GN
GN.COGN Store Nord A/S Price (GN.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
145,712,000
(4.8356)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
GN Store Nord A/SCurrency: DKK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
5,512,000,000.00
+0% |
4,742,000,000.00
-14% |
5,548,000,000.00
+17% |
6,644,000,000.00
+20% |
3,413,000,000.00
-49% |
5,981,000,000.00
+75% |
5,624,000,000.00
-6% |
4,729,000,000.00
-16% |
5,145,000,000.00
+9% |
5,564,000,000.00
+8% |
6,251,000,000.00
+12% |
6,791,000,000.00
+9% |
7,340,000,000.00
+8% |
8,404,000,000.00
+14% |
8,651,000,000.00
+3% |
9,585,000,000.00
+11% |
10,607,000,000.00
+11% |
12,574,000,000.00
+19% |
13,449,000,000.00
+7% |
15,775,000,000.00
+17% |
18,687,000,000.00
+18% |
18,120,000,000.00
-3% |
17,985,000,000.00
-1% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 3,592,000,000.00 | 2,155,000,000.00 | 2,647,000,000.00 | 3,285,000,000.00 | 2,224,000,000.00 | 2,939,000,000.00 | 2,723,000,000.00 | 2,168,000,000.00 | 2,211,000,000.00 | 2,269,000,000.00 | 2,623,000,000.00 | 2,722,000,000.00 | 2,804,000,000.00 | 3,301,000,000.00 | 3,250,000,000.00 | 3,577,000,000.00 | 4,033,000,000.00 | 4,992,000,000.00 | 6,151,000,000.00 | 7,093,000,000.00 | 9,555,000,000.00 | 9,082,000,000.00 | 8,421,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
1,920,000,000.00
+0% |
2,587,000,000.00
+35% |
2,901,000,000.00
+12% |
3,359,000,000.00
+16% |
1,189,000,000.00
-65% |
3,042,000,000.00
+156% |
2,901,000,000.00
-5% |
2,561,000,000.00
-12% |
2,934,000,000.00
+15% |
3,295,000,000.00
+12% |
3,628,000,000.00
+10% |
4,069,000,000.00
+12% |
4,536,000,000.00
+11% |
5,103,000,000.00
+13% |
5,401,000,000.00
+6% |
6,008,000,000.00
+11% |
6,574,000,000.00
+9% |
7,582,000,000.00
+15% |
7,298,000,000.00
-4% |
8,682,000,000.00
+19% |
9,132,000,000.00
+5% |
9,038,000,000.00
-1% |
9,564,000,000.00
+6% |
|
| Gross Profit Ratio | (0.35%) | (0.55%) | (0.52%) | (0.51%) | (0.35%) | (0.51%) | (0.52%) | (0.54%) | (0.57%) | (0.59%) | (0.58%) | (0.60%) | (0.62%) | (0.61%) | (0.62%) | (0.63%) | (0.62%) | (0.60%) | (0.54%) | (0.55%) | (0.49%) | (0.50%) | (0.53%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 920,000,000.00 | 249,000,000.00 | 272,000,000.00 | 311,000,000.00 | 151,000,000.00 | 442,000,000.00 | 460,000,000.00 | 418,000,000.00 | 452,000,000.00 | 517,000,000.00 | 547,000,000.00 | 545,000,000.00 | 623,000,000.00 | 707,000,000.00 | 677,000,000.00 | 710,000,000.00 | 861,000,000.00 | 981,000,000.00 | 1,149,000,000.00 | 1,389,000,000.00 | 1,405,000,000.00 | 1,546,000,000.00 | 1,491,000,000.00 | |
| General and Administrative | 873,000,000.00 | 673,000,000.00 | 677,000,000.00 | 730,000,000.00 | 379,000,000.00 | 794,000,000.00 | 807,000,000.00 | 769,000,000.00 | 519,000,000.00 | 608,000,000.00 | 581,000,000.00 | 499,000,000.00 | 629,000,000.00 | 533,000,000.00 | 579,000,000.00 | 635,000,000.00 | 706,000,000.00 | 918,000,000.00 | 1,037,000,000.00 | 1,205,000,000.00 | 1,587,000,000.00 | 1,481,000,000.00 | 671,000,000.00 | |
| Selling, General & Admin... | 2,429,000,000.00 | 1,786,000,000.00 | 1,912,000,000.00 | 2,219,000,000.00 | 1,171,000,000.00 | 2,358,000,000.00 | 2,415,000,000.00 | 2,170,000,000.00 | 2,056,000,000.00 | 2,265,000,000.00 | 2,514,000,000.00 | 2,394,000,000.00 | 2,710,000,000.00 | 2,947,000,000.00 | 3,143,000,000.00 | 3,548,000,000.00 | 3,756,000,000.00 | 4,277,000,000.00 | 4,386,000,000.00 | 4,689,000,000.00 | 6,150,000,000.00 | 5,777,000,000.00 | 2,372,000,000.00 | |
| Selling & Marketing Exp... | 1,556,000,000.00 | 1,113,000,000.00 | 1,235,000,000.00 | 1,489,000,000.00 | 792,000,000.00 | 1,564,000,000.00 | 1,608,000,000.00 | 1,401,000,000.00 | 1,537,000,000.00 | 1,657,000,000.00 | 1,933,000,000.00 | 1,895,000,000.00 | 2,081,000,000.00 | 2,414,000,000.00 | 2,564,000,000.00 | 2,913,000,000.00 | 3,050,000,000.00 | 3,359,000,000.00 | 3,349,000,000.00 | 3,484,000,000.00 | 4,563,000,000.00 | 4,296,000,000.00 | 1,701,000,000.00 | |
| Depreciation and Amortiz... | 3,978,000,000.00 | 565,000,000.00 | -557,000,000.00 | 410,000,000.00 | 184,000,000.00 | 481,000,000.00 | 472,000,000.00 | 412,000,000.00 | 461,000,000.00 | 659,000,000.00 | 439,000,000.00 | 342,000,000.00 | 495,000,000.00 | 751,000,000.00 | 583,000,000.00 | 628,000,000.00 | 680,000,000.00 | 968,000,000.00 | 1,031,000,000.00 | 1,123,000,000.00 | 1,487,000,000.00 | 1,414,000,000.00 | 1,379,000,000.00 | |
| Other Expenses | 3,318,000,000.00 | 459,000,000.00 | 187,000,000.00 | -61,000,000.00 | -65,000,000.00 | -117,000,000.00 | -214,000,000.00 | -4,000,000.00 | -2,143,000,000.00 | -743,000,000.00 | -19,000,000.00 | -7,000,000.00 | -2,000,000.00 | 69,000,000.00 | 107,000,000.00 | 154,000,000.00 | 156,000,000.00 | 301,000,000.00 | 132,000,000.00 | 211,000,000.00 | 457,000,000.00 | 846,000,000.00 | 3,841,000,000.00 | |
| Total Operating Expenses | 6,667,000,000.00 | 2,494,000,000.00 | 2,371,000,000.00 | 2,469,000,000.00 | 1,257,000,000.00 | 2,683,000,000.00 | 2,661,000,000.00 | 2,584,000,000.00 | 365,000,000.00 | 2,039,000,000.00 | 3,042,000,000.00 | 2,932,000,000.00 | 3,331,000,000.00 | 3,723,000,000.00 | 3,927,000,000.00 | 4,412,000,000.00 | 4,773,000,000.00 | 5,559,000,000.00 | 5,667,000,000.00 | 6,289,000,000.00 | 8,012,000,000.00 | 8,169,000,000.00 | 7,704,000,000.00 | |
| Cost and Exponses | 10,259,000,000.00 | 4,649,000,000.00 | 5,018,000,000.00 | 5,754,000,000.00 | 3,481,000,000.00 | 5,622,000,000.00 | 5,384,000,000.00 | 4,752,000,000.00 | 2,576,000,000.00 | 4,308,000,000.00 | 5,665,000,000.00 | 5,654,000,000.00 | 6,135,000,000.00 | 7,024,000,000.00 | 7,177,000,000.00 | 7,989,000,000.00 | 8,806,000,000.00 | 10,551,000,000.00 | 11,818,000,000.00 | 13,382,000,000.00 | 17,567,000,000.00 | 17,251,000,000.00 | 16,125,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
5,421,000,000.00
+0% |
-91,000,000.00
-102% |
530,000,000.00
-682% |
823,000,000.00
+55% |
-68,000,000.00
-108% |
359,000,000.00
-628% |
240,000,000.00
-33% |
45,000,000.00
-81% |
2,569,000,000.00
+5,609% |
1,256,000,000.00
-51% |
528,000,000.00
-58% |
1,118,000,000.00
+112% |
1,195,000,000.00
+7% |
1,220,000,000.00
+2% |
1,445,000,000.00
+18% |
1,558,000,000.00
+8% |
1,796,000,000.00
+15% |
2,002,000,000.00
+11% |
1,627,000,000.00
-19% |
2,397,000,000.00
+47% |
1,111,000,000.00
-54% |
869,000,000.00
-22% |
1,860,000,000.00
+114% |
|
| Operating Income Ratio | (0.98%) | (-0.02%) | (0.10%) | (0.12%) | (-0.02%) | (0.06%) | (0.04%) | (0.01%) | (0.50%) | (0.23%) | (0.08%) | (0.16%) | (0.16%) | (0.15%) | (0.17%) | (0.16%) | (0.17%) | (0.16%) | (0.12%) | (0.15%) | (0.06%) | (0.05%) | (0.10%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 227,000,000.00 | 134,000,000.00 | 69,000,000.00 | 46,000,000.00 | 24,000,000.00 | 63,000,000.00 | 89,000,000.00 | 118,000,000.00 | 82,000,000.00 | 178,000,000.00 | 6,000,000.00 | 10,000,000.00 | 16,000,000.00 | 44,000,000.00 | 68,000,000.00 | 17,000,000.00 | 22,000,000.00 | 47,000,000.00 | 5,000,000.00 | 2,000,000.00 | 7,000,000.00 | 63,000,000.00 | 92,000,000.00 | |
| Interest Expenses | 132,000,000.00 | 179,000,000.00 | 32,000,000.00 | 15,000,000.00 | 60,000,000.00 | 76,000,000.00 | 89,000,000.00 | 46,000,000.00 | 115,000,000.00 | 206,000,000.00 | 7,000,000.00 | 23,000,000.00 | 37,000,000.00 | 57,000,000.00 | 59,000,000.00 | 59,000,000.00 | 56,000,000.00 | 111,000,000.00 | 68,000,000.00 | 91,000,000.00 | 186,000,000.00 | 492,000,000.00 | 379,000,000.00 | |
| Total Other Income/Exp... | 10,036,000,000.00 | -349,000,000.00 | -24,000,000.00 | 506,000,000.00 | -31,000,000.00 | -459,000,000.00 | -117,000,000.00 | 22,000,000.00 | -33,000,000.00 | -31,000,000.00 | -67,000,000.00 | -95,000,000.00 | -79,000,000.00 | -133,000,000.00 | -50,000,000.00 | -54,000,000.00 | -190,000,000.00 | -89,000,000.00 | -15,000,000.00 | -126,000,000.00 | -386,000,000.00 | -526,000,000.00 | -499,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 9,399,000,000.00 | 481,000,000.00 | 1,029,000,000.00 | 693,000,000.00 | 675,000,000.00 | 840,000,000.00 | 712,000,000.00 | 529,000,000.00 | 3,030,000,000.00 | 1,739,000,000.00 | 967,000,000.00 | 1,444,000,000.00 | 1,680,000,000.00 | 1,971,000,000.00 | 2,059,000,000.00 | 2,295,000,000.00 | 2,390,000,000.00 | 3,185,000,000.00 | 2,813,000,000.00 | 3,596,000,000.00 | 2,498,000,000.00 | 2,313,000,000.00 | 3,119,000,000.00 | |
| EBITDA ratio | (1.71%) | (0.10%) | (0.00%) | (0.19%) | (0.03%) | (0.14%) | (0.13%) | (0.10%) | (0.59%) | (0.34%) | (0.15%) | (0.21%) | (0.23%) | (0.23%) | (0.25%) | (0.24%) | (0.23%) | (0.26%) | (0.21%) | (0.23%) | (0.15%) | (0.13%) | (0.17%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 5,289,000,000.00 | -270,000,000.00 | -532,000,000.00 | 815,000,000.00 | -154,000,000.00 | -100,000,000.00 | -83,000,000.00 | -1,000,000.00 | 2,536,000,000.00 | 1,225,000,000.00 | 461,000,000.00 | 1,023,000,000.00 | 1,116,000,000.00 | 1,092,000,000.00 | 1,395,000,000.00 | 1,504,000,000.00 | 1,606,000,000.00 | 1,913,000,000.00 | 1,612,000,000.00 | 2,271,000,000.00 | 725,000,000.00 | 343,000,000.00 | 1,361,000,000.00 | |
| Income Before Tax Ratio | (0.96%) | (-0.06%) | (-0.10%) | (0.12%) | (-0.05%) | (-0.02%) | (-0.01%) | (0.00%) | (0.49%) | (0.22%) | (0.07%) | (0.15%) | (0.15%) | (0.13%) | (0.16%) | (0.16%) | (0.15%) | (0.15%) | (0.12%) | (0.14%) | (0.04%) | (0.02%) | (0.08%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | -175,000,000.00 | 15,000,000.00 | 28,000,000.00 | -26,000,000.00 | -99,000,000.00 | -6,000,000.00 | -27,000,000.00 | 69,000,000.00 | 681,000,000.00 | 360,000,000.00 | 140,000,000.00 | 288,000,000.00 | 323,000,000.00 | 287,000,000.00 | 309,000,000.00 | 382,000,000.00 | 359,000,000.00 | 445,000,000.00 | 343,000,000.00 | 481,000,000.00 | 155,000,000.00 | 77,000,000.00 | 302,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 5,464,000,000.00
+0% |
-285,000,000.00
-105% |
-560,000,000.00
+96% |
850,000,000.00
-252% |
-55,000,000.00
-106% |
-94,000,000.00
+71% |
-56,000,000.00
-40% |
-70,000,000.00
+25% |
1,855,000,000.00
-2,750% |
865,000,000.00
-53% |
321,000,000.00
-63% |
735,000,000.00
+129% |
793,000,000.00
+8% |
805,000,000.00
+2% |
1,033,000,000.00
+28% |
1,183,000,000.00
+15% |
1,241,000,000.00
+5% |
1,454,000,000.00
+17% |
1,252,000,000.00
-14% |
1,756,000,000.00
+40% |
511,000,000.00
-71% |
228,000,000.00
-55% |
988,000,000.00
+333% |
|
| Net Income Ratio | (0.99%) | (-0.06%) | (-0.10%) | (0.13%) | (-0.02%) | (-0.02%) | (-0.01%) | (-0.01%) | (0.36%) | (0.16%) | (0.05%) | (0.11%) | (0.11%) | (0.10%) | (0.12%) | (0.12%) | (0.12%) | (0.12%) | (0.09%) | (0.11%) | (0.03%) | (0.01%) | (0.05%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 25.86 | -1.35 | -2.65 | 4.08 | -0.27 | -0.46 | -0.27 | -0.34 | 9.15 | 4.31 | 1.80 | 4.40 | 4.89 | 5.16 | 6.98 | 8.51 | 9.25 | 11.12 | 9.72 | 13.63 | 4.00 | 1.64 | 6.79 | |
| Diluted EPS | 25.86 | -1.34 | -2.63 | 4.04 | -0.27 | -0.46 | -0.27 | -0.34 | 9.00 | 4.27 | 1.78 | 4.35 | 4.85 | 5.14 | 6.96 | 8.45 | 9.13 | 10.98 | 9.63 | 13.49 | 3.99 | 1.64 | 6.78 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 211,310,000.00 | 211,311,000.00 | 211,427,000.00 | 208,145,000.00 | 203,760,000.00 | 203,381,000.00 | 203,662,000.00 | 203,707,000.00 | 202,661,000.00 | 200,710,000.00 | 178,825,000.00 | 167,082,000.00 | 162,238,000.00 | 156,013,000.00 | 147,967,000.00 | 138,980,000.00 | 134,114,000.00 | 130,762,000.00 | 128,805,000.00 | 128,816,000.00 | 127,823,000.00 | 138,883,000.00 | 145,613,000.00 | |
| Diluted Share Outstanding | 211,310,000.00 | 211,940,000.00 | 213,021,000.00 | 210,196,000.00 | 205,439,000.00 | 203,831,000.00 | 203,680,000.00 | 205,238,000.00 | 206,113,000.00 | 202,604,000.00 | 180,613,000.00 | 168,891,000.00 | 163,619,000.00 | 156,734,000.00 | 148,361,000.00 | 139,968,000.00 | 135,864,000.00 | 132,366,999.00 | 130,032,000.00 | 130,193,999.00 | 128,126,000.00 | 138,991,000.00 | 145,712,000.00 | |