M	223M	202M	171M	173M	179M	183M	175M	149M	173M	199M	183M
Other Expenses	3.63B	36M	92M	n/a	n/a	n/a	n/a	102M	119M	129M	102M	107M	99M	37M	41M	34M	52M	-14M	53M	41M	54M	154M	53M	40M	44M	41M	37M	34M	43M	35M	41M	35M	36M	31M	21M	20M
Operating Expenses	2.07B	1.77B	2.05B	1.73B	2.28B	1.89B	1.99B	1.97B	2.13B	1.97B	2.02B	1.89B	1.71B	1.54B	1.5B	1.54B	1.5B	1.39B	1.37B	1.42B	1.39B	1.44B	1.37B	1.36B	1.32B	1.17B	1.18B	1.11B	1.12B	1.05B	1.15B	1.09B	1.03B	1.02B	1.04B	984M
Interest Expense	n/a	n/a	140M	110M	n/a	91M	129M	139M	44M	n/a	n/a	n/a	n/a	n/a	n/a	169M	n/a	34M	32M	134M	n/a	235M	70M	108M	n/a	43M	57M	84M	n/a	46M	67M	47M	n/a	75M	68M	45M
Selling & Marketing Expenses	-1.5B	1.08B	1.09B	1.03B	1.09B	1.09B	1.09B	1.13B	1.14B	1.18B	1.23B	1.02B	938M	883M	815M	848M	922M	808M	782M	837M	863M	827M	857M	812M	811M	754M	758M	727M	752M	672M	769M	720M	715M	663M	647M	625M
Cost & Expenses	4.42B	3.65B	4.21B	3.85B	4.89B	4.11B	4.16B	4.14B	4.83B	4.34B	4.45B	3.95B	3.58B	3.22B	3.19B	3.4B	3.39B	3.03B	2.69B	2.72B	2.91B	2.61B	2.58B	2.44B	2.54B	2.14B	2.15B	1.98B	2.08B	1.91B	2.05B	1.95B	1.95B	1.79B	1.93B	1.81B
Income Tax Expense	111M	82M	32M	77M	9M	68M	13M	-13M	76M	58M	70M	-49M	112M	121M	118M	130M	130M	178M	2M	33M	166M	106M	93M	80M	131M	85M	82M	61M	167M	81M	78M	56M	112M	56M	76M	68M
Shares Outstanding (Basic)	48.54M	48.54M	48.54M	48.54M	46.29M	48.45M	45.55M	42.66M	42.65M	14.21M	14.19M	14.19M	14.28M	14.28M	14.4M	14.38M	14.31M	14.31M	14.31M	14.31M	14.49M	14.49M	14.6M	14.65M	14.84M	14.84M	14.96M	15.05M	15.34M	15.36M	15.49M	15.68M	16.4M	16.4M	16.56M	16.75M
Shares Outstanding (Diluted)	48.54M	48.54M	48.54M	48.55M	46.33M	48.47M	45.61M	42.66M	42.71M	14.24M	14.22M	14.26M	14.28M	14.44M	14.58M	14.58M	14.31M	14.45M	14.4M	14.46M	14.49M	14.62M	14.81M	14.9M	14.84M	15.18M	15.13M	15.13M	15.34M	15.5M	15.58M	15.77M	16.4M	16.41M	16.57M	16.81M
EPS (Basic)	7.56	5.58	1.98	5.22	0.81	4.41	0.69	-1.02	6.18	13.86	17.04	-12.54	29.97	30.33	29.61	32.94	36.84	43.02	0.54	7.02	38.37	23.40	20.61	17.64	29.85	20.25	18.99	14.13	23.73	18.45	17.10	17.28	22.80	13.23	14.13	12.42
EPS (Diluted)	7.56	5.58	1.98	5.22	0.81	4.38	0.69	-1.02	6.15	13.83	17.01	-12.48	29.97	29.97	29.25	32.49	36.84	42.66	0.54	7.02	38.37	23.22	20.34	17.28	29.85	19.80	18.81	14.04	23.73	18.27	17.01	17.19	22.80	13.23	14.13	12.42
EBITDA	875M	774M	473M	778M	653M	686M	444M	429M	991M	769M	769M	274M	839M	717M	740M	858M	800M	910M	236M	546M	679M	1.03B	715M	671M	646M	597M	588M	521M	675M	577M	573M	447M	607M	519M	527M	468M
EBIT	549M	459M	285M	453M	37M	331M	230M	69M	231M	364M	403M	-87M	486M	571M	593M	712M	525M	713M	-27M	273M	420M	686M	468M	397M	452M	429M	415M	358M	438M	410M	346M	302M	420M	327M	369M	313M
Depreciation & Amortization	326M	315M	188M	325M	301M	355M	398M	360M	677M	248M	219M	361M	353M	283M	142M	274M	275M	356M	263M	273M	259M	347M	247M	221M	194M	168M	165M	163M	160M	167M	160M	145M	187M	166M	158M	155M