Orsted Statements
D2
Data from Orsted`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:
15 Aug, 2024
Expected release date:
05 Nov, 2024
Orsted 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
15 766
4.9 %
100
10 476
66.4
5 290
1.8 %
33.6
—
0
1 586
10.1
4 838
70.4 %
30.7
452
-80.8 %
2.9
-688
-4.4
-489
-3.1
5 508
1057.9 %
34.9
339
2.2
5 055
394.4 %
32.1
12
421.25
15 023
-21.6 %
100
9 826
65.4
5 197
-36.6 %
34.6
—
0
1 430
9.5
2 840
-10.4 %
10.3
2 357
-53.1 %
24.3
132
0.9
-493
-3.3
-575
-113 %
-3.8
1 103
7.3
-1 717
-171.8 %
-11.4
-4.1
418.78
19 168
33.2 %
100
10 971
57.2
8 197
-8.4 %
42.8
—
0
1 881
9.8
3 169
17 %
16.5
5 028
-19.4 %
26.2
-956
-5
-458
-2.4
4 434
696.1 %
23.1
1 825
9.5
2 391
453.2 %
12.5
5.7
419.47
14 386
-24.4 %
100
5 442
37.8
8 944
62.6 %
62.2
—
0
1 631
11.3
2 709
-2.7 %
18.8
6 235
129.4 %
43.3
1 977
13.7
-329
-2.3
557
102.5 %
3.9
841
5.8
-677
97 %
-4.7
-1.611
420.17
19 023
15.5 %
100
13 522
71.1
5 501
62.6 %
28.9
—
0
1 421
7.5
2 783
-16.2 %
14.6
2 718
4283.9 %
14.3
476
2.5
-427
-2.2
-21 955
-2777.5 %
-115.4
607
3.2
-22 596
-3691.3 %
-118.8
-53.8
420
16 477
-43.9 %
100
13 093
79.5
3 384
-54.2 %
20.5
—
0
1 782
10.8
3 322
9.1 %
20.2
62
-98.6 %
0.4
-1 764
-10.7
-399
-2.4
-763
-124.3 %
-4.6
-225
-1.4
-596
-121.2 %
-3.6
-1.4
425.71
29 369
-17.7 %
100
21 973
74.8
7 396
-12.3 %
25.2
—
0
1 540
5.2
3 046
-48.6 %
10.4
4 350
73.9 %
14.8
-1 093
-3.7
-415
-1.4
3 135
581.5 %
10.7
-67
-0.2
2 810
675.8 %
9.6
6.687
420.23
35 679
-2.4 %
100
27 248
76.4
8 431
34.7 %
23.6
—
0
1 477
4.1
5 929
78.1 %
16.6
2 502
-14.7 %
7
-9 152
-25.7
7 135
20
460
-95.3 %
1.3
789
2.2
-488
-105.2 %
-1.4
-1.16
420.75
36 541
39 %
100
30 280
82.9
6 261
17.4 %
17.1
—
0
1 367
3.7
3 329
-17.7 %
9.1
2 932
127.5 %
8
-2 031
-5.6
-388
-1.06
9 695
985.7 %
26.5
340
0.9
9 349
6982.6 %
25.6
22.3
419.24
26 295
-22.1 %
100
20 962
79.7
5 333
-33.7 %
20.3
—
0
1 268
4.8
4 044
52.2 %
15.4
1 289
-76.1 %
4.9
-46
-0.2
-438
-1.7
893
-86.4 %
3.4
624
2.4
132
-97.6 %
0.5
0.3
440
33 762
10.1 %
100
25 722
76.2
8 040
21.9 %
23.8
—
0
1 166
3.5
2 657
-6.3 %
7.9
5 383
43.2 %
15.9
-448
-1.3
-345
-1.02
6 561
50.4 %
19.4
860
2.5
5 556
76.5 %
16.5
13.2
420.91
30 666
111.3 %
100
24 072
78.5
6 594
84.6 %
21.5
—
0
1 164
3.8
2 836
14.8 %
9.2
3 758
241.3 %
12.3
-3 566
-11.6
2 559
8.3
4 361
549.9 %
14.2
1 103
3.6
3 148
546.4 %
10.3
7.526
418.31
14 510
7.1 %
100
10 938
75.4
3 572
1.1 %
24.6
—
0
910
6.3
2 471
-11 %
17
1 101
45.3 %
7.6
-126
-0.9
-230
-1.6
671
-88.2 %
4.6
184
1.3
487
-91 %
3.4
1.1
442.73
13 553
-28.5 %
100
10 019
73.9
3 534
-30.7 %
26.1
—
0
1 176
8.7
2 776
14.4 %
20.5
758
-71.7 %
5.6
-200
-1.5
-246
-1.8
5 698
123.7 %
42
154
1.1
5 410
360.8 %
39.9
12.9
419.38
18 944
43.6 %
100
13 842
73.1
5 102
22.2 %
26.9
—
0
1 039
5.5
2 427
-5.8 %
12.8
2 675
67.2 %
14.1
-226
-1.2
-158
-0.8
2 547
476.2 %
13.4
949
5
1 174
95.3 %
6.2
2.8
419.29
13 195
50.6 %
100
9 019
68.4
4 176
29.4 %
31.6
—
0
1 120
8.5
2 576
-9.7 %
19.5
1 600
329 %
12.1
-182
-1.4
-234
-1.8
442
-96.1 %
3.3
-258
-2
601
-94.7 %
4.6
1.43
419.77
8 762
-12 %
100
5 536
63.2
3 226
44.2 %
36.8
—
0
1 048
12
2 853
11.9 %
32.6
373
219.2 %
4.3
-81
-0.9
-176
-2.009
11 219
1001.1 %
128
-92
-1.05
11 331
614.8 %
129.3
26.89
421.23
9 962
-45.4 %
100
7 725
77.5
2 237
-75 %
22.5
—
0
1 092
11
2 550
2.8 %
25.6
-313
-104.8 %
-3.1
-393
-3.9
-238
-2.4
-1 245
-118 %
-12.5
625
6.3
-2 201
-140.9 %
-22.09
-5.2
423.27
18 232
-8 %
100
9 278
50.9
8 954
39.2 %
49.1
—
0
1 023
5.6
2 480
-22.5 %
13.6
6 474
100.3 %
35.5
-581
-3.2
-188
-1.03
6 908
219.5 %
37.9
1 501
8.2
5 379
467.4 %
29.5
12.79
420.23
19 815
36.3 %
100
13 384
67.5
6 431
73.8 %
32.5
—
0
1 150
5.8
3 199
55.7 %
16.1
3 232
96.2 %
16.3
-4 061
-20.5
3 420
17.3
2 162
36.8 %
10.9
733
3.7
948
8.2 %
4.8
2.26
418.77
14 543
-15.8 %
100
10 842
74.6
3 701
-25.8 %
25.4
—
0
929
6.4
2 054
-15.4 %
14.1
1 647
-35.6 %
11.3
114
0.8
-173
-1.2
1 580
-27.4 %
10.9
758
5.2
876
-36.9 %
6
2
438
17 277
-7.9 %
100
12 291
71.1
4 986
-21.5 %
28.9
—
0
951
5.5
2 429
16.8 %
14.1
2 557
-40.2 %
14.8
-380
-2.2
-173
-1.001
2 176
-51.4 %
12.6
458
2.7
1 389
-57.8 %
8
3.4
408.53
18 763
-28.3 %
100
12 410
66.1
6 353
1.9 %
33.9
—
0
922
4.9
2 080
39.4 %
11.1
4 273
-9.9 %
22.8
335
1.8
-235
-1.3
4 474
-77.3 %
23.8
1 152
6.1
3 293
-79.8 %
17.6
7.79
422.18
26 165
104.4 %
100
19 933
76.2
6 232
425.5 %
23.8
—
0
758
2.9
1 492
-26.3 %
5.7
4 740
665 %
18.1
-1 457
-5.6
1 406
5.4
19 746
1858.3 %
75.5
3 274
12.5
16 310
2000.9 %
62.3
38.91
419.09
12 798
-24.1 %
100
11 612
90.7
1 186
-49.1 %
9.3
—
0
800
6.3
2 025
-0.6 %
15.8
-839
-386.3 %
-6.6
-359
-2.8
-79
-0.6
-1 123
-343.9 %
-8.8
-248
-1.9
-858
-74.4 %
-6.7
-2.09
409
16 859
-14.4 %
100
14 529
86.2
2 330
-60.4 %
13.8
—
0
806
4.8
2 037
4.1 %
12.1
293
-92.6 %
1.7
-406
-2.4
-92
-0.5
-253
-107 %
-1.5
-73
-0.4
-492
-117.2 %
-2.9
-1.1
447
19 698
33.9 %
100
13 809
70.1
5 889
44.1 %
29.9
—
0
762
3.9
1 956
-27.2 %
9.9
3 933
180.9 %
20
-197
-1.0001
-99
-0.5
3 596
-62.7 %
18.3
747
3.8
2 866
-66.5 %
14.5
6.8
421
14 711
26.3 %
10 624
4 087
16.8 %
—
769
2 687
22.8 %
1 400
6.8 %
-3 003
2 277
9 628
5735.2 %
841
8 552
219.1 %
20.31
421
11 647
-26.9 %
8 147
3 500
-17 %
—
833
2 189
-6.9 %
1 311
-29.7 %
22
-8
165
-94.8 %
45
2 680
-37.6 %
6.39
419
15 925
-8.6 %
11 710
4 215
-42 %
—
828
2 351
19.2 %
1 864
-64.8 %
4
-96
3 147
45.8 %
382
4 297
34.7 %
10.2
421
17 426
51 %
10 154
7 272
1025.2 %
—
767
1 973
3846 %
5 299
733.9 %
-239
-128
2 159
3.7 %
510
3 190
841 %
7.59
420
11 542
-12.6 %
12 328
-786
-120.7 %
—
492
50
-97 %
-836
-139.5 %
-2 934
3 322
2 081
-34.6 %
-864
339
-89 %
0.79
425
13 199
0.5 %
9 395
3 804
94.2 %
—
772
1 688
-0.4 %
2 116
698.5 %
-84
-47
3 180
1167.1 %
565
3 083
265.5 %
7.39
417
13 134
-25.6 %
11 175
1 959
-74.6 %
—
744
1 694
5.1 %
265
-95.7 %
302
-900
-298
-104.4 %
-92
-1 863
-131.1 %
-4.4
423
17 663
63.3 %
9 941
7 722
279.1 %
—
739
1 612
-30.3 %
6 110
192.2 %
405
-94
6 765
215.3 %
1 339
5 988
145.2 %
14.29
419
10 815
-48.3 %
15 127
-4 312
-151.5 %
—
622
2 313
256.9 %
-6 625
-185.8 %
263
—
-5 868
-218.1 %
-3 933
-13 237
-573.9 %
-31.66
418
20 917
16 %
12 551
8 366
89.8 %
—
921
648
-84.2 %
7 718
2430.5 %
-266
—
4 968
229.2 %
2 005
2 793
2903.2 %
6.69
418
18 026
6.3 %
13 618
4 408
28 %
—
909
4 103
102 %
305
-78.4 %
-476
—
1 509
42.2 %
885
93
-40 %
0.22
418
16 951
-18.6 %
13 507
3 444
-55.1 %
—
859
2 031
-82.6 %
1 413
135.1 %
-826
—
1 061
131.4 %
858
155
104.3 %
0.37
418
20 823
72.4 %
13 159
7 664
261.3 %
—
907
11 690
266 %
-4 026
-275.2 %
-511
—
-3 375
-134.7 %
325
-3 608
-79.6 %
-8.64
418
12 077
-24.7 %
9 956
2 121
-44.9 %
—
762
3 194
5.2 %
-1 073
-232.5 %
-489
—
-1 438
-235.3 %
371
-2 009
-253.7 %
-4.81
418
16 040
-29.9 %
12 194
3 846
-51.8 %
—
889
3 036
0.7 %
810
-83.7 %
-567
—
1 063
-80.9 %
1 048
-568
-117.7 %
-1.35
420
22 889
18.9 %
14 903
7 986
86 %
—
778
3 015
-11.1 %
4 971
451.7 %
-718
—
5 576
858.6 %
2 393
3 208
336.4 %
7.72
415
19 249
42.7 %
14 956
4 293
14.2 %
—
894
3 392
-23.2 %
901
237.1 %
-1 699
—
-735
32.5 %
758
-1 357
-91.7 %
-4.62
294
13 485
-20.2 %
9 727
3 758
-29.2 %
—
802
4 415
-16 %
-657
-1414 %
-702
—
-1 089
-518.8 %
-423
-708
-193.8 %
-2.41
294
16 897
-25.1 %
11 588
5 309
11.5 %
—
952
5 259
69.1 %
50
-97 %
-1 504
—
260
-73.7 %
-378
-241
-1047.6 %
-0.82
294
22 567
—
17 805
4 762
—
—
844
3 110
—
1 652
—
-662
—
989
—
1 059
-21
—
-0.07
294