Carlsberg A/S
CSE:CARL B

Watchlist Manager
Carlsberg A/S Logo
Carlsberg A/S
CSE:CARL B
Watchlist
Price: 683 DKK 0.18% Market Closed
Market Cap: 93B DKK
Have any thoughts about
Carlsberg A/S?
Write Note

Income Statement

Earnings Waterfall
Carlsberg A/S

Revenue
74.6B DKK
Cost of Revenue
-40.7B DKK
Gross Profit
33.9B DKK
Operating Expenses
-23.3B DKK
Operating Income
10.6B DKK
Other Expenses
-51.2B DKK
Net Income
-40.5B DKK

Income Statement
Carlsberg A/S

Rotate your device to view
Income Statement
Currency: DKK
Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
58 569
N/A
58 920
+1%
60 271
+2%
60 054
0%
61 609
+3%
62 375
+1%
62 107
0%
63 561
+2%
63 808
+0%
64 404
+1%
65 551
+2%
66 468
+1%
66 397
0%
66 119
0%
64 951
-2%
64 350
-1%
64 542
+0%
64 646
+0%
65 347
+1%
64 506
-1%
65 081
+1%
64 850
0%
65 026
+0%
65 354
+1%
64 195
-2%
62 614
-2%
62 547
0%
60 655
-3%
60 445
0%
62 503
+3%
64 527
+3%
65 902
+2%
61 742
-6%
58 541
-5%
58 383
0%
60 097
+3%
66 872
+11%
70 265
+5%
72 606
+3%
73 585
+1%
74 563
+1%
Gross Profit
Cost of Revenue
(29 542)
(29 143)
(29 160)
(28 982)
(29 791)
(30 583)
(30 912)
(31 788)
(32 117)
(32 758)
(33 477)
(33 831)
(33 798)
(33 623)
(32 939)
(32 423)
(32 552)
(32 328)
(32 882)
(32 725)
(32 988)
(33 018)
(32 935)
(33 429)
(32 625)
(31 195)
(31 165)
(30 447)
(30 077)
(31 283)
(32 635)
(33 264)
(31 413)
(30 180)
(30 293)
(31 528)
(35 649)
(38 198)
(40 058)
(40 753)
(40 668)
Gross Profit
29 027
N/A
29 777
+3%
31 111
+4%
31 072
0%
31 818
+2%
31 792
0%
31 195
-2%
31 773
+2%
31 691
0%
31 646
0%
32 074
+1%
32 637
+2%
32 599
0%
32 496
0%
32 012
-1%
31 927
0%
31 990
+0%
32 318
+1%
32 465
+0%
31 781
-2%
32 093
+1%
31 832
-1%
32 091
+1%
31 925
-1%
31 570
-1%
31 419
0%
31 382
0%
30 208
-4%
30 368
+1%
31 220
+3%
31 892
+2%
32 638
+2%
30 329
-7%
28 361
-6%
28 090
-1%
28 569
+2%
31 223
+9%
32 067
+3%
32 548
+1%
32 832
+1%
33 895
+3%
Operating Income
Operating Expenses
(19 216)
(19 386)
(19 896)
(20 971)
(21 425)
(21 938)
(22 224)
(22 137)
(22 501)
(22 685)
(22 775)
(22 952)
(22 913)
(22 948)
(22 773)
(22 576)
(22 827)
(22 972)
(23 112)
(23 057)
(23 174)
(23 577)
(23 718)
(23 866)
(23 593)
(23 464)
(22 694)
(21 620)
(21 544)
(22 034)
(21 899)
(22 507)
(20 636)
(19 030)
(18 643)
(18 776)
(20 068)
(21 577)
(21 958)
(22 355)
(23 286)
Selling, General & Administrative
(19 769)
(20 060)
(20 603)
(21 198)
(21 692)
(22 137)
(22 435)
(22 386)
(22 686)
(22 909)
(23 021)
(23 097)
(23 066)
(23 014)
(22 795)
(22 596)
(22 862)
(23 085)
(23 371)
(23 328)
(23 477)
(23 788)
(23 912)
(24 067)
(23 801)
(23 696)
(22 892)
(20 263)
(21 617)
(20 847)
(21 992)
(20 654)
(20 716)
(17 144)
(18 531)
(18 851)
(20 144)
(19 915)
(22 025)
(20 767)
(23 393)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(85)
0
0
0
(15)
0
(104)
0
(120)
0
(127)
0
(133)
0
(123)
0
0
0
(107)
0
(132)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 444)
0
(1 242)
0
(1 905)
0
(1 682)
0
0
0
(1 651)
0
(1 665)
0
Other Operating Expenses
553
674
707
227
267
199
211
249
185
224
246
145
153
66
22
20
35
113
259
356
303
211
194
216
208
336
198
207
73
182
93
185
80
(81)
(112)
75
76
96
67
209
107
Operating Income
9 811
N/A
10 391
+6%
11 215
+8%
10 101
-10%
10 393
+3%
9 854
-5%
8 971
-9%
9 636
+7%
9 190
-5%
8 961
-2%
9 299
+4%
9 685
+4%
9 686
+0%
9 548
-1%
9 239
-3%
9 351
+1%
9 163
-2%
9 346
+2%
9 353
+0%
8 724
-7%
8 919
+2%
8 255
-7%
8 373
+1%
8 059
-4%
7 977
-1%
7 955
0%
8 688
+9%
8 588
-1%
8 824
+3%
9 186
+4%
9 993
+9%
10 131
+1%
9 693
-4%
9 331
-4%
9 447
+1%
9 793
+4%
11 155
+14%
10 490
-6%
10 590
+1%
10 477
-1%
10 609
+1%
Pre-Tax Income
Interest Income Expense
(2 484)
(2 236)
(2 166)
(2 007)
(2 077)
(2 395)
(2 003)
(1 838)
(1 719)
(1 510)
(1 634)
(1 195)
(1 028)
(956)
(699)
(500)
(480)
(424)
(442)
(483)
(409)
(372)
(483)
(832)
(1 214)
(139)
(497)
(173)
(115)
(250)
(375)
(188)
(86)
40
33
(134)
(42)
362
420
35
(203)
Non-Reccuring Items
(838)
(749)
(1 031)
(249)
(679)
(788)
665
(268)
(235)
1 314
317
(1 637)
(1 658)
(3 184)
(3 221)
(501)
(461)
(475)
(526)
(1 289)
(1 370)
(1 448)
(9 072)
(8 638)
(8 139)
261
(140)
(4 563)
(4 666)
(274)
(522)
557
763
(246)
(459)
1 066
385
(705)
(100)
(384)
(401)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
1 719
1 739
0
0
60
0
0
0
33
0
0
0
13
169
(44)
23
24
26
199
604
0
0
52
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
(466)
(466)
1 273
1 273
(628)
(588)
(588)
(588)
(299)
(435)
(435)
(435)
(335)
95
(784)
(164)
(353)
(352)
(342)
(334)
(272)
(591)
(136)
(79)
(278)
(287)
(186)
(247)
(298)
(299)
Pre-Tax Income
6 489
N/A
7 406
+14%
8 018
+8%
7 845
-2%
7 637
-3%
6 671
-13%
7 633
+14%
7 530
-1%
7 236
-4%
8 765
+21%
7 982
-9%
8 106
+2%
8 273
+2%
6 681
-19%
6 592
-1%
7 782
+18%
7 634
-2%
7 859
+3%
7 797
-1%
6 686
-14%
6 705
+0%
6 000
-11%
(1 617)
N/A
(1 733)
-7%
(1 112)
+36%
7 249
N/A
7 910
+9%
3 523
-55%
3 717
+6%
8 519
+129%
9 366
+10%
10 228
+9%
9 779
-4%
9 041
-8%
8 942
-1%
10 447
+17%
11 211
+7%
9 961
-11%
10 663
+7%
9 830
-8%
9 706
-1%
Net Income
Tax Provision
(1 650)
(1 838)
(1 958)
(1 886)
(1 931)
(1 605)
(1 536)
(1 838)
(1 761)
(1 995)
(2 048)
(1 861)
(1 892)
(1 635)
(1 586)
(1 833)
(1 803)
(1 874)
(1 885)
(1 748)
(1 759)
(1 658)
(770)
(849)
(1 175)
(2 392)
(2 457)
(1 458)
(1 475)
(2 386)
(2 574)
(2 751)
(2 586)
(2 233)
(2 194)
(2 427)
(2 436)
(1 778)
(1 875)
(1 859)
(1 846)
Income from Continuing Operations
4 839
5 568
6 060
5 959
5 706
5 066
6 097
5 692
5 475
6 770
5 934
6 245
6 381
5 046
5 006
5 949
5 831
5 985
5 912
4 938
4 946
4 342
(2 387)
(2 582)
(2 287)
4 857
5 453
2 065
2 242
6 133
6 792
7 477
7 193
6 808
6 748
8 020
8 775
8 183
8 788
7 971
7 860
Income to Minority Interest
(558)
(599)
(642)
(608)
(649)
(582)
(547)
(543)
(575)
(570)
(604)
(638)
(636)
(582)
(470)
(478)
(489)
(507)
(539)
(524)
(555)
(576)
(449)
(344)
(267)
(371)
(530)
(806)
(816)
(824)
(875)
(908)
(848)
(778)
(860)
(1 163)
(1 289)
(1 171)
(1 219)
(1 011)
(1 062)
Net Income (Common)
4 281
N/A
4 969
+16%
5 418
+9%
5 351
-1%
5 057
-5%
4 484
-11%
5 550
+24%
5 149
-7%
4 900
-5%
6 200
+27%
5 330
-14%
5 607
+5%
5 745
+2%
4 464
-22%
4 536
+2%
5 471
+21%
5 342
-2%
5 478
+3%
5 373
-2%
4 414
-18%
4 391
-1%
3 766
-14%
(2 836)
N/A
(2 926)
-3%
(2 554)
+13%
4 486
N/A
4 923
+10%
1 259
-74%
1 426
+13%
5 309
+272%
5 917
+11%
6 569
+11%
6 345
-3%
6 030
-5%
6 202
+3%
6 846
+10%
(1 457)
N/A
(1 063)
+27%
7 708
N/A
(40 788)
N/A
(40 546)
+1%
EPS (Diluted)
27.98
N/A
32.47
+16%
35.41
+9%
34.97
-1%
33.05
-5%
29.3
-11%
36.27
+24%
33.65
-7%
32.02
-5%
40.52
+27%
34.83
-14%
36.64
+5%
37.54
+2%
29.17
-22%
29.64
+2%
35.29
+19%
34.92
-1%
35.81
+3%
35.13
-2%
28.85
-18%
28.69
-1%
24.61
-14%
-18.53
N/A
-19.12
-3%
-16.69
+13%
29.32
N/A
32.17
+10%
8.24
-74%
9.38
+14%
34.69
+270%
38.92
+12%
43.5
+12%
42.87
-1%
41.02
-4%
42.77
+4%
47.54
+11%
-10.33
N/A
-7.6
+26%
56.33
N/A
-299.71
N/A
-299.84
0%

See Also

Discover More