GN Store Nord A/S (GN.CO)
DKK 135.6
(7.45%)
DKK 135.6
(7.45%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 18.12 Billion | 18.68 Billion | 15.77 Billion | 13.44 Billion | 12.57 Billion | 10.6 Billion |
| Cost of Revenue | 9.17 Billion | 9.55 Billion | 7.09 Billion | 6.15 Billion | 4.99 Billion | 4.03 Billion |
| Gross Profit | 8.94 Billion | 9.13 Billion | 8.68 Billion | 7.29 Billion | 7.58 Billion | 6.57 Billion |
| Operating Expenses | 8.16 Billion | 8.01 Billion | 6.28 Billion | 5.66 Billion | 5.55 Billion | 4.77 Billion |
| Selling, General and Administrative Expenses | 5.77 Billion | 6.15 Billion | 4.68 Billion | 4.38 Billion | 4.27 Billion | 3.75 Billion |
| Research and Development Expenses | 1.54 Billion | 1.4 Billion | 1.38 Billion | 1.14 Billion | 981 Million | 861 Million |
| Other Expenses | 846 Million | 457 Million | 211 Million | 132 Million | 301 Million | 156 Million |
| Cost and Expenses | 17.25 Billion | 17.56 Billion | 13.38 Billion | 11.81 Billion | 10.55 Billion | 8.8 Billion |
| Operating Income | 869 Million | 1.11 Billion | 2.39 Billion | 1.62 Billion | 2 Billion | 1.79 Billion |
| Interest Expense | 492 Million | 186 Million | 91 Million | 68 Million | 111 Million | 56 Million |
| Income Tax Expense | 77 Million | 155 Million | 481 Million | 343 Million | 445 Million | 359 Million |
| Earnings before Tax | 343 Million | 725 Million | 2.27 Billion | 1.61 Billion | 1.91 Billion | 1.6 Billion |
| Net Income | 228 Million | 511 Million | 1.75 Billion | 1.25 Billion | 1.45 Billion | 1.24 Billion |
| Earnings Per Share Basic | 1.64 | 4.00 | 13.63 | 9.72 | 11.12 | 9.25 |
| Earnings Per Share Diluted | 1.64 | 3.99 | 13.49 | 9.63 | 10.98 | 9.13 |
| Weighted Average Shares Outstanding | 138.88 Million | 127.82 Million | 128.81 Million | 128.8 Million | 130.76 Million | 134.11 Million |
| Weighted Average Shares Outstanding (Diluted) | 138.99 Million | 128.12 Million | 130.19 Million | 130.03 Million | 132.36 Million | 135.86 Million |
| Gross Margin | 0.49 | 0.49 | 0.55 | 0.54 | 0.60 | 0.62 |
| EBIT Margin | 0.13 | 0.15 | 0.23 | 0.21 | 0.26 | 0.23 |
| Profit Margin | 0.01 | 0.03 | 0.11 | 0.09 | 0.12 | 0.12 |
| EBITDA | 2.31 Billion | 2.49 Billion | 3.59 Billion | 2.81 Billion | 3.18 Billion | 2.39 Billion |
| Earnings Before Tax Margin | 0.05 | 0.06 | 0.15 | 0.12 | 0.16 | 0.17 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 4.49 Billion | 4.3 Billion | 18.12 Billion | 5.06 Billion | 4.44 Billion | 4.39 Billion |
| Cost of Revenue | 2.25 Billion | 2.11 Billion | 9.17 Billion | 2.61 Billion | 2.21 Billion | 2.17 Billion |
| Gross Profit | 2.24 Billion | 2.18 Billion | 8.94 Billion | 2.45 Billion | 2.22 Billion | 2.22 Billion |
| Operating Expenses | 1.95 Billion | 1.72 Billion | 8.13 Billion | 2.28 Billion | 1.89 Billion | 1.99 Billion |
| Selling, General and Administrative Expenses | 1.51 Billion | 1.37 Billion | - | 1.72 Billion | 1.45 Billion | 1.52 Billion |
| Research and Development Expenses | 442 Million | 351 Million | - | 474 Million | 335 Million | 370 Million |
| Other Expenses | 92 Million | - | - | - | - | - |
| Cost and Expenses | 4.21 Billion | 3.84 Billion | 17.31 Billion | 4.89 Billion | 4.11 Billion | 4.16 Billion |
| Operating Income | 287 Million | 456 Million | 869 Million | 177 Million | 391 Million | 231 Million |
| Interest Expense | 140 Million | 110 Million | 326 Million | - | 91 Million | 129 Million |
| Income Tax Expense | 32 Million | 77 Million | 77 Million | 9 Million | 68 Million | 13 Million |
| Earnings before Tax | 144 Million | 349 Million | 343 Million | 48 Million | 295 Million | 56 Million |
| Net Income | 96 Million | 254 Million | 228 Million | 37 Million | 213 Million | 32 Million |
| Earnings Per Share Basic | 0.66 | 1.74 | - | 0.27 | 1.47 | 0.23 |
| Earnings Per Share Diluted | 0.66 | 1.74 | - | 0.27 | 1.46 | 0.23 |
| Weighted Average Shares Outstanding | 145.61 Million | 145.61 Million | 138.88 Million | 138.88 Million | 145.33 Million | 136.63 Million |
| Weighted Average Shares Outstanding (Diluted) | 145.61 Million | 145.66 Million | 138.99 Million | 138.99 Million | 145.41 Million | 136.82 Million |
| Gross Margin | 0.50 | 0.51 | 0.49 | 0.48 | 0.50 | 0.51 |
| EBIT Margin | 0.16 | 0.18 | - | 0.11 | 0.14 | 0.14 |
| Profit Margin | 0.02 | 0.06 | 0.01 | 0.01 | 0.05 | 0.01 |
| EBITDA | 700 Million | 781 Million | - | 556 Million | 626 Million | 627 Million |
| Earnings Before Tax Margin | 0.06 | 0.11 | 0.05 | 0.03 | 0.09 | 0.05 |
7073
AEG
TPHQ
FGP
0QZ5
SNFL