Flugger group A/S
CSE:FLUG B

Watchlist Manager
Flugger group A/S Logo
Flugger group A/S
CSE:FLUG B
Watchlist
Price: 313.1 DKK -0.29%
Market Cap: 921.4m DKK

Income Statement

Earnings Waterfall
Flugger group A/S

Revenue
2.3B DKK
Cost of Revenue
-1.1B DKK
Gross Profit
1.2B DKK
Operating Expenses
-1.1B DKK
Operating Income
102m DKK
Other Expenses
-66.7m DKK
Net Income
35.2m DKK

Income Statement
Flugger group A/S

Rotate your device to view
Income Statement
Currency: DKK
Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Oct-2024
Revenue
Revenue
1 820
N/A
1 895
+4%
2 011
+6%
2 085
+4%
2 134
+2%
2 162
+1%
2 269
+5%
2 377
+5%
2 454
+3%
2 520
+3%
2 514
0%
2 560
+2%
2 556
0%
2 130
-17%
2 021
-5%
1 897
-6%
1 831
-3%
2 208
+21%
2 251
+2%
Gross Profit
Cost of Revenue
(835)
(897)
(946)
(967)
(962)
(947)
(1 010)
(1 089)
(1 183)
(1 252)
(1 288)
(1 335)
(1 343)
(1 102)
(1 024)
(942)
(870)
(1 073)
(1 062)
Gross Profit
985
N/A
998
+1%
1 065
+7%
1 118
+5%
1 172
+5%
1 215
+4%
1 259
+4%
1 288
+2%
1 271
-1%
1 268
0%
1 226
-3%
1 225
0%
1 213
-1%
1 028
-15%
997
-3%
955
-4%
961
+1%
1 135
+18%
1 189
+5%
Operating Income
Operating Expenses
(917)
(913)
(925)
(940)
(947)
(986)
(1 031)
(1 069)
(1 091)
(1 106)
(1 111)
(1 130)
(1 148)
(1 040)
(1 004)
(975)
(970)
(1 069)
(1 087)
Selling, General & Administrative
(907)
(873)
(916)
(932)
(947)
(874)
(1 036)
(1 072)
(1 092)
(891)
(1 122)
(1 142)
(1 162)
(1 044)
(1 007)
(978)
(972)
(941)
(1 090)
Depreciation & Amortization
0
(36)
0
0
0
(118)
0
0
0
(214)
0
0
0
(127)
0
0
0
(129)
0
Other Operating Expenses
(10)
(3)
(8)
(7)
0
6
6
4
2
(0)
11
12
14
131
3
4
3
0
3
Operating Income
68
N/A
85
+24%
141
+65%
179
+27%
225
+26%
229
+2%
228
0%
219
-4%
180
-18%
163
-10%
115
-29%
95
-17%
65
-32%
(12)
N/A
(7)
+42%
(20)
-186%
(9)
+55%
66
N/A
102
+54%
Pre-Tax Income
Interest Income Expense
(9)
(8)
(4)
(3)
(5)
(8)
(14)
(16)
(22)
(11)
10
4
(8)
(9)
(32)
(28)
(8)
(21)
(16)
Non-Reccuring Items
0
(2)
0
0
0
(1)
0
0
0
(121)
(128)
(127)
(127)
4
0
0
0
2
0
Total Other Income
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
(0)
0
Pre-Tax Income
60
N/A
76
+26%
136
+80%
175
+29%
221
+26%
220
0%
214
-3%
203
-5%
158
-22%
27
-83%
(3)
N/A
(28)
-833%
(70)
-150%
(17)
+76%
(39)
-129%
(48)
-23%
(17)
+65%
46
N/A
86
+86%
Net Income
Tax Provision
(13)
(15)
(27)
(35)
(45)
(40)
(38)
(38)
(29)
(35)
(21)
(9)
0
8
5
2
(4)
(21)
(30)
Income from Continuing Operations
47
60
109
140
176
180
176
165
129
(8)
(24)
(37)
(70)
(9)
(34)
(46)
(21)
25
56
Income to Minority Interest
(0)
(3)
(7)
(9)
(9)
(9)
(8)
(7)
(3)
16
6
0
1
(18)
(13)
(11)
(14)
(12)
(5)
Net Income (Common)
48
N/A
58
+21%
103
+77%
132
+28%
166
+27%
171
+3%
168
-2%
158
-6%
126
-20%
7
-94%
(18)
N/A
(37)
-106%
(69)
-86%
(4)
+94%
(15)
-275%
(27)
-80%
(21)
+22%
4
N/A
35
+734%
EPS (Diluted)
16.5
N/A
20
+21%
35.56
+78%
44.54
+25%
58.25
+31%
59.1
+1%
57.62
-3%
53.39
-7%
42.64
-20%
2.54
-94%
-6.02
N/A
-12.55
-108%
-23.03
-84%
-1.3
+94%
-5.02
-286%
-9.02
-80%
-7.01
+22%
1.4
N/A
11.82
+744%