Demant A/S
CSE:DEMANT

Watchlist Manager
Demant A/S Logo
Demant A/S
CSE:DEMANT
Watchlist
Price: 266.2 DKK 3.18% Market Closed
Market Cap: 57.1B DKK
Have any thoughts about
Demant A/S?
Write Note

Income Statement

Earnings Waterfall
Demant A/S

Revenue
22.4B DKK
Cost of Revenue
-5.5B DKK
Gross Profit
16.9B DKK
Operating Expenses
-12.7B DKK
Operating Income
4.2B DKK
Other Expenses
-1.7B DKK
Net Income
2.4B DKK

Income Statement
Demant A/S

Rotate your device to view
Income Statement
Currency: DKK
Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-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
4 033
N/A
4 303
+7%
4 400
+2%
4 523
+3%
4 906
+8%
5 085
+4%
5 221
+3%
5 488
+5%
5 493
+0%
5 374
-2%
5 439
+1%
5 701
+5%
6 275
+10%
6 892
+10%
7 464
+8%
8 041
+8%
8 399
+4%
8 555
+2%
8 700
+2%
8 959
+3%
9 095
+2%
9 346
+3%
9 850
+5%
10 665
+8%
11 432
+7%
12 002
+5%
12 697
+6%
13 189
+4%
13 461
+2%
13 937
+4%
14 510
+4%
14 946
+3%
13 674
-9%
14 469
+6%
17 137
+18%
17 905
+4%
18 656
+4%
19 705
+6%
20 902
+6%
22 443
+7%
22 375
0%
Gross Profit
Cost of Revenue
(1 399)
(1 444)
(1 413)
(1 390)
(1 501)
(1 510)
(1 469)
(1 517)
(1 580)
(1 648)
(1 646)
(1 666)
(1 807)
(1 934)
(2 109)
(2 264)
(2 354)
(2 428)
(2 421)
(2 441)
(2 464)
(2 533)
(2 614)
(2 770)
(2 931)
(2 972)
(3 060)
(3 130)
(3 142)
(3 112)
(3 195)
(3 621)
(3 795)
(4 129)
(4 532)
(4 447)
(4 635)
(5 036)
(5 299)
(5 899)
(5 494)
Gross Profit
2 635
N/A
2 859
+8%
2 988
+5%
3 133
+5%
3 406
+9%
3 575
+5%
3 752
+5%
3 971
+6%
3 914
-1%
3 725
-5%
3 793
+2%
4 035
+6%
4 469
+11%
4 959
+11%
5 355
+8%
5 777
+8%
6 045
+5%
6 127
+1%
6 279
+2%
6 518
+4%
6 631
+2%
6 813
+3%
7 236
+6%
7 895
+9%
8 501
+8%
9 030
+6%
9 637
+7%
10 059
+4%
10 319
+3%
10 825
+5%
11 315
+5%
11 325
+0%
9 879
-13%
10 340
+5%
12 605
+22%
13 458
+7%
14 021
+4%
14 669
+5%
15 603
+6%
16 544
+6%
16 881
+2%
Operating Income
Operating Expenses
(1 752)
(1 858)
(1 918)
(2 034)
(2 207)
(2 307)
(2 433)
(2 706)
(2 744)
(2 686)
(2 764)
(2 885)
(3 219)
(3 534)
(3 792)
(4 074)
(4 288)
(4 486)
(4 663)
(4 831)
(4 961)
(5 119)
(5 504)
(6 069)
(6 698)
(7 172)
(7 481)
(7 616)
(7 770)
(8 308)
(9 016)
(9 292)
(9 125)
(9 079)
(9 517)
(9 915)
(10 564)
(11 569)
(11 908)
(12 451)
(12 724)
Selling, General & Administrative
(1 451)
(1 534)
(1 559)
(1 652)
(1 785)
(1 848)
(1 939)
(2 201)
(2 241)
(2 153)
(2 211)
(2 309)
(2 622)
(2 919)
(3 169)
(3 441)
(3 646)
(3 834)
(4 007)
(4 197)
(4 296)
(4 271)
(4 805)
(5 113)
(5 900)
(6 292)
(6 628)
(6 718)
(6 852)
(7 267)
(7 876)
(8 158)
(8 039)
(7 240)
(8 317)
(8 706)
(9 430)
(9 241)
(10 638)
(9 886)
(11 287)
Research & Development
(301)
(324)
(359)
(383)
(422)
(460)
(494)
(505)
(503)
(533)
(554)
(576)
(598)
(615)
(623)
(633)
(642)
(652)
(656)
(634)
(665)
(645)
(699)
(724)
(798)
(798)
(853)
(803)
(918)
(933)
(1 066)
(1 047)
(618)
(1 192)
(1 200)
(1 091)
(1 233)
(1 261)
(1 270)
(1 357)
(1 437)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(203)
0
(232)
0
(82)
0
(95)
0
(108)
0
(187)
0
(647)
0
(217)
0
(1 067)
0
(1 208)
0
Other Operating Expenses
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
0
0
0
(74)
100
(468)
0
0
99
99
0
0
0
0
Operating Income
883
N/A
1 001
+13%
1 070
+7%
1 099
+3%
1 199
+9%
1 268
+6%
1 319
+4%
1 266
-4%
1 170
-8%
1 040
-11%
1 029
-1%
1 150
+12%
1 250
+9%
1 424
+14%
1 564
+10%
1 703
+9%
1 757
+3%
1 641
-7%
1 616
-2%
1 687
+4%
1 670
-1%
1 694
+1%
1 732
+2%
1 826
+5%
1 803
-1%
1 858
+3%
2 156
+16%
2 443
+13%
2 549
+4%
2 517
-1%
2 299
-9%
2 033
-12%
754
-63%
1 261
+67%
3 088
+145%
3 543
+15%
3 457
-2%
3 100
-10%
3 695
+19%
4 093
+11%
4 157
+2%
Pre-Tax Income
Interest Income Expense
(35)
(34)
(34)
(48)
(63)
(78)
(96)
(124)
(143)
(166)
(148)
(124)
(128)
(124)
(120)
(119)
(134)
(142)
(73)
(23)
(33)
92
2
47
(44)
62
(25)
24
(43)
70
(91)
(5)
(119)
(29)
(111)
51
(76)
(26)
(442)
(519)
(745)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
4
0
3
(83)
(158)
(129)
(119)
0
0
307
217
(94)
0
0
(15)
(19)
(14)
109
Total Other Income
0
0
5
15
17
20
26
29
29
29
26
29
10
14
42
22
24
22
0
0
0
(97)
0
(68)
0
(82)
0
(82)
0
(100)
0
(117)
0
(113)
0
(133)
0
(132)
0
(166)
0
Pre-Tax Income
848
N/A
966
+14%
1 041
+8%
1 066
+2%
1 153
+8%
1 209
+5%
1 249
+3%
1 171
-6%
1 055
-10%
903
-14%
908
+0%
1 055
+16%
1 132
+7%
1 314
+16%
1 485
+13%
1 606
+8%
1 647
+3%
1 521
-8%
1 543
+1%
1 664
+8%
1 637
-2%
1 691
+3%
1 734
+3%
1 809
+4%
1 759
-3%
1 841
+5%
2 048
+11%
2 227
+9%
2 377
+7%
2 368
0%
2 208
-7%
1 911
-13%
943
-51%
1 336
+42%
2 883
+116%
3 461
+20%
3 381
-2%
2 927
-13%
3 234
+10%
3 394
+5%
3 521
+4%
Net Income
Tax Provision
(214)
(249)
(270)
(275)
(298)
(309)
(308)
(276)
(249)
(221)
(225)
(260)
(278)
(326)
(370)
(407)
(421)
(370)
(358)
(378)
(361)
(364)
(365)
(370)
(355)
(377)
(420)
(468)
(522)
(538)
(505)
(444)
(122)
(202)
(654)
(750)
(729)
(651)
(744)
(839)
(870)
Income from Continuing Operations
634
717
771
791
855
901
941
894
807
682
683
795
855
988
1 115
1 199
1 226
1 151
1 185
1 286
1 276
1 327
1 369
1 439
1 404
1 464
1 628
1 759
1 855
1 830
1 703
1 467
821
1 134
2 229
2 711
2 652
2 276
2 490
2 555
2 651
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
1
2
0
(1)
(1)
(1)
(2)
(3)
(5)
(5)
(4)
(5)
(6)
(7)
(8)
(5)
(3)
(13)
(20)
(15)
(7)
(2)
(2)
(3)
(3)
Net Income (Common)
634
N/A
717
+13%
771
+8%
791
+3%
855
+8%
901
+5%
941
+4%
894
-5%
807
-10%
682
-15%
683
+0%
795
+16%
855
+7%
988
+16%
1 115
+13%
1 198
+7%
1 227
+2%
1 153
-6%
1 185
+3%
1 285
+8%
1 275
-1%
1 326
+4%
1 367
+3%
1 436
+5%
1 399
-3%
1 459
+4%
1 624
+11%
1 754
+8%
1 849
+5%
1 823
-1%
1 695
-7%
1 462
-14%
818
-44%
1 121
+37%
2 176
+94%
2 513
+15%
2 388
-5%
2 082
-13%
1 614
-22%
1 795
+11%
2 413
+34%
EPS (Diluted)
1.87
N/A
2.14
+14%
2.34
+9%
2.44
+4%
2.7
+11%
2.89
+7%
3.08
+7%
2.97
-4%
2.73
-8%
2.32
-15%
2.34
+1%
2.72
+16%
2.92
+7%
3.39
+16%
3.82
+13%
4.11
+8%
4.31
+5%
4.06
-6%
4.18
+3%
4.54
+9%
4.54
N/A
4.77
+5%
5.02
+5%
5.32
+6%
5.26
-1%
5.43
+3%
6.29
+16%
6.84
+9%
7.36
+8%
7.32
-1%
6.93
-5%
6
-13%
3.4
-43%
4.68
+38%
9.15
+96%
10.7
+17%
10.47
-2%
9.21
-12%
7.23
-21%
8.04
+11%
11.01
+37%

See Also

Discover More