Income Statement

Revenue

+40%

+108%

10Y

Currency: DKK

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	112	0	0	0	46	0	0	0	84	0	0	0	33	0	0	0	29	0	0	0	38	0	0	0	67	0	0	0	47	0	0	0	28	0	0	0	22	0	0	0	30	0	0	0	36	0	0	0	37	0	0	0	35	0	0	0	60	0	0	0	228	0	0	0	308	0	0	0
Revenue	2 778 N/A	2 711 -2%	2 673 -1%	2 627 -2%	2 633 +0%	2 655 +1%	2 662 +0%	2 770 +4%	2 869 +4%	2 943 +3%	3 078 +5%	3 146 +2%	3 191 +1%	3 213 +1%	3 295 +3%	3 375 +2%	3 439 +2%	3 496 +2%	3 646 +4%	3 757 +3%	3 882 +3%	4 016 +3%	4 136 +3%	4 192 +1%	4 179 0%	4 108 -2%	4 012 -2%	3 931 -2%	3 816 -3%	3 831 +0%	3 786 -1%	3 800 +0%	3 775 -1%	3 739 -1%	3 632 -3%	3 472 -4%	3 431 -1%	3 438 +0%	3 425 0%	3 435 +0%	3 430 0%	3 429 0%	3 490 +2%	3 815 +9%	4 481 +17%	4 996 +11%	5 680 +14%	6 131 +8%	6 056 -1%	6 080 +0%	5 987 -2%	5 960 0%	6 032 +1%	6 092 +1%	6 269 +3%	6 297 +0%	6 340 +1%	6 344 +0%	6 363 +0%	6 335 0%	6 384 +1%	6 482 +2%	6 720 +4%	7 139 +6%	7 298 +2%	7 367 +1%	7 571 +3%	7 579 +0%	7 692 +1%	7 649 -1%	7 358 -4%	7 444 +1%	7 557 +2%	7 517 -1%	7 838 +4%	8 072 +3%	8 746 +8%	9 303 +6%	10 214 +10%	11 076 +8%	11 487 +4%	11 877 +3%	12 261 +3%	12 301 +0%	12 927 +5%	13 574 +5%	14 159 +4%	14 906 +5%	15 036 +1%	15 043 +0%	15 301 +2%	15 519 +1%
Gross Profit
Cost of Revenue	(1 367)	(1 325)	(1 296)	(1 266)	(1 255)	(1 245)	(1 266)	(1 325)	(1 371)	(1 452)	(1 522)	(1 551)	(1 581)	(1 587)	(1 632)	(1 679)	(1 743)	(1 800)	(1 920)	(846)	(2 129)	(1 014)	(1 111)	(2 367)	(2 433)	(2 390)	(2 331)	(2 287)	(2 211)	(2 180)	(2 093)	(2 024)	(1 946)	(1 898)	(1 829)	(1 728)	(1 685)	(1 683)	(1 676)	(1 705)	(1 714)	(1 716)	(1 748)	(1 875)	(2 196)	(2 445)	(2 744)	(2 931)	(2 906)	(2 905)	(2 849)	(2 830)	(2 863)	(2 894)	(3 002)	(3 034)	(3 053)	(3 066)	(3 078)	(3 059)	(3 084)	(3 122)	(3 218)	(3 404)	(3 471)	(3 498)	(3 579)	(3 571)	(3 612)	(3 613)	(3 570)	(3 637)	(3 613)	(3 729)	(3 852)	(4 005)	(4 490)	(4 844)	(5 448)	(6 185)	(6 618)	(6 928)	(7 233)	(7 200)	(7 533)	(7 969)	(8 232)	(8 579)	(8 619)	(8 613)	(8 766)	(8 875)
Gross Profit	1 411 N/A	1 387 -2%	1 377 -1%	1 361 -1%	1 378 +1%	1 410 +2%	1 396 -1%	1 446 +4%	1 498 +4%	1 492 0%	1 555 +4%	1 596 +3%	1 610 +1%	1 625 +1%	1 663 +2%	1 696 +2%	1 696 0%	1 696 0%	1 725 +2%	2 911 +69%	1 753 -40%	3 002 +71%	3 024 +1%	1 825 -40%	1 745 -4%	1 718 -2%	1 681 -2%	1 644 -2%	1 605 -2%	1 651 +3%	1 693 +3%	1 776 +5%	1 830 +3%	1 841 +1%	1 803 -2%	1 744 -3%	1 745 +0%	1 755 +1%	1 749 0%	1 730 -1%	1 716 -1%	1 713 0%	1 742 +2%	1 940 +11%	2 285 +18%	2 552 +12%	2 936 +15%	3 200 +9%	3 150 -2%	3 175 +1%	3 138 -1%	3 130 0%	3 169 +1%	3 198 +1%	3 267 +2%	3 263 0%	3 287 +1%	3 279 0%	3 285 +0%	3 276 0%	3 300 +1%	3 359 +2%	3 502 +4%	3 736 +7%	3 827 +2%	3 870 +1%	3 992 +3%	4 008 +0%	4 081 +2%	4 036 -1%	3 788 -6%	3 808 +1%	3 944 +4%	3 788 -4%	3 986 +5%	4 067 +2%	4 256 +5%	4 459 +5%	4 766 +7%	4 891 +3%	4 869 0%	4 949 +2%	5 028 +2%	5 101 +1%	5 394 +6%	5 605 +4%	5 927 +6%	6 327 +7%	6 417 +1%	6 430 +0%	6 535 +2%	6 644 +2%
Operating Income
Operating Expenses	(1 165)	(1 136)	(1 120)	(1 095)	(1 095)	(1 127)	(1 138)	(1 163)	(1 209)	(1 194)	(1 257)	(1 305)	(1 302)	(1 352)	(1 365)	(1 345)	(1 348)	(1 356)	(1 383)	(675)	(1 509)	(786)	(809)	(1 608)	(1 611)	(1 576)	(1 522)	(1 420)	(1 362)	(1 370)	(1 384)	(1 411)	(1 413)	(1 394)	(1 340)	(1 295)	(1 271)	(1 264)	(1 257)	(1 244)	(1 231)	(1 223)	(1 247)	(1 406)	(1 725)	(2 010)	(2 240)	(2 376)	(2 324)	(2 261)	(2 248)	(2 241)	(2 252)	(2 274)	(2 308)	(2 297)	(2 287)	(2 265)	(2 249)	(2 239)	(2 231)	(2 248)	(2 295)	(2 437)	(2 482)	(2 513)	(2 584)	(2 559)	(2 611)	(2 578)	(2 366)	(2 277)	(2 429)	(2 244)	(2 384)	(2 469)	(2 603)	(2 827)	(3 144)	(3 375)	(3 351)	(3 468)	(3 522)	(3 578)	(3 775)	(3 932)	(4 134)	(4 366)	(4 420)	(4 453)	(4 474)	(4 481)
Selling, General & Administrative	(1 163)	(1 136)	(1 125)	(1 100)	(1 102)	(1 135)	(1 155)	(1 184)	(1 208)	(1 213)	(1 267)	(1 314)	(1 308)	(1 359)	(1 371)	(1 386)	(1 392)	(1 399)	(1 426)	(681)	(1 518)	(794)	(816)	(1 618)	(1 614)	(1 580)	(1 526)	(1 424)	(1 312)	(1 373)	(1 388)	(1 414)	(1 361)	(1 398)	(1 345)	(1 299)	(1 228)	(1 268)	(1 260)	(1 251)	(1 199)	(1 229)	(1 254)	(1 395)	(1 645)	(1 995)	(2 225)	(2 375)	(2 215)	(2 261)	(2 248)	(2 241)	(2 131)	(2 274)	(2 308)	(2 297)	(2 179)	(2 265)	(2 249)	(2 239)	(2 131)	(2 248)	(2 295)	(2 437)	(2 321)	(2 513)	(2 584)	(2 559)	(2 443)	(2 578)	(2 366)	(2 277)	(2 268)	(2 244)	(2 384)	(2 469)	(2 416)	(2 827)	(3 144)	(3 375)	(3 093)	(3 468)	(3 522)	(3 578)	(3 488)	(3 962)	(4 164)	(4 396)	(4 042)	(4 453)	(4 474)	(4 481)
Depreciation & Amortization	(14)	(14)	(14)	(13)	(14)	0	0	0	(20)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(54)	0	0	0	(56)	0	0	0	(47)	0	0	0	(37)	0	0	0	(67)	0	0	0	(109)	0	0	0	(122)	0	0	0	(108)	0	0	0	(101)	0	0	0	(161)	0	0	0	(169)	0	0	0	(161)	0	0	0	(187)	0	0	0	(258)	0	0	0	(287)	0	0	0	(378)	0	0	0
Other Operating Expenses	11	14	18	18	21	7	17	21	19	19	10	9	6	6	6	41	44	43	43	6	9	8	7	9	4	4	4	4	4	4	4	4	4	4	5	4	4	4	3	7	5	6	6	(11)	(13)	(15)	(15)	(2)	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	30	30	30	0	0	0	0
Operating Income	246 N/A	251 +2%	257 +3%	266 +4%	283 +6%	283 0%	258 -9%	283 +10%	289 +2%	297 +3%	298 +0%	291 -3%	308 +6%	273 -11%	298 +9%	352 +18%	348 -1%	340 -2%	343 +1%	2 235 +552%	244 -89%	2 216 +808%	2 215 0%	217 -90%	135 -38%	142 +5%	158 +12%	225 +42%	243 +8%	281 +16%	309 +10%	365 +18%	417 +14%	447 +7%	463 +4%	449 -3%	474 +6%	491 +3%	492 +0%	486 -1%	485 0%	490 +1%	495 +1%	534 +8%	560 +5%	542 -3%	696 +28%	823 +18%	826 +0%	914 +11%	891 -3%	889 0%	917 +3%	924 +1%	959 +4%	967 +1%	1 001 +4%	1 014 +1%	1 036 +2%	1 037 +0%	1 069 +3%	1 111 +4%	1 207 +9%	1 299 +8%	1 345 +4%	1 357 +1%	1 408 +4%	1 449 +3%	1 469 +1%	1 458 -1%	1 422 -2%	1 530 +8%	1 515 -1%	1 544 +2%	1 602 +4%	1 598 0%	1 653 +3%	1 632 -1%	1 622 -1%	1 516 -7%	1 518 +0%	1 481 -2%	1 506 +2%	1 523 +1%	1 619 +6%	1 673 +3%	1 793 +7%	1 961 +9%	1 997 +2%	1 977 -1%	2 061 +4%	2 163 +5%
Pre-Tax Income
Interest Income Expense	32	(35)	(35)	(29)	21	(21)	(22)	(27)	5	(35)	(25)	(24)	35	(30)	(33)	(32)	46	(13)	(14)	(24)	55	(56)	(72)	(82)	(55)	(124)	(146)	(166)	12	(163)	(140)	(108)	(6)	(30)	(12)	(1)	22	(5)	(2)	(1)	(0)	(1)	1	(3)	(6)	(28)	(29)	(28)	(27)	(15)	(20)	(27)	(19)	(13)	(8)	(3)	(1)	(0)	(2)	(4)	(10)	(17)	(13)	(16)	(9)	(10)	(17)	(11)	(11)	(12)	(16)	(12)	(10)	(4)	4	5	(4)	(13)	322	302	283	232	(164)	(194)	(220)	(265)	(288)	(98)	(101)	(74)	(55)	(258)
Non-Reccuring Items	13	(27)	(33)	(33)	(40)	0	0	0	0	0	0	0	5	5	5	(20)	(14)	(14)	(14)	11	20	(12)	(14)	(37)	(435)	(419)	(426)	(407)	(35)	(18)	(10)	(6)	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	(6)	0	0	0	0	0	0	0	0	0	(0)	0	(1)	0	0	0	(2)	0	0	0	19	0	0	0	(29)	0	0	0
Gain/Loss on Disposition of Assets	0	0	2	1	0	0	0	0	0	4	4	4	0	0	3	3	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	0	0	0	0	0	0
Total Other Income	(63)	1	0	0	(41)	1	0	0	(44)	0	0	0	(50)	0	(0)	(0)	(60)	(0)	(3)	(3)	(99)	0	(0)	(0)	(98)	(0)	0	(0)	(144)	0	(0)	0	(36)	0	0	(0)	(35)	(0)	(0)	0	(4)	0	0	0	(6)	0	0	0	1	0	0	0	4	0	0	0	(2)	0	0	0	(3)	0	0	0	(2)	0	0	0	(0)	0	0	0	0	0	0	0	(1)	0	0	0	(14)	0	0	0	(12)	0	1	0	(2)	0	0	1
Pre-Tax Income	228 N/A	190 -16%	192 +1%	205 +7%	223 +9%	263 +18%	236 -10%	256 +9%	250 -2%	267 +7%	278 +4%	271 -2%	297 +10%	249 -16%	272 +10%	302 +11%	320 +6%	312 -3%	312 0%	2 220 +612%	220 -90%	2 147 +875%	2 130 -1%	99 -95%	(453) N/A	(401) +11%	(414) -3%	(349) +16%	77 N/A	100 +31%	159 +58%	252 +59%	375 +49%	416 +11%	451 +8%	448 -1%	461 +3%	486 +5%	491 +1%	484 -1%	481 -1%	490 +2%	495 +1%	531 +7%	548 +3%	513 -6%	667 +30%	796 +19%	801 +1%	899 +12%	871 -3%	862 -1%	902 +5%	911 +1%	952 +4%	964 +1%	998 +3%	1 013 +2%	1 034 +2%	1 034 0%	1 056 +2%	1 094 +4%	1 194 +9%	1 283 +7%	1 328 +4%	1 347 +1%	1 391 +3%	1 438 +3%	1 458 +1%	1 446 -1%	1 406 -3%	1 518 +8%	1 505 -1%	1 540 +2%	1 606 +4%	1 603 0%	1 647 +3%	1 619 -2%	1 944 +20%	1 818 -6%	1 785 -2%	1 713 -4%	1 342 -22%	1 329 -1%	1 406 +6%	1 408 +0%	1 506 +7%	1 864 +24%	1 865 +0%	1 904 +2%	2 006 +5%	1 906 -5%
Net Income
Tax Provision	(74)	(63)	(63)	(65)	(70)	(80)	(69)	(71)	(77)	(77)	(68)	(60)	(73)	(53)	(67)	(77)	(90)	(87)	(76)	(60)	(65)	(54)	(64)	(50)	(30)	(48)	(41)	(63)	(24)	(31)	(52)	(75)	(97)	(108)	(115)	(99)	(110)	(114)	(112)	(117)	(108)	(109)	(95)	(101)	(69)	(62)	(105)	(134)	(176)	(197)	(191)	(188)	(191)	(193)	(198)	(200)	(214)	(218)	(224)	(223)	(225)	(232)	(252)	(268)	(288)	(296)	(312)	(333)	(318)	(313)	(301)	(315)	(307)	(310)	(319)	(317)	(349)	(344)	(314)	(281)	(294)	(278)	(291)	(296)	(311)	(312)	(340)	(386)	(401)	(412)	(442)	(459)
Income from Continuing Operations	154	127	129	140	153	183	167	185	173	190	209	211	224	195	205	225	230	226	236	2 160	155	2 093	2 066	49	(483)	(450)	(454)	(411)	53	69	106	177	278	308	335	349	351	372	378	368	373	380	400	430	480	452	562	662	624	703	680	674	711	718	754	764	784	796	810	811	831	863	942	1 015	1 040	1 051	1 079	1 106	1 140	1 132	1 105	1 202	1 198	1 230	1 287	1 286	1 298	1 275	1 630	1 537	1 491	1 435	1 051	1 033	1 095	1 096	1 166	1 478	1 464	1 492	1 564	1 447
Income to Minority Interest	(0)	(0)	0	0	(0)	0	2	(1)	(1)	(2)	(2)	(1)	0	1	(1)	(1)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(2)	1	(1)	(2)	(3)	(5)	0	0	0	0	0	0	0	(3)	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	2	2	2	2	2	(8)	(21)	(15)	(15)	(5)	7	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	153 N/A	127 -17%	129 +2%	140 +9%	152 +9%	183 +20%	168 -8%	185 +10%	172 -7%	188 +9%	207 +10%	210 +1%	225 +7%	196 -13%	204 +4%	224 +10%	228 +1%	222 -2%	234 +5%	2 157 +824%	152 -93%	2 090 +1 278%	2 063 -1%	47 -98%	(482) N/A	(451) +7%	(456) -1%	(414) +9%	47 N/A	64 +35%	102 +60%	174 +71%	278 +60%	309 +11%	336 +9%	349 +4%	348 0%	369 +6%	375 +2%	365 -3%	371 +2%	379 +2%	399 +5%	428 +7%	480 +12%	452 -6%	562 +24%	662 +18%	624 -6%	703 +13%	680 -3%	674 -1%	711 +6%	718 +1%	754 +5%	764 +1%	784 +3%	796 +1%	810 +2%	811 +0%	831 +2%	863 +4%	942 +9%	1 015 +8%	1 041 +3%	1 052 +1%	1 081 +3%	1 108 +2%	1 142 +3%	1 134 -1%	1 096 -3%	1 182 +8%	1 183 +0%	1 214 +3%	1 281 +6%	1 292 +1%	1 299 +1%	1 276 -2%	1 631 +28%	1 538 -6%	1 492 -3%	1 435 -4%	1 051 -27%	1 033 -2%	1 095 +6%	1 096 +0%	1 166 +6%	1 478 +27%	1 464 -1%	1 492 +2%	1 564 +5%	1 447 -7%
EPS (Diluted)	3.42 N/A	2.83 -17%	2.9 +2%	3.14 +8%	3.43 +9%	4.13 +20%	3.78 -8%	4.26 +13%	3.93 -8%	4.3 +9%	4.73 +10%	4.78 +1%	5.3 +11%	4.63 -13%	4.85 +5%	5.73 +18%	5.4 -6%	5.54 +3%	5.82 +5%	52.99 +810%	3.77 -93%	54.28 +1 340%	53.45 -2%	1.22 -98%	-12.73 N/A	-11.79 +7%	-11.94 -1%	-10.83 +9%	0.84 N/A	1.14 +36%	1.83 +61%	3.14 +72%	5.02 +60%	5.57 +11%	6.02 +8%	6.23 +3%	6.36 +2%	7 +10%	7.17 +2%	7.07 -1%	7.12 +1%	7.51 +5%	8.09 +8%	8.22 +2%	9.16 +11%	8.18 -11%	10.18 +24%	11.99 +18%	11.25 -6%	12.73 +13%	12.14 -5%	12.38 +2%	12.93 +4%	13.09 +1%	14.19 +8%	14.33 +1%	14.62 +2%	15.12 +3%	15.63 +3%	15.48 -1%	15.99 +3%	16.97 +6%	18.62 +10%	19.97 +7%	20.59 +3%	21.24 +3%	21.72 +2%	22.87 +5%	22.98 +0%	23.3 +1%	22.24 -5%	24.49 +10%	24.08 -2%	25.37 +5%	26.41 +4%	26.78 +1%	26.86 +0%	26.35 -2%	32.95 +25%	31.08 -6%	30.48 -2%	29.28 -4%	21.12 -28%	20.77 -2%	22.01 +6%	21.92 0%	23.41 +7%	29.34 +25%	29.25 0%	29.37 +0%	31.28 +7%	29.04 -7%

Income Statement Balance Sheet Cash Flow Statement

Royal Unibrew A/S
CSE:RBREW

Income Statement

Earnings Waterfall
Royal Unibrew A/S

Income Statement
Royal Unibrew A/S

See Also

Company

Help

Tools

Stocks

Royal Unibrew A/S CSE:RBREW

Income Statement

Earnings Waterfall Royal Unibrew A/S

Income Statement Royal Unibrew A/S

See Also

Company

Help

Tools

Stocks

Royal Unibrew A/S
CSE:RBREW

Earnings Waterfall
Royal Unibrew A/S

Income Statement
Royal Unibrew A/S