P

P/F Bakkafrost
OSE:BAKKA

Watchlist Manager
P/F Bakkafrost
OSE:BAKKA
Watchlist
Price: 627 NOK -0.4% Market Closed
Market Cap: 37.2B NOK
Have any thoughts about
P/F Bakkafrost?
Write Note

Income Statement

Earnings Waterfall
P/F Bakkafrost

Revenue
7.7B DKK
Cost of Revenue
-2.6B DKK
Gross Profit
5.1B DKK
Operating Expenses
-3.7B DKK
Operating Income
1.4B DKK
Other Expenses
-540.3m DKK
Net Income
901.9m DKK

Income Statement
P/F Bakkafrost

Rotate your device to view
Income Statement
Currency: DKK
Jun-2014 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
Revenue
Revenue
2 750
N/A
2 593
-6%
2 683
+3%
2 665
-1%
2 755
+3%
2 848
+3%
2 850
+0%
3 142
+10%
3 131
0%
3 094
-1%
3 203
+4%
3 152
-2%
3 568
+13%
3 732
+5%
3 770
+1%
3 768
0%
3 516
-7%
3 333
-5%
3 177
-5%
3 290
+4%
3 282
0%
3 657
+11%
4 511
+23%
4 803
+6%
4 990
+4%
5 117
+3%
4 652
-9%
4 572
-2%
5 056
+11%
5 205
+3%
5 554
+7%
6 018
+8%
6 084
+1%
6 678
+10%
7 130
+7%
7 541
+6%
7 526
0%
7 519
0%
7 141
-5%
7 297
+2%
7 695
+5%
Gross Profit
Cost of Revenue
(1 060)
(862)
(817)
(737)
(733)
(828)
(777)
(1 018)
(987)
(881)
(861)
(762)
(936)
(1 062)
(1 025)
(1 006)
(875)
(813)
(875)
(945)
(930)
(1 069)
(1 384)
(1 529)
(1 724)
(1 966)
(1 957)
(1 781)
(1 833)
(1 748)
(1 871)
(2 008)
(1 822)
(2 042)
(2 090)
(2 232)
(2 439)
(2 546)
(2 260)
(2 294)
(2 556)
Gross Profit
1 689
N/A
1 730
+2%
1 867
+8%
1 928
+3%
2 022
+5%
2 020
0%
2 073
+3%
2 124
+2%
2 145
+1%
2 213
+3%
2 341
+6%
2 390
+2%
2 632
+10%
2 670
+1%
2 745
+3%
2 762
+1%
2 641
-4%
2 520
-5%
2 302
-9%
2 345
+2%
2 352
+0%
2 588
+10%
3 127
+21%
3 274
+5%
3 267
0%
3 151
-4%
2 695
-14%
2 791
+4%
3 223
+15%
3 457
+7%
3 683
+7%
4 010
+9%
4 262
+6%
4 636
+9%
5 040
+9%
5 309
+5%
5 087
-4%
4 973
-2%
4 881
-2%
5 003
+3%
5 139
+3%
Operating Income
Operating Expenses
(906)
(992)
(962)
(1 045)
(1 048)
(1 049)
(1 124)
(1 238)
(1 262)
(1 219)
(1 301)
(1 185)
(1 289)
(1 405)
(1 419)
(1 530)
(1 478)
(1 454)
(1 323)
(1 372)
(1 443)
(1 539)
(1 900)
(2 055)
(2 195)
(2 269)
(2 127)
(2 250)
(2 474)
(2 762)
(3 004)
(3 204)
(3 332)
(3 401)
(3 552)
(3 621)
(3 566)
(3 586)
(3 490)
(3 542)
(3 696)
Selling, General & Administrative
(251)
(257)
(264)
(266)
(271)
(272)
(281)
(312)
(349)
(385)
(436)
(467)
(512)
(524)
(520)
(512)
(472)
(449)
(450)
(479)
(510)
(540)
(612)
(633)
(666)
(695)
(662)
(682)
(725)
(789)
(870)
(941)
(964)
(1 003)
(1 047)
(1 050)
(1 033)
(1 062)
(1 016)
(1 079)
(1 135)
Depreciation & Amortization
(90)
(93)
(97)
(101)
(104)
(106)
(108)
(110)
(113)
(118)
(133)
(147)
(163)
(181)
(184)
(188)
(191)
(194)
(199)
(207)
(216)
(232)
(309)
(375)
(433)
(449)
(455)
(458)
(469)
(507)
(530)
(536)
(547)
(560)
(540)
(550)
(567)
(586)
(637)
(658)
(672)
Other Operating Expenses
(564)
(642)
(601)
(678)
(673)
(671)
(735)
(816)
(801)
(715)
(732)
(572)
(614)
(700)
(716)
(831)
(815)
(811)
(675)
(687)
(717)
(767)
(979)
(1 046)
(1 095)
(1 125)
(1 010)
(1 109)
(1 280)
(1 466)
(1 603)
(1 727)
(1 821)
(1 837)
(1 966)
(2 021)
(1 966)
(1 938)
(1 837)
(1 804)
(1 890)
Operating Income
783
N/A
738
-6%
905
+23%
883
-2%
974
+10%
972
0%
950
-2%
886
-7%
883
0%
995
+13%
1 040
+5%
1 204
+16%
1 343
+11%
1 265
-6%
1 325
+5%
1 232
-7%
1 163
-6%
1 066
-8%
979
-8%
973
-1%
909
-7%
1 049
+15%
1 227
+17%
1 219
-1%
1 072
-12%
882
-18%
568
-36%
542
-5%
749
+38%
695
-7%
680
-2%
806
+19%
930
+15%
1 236
+33%
1 488
+20%
1 688
+13%
1 521
-10%
1 387
-9%
1 391
+0%
1 462
+5%
1 442
-1%
Pre-Tax Income
Interest Income Expense
11
(5)
7
23
(13)
24
5
4
31
(18)
(24)
(8)
(16)
(7)
(5)
(15)
(1)
13
(2)
22
3
16
(11)
(11)
(12)
(41)
(42)
(36)
(32)
(5)
34
10
14
0
(70)
(50)
(87)
(111)
(98)
(142)
(150)
Non-Reccuring Items
(42)
31
(12)
47
19
(59)
(28)
135
144
294
619
276
361
73
(694)
(352)
(372)
77
196
107
6
(357)
(221)
(649)
(157)
37
118
813
563
552
435
328
727
564
281
155
(853)
(749)
(142)
(265)
(226)
Total Other Income
(5)
(5)
(1)
(6)
(8)
(7)
(3)
(6)
(4)
(4)
(3)
(4)
(4)
(4)
(3)
(5)
(5)
(4)
(1)
(3)
(3)
(3)
(13)
(18)
(19)
(22)
(17)
(18)
(21)
(21)
(11)
(7)
(8)
(13)
(8)
(7)
(6)
1
(3)
(10)
(8)
Pre-Tax Income
748
N/A
759
+1%
899
+18%
947
+5%
973
+3%
929
-4%
924
0%
1 019
+10%
1 053
+3%
1 266
+20%
1 633
+29%
1 469
-10%
1 684
+15%
1 328
-21%
624
-53%
860
+38%
786
-9%
1 152
+47%
1 172
+2%
1 099
-6%
915
-17%
704
-23%
982
+39%
542
-45%
884
+63%
856
-3%
626
-27%
1 301
+108%
1 259
-3%
1 222
-3%
1 138
-7%
1 136
0%
1 663
+46%
1 787
+7%
1 690
-5%
1 785
+6%
575
-68%
529
-8%
1 148
+117%
1 044
-9%
1 058
+1%
Net Income
Tax Provision
(197)
(197)
(252)
(255)
(215)
(215)
(114)
(128)
(130)
(164)
(294)
(264)
(305)
(239)
(112)
(155)
(141)
(207)
(212)
(198)
(165)
(129)
(180)
(100)
(160)
(136)
(163)
(282)
(284)
(292)
(174)
(175)
(286)
(292)
(346)
(378)
(136)
(119)
(193)
(155)
(162)
Income from Continuing Operations
551
563
647
692
757
714
810
891
924
1 102
1 339
1 205
1 379
1 089
511
705
645
945
960
901
751
576
802
441
724
720
463
1 019
975
929
964
961
1 378
1 495
1 344
1 406
439
409
955
889
895
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
8
8
8
0
0
0
0
0
(0)
1
2
1
(0)
(2)
(2)
0
2
7
Net Income (Common)
551
N/A
563
+2%
647
+15%
692
+7%
757
+9%
714
-6%
810
+13%
891
+10%
924
+4%
1 102
+19%
1 339
+21%
1 205
-10%
1 379
+14%
1 089
-21%
511
-53%
705
+38%
645
-8%
945
+46%
960
+2%
901
-6%
751
-17%
576
-23%
810
+41%
449
-45%
733
+63%
728
-1%
463
-36%
1 019
+120%
975
-4%
929
-5%
964
+4%
961
0%
1 379
+43%
1 497
+9%
1 345
-10%
1 406
+5%
437
-69%
407
-7%
956
+135%
891
-7%
902
+1%
EPS (Diluted)
11.33
N/A
11.59
+2%
13.23
+14%
14.15
+7%
15.47
+9%
14.59
-6%
16.67
+14%
18.33
+10%
19.01
+4%
22.67
+19%
27.53
+21%
24.78
-10%
28.35
+14%
22.39
-21%
10.51
-53%
14.49
+38%
13.27
-8%
19.42
+46%
19.72
+2%
18.5
-6%
15.41
-17%
11.67
-24%
15.7
+35%
7.6
-52%
12.39
+63%
12.32
-1%
7.83
-36%
17.23
+120%
16.5
-4%
15.73
-5%
16.32
+4%
16.27
0%
23.34
+43%
25.34
+9%
22.76
-10%
23.82
+5%
7.38
-69%
6.87
-7%
16.15
+135%
15.04
-7%
15.87
+6%

See Also

Discover More