Glunz & Jensen Holding A/S
CSE:GJ

Watchlist Manager
Glunz & Jensen Holding A/S Logo
Glunz & Jensen Holding A/S
CSE:GJ
Watchlist
Price: 75 DKK 0.67% Market Closed
Market Cap: kr136.5m

Income Statement

Earnings Waterfall
Glunz & Jensen Holding A/S

Income Statement
Glunz & Jensen Holding A/S

Rotate your device to view
Income Statement
Currency: DKK
May-2002 Aug-2002 Nov-2002 Feb-2003 May-2003 Aug-2003 Nov-2003 Feb-2004 May-2004 Aug-2004 Nov-2004 Feb-2005 May-2005 Aug-2005 Nov-2005 Feb-2006 May-2006 Aug-2006 Nov-2006 Feb-2007 May-2007 Aug-2007 Nov-2007 Feb-2008 May-2008 Aug-2008 Nov-2008 Feb-2009 May-2009 Aug-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
12
0
0
0
15
0
0
0
11
0
0
0
4
0
0
0
3
0
0
0
4
0
0
0
5
0
0
0
4
0
0
0
2
0
0
0
2
0
0
0
0
0
0
0
3
0
0
0
3
0
0
0
3
0
0
0
0
0
0
0
3
0
2
0
1
0
3
0
0
0
2
0
5
0
4
0
Revenue
690
N/A
683
-1%
690
+1%
693
+1%
684
-1%
662
-3%
642
-3%
632
-2%
617
-2%
599
-3%
584
-3%
543
-7%
528
-3%
504
-5%
482
-5%
482
+0%
484
+0%
482
-1%
490
+2%
461
-6%
450
-2%
425
-6%
426
+0%
444
+4%
433
-2%
427
-2%
399
-6%
362
-9%
326
-10%
300
-8%
271
-10%
264
-3%
259
-2%
267
+3%
270
+1%
270
+0%
293
+9%
314
+7%
352
+12%
382
+8%
398
+4%
407
+2%
401
-2%
381
-5%
377
-1%
353
-6%
342
-3%
345
+1%
321
-7%
312
-3%
308
-1%
306
-1%
312
+2%
319
+2%
308
-4%
306
0%
293
-4%
277
-6%
271
-2%
260
-4%
264
+1%
107
-60%
227
+113%
222
-2%
196
-12%
165
-15%
137
-17%
134
-2%
147
+10%
149
+1%
103
-31%
177
+72%
143
-19%
134
-6%
131
-2%
141
+7%
Gross Profit
Cost of Revenue
(346)
0
0
0
(346)
0
0
0
(321)
(94)
(197)
(292)
(393)
(379)
(364)
(360)
(365)
(366)
(375)
(360)
(355)
(339)
(342)
(353)
(340)
(333)
(304)
(277)
(257)
(238)
(215)
(203)
(192)
(195)
(197)
(196)
(211)
(222)
(248)
(268)
(272)
(280)
(276)
(268)
(278)
(264)
(258)
(260)
(255)
(251)
(253)
(254)
(245)
(252)
(246)
(242)
(235)
(217)
(212)
(230)
(232)
(87)
(184)
(176)
(160)
(140)
(109)
(97)
(108)
(112)
(76)
(132)
(111)
(105)
(97)
(102)
Gross Profit
344
N/A
0
N/A
0
N/A
0
N/A
337
N/A
0
N/A
0
N/A
0
N/A
296
N/A
30
-90%
65
+116%
89
+36%
135
+52%
125
-7%
118
-6%
122
+4%
119
-3%
115
-3%
115
-1%
101
-12%
95
-6%
85
-10%
84
-1%
92
+9%
94
+2%
94
N/A
95
+1%
85
-10%
69
-19%
62
-10%
56
-10%
61
+9%
67
+11%
72
+7%
73
+1%
74
+1%
82
+11%
92
+13%
104
+13%
114
+9%
126
+11%
127
+1%
125
-2%
114
-9%
99
-13%
89
-10%
84
-6%
85
+2%
66
-22%
61
-8%
55
-9%
52
-6%
67
+29%
67
+1%
62
-7%
65
+4%
59
-9%
60
+2%
59
-2%
30
-49%
32
+6%
20
-38%
44
+125%
46
+5%
35
-24%
26
-27%
28
+11%
37
+29%
39
+7%
37
-5%
28
-26%
45
+65%
32
-30%
29
-9%
34
+19%
39
+13%
Operating Income
Operating Expenses
(310)
(647)
(658)
(659)
(307)
(724)
(701)
(690)
(267)
(474)
(346)
(220)
(110)
(104)
(102)
(101)
(86)
(92)
(100)
(102)
(98)
(94)
(90)
(90)
(90)
(88)
(88)
(91)
(89)
(82)
(99)
(63)
(58)
(60)
(60)
(60)
(66)
(62)
(64)
(69)
(89)
(88)
(90)
(87)
(73)
(71)
(69)
(69)
(69)
(69)
(68)
(66)
(68)
(66)
(65)
(65)
(65)
(67)
(69)
(86)
(83)
(23)
(47)
(46)
(51)
(46)
(26)
(21)
(21)
(20)
(16)
(21)
(23)
(25)
(25)
(26)
Selling, General & Administrative
(218)
0
0
0
(207)
0
0
0
(186)
(12)
(26)
(39)
(69)
(55)
(55)
(56)
(59)
(64)
(68)
(67)
(62)
(57)
(55)
(57)
(57)
(58)
(58)
(61)
(65)
(61)
(59)
(55)
(48)
(50)
(50)
(49)
(51)
(57)
(60)
(65)
(74)
(74)
(76)
(74)
(61)
(61)
(59)
(58)
(57)
(60)
(58)
(55)
(51)
(52)
(51)
(52)
(52)
(54)
(57)
(68)
(66)
(20)
(38)
(39)
(40)
(37)
(19)
(20)
(20)
(20)
(15)
(25)
(22)
(23)
(23)
(22)
Research & Development
(49)
0
0
0
(52)
0
0
0
(47)
(8)
(15)
(24)
(35)
(33)
(31)
(30)
(29)
(30)
(34)
(37)
(37)
(38)
(35)
(33)
(34)
(32)
(32)
(32)
(25)
(21)
(15)
(8)
(10)
(10)
(10)
(11)
(6)
(13)
(13)
(13)
(5)
(16)
(15)
(15)
(5)
(12)
(12)
(13)
(4)
(11)
(11)
(12)
(8)
(15)
(15)
(14)
0
(13)
(12)
(17)
(4)
(3)
(1)
(7)
(2)
(7)
(1)
(6)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
Depreciation & Amortization
(20)
(11)
(11)
(12)
(21)
(12)
(11)
(10)
(16)
(7)
(4)
0
(6)
(17)
(17)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
0
0
0
(12)
0
0
0
(9)
0
0
0
(9)
0
0
0
(9)
0
0
0
0
0
0
0
(14)
0
(7)
0
(9)
0
(8)
0
(1)
0
(0)
0
(0)
0
(0)
0
Other Operating Expenses
(23)
(636)
(647)
(646)
(28)
(713)
(690)
(680)
(18)
(448)
(300)
(157)
1
1
1
(16)
2
2
2
2
0
0
0
0
0
2
2
2
2
1
(26)
0
0
(0)
0
0
0
9
9
9
1
2
2
2
2
2
2
2
1
1
1
2
(0)
1
1
1
(13)
0
0
(0)
(0)
0
0
0
0
(2)
3
4
1
1
0
6
0
0
0
0
Operating Income
35
N/A
36
+3%
31
-12%
35
+11%
30
-12%
(62)
N/A
(59)
+5%
(58)
+2%
28
N/A
31
+10%
40
+29%
30
-25%
26
-15%
22
-16%
15
-29%
21
+38%
33
+55%
24
-28%
15
-36%
(1)
N/A
(3)
-450%
(9)
-170%
(6)
+37%
2
N/A
3
+127%
6
+68%
6
+9%
(6)
N/A
(20)
-216%
(19)
+4%
(43)
-126%
(2)
+95%
9
N/A
12
+24%
13
+11%
13
+2%
16
+23%
31
+91%
40
+30%
45
+12%
37
-16%
39
+5%
34
-12%
26
-23%
26
-1%
18
-33%
14
-19%
16
+12%
(3)
N/A
(8)
-208%
(12)
-57%
(14)
-17%
(2)
+89%
2
N/A
(3)
N/A
(1)
+71%
(6)
-675%
(7)
-16%
(10)
-35%
(56)
-476%
(52)
+8%
(4)
+93%
(3)
+18%
1
N/A
(15)
N/A
(20)
-28%
3
N/A
15
+448%
18
+17%
17
-6%
11
-35%
25
+123%
9
-65%
4
-49%
10
+122%
13
+37%
Pre-Tax Income
Interest Income Expense
(11)
(9)
(9)
(10)
(12)
(14)
(13)
(13)
(10)
(8)
(6)
(3)
(2)
(1)
0
1
(3)
(4)
(3)
(3)
(1)
1
(5)
(7)
(4)
(1)
3
5
1
(1)
(3)
(3)
(1)
(2)
(1)
(2)
(3)
(4)
(5)
(7)
(2)
(6)
(6)
(6)
3
(0)
(0)
(0)
1
(4)
(1)
(0)
(1)
(2)
(3)
(4)
(3)
(2)
(2)
(6)
(8)
(2)
(3)
(5)
(4)
(4)
(2)
(3)
(2)
(3)
5
(4)
(4)
(5)
(6)
(5)
Non-Reccuring Items
0
0
0
0
(92)
0
0
0
0
0
0
0
(10)
(16)
(16)
(18)
(18)
10
3
5
5
(7)
(0)
(0)
(13)
(14)
(14)
(39)
(25)
(26)
0
0
(0)
0
0
0
0
0
0
0
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(12)
0
0
0
0
0
2
0
(0)
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
(1)
0
0
0
0
(0)
(0)
(0)
0
(1)
(1)
(1)
0
0
(2)
(2)
0
(1)
(1)
(0)
0
(2)
(2)
(2)
(0)
(1)
(1)
(0)
(1)
(0)
(0)
(0)
(1)
0
0
0
(4)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(5)
(1)
(1)
(2)
0
(1)
(1)
(1)
0
(1)
(0)
(0)
4
0
(3)
0
(2)
0
(2)
0
(1)
0
(1)
0
(1)
0
(1)
0
Pre-Tax Income
24
N/A
27
+11%
22
-17%
25
+11%
(74)
N/A
(76)
-3%
(72)
+5%
(72)
+1%
18
N/A
24
+29%
34
+44%
27
-22%
14
-49%
5
-60%
(0)
N/A
4
N/A
13
+193%
29
+133%
15
-47%
1
-91%
2
+7%
(15)
N/A
(11)
+28%
(6)
+50%
(13)
-142%
(9)
+32%
(4)
+55%
(41)
-888%
(44)
-10%
(46)
-4%
(46)
+0%
(5)
+89%
7
N/A
10
+32%
12
+17%
11
-6%
13
+18%
27
+112%
34
+28%
38
+10%
40
+4%
33
-17%
28
-14%
21
-26%
27
+27%
17
-34%
14
-20%
16
+11%
(7)
N/A
(12)
-67%
(13)
-17%
(15)
-8%
(3)
+81%
(0)
+85%
(6)
-1 375%
(5)
+24%
(9)
-100%
(9)
+1%
(12)
-37%
(74)
-502%
(67)
+9%
(5)
+92%
(9)
-59%
(5)
+45%
(21)
-345%
(24)
-14%
1
N/A
12
+1 285%
15
+22%
14
-1%
15
+6%
21
+35%
4
-83%
(1)
N/A
3
N/A
9
+160%
Net Income
Tax Provision
(11)
(12)
(9)
(12)
(7)
(5)
(6)
(7)
(8)
(9)
(12)
(9)
(12)
(4)
(2)
(3)
(4)
(9)
(5)
(1)
1
7
5
3
1
(0)
(1)
2
(0)
0
(1)
(5)
(2)
(3)
(3)
(3)
(3)
(8)
(11)
(11)
(15)
(13)
(11)
(10)
(4)
(1)
(1)
(1)
1
2
3
4
0
(1)
(1)
(1)
0
0
2
6
6
1
2
1
2
3
(0)
(3)
(2)
(2)
(3)
(4)
(1)
0
(0)
(2)
Income from Continuing Operations
13
15
13
13
(81)
(81)
(79)
(78)
11
15
23
18
1
1
(2)
1
8
20
10
0
3
(9)
(6)
(2)
(13)
(9)
(5)
(38)
(45)
(46)
(47)
(10)
6
7
9
8
9
19
24
27
25
20
18
11
22
17
13
15
(6)
(10)
(10)
(11)
(3)
(1)
(6)
(5)
(9)
(9)
(10)
(67)
(61)
(4)
(7)
(4)
(18)
(21)
1
9
12
12
12
16
3
(0)
3
7
Income to Minority Interest
0
(0)
(0)
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
13
N/A
15
+10%
13
-13%
14
+5%
(80)
N/A
(80)
-1%
(79)
+2%
(78)
+1%
11
N/A
10
-6%
18
+78%
13
-27%
1
-89%
1
-29%
(2)
N/A
1
N/A
8
+486%
20
+144%
10
-50%
0
-98%
3
+1 300%
(9)
N/A
(6)
+33%
(2)
+64%
(13)
-505%
(9)
+26%
(5)
+50%
(38)
-711%
(45)
-18%
(46)
-3%
(47)
-2%
(10)
+78%
6
N/A
7
+31%
9
+18%
8
-7%
9
+19%
19
+104%
24
+23%
27
+12%
25
-7%
20
-19%
18
-12%
11
-36%
22
+95%
17
-26%
13
-20%
15
+10%
(6)
N/A
(10)
-67%
(10)
-7%
(11)
-2%
(3)
+75%
(1)
+63%
(6)
-540%
(5)
+22%
(9)
-78%
(9)
+2%
(10)
-20%
(67)
-546%
(61)
+9%
(4)
+93%
(7)
-72%
(4)
+41%
(18)
-349%
(21)
-11%
1
N/A
9
+994%
12
+30%
12
-1%
12
0%
16
+34%
3
-82%
(0)
N/A
3
N/A
7
+141%
EPS (Diluted)
7.05
N/A
8.22
+17%
7.16
-13%
7.5
+5%
-44.33
N/A
-44.66
-1%
-43.61
+2%
-43.33
+1%
5.88
N/A
5.55
-6%
9.88
+78%
6.19
-37%
0.77
-88%
0.47
-39%
-1.09
N/A
0.63
N/A
3.72
+490%
9.09
+144%
4.8
-47%
0.09
-98%
1.27
+1 311%
-4.14
N/A
-2.76
+33%
-0.99
+64%
-6.04
-510%
-4.47
+26%
-2.23
+50%
-18.14
-713%
-21.33
-18%
-22.04
-3%
-22.54
-2%
-4.87
+78%
2.5
N/A
3.42
+37%
4.04
+18%
3.76
-7%
4.27
+14%
9.14
+114%
11.28
+23%
14
+24%
12.4
-11%
10.52
-15%
9.83
-7%
6.33
-36%
12.33
+95%
9.7
-21%
7.76
-20%
9.06
+17%
-3.62
N/A
-6.07
-68%
-6.5
-7%
-6.62
-2%
-1.68
+75%
-0.62
+63%
-4
-545%
-3.12
+22%
-5.52
-77%
-5.43
+2%
-6.49
-20%
-42
-547%
-37.76
+10%
-2.2
+94%
-4.28
-95%
-2.25
+47%
-10.1
-349%
-11.26
-11%
0.47
N/A
5.14
+994%
6.66
+30%
6.61
-1%
6.6
0%
8.85
+34%
1.6
-82%
-0.21
N/A
1.56
N/A
3.75
+140%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett