First Time Loading...

Flugger group A/S
CSE:FLUG B

Watchlist Manager
Flugger group A/S Logo
Flugger group A/S
CSE:FLUG B
Watchlist
Price: 356 DKK -1.11% Market Closed
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.8B
-3%
Revenue
Growth Rates:
1 Year
-28%
3 Years
-14%
5 Years
-
7 Years
-
10 Years
-
-9m
+55%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-21m
+22%
Net Income
Growth Rates:
1 Year
+70%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Flugger group A/S

Revenue
1.8B DKK
Cost of Revenue
-870m DKK
Gross Profit
961m DKK
Operating Expenses
-970m DKK
Operating Income
-9m DKK
Other Expenses
-12m DKK
Net Income
-21m DKK

Income Statement
Flugger group A/S

Rotate your device to view
Income Statement
Currency: DKK
Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
1 820
N/A
1 895
+4%
2 011
+6%
2 085
+4%
2 134
+2%
2 162
+1%
2 269
+5%
2 377
+5%
2 454
+3%
2 520
+3%
2 514
0%
2 560
+2%
2 556
0%
2 130
-17%
2 021
-5%
1 897
-6%
1 831
-3%
Gross Profit
Cost of Revenue
(835)
(897)
(946)
(967)
(962)
(947)
(1 010)
(1 089)
(1 183)
(1 252)
(1 288)
(1 335)
(1 343)
(1 102)
(1 024)
(942)
(870)
Gross Profit
985
N/A
998
+1%
1 065
+7%
1 118
+5%
1 172
+5%
1 215
+4%
1 259
+4%
1 288
+2%
1 271
-1%
1 268
0%
1 226
-3%
1 225
0%
1 213
-1%
1 028
-15%
997
-3%
955
-4%
961
+1%
Operating Income
Operating Expenses
(917)
(913)
(925)
(940)
(947)
(986)
(1 031)
(1 069)
(1 091)
(1 106)
(1 111)
(1 130)
(1 148)
(1 040)
(1 004)
(975)
(970)
Selling, General & Administrative
(907)
(873)
(916)
(932)
(947)
(874)
(1 036)
(1 072)
(1 092)
(891)
(1 122)
(1 142)
(1 162)
(1 044)
(1 007)
(978)
(972)
Depreciation & Amortization
0
(36)
0
0
0
(118)
0
0
0
(214)
0
0
0
(127)
0
0
0
Other Operating Expenses
(10)
(3)
(8)
(7)
0
6
6
4
2
(0)
11
12
14
131
3
4
3
Operating Income
68
N/A
85
+24%
141
+65%
179
+27%
225
+26%
229
+2%
228
0%
219
-4%
180
-18%
163
-10%
115
-29%
95
-17%
65
-32%
(12)
N/A
(7)
+42%
(20)
-186%
(9)
+55%
Pre-Tax Income
Interest Income Expense
(9)
(8)
(4)
(3)
(5)
(8)
(14)
(16)
(22)
(11)
10
4
(8)
(9)
(32)
(28)
(8)
Non-Reccuring Items
0
(2)
0
0
0
(1)
0
0
0
(121)
(128)
(127)
(127)
4
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
Pre-Tax Income
60
N/A
76
+26%
136
+80%
175
+29%
221
+26%
220
0%
214
-3%
203
-5%
158
-22%
27
-83%
(3)
N/A
(28)
-833%
(70)
-150%
(17)
+76%
(39)
-129%
(48)
-23%
(17)
+65%
Net Income
Tax Provision
(13)
(15)
(27)
(35)
(45)
(40)
(38)
(38)
(29)
(35)
(21)
(9)
0
8
5
2
(4)
Income from Continuing Operations
47
60
109
140
176
180
176
165
129
(8)
(24)
(37)
(70)
(9)
(34)
(46)
(21)
Income to Minority Interest
(0)
(3)
(7)
(9)
(9)
(9)
(8)
(7)
(3)
16
6
0
1
(18)
(13)
(11)
(14)
Net Income (Common)
48
N/A
58
+21%
103
+77%
132
+28%
166
+27%
171
+3%
168
-2%
158
-6%
126
-20%
7
-94%
(18)
N/A
(37)
-106%
(69)
-86%
(4)
+94%
(15)
-275%
(27)
-80%
(21)
+22%
EPS (Diluted)
16.5
N/A
20
+21%
35.56
+78%
44.54
+25%
58.25
+31%
59.1
+1%
57.62
-3%
53.39
-7%
42.64
-20%
2.54
-94%
-6.02
N/A
-12.55
-108%
-23.03
-84%
-1.3
+94%
-5.02
-286%
-9.02
-80%
-7.01
+22%

See Also

Summary
FLUG B intrinsic value, competitors valuation, and company profile.
DCF Valuation
FLUG B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FLUG B stock valuation using valuation multiples.
Wall Street Estimates
FLUG B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FLUG B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.