Tryg
TRYG.COTryg Price (TRYG.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
615,350,000
(1.4663)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Tryg A/SCurrency: DKK
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
16,088,000,000.00
+0% |
17,080,000,000.00
+6% |
19,026,000,000.00
+11% |
17,509,000,000.00
-8% |
16,763,000,000.00
-4% |
17,669,000,000.00
+5% |
18,684,000,000.00
+6% |
19,766,000,000.00
+6% |
20,114,000,000.00
+2% |
19,415,000,000.00
-3% |
18,336,000,000.00
-6% |
17,120,000,000.00
-7% |
17,881,000,000.00
+4% |
17,644,000,000.00
-1% |
17,505,000,000.00
-1% |
22,014,000,000.00
+26% |
22,562,000,000.00
+2% |
23,936,000,000.00
+6% |
33,246,000,000.00
+39% |
40,207,000,000.00
+21% |
40,255,000,000.00
+0% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -100,000,000.00 | -112,000,000.00 | -115,000,000.00 | -95,000,000.00 | -113,000,000.00 | -107,000,000.00 | -140,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | -73,000,000.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
16,088,000,000.00
+0% |
17,080,000,000.00
+6% |
19,026,000,000.00
+11% |
17,509,000,000.00
-8% |
16,763,000,000.00
-4% |
17,669,000,000.00
+5% |
18,684,000,000.00
+6% |
19,766,000,000.00
+6% |
20,214,000,000.00
+2% |
19,527,000,000.00
-3% |
18,451,000,000.00
-6% |
17,215,000,000.00
-7% |
17,994,000,000.00
+5% |
17,751,000,000.00
-1% |
17,645,000,000.00
-1% |
22,014,000,000.00
+25% |
22,562,000,000.00
+2% |
23,936,000,000.00
+6% |
33,246,000,000.00
+39% |
40,280,000,000.00
+21% |
40,255,000,000.00
0% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.01%) | (1.01%) | (1.01%) | (1.01%) | (1.01%) | (1.01%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | |
| Operating Expenses | ||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 1,170,000,000.00 | 708,000,000.00 | 673,000,000.00 | 2,769,000,000.00 | 0.00 | 854,000,000.00 | 0.00 | 969,000,000.00 | 805,000,000.00 | 781,000,000.00 | 734,000,000.00 | 678,000,000.00 | 708,000,000.00 | 614,000,000.00 | 94,000,000.00 | 623,000,000.00 | 669,000,000.00 | 739,000,000.00 | 1,088,000,000.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 1,170,000,000.00 | 708,000,000.00 | 673,000,000.00 | 2,769,000,000.00 | 3,003,000,000.00 | 854,000,000.00 | 898,000,000.00 | 969,000,000.00 | 805,000,000.00 | 781,000,000.00 | 734,000,000.00 | 678,000,000.00 | 708,000,000.00 | 614,000,000.00 | 94,000,000.00 | 623,000,000.00 | 669,000,000.00 | 739,000,000.00 | 1,088,000,000.00 | 4,959,000,000.00 | 0.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | -182,000,000.00 | 747,000,000.00 | 943,000,000.00 | 209,000,000.00 | 0.00 | 0.00 | 0.00 | -35,000,000.00 | -3,279,000,000.00 | -3,098,000,000.00 | -3,336,000,000.00 | -2,388,000,000.00 | 223,000,000.00 | 98,000,000.00 | 69,000,000.00 | 210,000,000.00 | 241,000,000.00 | 243,000,000.00 | 786,000,000.00 | 968,000,000.00 | 934,000,000.00 | |
| Other Expenses | -15,737,000,000.00 | -15,582,000,000.00 | -16,713,000,000.00 | -17,291,000,000.00 | -18,319,000,000.00 | -15,776,000,000.00 | -18,628,000,000.00 | -18,992,000,000.00 | -17,874,000,000.00 | -17,207,000,000.00 | -15,758,000,000.00 | -15,422,000,000.00 | -15,370,000,000.00 | -15,021,000,000.00 | -15,339,000,000.00 | -18,819,000,000.00 | -19,102,000,000.00 | -20,008,000,000.00 | -29,419,000,000.00 | 0.00 | 40,255,000,000.00 | |
| Total Operating Expenses | -14,567,000,000.00 | -14,874,000,000.00 | -16,040,000,000.00 | -14,522,000,000.00 | -15,316,000,000.00 | -14,922,000,000.00 | -17,730,000,000.00 | -18,023,000,000.00 | -17,069,000,000.00 | -16,426,000,000.00 | -15,024,000,000.00 | -14,744,000,000.00 | -14,662,000,000.00 | -14,407,000,000.00 | -15,245,000,000.00 | -18,196,000,000.00 | -19,102,000,000.00 | -20,008,000,000.00 | -29,419,000,000.00 | 4,959,000,000.00 | 40,255,000,000.00 | |
| Cost and Exponses | 14,036,000,000.00 | 14,167,000,000.00 | 15,317,000,000.00 | 14,400,000,000.00 | 15,416,000,000.00 | 15,067,000,000.00 | 17,743,000,000.00 | 18,197,000,000.00 | 17,097,000,000.00 | 16,422,000,000.00 | 15,034,000,000.00 | 14,793,000,000.00 | 14,661,000,000.00 | 14,405,000,000.00 | 15,243,000,000.00 | 18,387,000,000.00 | 19,021,000,000.00 | 19,844,000,000.00 | 30,200,000,000.00 | 4,959,000,000.00 | 40,255,000,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
1,521,000,000.00
+0% |
2,206,000,000.00
+45% |
2,986,000,000.00
+35% |
2,987,000,000.00
+0% |
1,447,000,000.00
-52% |
2,747,000,000.00
+90% |
954,000,000.00
-65% |
1,743,000,000.00
+83% |
3,145,000,000.00
+80% |
3,101,000,000.00
-1% |
3,427,000,000.00
+11% |
2,471,000,000.00
-28% |
3,332,000,000.00
+35% |
3,344,000,000.00
+0% |
2,400,000,000.00
-28% |
3,818,000,000.00
+59% |
3,460,000,000.00
-9% |
3,928,000,000.00
+14% |
3,827,000,000.00
-3% |
35,175,000,000.00
+819% |
0.00
+0% |
|
| Operating Income Ratio | (0.09%) | (0.13%) | (0.16%) | (0.17%) | (0.09%) | (0.16%) | (0.05%) | (0.09%) | (0.16%) | (0.16%) | (0.19%) | (0.14%) | (0.19%) | (0.19%) | (0.14%) | (0.17%) | (0.15%) | (0.16%) | (0.12%) | (0.87%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 0.00 | 909,000,000.00 | 922,000,000.00 | 1,382,000,000.00 | 95,000,000.00 | 157,000,000.00 | 134,000,000.00 | 184,000,000.00 | 633,000,000.00 | 496,000,000.00 | 480,000,000.00 | 458,000,000.00 | 399,000,000.00 | 319,000,000.00 | 221,000,000.00 | 191,000,000.00 | 380,000,000.00 | 356,000,000.00 | 762,000,000.00 | 1,279,000,000.00 | 1,241,000,000.00 | |
| Interest Expenses | 0.00 | 68,000,000.00 | 94,000,000.00 | 88,000,000.00 | 100,000,000.00 | 116,000,000.00 | 96,000,000.00 | 113,000,000.00 | 100,000,000.00 | 112,000,000.00 | 115,000,000.00 | 95,000,000.00 | 113,000,000.00 | 107,000,000.00 | 140,000,000.00 | 178,000,000.00 | 57,000,000.00 | 91,000,000.00 | 776,000,000.00 | 0.00 | 1,125,000,000.00 | |
| Total Other Income/Exp... | -74,000,000.00 | -66,000,000.00 | -88,000,000.00 | -87,000,000.00 | -32,000,000.00 | -107,000,000.00 | -29,000,000.00 | -197,000,000.00 | -262,000,000.00 | -15,741,000,000.00 | 3,312,000,000.00 | 2,310,000,000.00 | 3,262,000,000.00 | 3,242,000,000.00 | 2,284,000,000.00 | 3,605,000,000.00 | 3,425,000,000.00 | 5,025,000,000.00 | 3,654,000,000.00 | -30,146,000,000.00 | 6,303,000,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 1,944,000,000.00 | 3,051,000,000.00 | 3,879,000,000.00 | 3,299,000,000.00 | 1,558,000,000.00 | 2,848,000,000.00 | 1,205,000,000.00 | 1,832,000,000.00 | 3,246,000,000.00 | 7,000,000.00 | 71,000,000.00 | -8,000,000.00 | 3,514,000,000.00 | 3,441,000,000.00 | 2,449,000,000.00 | 4,026,000,000.00 | 3,955,000,000.00 | 3,220,000,000.00 | 4,010,000,000.00 | 0.00 | 8,362,000,000.00 | |
| EBITDA ratio | (0.08%) | (0.17%) | (0.21%) | (0.18%) | (0.09%) | (0.16%) | (0.05%) | (0.09%) | (0.16%) | (0.16%) | (0.19%) | (0.14%) | (0.19%) | (0.19%) | (0.14%) | (0.18%) | (0.16%) | (0.17%) | (0.14%) | (0.00%) | (0.21%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 2,052,000,000.00 | 2,913,000,000.00 | 3,709,000,000.00 | 3,109,000,000.00 | 1,347,000,000.00 | 2,602,000,000.00 | 941,000,000.00 | 1,569,000,000.00 | 3,017,000,000.00 | 2,993,000,000.00 | 3,302,000,000.00 | 2,327,000,000.00 | 3,220,000,000.00 | 3,239,000,000.00 | 2,262,000,000.00 | 3,628,000,000.00 | 3,541,000,000.00 | 4,093,000,000.00 | 3,051,000,000.00 | 5,029,000,000.00 | 6,303,000,000.00 | |
| Income Before Tax Ratio | (0.13%) | (0.17%) | (0.19%) | (0.18%) | (0.08%) | (0.15%) | (0.05%) | (0.08%) | (0.15%) | (0.15%) | (0.18%) | (0.14%) | (0.18%) | (0.18%) | (0.13%) | (0.16%) | (0.16%) | (0.17%) | (0.09%) | (0.13%) | (0.16%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 556,000,000.00 | 788,000,000.00 | 624,000,000.00 | 842,000,000.00 | 501,000,000.00 | 623,000,000.00 | 265,000,000.00 | 455,000,000.00 | 837,000,000.00 | 620,000,000.00 | 755,000,000.00 | 395,000,000.00 | 748,000,000.00 | 720,000,000.00 | 529,000,000.00 | 783,000,000.00 | 768,000,000.00 | 932,000,000.00 | 804,000,000.00 | 1,178,000,000.00 | 1,488,000,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 1,421,000,000.00
+0% |
2,097,000,000.00
+48% |
3,211,000,000.00
+53% |
2,266,000,000.00
-29% |
846,000,000.00
-63% |
2,008,000,000.00
+137% |
593,000,000.00
-70% |
1,140,000,000.00
+92% |
2,208,000,000.00
+94% |
2,369,000,000.00
+7% |
2,557,000,000.00
+8% |
1,981,000,000.00
-23% |
2,471,000,000.00
+25% |
2,517,000,000.00
+2% |
1,731,000,000.00
-31% |
2,843,000,000.00
+64% |
2,773,000,000.00
-2% |
3,158,000,000.00
+14% |
2,247,000,000.00
-29% |
3,851,000,000.00
+71% |
4,742,000,000.00
+23% |
|
| Net Income Ratio | (0.09%) | (0.12%) | (0.17%) | (0.13%) | (0.05%) | (0.11%) | (0.03%) | (0.06%) | (0.11%) | (0.12%) | (0.14%) | (0.12%) | (0.14%) | (0.14%) | (0.10%) | (0.13%) | (0.12%) | (0.13%) | (0.07%) | (0.10%) | (0.12%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 3.25 | 4.79 | 7.36 | 5.21 | 1.99 | 4.93 | 1.48 | 2.94 | 5.68 | 6.13 | 6.80 | 5.38 | 6.88 | 7.10 | 4.46 | 7.33 | 7.15 | 5.51 | 3.47 | 6.08 | 7.71 | |
| Diluted EPS | 3.25 | 4.79 | 7.36 | 5.21 | 1.99 | 4.93 | 1.48 | 2.94 | 5.67 | 6.12 | 6.79 | 5.38 | 6.88 | 7.10 | 4.46 | 7.33 | 7.15 | 5.51 | 3.47 | 6.08 | 7.71 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 436,860,560.00 | 436,860,560.00 | 435,729,862.00 | 434,599,164.00 | 425,193,813.00 | 406,884,216.00 | 400,639,680.00 | 388,041,392.00 | 388,619,590.00 | 386,460,985.00 | 375,855,552.00 | 366,285,736.00 | 358,995,198.00 | 354,730,774.00 | 388,090,103.00 | 387,975,748.00 | 387,621,120.00 | 572,688,000.00 | 646,977,000.00 | 624,507,000.00 | 615,257,000.00 | |
| Diluted Share Outstanding | 436,860,560.00 | 436,860,560.00 | 435,729,862.00 | 434,599,164.00 | 425,193,813.00 | 407,616,600.00 | 401,166,482.00 | 388,041,392.00 | 390,052,235.00 | 387,129,124.00 | 376,198,616.00 | 366,321,713.00 | 358,995,304.00 | 358,585,426.00 | 388,090,218.00 | 387,975,748.00 | 387,621,120.00 | 572,688,000.00 | 646,977,000.00 | 624,507,000.00 | 615,350,000.00 | |