GN Store Nord AS/ DK0010272632 /
| 21/05/2024 16:50:00 | Chg. - | Volume | Bid09:00:04 | Ask09:00:04 | Market Capitalization | Dividend Y. | P/E Ratio |
|---|---|---|---|---|---|---|---|
| 216.20DKK | - | 2,366 Turnover: 515,181.60 |
-Bid Size: - | -Ask Size: - | 30.77 bill.DKK | - | 128.84 |
Assets
| 2015 IFRS in mill. DKK |
2016 IFRS in mill. DKK |
2017 IFRS in mill. DKK |
2018 IFRS in mill. DKK |
2019 IFRS in mill. DKK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Property and Equipment | 534 | 508 | 486 | 514 | 1,076 | ||||||
| Intangible Assets | 5,469 | 6,521 | 6,244 | 6,594 | 7,422 | ||||||
| Long-Term Investments | - | - | - | - | - | ||||||
| Fixed Assets | - | - | - | - | - | ||||||
| Inventories | 720 | 715 | 711 | 952 | 1,306 | ||||||
| Accounts Receivable | 2,255 | 2,183 | 2,111 | 2,394 | 2,809 | ||||||
| Cash and Cash Equivalents | 132 | 178 | 526 | 636 | 1,728 | ||||||
| Current Assets | 3,402 | 3,321 | 3,662 | 4,281 | 6,190 | ||||||
| Total Assets | 11,176 | 12,835 | 11,737 | 13,017 | 16,683 | ||||||
Liabilities
| 2015 IFRS in mill. DKK |
2016 IFRS in mill. DKK |
2017 IFRS in mill. DKK |
2018 IFRS in mill. DKK |
2019 IFRS in mill. DKK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 731 | 642 | 605 | 934 | 1,058 | ||||||
| Long-term debt | - | - | - | - | - | ||||||
| Liabilities to Banks | 47 | 55 | 53 | 28 | 1,197 | ||||||
| Provisions | 865 | 1,039 | 1,039 | 1,187 | 1,141 | ||||||
| Liabilities | 5,412 | 7,215 | 6,954 | 7,921 | 11,834 | ||||||
| Share Capital | 649 | 619 | 583 | 583 | 569 | ||||||
| Total Equity | 5,764 | 5,620 | 4,783 | 5,096 | 4,849 | ||||||
| Minority Interests | - | - | - | - | - | ||||||
| Total liabilities equity | 11,176 | 12,835 | 11,737 | 13,017 | 16,683 | ||||||
Income Statement
| 2015 IFRS in mill. DKK |
2016 IFRS in mill. DKK |
2017 IFRS in mill. DKK |
2018 IFRS in mill. DKK |
2019 IFRS in mill. DKK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 8,404 | 8,651 | 9,585 | 10,607 | 12,574 | ||||||
| Depreciation (total) | - | 109 | 148 | 155 | 298 | ||||||
| Operating Result | 1,220 | 1,445 | 1,558 | 1,796 | 2,002 | ||||||
| Interest Income | -133 | -52 | -60 | -203 | -92 | ||||||
| Income Before Taxes | 1,092 | 1,395 | 1,504 | 1,606 | 1,913 | ||||||
| Income Taxes | 287 | 309 | 382 | 359 | 445 | ||||||
| Minority Interests Profit | 0.0000 | 0.0000 | 0.0000 | -6 | -14 | ||||||
| Net Income | 805 | 1,033 | 1,183 | 1,241 | 1,454 | ||||||
Per Share
Cash Flow
| 2015 IFRS in mill. DKK |
2016 IFRS in mill. DKK |
2017 IFRS in mill. DKK |
2018 IFRS in mill. DKK |
2019 IFRS in mill. DKK |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow from Operating Activities | 1,450 | 1,803 | 1,885 | 2,072 | 2,207 | ||||||
| Cash Flow from Investing Activities | -754 | -1,565 | -93 | -1,059 | -1,613 | ||||||
| Cash Flow from Financing | -682 | -165 | -1,458 | -902 | 494 | ||||||
| Decrease / Increase in Cash | 14 | 73 | 334 | 111 | 1,088 | ||||||
| Employees | 5,500 | 5,400 | 5,575 | 6,025 | 6,275 | ||||||
