Scandinavian Tobacco Statements
ST
Data from Scandinavian Tobacco`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
DKK - Danish krone
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
22 Aug, 2024
Expected release date:
12 Nov, 2024
Scandinavian Tobacco Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
2 365.8
21.4 %
100
1 256.6
53.1
1 109.2
25.9 %
46.9
—
0
255.8
10.8
627
-2.5 %
26.5
482.2
102.8 %
20.4
-44.3
-1.9
—
0
385.1
142.4 %
16.3
88.3
3.7
296.8
137.8 %
12.5
3.5
84.8
1 948.3
-14.3 %
100
1 067.1
54.8
881.2
-19.1 %
45.2
—
0
254.3
13.1
643.4
-3.9 %
33
237.8
-43.3 %
12.2
-49.1
-2.5
—
0
158.9
-48.9 %
8.2
34.1
1.8
124.8
-53.4 %
6.4
1.462
85.373
2 274.5
0.3 %
100
1 185.8
52.1
1 088.7
-0.3 %
47.9
—
0
289.3
12.7
669.3
13.7 %
29.4
419.4
-16.7 %
18.4
-73.9
-3.2
—
0
310.9
-31.4 %
13.7
42.9
1.9
268
-23.6 %
11.8
3.059
87.612
2 268.7
2 %
100
1 176.3
51.8
1 092.4
4.7 %
48.2
—
0
212.6
9.4
588.9
-5.3 %
26
503.5
19.3 %
22.2
-36.3
-1.6
—
0
453
15.7 %
20
102
4.5
351
15.7 %
15.5
4
87.75
2 224.8
13.3 %
100
1 181
53.1
1 043.8
6.6 %
46.9
—
0
222.6
10
621.6
4.7 %
27.9
422.2
9.5 %
19
-14.3
-0.6
—
0
391.5
16.8 %
17.6
88
4
303.5
16.8 %
13.6
3.5
86.714
1 962.9
-10.2 %
100
983.7
50.1
979.2
-6 %
49.9
—
0
243.5
12.4
593.6
4.9 %
30.2
385.6
-19 %
19.6
-23.1
-1.2
—
0
335.3
-38.1 %
17.1
75.5
3.8
259.8
-43.2 %
13.2
3
86.6
2 184.9
-7.5 %
100
1 142.9
52.3
1 042
-11.1 %
47.7
—
0
234.5
10.7
565.8
-10.3 %
25.9
476.2
-12 %
21.8
-37.5
-1.7
—
0
541.3
10 %
24.8
84.3
3.9
457
19.8 %
20.9
5.195
87.968
2 361.9
3.7 %
100
1 189.9
50.4
1 172
9.1 %
49.6
—
0
220.7
9.3
630.8
2 %
26.7
541.2
18.8 %
22.9
-22.1
-0.9
—
0
492.2
23.1 %
20.8
110.7
4.7
381.5
23.1 %
16.2
4.173
91.432
2 277.7
17.5 %
100
1 203.7
52.8
1 074
5.4 %
47.2
—
0
233.3
10.2
618.5
7.7 %
27.2
455.5
2.4 %
20
-33
-1.4
0.1
0.004
399.9
-5.5 %
17.6
90
4
309.8
-5.5 %
13.6
3.4
91.118
1 937.7
-3.7 %
100
918.4
47.4
1 019.3
3.5 %
52.6
—
0
222.4
11.5
574.5
-4.9 %
29.6
444.8
16.8 %
23
-3.9
-0.2
—
0
423.2
10 %
21.8
95.2
4.9
328
6.8 %
16.9
3.5
93.714
2 012.2
-7.8 %
100
1 026.9
51
985.3
-10.6 %
49
—
0
211.7
10.5
604.4
6.8 %
30
380.9
-28.9 %
18.9
-8.6
-0.4
—
0
384.8
-21.4 %
19.1
77.6
3.9
307.2
-19.8 %
15.3
3.229
95.128
2 181.9
1.2 %
100
1 080
49.5
1 101.9
2.9 %
50.5
—
0
226.9
10.4
565.8
1.9 %
25.9
536.1
3.9 %
24.6
-20.5
-0.9
—
0
489.3
1.9 %
22.4
106.2
4.9
383.1
1.9 %
17.6
4
95.775
2 155.7
14.5 %
100
1 084.5
50.3
1 071.2
12.2 %
49.7
—
0
224.8
10.4
555.2
7 %
25.8
516
18.4 %
23.9
-11.7
-0.5
—
0
480.2
15.9 %
22.3
104.2
4.8
376
15.9 %
17.4
3.9
96.41
1 882.9
-2.1 %
100
928.2
49.3
954.7
10.1 %
50.7
—
0
195
10.4
518.8
-8.3 %
27.6
435.9
44.6 %
23.2
-4.9
-0.3
—
0
414.2
143.5 %
22
89.9
4.8
324.3
577 %
17.2
3.3
98.273
1 922.4
-13.8 %
100
1 055.1
54.9
867.3
-22.8 %
45.1
—
0
203.3
10.6
565.9
-6.9 %
29.4
301.4
-41.6 %
15.7
-10
-0.5
—
0
170.1
-62.2 %
8.8
122.2
6.4
47.9
-86.5 %
2.5
0.486
98.636
2 231.3
6.4 %
100
1 107.5
49.6
1 123.8
19.6 %
50.4
—
0
232.4
10.4
607.8
8.9 %
27.2
516
35.1 %
23.1
13.6
0.6
—
0
449.5
47.2 %
20.1
93.9
4.2
355.6
40.2 %
15.9
3.6
98.778
2 096.5
19.4 %
100
1 156.5
55.2
940
20.3 %
44.8
—
0
234.9
11.2
558
-0.3 %
26.6
382
72.5 %
18.2
1.8
0.09
—
0
305.4
1056.8 %
14.6
51.7
2.5
253.7
1125.6 %
12.1
2.5
101.48
1 755.7
3.3 %
100
974.6
55.5
781.1
-3.6 %
44.5
—
0
207.8
11.8
559.7
14.6 %
31.9
221.4
-31.2 %
12.6
-39.6
-2.3
—
0
26.4
-92.5 %
1.5
5.7
0.3
20.7
-92.6 %
1.2
0.2
103.5
1 699.4
-6 %
100
889.3
52.3
810.1
-5.1 %
47.7
—
0
200.8
11.8
488.5
-3.7 %
28.7
321.6
-7.2 %
18.9
0.7
0.04
—
0
350.8
61.7 %
20.6
72.3
4.3
278.5
62.2 %
16.4
2.777
100.27
1 808.1
1.4 %
100
954.2
52.8
853.9
2.6 %
47.2
—
0
160.6
8.9
507.2
-4.8 %
28.1
346.7
15.6 %
19.2
-11.7
-0.6
—
0
216.9
-17.2 %
12
45.2
2.5
171.7
-16.1 %
9.5
1.7
101
1 782.3
21.8 %
100
949.9
53.3
832.4
21.6 %
46.7
—
0
186.6
10.5
532.5
-1.8 %
29.9
299.9
110.6 %
16.8
-17.6
-1
—
0
262.1
120.6 %
14.7
57.4
3.2
204.7
120.6 %
11.5
2
102.35
1 463.7
-17.1 %
100
779.3
53.2
684.4
-16.4 %
46.8
—
0
189.1
12.9
542
-28.4 %
37
142.4
127.5 %
9.7
—
0
—
0
118.8
135.7 %
8.1
26
1.8
92.8
-38.5 %
6.3
0.9
103.11
1 765.4
-6.5 %
100
946.3
53.6
819.1
-10.6 %
46.4
—
0
309
17.5
756.5
21.3 %
42.9
62.6
-78.6 %
3.5
-12.2
-0.7
—
0
50.4
-82.5 %
2.9
-100.6
-5.7
151
-31.8 %
8.6
1.505
100.31
1 887.2
6 %
100
971.2
51.5
916
7.4 %
48.5
—
0
200.2
10.6
623.9
4.9 %
33.1
292.1
13.2 %
15.5
-4.1
-0.2
—
0
288
8.9 %
15.3
66.7
3.5
221.3
7.8 %
11.7
2.221
99.633
1 779.8
38.5 %
100
926.8
52.1
853
39.2 %
47.9
—
0
206.5
11.6
594.9
21.9 %
33.4
258.1
107 %
14.5
6.4
0.4
—
0
264.5
132.2 %
14.9
59.2
3.3
205.3
133.6 %
11.5
2.2
93.3
1 285.1
-24 %
100
672.3
52.3
612.8
-24.8 %
47.7
—
0
190
14.8
488.1
-13.2 %
38
124.7
-50.8 %
9.7
-10.8
-0.8
—
0
113.9
-53.6 %
8.9
26
2
87.9
-64.4 %
6.8
0.9
97.7
1 690.5
-1.8 %
875.1
815.4
-3.6 %
—
186.4
562.1
4.2 %
253.3
-17.3 %
-7.7
0
245.6
-15.8 %
-1.1
246.7
10.2 %
2.46
100.2
1 720.9
2.9 %
875.3
845.6
7.5 %
—
170.9
539.2
-2 %
306.4
29.8 %
-14.6
0
291.8
35.2 %
68
223.8
34.4 %
2.25
99.6
1 673.2
21.3 %
886.9
786.3
21.3 %
—
179.6
550.3
3.7 %
236
101.2 %
-20.1
—
215.9
119.4 %
49.4
166.5
123.2 %
1.67
99.6
1 378.9
-23.7 %
730.9
648
-23.7 %
—
198.6
530.7
-12.3 %
117.3
-52 %
-18.9
—
98.4
-58.3 %
23.8
74.6
-59.3 %
0.75
99.6
1 807.2
3.9 %
957.6
849.6
6.7 %
—
246.6
605.2
4.9 %
244.4
11.3 %
-8.2
0
236.2
18 %
52.8
183.4
20.5 %
1.82
100.6
1 739.7
2.4 %
943.1
796.6
-5.1 %
—
185.9
577
6.1 %
219.6
-25.8 %
-19.5
0
200.1
-27.3 %
47.9
152.2
-26.8 %
1.5
101.5
1 699.3
13.3 %
859.8
839.5
13.6 %
—
171.8
543.7
0.3 %
295.8
50.2 %
-20.5
0.1
275.4
50.2 %
67.5
207.9
50.5 %
2.1
99
1 499.4
-15.1 %
760.2
739.2
-10 %
—
209.1
542.2
-8.3 %
197
-14.5 %
-13.7
-0.2
183.3
-18.9 %
45.2
138.1
-20.7 %
1.4
98.6
1 766.9
1.5 %
945.2
821.7
-1.1 %
—
183.1
591.4
-3.4 %
230.3
5.4 %
-4.2
—
226.1
19.8 %
51.9
174.2
25 %
1.74
100
1 740.9
-0.4 %
910.4
830.5
-4.6 %
—
278.2
612
7.7 %
218.5
-27.7 %
-29.8
0.1
188.8
-30.7 %
49.4
139.4
-32.3 %
1.39
100
1 747.9
18.4 %
877.7
870.2
21.5 %
—
202.3
568
7.9 %
302.2
59 %
-29.5
-0.1
272.6
38.8 %
66.6
206
39.2 %
2.1
98.1
1 476.6
-9.4 %
760.3
716.3
-10.6 %
—
199.3
526.2
-6.6 %
190.1
-20 %
6.3
-0.4
196.4
-13 %
48.4
148
-16.9 %
1.5
98.7
1 630.2
—
829.3
800.9
—
—
213.8
563.3
—
237.6
—
-11.9
—
225.7
—
47.5
178.2
—
1.78
100