GN Store Statements
GN
Data from GN Store`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 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
07 Nov, 2024
Expected release date:
—
GN Store 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
4 164
-7.4 %
100
1 881
45.2
2 283
-4.6 %
54.8
343
8.2
1 365
32.8
1 801
-7.8 %
43.3
482
9.5 %
11.6
-145
-3.5
—
0
371
157.6 %
8.9
82
2
271
182.3 %
6.5
1.86
145.68
4 499
4.6 %
100
2 105
46.8
2 394
5.2 %
53.2
347
7.7
1 516
33.7
1 954
6.9 %
43.4
440
-1.6 %
9.8
-140
-3.1
—
0
144
-58 %
3.2
32
0.7
96
-62.2 %
2.1
0.659
145.61
4 303
-15.1 %
100
2 028
47.1
2 275
-7.4 %
52.9
351
8.2
1 378
32
1 828
-19.9 %
42.5
447
154 %
10.4
-116
-2.7
—
0
343
614.6 %
8
77
1.8
254
586.5 %
5.9
1.744
145.61
5 069
14.1 %
100
2 611
51.5
2 458
10.2 %
48.5
186
3.7
1 725
34
2 282
22.2 %
45
176
-51.4 %
3.5
-129
-2.5
—
0
48
-83.7 %
0.9
9
0.2
37
-82.6 %
0.7
0.254
145.66
4 443
1.1 %
100
2 213
49.8
2 230
-0.1 %
50.2
186
4.2
1 434
32.3
1 868
-5 %
42
362
36.1 %
8.1
-96
-2.2
—
0
295
426.8 %
6.6
68
1.5
213
565.6 %
4.8
1.465
145.41
4 394
4.3 %
100
2 162
49.2
2 232
8.5 %
50.8
183
4.2
1 496
34
1 966
2.5 %
44.7
266
90 %
6.1
-175
-4
—
0
56
200 %
1.3
13
0.3
32
159.3 %
0.7
0.234
136.63
4 214
-20 %
100
2 156
51.2
2 058
-20.3 %
48.8
215
5.1
1 449
34.4
1 918
-9.1 %
45.5
140
-70.3 %
3.3
-126
-3
—
0
-56
-115.8 %
-1.3
-13
-0.3
-54
-120.5 %
-1.3
-0.422
127.97
5 270
12.1 %
100
2 689
51
2 581
9.6 %
49
257
4.9
1 602
30.4
2 110
9.2 %
40
471
11.3 %
8.9
-84
-1.6
—
0
354
29.7 %
6.7
76
1.4
263
33.5 %
5
2.053
128.1
4 701
-3.2 %
100
2 346
49.9
2 355
-5 %
50.1
187
4
1 459
31
1 932
-3.8 %
41.1
423
-10.2 %
9
-91
-1.9
—
0
273
-16 %
5.8
58
1.2
197
-18.6 %
4.2
1.537
128.14
4 857
25.9 %
100
2 377
48.9
2 480
27.2 %
51.1
177
3.6
1 583
32.6
2 009
10.6 %
41.4
471
256.8 %
9.7
-72
-1.5
—
0
325
243.2 %
6.7
70
1.4
242
226.7 %
5
1.89
128.02
3 859
-5.9 %
100
1 910
49.5
1 949
-12.4 %
50.5
199
5.2
1 362
35.3
1 817
6.4 %
47.1
132
-74.5 %
3.4
-121
-3.1
—
0
-227
-142 %
-5.9
-49
-1.3
-191
-145.3 %
-4.9
-1.495
127.72
4 100
8.3 %
100
1 876
45.8
2 224
5.3 %
54.2
188
4.6
1 277
31.1
1 707
10.7 %
41.6
517
-9.5 %
12.6
10
0.2
—
0
540
-4.8 %
13.2
112
2.7
422
-2.5 %
10.3
3.289
128.31
3 787
0.2 %
100
1 674
44.2
2 113
0.8 %
55.8
195
5.1
1 168
30.8
1 542
2.6 %
40.7
571
-3.7 %
15.1
-4
-0.1
—
0
567
2.7 %
15
121
3.2
433
1.4 %
11.4
3.331
130
3 778
-8.1 %
100
1 682
44.5
2 096
-6.8 %
55.5
209
5.5
1 113
29.5
1 503
-2.2 %
39.8
593
-16.7 %
15.7
-32
-0.8
—
0
552
-9.8 %
14.6
118
3.1
427
-9.9 %
11.3
3.253
131.25
4 110
0.6 %
100
1 861
45.3
2 249
2.6 %
54.7
239
5.8
1 131
27.5
1 537
2.7 %
37.4
712
2.4 %
17.3
-100
-2.4
—
0
612
-6.8 %
14.9
130
3.2
474
-10.1 %
11.5
3.612
131.21
4 084
9.2 %
100
1 893
46.4
2 191
4.4 %
53.6
—
0
1 158
28.4
1 496
8 %
36.6
695
-2.5 %
17
-35
-0.9
—
0
657
-18 %
16.1
130
3.2
527
-14.4 %
12.9
4.041
130.4
3 739
40.6 %
100
1 641
43.9
2 098
56.5 %
56.1
147
3.9
1 079
28.9
1 385
1.2 %
37
713
2740.7 %
19.1
89
2.4
—
0
801
5240 %
21.4
178
4.8
616
7600 %
16.5
4.737
130.05
2 659
-10.4 %
100
1 318
49.6
1 341
-19.6 %
50.4
154
5.8
1 053
39.6
1 368
-3.5 %
51.4
-27
-110.8 %
-1.02
43
1.6
—
0
15
-89.2 %
0.6
2
0.08
8
-92.1 %
0.3
0.062
129.58
2 967
-19.5 %
100
1 299
43.8
1 668
-23 %
56.2
159
5.4
1 096
36.9
1 418
1.9 %
47.8
250
-67.7 %
8.4
-112
-3.8
—
0
139
-80.7 %
4.7
33
1.1
101
-81.8 %
3.4
0.776
130.09
3 684
22.8 %
100
1 519
41.2
2 165
18.4 %
58.8
147
4
1 081
29.3
1 392
-3.4 %
37.8
773
99.7 %
21
-32
-0.9
—
0
722
60.1 %
19.6
166
4.5
556
64 %
15.1
4.258
130.57
2 999
-1.7 %
100
1 171
39
1 828
-0.4 %
61
143
4.8
1 045
34.8
1 441
5.3 %
48
387
-17 %
12.9
67
2.2
—
0
451
13.3 %
15
106
3.5
339
12.6 %
11.3
2.577
131.54
3 051
7.4 %
100
1 216
39.9
1 835
4.6 %
60.1
141
4.6
1 075
35.2
1 369
0.9 %
44.9
466
17.4 %
15.3
-69
-2.3
—
0
398
16.4 %
13
93
3
301
16.7 %
9.9
2.259
133.25
2 840
-10.9 %
100
1 086
38.2
1 754
-10.7 %
61.8
143
5
1 076
37.9
1 357
3 %
47.8
397
-38.6 %
14
-55
-1.9
—
0
342
-41 %
12
80
2.8
258
-41.8 %
9.1
1.924
134.11
3 187
24.5 %
100
1 222
38.3
1 965
23.8 %
61.7
159
5
1 009
31.7
1 318
13.1 %
41.4
647
53.3 %
20.3
-68
-2.1
—
0
580
50.3 %
18.2
131
4.1
443
47.2 %
13.9
3.293
134.51
2 560
-0.2 %
100
973
38
1 587
-0.6 %
62
141
5.5
901
35.2
1 165
-1.4 %
45.5
422
1.7 %
16.5
-31
-1.2
1
0.04
386
5.5 %
15.1
85
3.3
301
6 %
11.8
2.2
136.6
2 564
11.7 %
100
967
37.7
1 597
12.1 %
62.3
121
4.7
943
36.8
1 182
6.7 %
46.1
415
30.9 %
16.2
-49
-1.9
—
0
366
33.6 %
14.3
82
3.2
284
33.3 %
11.1
2.09
136.1
2 296
-14.2 %
100
871
37.9
1 425
-16.9 %
62.1
85
3.7
903
39.3
1 108
-1.2 %
48.3
317
-46.5 %
13.8
-42
-1.8
—
0
274
-49.2 %
11.9
61
2.7
213
-41.5 %
9.3
1.56
136.2
2 677
17.3 %
963
1 714
20.6 %
173
905
1 121
6.9 %
593
59.4 %
-16
—
539
48.1 %
167
364
28.6 %
2.63
137.9
2 282
-4.6 %
861
1 421
-4.9 %
179
835
1 049
-8.6 %
372
7.5 %
-7
1
364
5.2 %
81
283
6.8 %
2.03
139.5
2 393
7.2 %
899
1 494
8.3 %
183
924
1 148
4.9 %
346
21.4 %
—
1
346
35.7 %
78
265
-2.2 %
1.91
140.2
2 233
-10.9 %
854
1 379
-13.3 %
175
884
1 094
6.3 %
285
-49.2 %
-31
—
255
-53.2 %
56
271
-27.5 %
1.9
141.9
2 507
18.4 %
917
1 590
18 %
149
844
1 029
0.9 %
561
71.6 %
11
—
545
96 %
112
374
72.4 %
2.57
145.4
2 117
1.3 %
770
1 347
5.6 %
173
816
1 020
5.8 %
327
5.1 %
-49
1
278
-8.3 %
56
217
-7.3 %
1.46
147.7
2 089
7.8 %
814
1 275
7.2 %
186
757
964
5.5 %
311
13.1 %
-7
—
303
12.6 %
75
234
12.5 %
1.56
149.1
1 938
-14.7 %
749
1 189
-14.2 %
169
726
914
-0.4 %
275
-41.1 %
-5
—
269
-37.6 %
66
208
-39.9 %
1.37
151.3
2 272
21.2 %
887
1 385
23.4 %
163
733
918
13.1 %
467
50.6 %
-30
—
431
63.3 %
112
346
75.6 %
2.24
154.1
1 875
-7.9 %
753
1 122
-10.5 %
171
626
812
-15.5 %
310
5.8 %
-46
-1
264
151.4 %
70
197
155.8 %
1.26
155.9
2 035
8 %
781
1 254
8.3 %
184
783
961
8.3 %
293
8.1 %
-34
—
105
-58.3 %
28
77
-58.4 %
0.5
152.6
1 885
-11.1 %
727
1 158
-12.5 %
160
726
887
2.4 %
271
-40.8 %
-20
1
252
-42.3 %
67
185
-41.1 %
1.16
159.5
2 120
22.2 %
796
1 324
22 %
172
695
866
-0.3 %
458
112 %
-17
-1
437
144.1 %
123
314
166.1 %
1.94
161.6
1 735
-3.9 %
650
1 085
-1.7 %
146
725
869
6.5 %
216
-25 %
-31
-2
179
-32.2 %
61
118
-37.9 %
0.72
162.9
1 806
7.6 %
702
1 104
7.9 %
159
656
816
4.6 %
288
18.5 %
-24
1
264
11.9 %
74
190
11.1 %
1.17
161.7
1 679
-9.7 %
656
1 023
-9.8 %
146
634
780
2.8 %
243
-35.2 %
-7
—
236
-30.6 %
65
171
-28.5 %
1.03
165.7
1 860
15.6 %
726
1 134
16.1 %
138
626
759
9.5 %
375
32 %
-33
—
340
26.9 %
101
239
25.1 %
1.43
167.2
1 609
-5.1 %
632
977
-4.4 %
138
556
693
-6.4 %
284
0.7 %
-12
-1
268
15.5 %
77
191
9.8 %
1.14
168
1 695
4.2 %
673
1 022
9.2 %
136
605
740
—
282
43.9 %
-39
-1
232
26.8 %
58
174
32.8 %
1.03
169.2
1 627
-7.8 %
691
936
-6.6 %
133
607
740
-9 %
196
3.7 %
-11
—
183
28 %
52
131
40.9 %
0.77
171.1
1 764
—
762
1 002
—
139
680
813
—
189
—
-32
—
143
—
50
93
—
0.545
170.5