GN Store Nord A/S
CSE:GN

Watchlist Manager
GN Store Nord A/S Logo
GN Store Nord A/S
CSE:GN
Watchlist
Price: 134.95 DKK 2.98% Market Closed
Market Cap: 19.7B DKK
Have any thoughts about
GN Store Nord A/S?
Write Note

Income Statement

Earnings Waterfall
GN Store Nord A/S

Revenue
18B DKK
Cost of Revenue
-8.6B DKK
Gross Profit
9.4B DKK
Operating Expenses
-7.9B DKK
Operating Income
1.5B DKK
Other Expenses
-887m DKK
Net Income
658m DKK

Income Statement
GN Store Nord A/S

Rotate your device to view
Income Statement
Currency: DKK
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
7 080
N/A
7 340
+4%
7 546
+3%
7 775
+3%
7 915
+2%
7 755
-2%
8 120
+5%
8 174
+1%
8 416
+3%
8 651
+3%
8 946
+3%
9 250
+3%
9 415
+2%
9 585
+2%
9 648
+1%
9 819
+2%
10 097
+3%
10 607
+5%
11 151
+5%
11 638
+4%
12 077
+4%
12 574
+4%
12 701
+1%
12 309
-3%
13 049
+6%
13 449
+3%
14 592
+8%
15 711
+8%
15 759
+0%
15 775
+0%
15 524
-2%
16 603
+7%
17 517
+6%
18 687
+7%
19 042
+2%
18 579
-2%
18 321
-1%
18 120
-1%
18 209
+0%
18 314
+1%
18 035
-2%
Gross Profit
Cost of Revenue
(2 734)
(2 804)
(2 875)
(2 954)
(3 057)
(3 006)
(3 170)
(3 203)
(3 220)
(3 250)
(3 355)
(3 440)
(3 531)
(3 577)
(3 594)
(3 662)
(3 774)
(4 033)
(4 248)
(4 497)
(4 695)
(4 992)
(5 205)
(5 307)
(5 777)
(6 151)
(6 713)
(7 077)
(7 110)
(7 093)
(7 142)
(7 837)
(8 509)
(9 303)
(9 568)
(9 353)
(9 220)
(9 175)
(9 014)
(8 957)
(8 625)
Gross Profit
4 346
N/A
4 536
+4%
4 671
+3%
4 821
+3%
4 858
+1%
4 749
-2%
4 950
+4%
4 971
+0%
5 196
+5%
5 401
+4%
5 591
+4%
5 810
+4%
5 884
+1%
6 008
+2%
6 054
+1%
6 157
+2%
6 323
+3%
6 574
+4%
6 903
+5%
7 141
+3%
7 382
+3%
7 582
+3%
7 496
-1%
7 002
-7%
7 272
+4%
7 298
+0%
7 879
+8%
8 634
+10%
8 649
+0%
8 682
+0%
8 382
-3%
8 766
+5%
9 008
+3%
9 384
+4%
9 474
+1%
9 226
-3%
9 101
-1%
8 945
-2%
9 195
+3%
9 357
+2%
9 410
+1%
Operating Income
Operating Expenses
(3 224)
(3 331)
(3 438)
(3 583)
(3 526)
(3 439)
(3 605)
(3 608)
(3 816)
(3 925)
(4 107)
(4 291)
(4 320)
(4 408)
(4 426)
(4 460)
(4 576)
(4 758)
(5 022)
(5 209)
(5 485)
(5 446)
(5 620)
(5 619)
(5 563)
(5 511)
(5 786)
(5 921)
(6 078)
(6 236)
(6 569)
(7 075)
(7 465)
(7 597)
(7 969)
(7 926)
(7 862)
(7 954)
(7 944)
(7 932)
(7 865)
Selling, General & Administrative
(2 641)
(2 561)
(2 802)
(2 929)
(2 830)
(2 633)
(2 868)
(2 842)
(3 032)
(3 047)
(3 301)
(3 468)
(3 487)
(3 449)
(3 567)
(3 586)
(3 652)
(3 655)
(3 929)
(4 061)
(4 205)
(4 001)
(4 297)
(4 275)
(4 309)
(4 122)
(4 421)
(4 481)
(4 570)
(4 413)
(4 920)
(5 390)
(5 681)
(5 497)
(6 093)
(6 006)
(5 981)
(5 932)
(6 033)
(6 053)
(5 984)
Research & Development
(589)
(300)
(637)
(662)
(687)
(331)
(687)
(689)
(691)
(368)
(683)
(680)
(686)
(397)
(620)
(558)
(520)
(506)
(564)
(584)
(586)
(574)
(590)
(603)
(607)
(624)
(540)
(595)
(643)
(831)
(791)
(759)
(751)
(786)
(836)
(842)
(841)
(770)
(906)
(1 070)
(1 227)
Depreciation & Amortization
0
(472)
0
0
(16)
(483)
(60)
(85)
(99)
(512)
(122)
(137)
(141)
(556)
(236)
(314)
(402)
(601)
(527)
(566)
(694)
(878)
(737)
(740)
(745)
(888)
(762)
(784)
(711)
(991)
(862)
(923)
(1 023)
(1 311)
(1 027)
(1 072)
(1 038)
(1 260)
(1 005)
(806)
(652)
Other Operating Expenses
6
2
1
8
7
8
10
8
6
2
(1)
(6)
(6)
(6)
(3)
(2)
(2)
4
(2)
2
0
7
4
(1)
98
123
(63)
(61)
(154)
(1)
4
(3)
(10)
(3)
(13)
(6)
(2)
8
0
(3)
(2)
Operating Income
1 122
N/A
1 205
+7%
1 233
+2%
1 238
+0%
1 332
+8%
1 310
-2%
1 345
+3%
1 363
+1%
1 380
+1%
1 476
+7%
1 484
+1%
1 519
+2%
1 564
+3%
1 600
+2%
1 628
+2%
1 697
+4%
1 747
+3%
1 816
+4%
1 881
+4%
1 932
+3%
1 897
-2%
2 136
+13%
1 876
-12%
1 383
-26%
1 709
+24%
1 787
+5%
2 093
+17%
2 713
+30%
2 571
-5%
2 446
-5%
1 813
-26%
1 691
-7%
1 543
-9%
1 787
+16%
1 505
-16%
1 300
-14%
1 239
-5%
991
-20%
1 251
+26%
1 425
+14%
1 545
+8%
Pre-Tax Income
Interest Income Expense
(95)
(44)
(92)
(102)
(117)
(109)
(115)
(88)
(91)
2
(76)
(69)
(27)
(20)
(65)
(114)
(138)
(162)
(203)
(223)
(125)
79
(146)
(34)
(12)
(65)
(3)
(78)
(171)
(141)
(147)
(187)
(274)
(300)
(373)
(476)
(481)
(330)
(516)
(481)
(530)
Non-Reccuring Items
(8)
(10)
(10)
(164)
(158)
(161)
(161)
(8)
(8)
(31)
(27)
(26)
(27)
(42)
(40)
(40)
(44)
(15)
(4)
(3)
(1)
(124)
(20)
(22)
(20)
(140)
(5)
(13)
(12)
(89)
(234)
(299)
(358)
(658)
(236)
(197)
(109)
(156)
7
(114)
(109)
Total Other Income
0
(35)
(1)
1
1
(24)
0
0
0
(52)
1
0
0
(34)
0
2
2
(33)
0
0
0
(178)
0
0
0
30
0
0
0
55
0
0
0
(104)
0
0
0
(162)
0
0
0
Pre-Tax Income
1 019
N/A
1 116
+10%
1 132
+1%
973
-14%
1 058
+9%
1 016
-4%
1 069
+5%
1 267
+19%
1 281
+1%
1 395
+9%
1 381
-1%
1 424
+3%
1 510
+6%
1 504
0%
1 523
+1%
1 543
+1%
1 565
+1%
1 606
+3%
1 674
+4%
1 706
+2%
1 771
+4%
1 913
+8%
1 710
-11%
1 327
-22%
1 677
+26%
1 612
-4%
2 085
+29%
2 622
+26%
2 388
-9%
2 271
-5%
1 432
-37%
1 205
-16%
911
-24%
725
-20%
896
+24%
627
-30%
649
+4%
343
-47%
742
+116%
830
+12%
906
+9%
Net Income
Tax Provision
(301)
(323)
(325)
(279)
(288)
(269)
(276)
(323)
(309)
(309)
(299)
(302)
(327)
(382)
(387)
(391)
(395)
(359)
(378)
(389)
(410)
(445)
(398)
(307)
(379)
(343)
(440)
(556)
(499)
(481)
(302)
(254)
(191)
(155)
(191)
(134)
(144)
(77)
(167)
(186)
(200)
Income from Continuing Operations
718
793
807
694
770
747
793
944
972
1 086
1 082
1 122
1 183
1 122
1 136
1 152
1 170
1 247
1 296
1 317
1 361
1 468
1 312
1 020
1 298
1 269
1 645
2 066
1 889
1 790
1 130
951
720
570
705
493
505
266
575
644
706
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(10)
(14)
(20)
(14)
(15)
(16)
(17)
(17)
(20)
(22)
(28)
(34)
(39)
(45)
(50)
(59)
(57)
(55)
(51)
(38)
(39)
(44)
(48)
Net Income (Common)
718
N/A
793
+10%
807
+2%
694
-14%
773
+11%
805
+4%
828
+3%
985
+19%
1 005
+2%
1 033
+3%
1 096
+6%
1 127
+3%
1 193
+6%
1 183
-1%
1 125
-5%
1 144
+2%
1 162
+2%
1 241
+7%
1 286
+4%
1 303
+1%
1 341
+3%
1 454
+8%
1 297
-11%
1 004
-23%
1 281
+28%
1 252
-2%
1 625
+30%
2 044
+26%
1 861
-9%
1 756
-6%
1 091
-38%
906
-17%
670
-26%
511
-24%
648
+27%
438
-32%
454
+4%
228
-50%
536
+135%
600
+12%
658
+10%
EPS (Diluted)
4.4
N/A
4.85
+10%
5.05
+4%
4.54
-10%
4.95
+9%
5.13
+4%
5.47
+7%
6.6
+21%
6.8
+3%
6.96
+2%
7.72
+11%
8.03
+4%
8.55
+6%
8.45
-1%
8.25
-2%
8.4
+2%
8.5
+1%
9.13
+7%
9.58
+5%
9.77
+2%
10.19
+4%
10.98
+8%
9.96
-9%
7.74
-22%
9.83
+27%
9.63
-2%
12.38
+29%
15.57
+26%
14.31
-8%
13.49
-6%
8.54
-37%
7.07
-17%
5.22
-26%
3.99
-24%
5.06
+27%
3.2
-37%
3.12
-3%
1.64
-47%
3.7
+126%
4.12
+11%
4.52
+10%

See Also

Discover More