P
P/F Bakkafrost
OSE:BAKKA
P/F Bakkafrost
OSE:BAKKA
Price:
564.5 NOK
-0.09%
Market Closed
Updated:
Jun 8, 2024
Income Statement
Earnings Waterfall
P/F Bakkafrost
P/F Bakkafrost
|
Revenue
|
7.3B
DKK
|
|
Cost of Revenue
|
-2.3B
DKK
|
|
Gross Profit
|
5B
DKK
|
|
Operating Expenses
|
-3.5B
DKK
|
|
Operating Income
|
1.5B
DKK
|
|
Other Expenses
|
-571m
DKK
|
|
Net Income
|
890.9m
DKK
|
Income Statement
P/F Bakkafrost
P/F Bakkafrost
Currency: DKK
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 649
N/A
|
2 750
+4%
|
2 593
-6%
|
2 683
+3%
|
2 665
-1%
|
2 755
+3%
|
2 848
+3%
|
2 850
+0%
|
3 142
+10%
|
3 131
0%
|
3 094
-1%
|
3 203
+4%
|
3 152
-2%
|
3 568
+13%
|
3 732
+5%
|
3 770
+1%
|
3 768
0%
|
3 516
-7%
|
3 333
-5%
|
3 177
-5%
|
3 290
+4%
|
3 282
0%
|
3 657
+11%
|
4 511
+23%
|
4 803
+6%
|
4 990
+4%
|
5 117
+3%
|
4 652
-9%
|
4 572
-2%
|
5 056
+11%
|
5 205
+3%
|
5 554
+7%
|
6 018
+8%
|
6 084
+1%
|
6 678
+10%
|
7 130
+7%
|
7 541
+6%
|
7 526
0%
|
7 519
0%
|
7 141
-5%
|
7 297
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 027)
|
(1 060)
|
(862)
|
(817)
|
(737)
|
(733)
|
(828)
|
(777)
|
(1 018)
|
(987)
|
(881)
|
(861)
|
(762)
|
(936)
|
(1 062)
|
(1 025)
|
(1 006)
|
(875)
|
(813)
|
(875)
|
(945)
|
(930)
|
(1 069)
|
(1 384)
|
(1 529)
|
(1 724)
|
(1 966)
|
(1 957)
|
(1 781)
|
(1 833)
|
(1 748)
|
(1 871)
|
(2 008)
|
(1 822)
|
(2 042)
|
(2 090)
|
(2 232)
|
(2 439)
|
(2 546)
|
(2 260)
|
(2 294)
|
|
| Gross Profit |
1 622
N/A
|
1 689
+4%
|
1 730
+2%
|
1 867
+8%
|
1 928
+3%
|
2 022
+5%
|
2 020
0%
|
2 073
+3%
|
2 124
+2%
|
2 145
+1%
|
2 213
+3%
|
2 341
+6%
|
2 390
+2%
|
2 632
+10%
|
2 670
+1%
|
2 745
+3%
|
2 762
+1%
|
2 641
-4%
|
2 520
-5%
|
2 302
-9%
|
2 345
+2%
|
2 352
+0%
|
2 588
+10%
|
3 127
+21%
|
3 274
+5%
|
3 267
0%
|
3 151
-4%
|
2 695
-14%
|
2 791
+4%
|
3 223
+15%
|
3 457
+7%
|
3 683
+7%
|
4 010
+9%
|
4 262
+6%
|
4 636
+9%
|
5 040
+9%
|
5 309
+5%
|
5 087
-4%
|
4 973
-2%
|
4 881
-2%
|
5 003
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(884)
|
(906)
|
(992)
|
(962)
|
(1 045)
|
(1 048)
|
(1 049)
|
(1 124)
|
(1 238)
|
(1 262)
|
(1 219)
|
(1 301)
|
(1 185)
|
(1 289)
|
(1 405)
|
(1 419)
|
(1 530)
|
(1 478)
|
(1 454)
|
(1 323)
|
(1 372)
|
(1 443)
|
(1 539)
|
(1 900)
|
(2 055)
|
(2 195)
|
(2 269)
|
(2 127)
|
(2 250)
|
(2 474)
|
(2 762)
|
(3 004)
|
(3 204)
|
(3 332)
|
(3 401)
|
(3 552)
|
(3 621)
|
(3 566)
|
(3 586)
|
(3 490)
|
(3 542)
|
|
| Selling, General & Administrative |
(240)
|
(251)
|
(257)
|
(264)
|
(266)
|
(271)
|
(272)
|
(281)
|
(312)
|
(349)
|
(385)
|
(436)
|
(467)
|
(512)
|
(524)
|
(520)
|
(512)
|
(472)
|
(449)
|
(450)
|
(479)
|
(510)
|
(540)
|
(612)
|
(633)
|
(666)
|
(695)
|
(662)
|
(682)
|
(725)
|
(789)
|
(870)
|
(941)
|
(964)
|
(1 003)
|
(1 047)
|
(1 050)
|
(1 033)
|
(1 062)
|
(1 016)
|
(1 079)
|
|
| Depreciation & Amortization |
(88)
|
(90)
|
(93)
|
(97)
|
(101)
|
(104)
|
(106)
|
(108)
|
(110)
|
(113)
|
(118)
|
(133)
|
(147)
|
(163)
|
(181)
|
(184)
|
(188)
|
(191)
|
(194)
|
(199)
|
(207)
|
(216)
|
(232)
|
(309)
|
(375)
|
(433)
|
(449)
|
(455)
|
(458)
|
(469)
|
(507)
|
(530)
|
(536)
|
(547)
|
(560)
|
(540)
|
(550)
|
(567)
|
(586)
|
(637)
|
(658)
|
|
| Other Operating Expenses |
(556)
|
(564)
|
(642)
|
(601)
|
(678)
|
(673)
|
(671)
|
(735)
|
(816)
|
(801)
|
(715)
|
(732)
|
(572)
|
(614)
|
(700)
|
(716)
|
(831)
|
(815)
|
(811)
|
(675)
|
(687)
|
(717)
|
(767)
|
(979)
|
(1 046)
|
(1 095)
|
(1 125)
|
(1 010)
|
(1 109)
|
(1 280)
|
(1 466)
|
(1 603)
|
(1 727)
|
(1 821)
|
(1 837)
|
(1 966)
|
(2 021)
|
(1 966)
|
(1 938)
|
(1 837)
|
(1 804)
|
|
| Operating Income |
738
N/A
|
783
+6%
|
738
-6%
|
905
+23%
|
883
-2%
|
974
+10%
|
972
0%
|
950
-2%
|
886
-7%
|
883
0%
|
995
+13%
|
1 040
+5%
|
1 204
+16%
|
1 343
+11%
|
1 265
-6%
|
1 325
+5%
|
1 232
-7%
|
1 163
-6%
|
1 066
-8%
|
979
-8%
|
973
-1%
|
909
-7%
|
1 049
+15%
|
1 227
+17%
|
1 219
-1%
|
1 072
-12%
|
882
-18%
|
568
-36%
|
542
-5%
|
749
+38%
|
695
-7%
|
680
-2%
|
806
+19%
|
930
+15%
|
1 236
+33%
|
1 488
+20%
|
1 688
+13%
|
1 521
-10%
|
1 387
-9%
|
1 391
+0%
|
1 462
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
23
|
11
|
(5)
|
7
|
23
|
(13)
|
24
|
5
|
4
|
31
|
(18)
|
(24)
|
(8)
|
(16)
|
(7)
|
(5)
|
(15)
|
(1)
|
13
|
(2)
|
22
|
3
|
16
|
(11)
|
(11)
|
(12)
|
(41)
|
(42)
|
(36)
|
(32)
|
(5)
|
34
|
10
|
14
|
0
|
(70)
|
(50)
|
(87)
|
(111)
|
(98)
|
(142)
|
|
| Non-Reccuring Items |
6
|
(42)
|
31
|
(12)
|
47
|
19
|
(59)
|
(28)
|
135
|
144
|
294
|
619
|
276
|
361
|
73
|
(694)
|
(352)
|
(372)
|
77
|
196
|
107
|
6
|
(357)
|
(221)
|
(649)
|
(157)
|
37
|
118
|
813
|
563
|
552
|
435
|
328
|
727
|
564
|
281
|
155
|
(853)
|
(749)
|
(142)
|
(265)
|
|
| Total Other Income |
(5)
|
(5)
|
(5)
|
(1)
|
(6)
|
(8)
|
(7)
|
(3)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(4)
|
(1)
|
(3)
|
(3)
|
(3)
|
(13)
|
(18)
|
(19)
|
(22)
|
(17)
|
(18)
|
(21)
|
(21)
|
(11)
|
(7)
|
(8)
|
(13)
|
(8)
|
(7)
|
(6)
|
1
|
(3)
|
(10)
|
|
| Pre-Tax Income |
763
N/A
|
748
-2%
|
759
+1%
|
899
+18%
|
947
+5%
|
973
+3%
|
929
-4%
|
924
0%
|
1 019
+10%
|
1 053
+3%
|
1 266
+20%
|
1 633
+29%
|
1 469
-10%
|
1 684
+15%
|
1 328
-21%
|
624
-53%
|
860
+38%
|
786
-9%
|
1 152
+47%
|
1 172
+2%
|
1 099
-6%
|
915
-17%
|
704
-23%
|
982
+39%
|
542
-45%
|
884
+63%
|
856
-3%
|
626
-27%
|
1 301
+108%
|
1 259
-3%
|
1 222
-3%
|
1 138
-7%
|
1 136
0%
|
1 663
+46%
|
1 787
+7%
|
1 690
-5%
|
1 785
+6%
|
575
-68%
|
529
-8%
|
1 148
+117%
|
1 044
-9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(154)
|
(197)
|
(197)
|
(252)
|
(255)
|
(215)
|
(215)
|
(114)
|
(128)
|
(130)
|
(164)
|
(294)
|
(264)
|
(305)
|
(239)
|
(112)
|
(155)
|
(141)
|
(207)
|
(212)
|
(198)
|
(165)
|
(129)
|
(180)
|
(100)
|
(160)
|
(136)
|
(163)
|
(282)
|
(284)
|
(292)
|
(174)
|
(175)
|
(286)
|
(292)
|
(346)
|
(378)
|
(136)
|
(119)
|
(193)
|
(155)
|
|
| Income from Continuing Operations |
609
|
551
|
563
|
647
|
692
|
757
|
714
|
810
|
891
|
924
|
1 102
|
1 339
|
1 205
|
1 379
|
1 089
|
511
|
705
|
645
|
945
|
960
|
901
|
751
|
576
|
802
|
441
|
724
|
720
|
463
|
1 019
|
975
|
929
|
964
|
961
|
1 378
|
1 495
|
1 344
|
1 406
|
439
|
409
|
955
|
889
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
1
|
(0)
|
(2)
|
(2)
|
0
|
2
|
|
| Net Income (Common) |
609
N/A
|
551
-10%
|
563
+2%
|
647
+15%
|
692
+7%
|
757
+9%
|
714
-6%
|
810
+13%
|
891
+10%
|
924
+4%
|
1 102
+19%
|
1 339
+21%
|
1 205
-10%
|
1 379
+14%
|
1 089
-21%
|
511
-53%
|
705
+38%
|
645
-8%
|
945
+46%
|
960
+2%
|
901
-6%
|
751
-17%
|
576
-23%
|
810
+41%
|
449
-45%
|
733
+63%
|
728
-1%
|
463
-36%
|
1 019
+120%
|
975
-4%
|
929
-5%
|
964
+4%
|
961
0%
|
1 379
+43%
|
1 497
+9%
|
1 345
-10%
|
1 406
+5%
|
437
-69%
|
407
-7%
|
956
+135%
|
891
-7%
|
|
| EPS (Diluted) |
12.41
N/A
|
11.33
-9%
|
11.59
+2%
|
13.23
+14%
|
14.15
+7%
|
15.47
+9%
|
14.59
-6%
|
16.67
+14%
|
18.33
+10%
|
19.01
+4%
|
22.67
+19%
|
27.53
+21%
|
24.78
-10%
|
28.35
+14%
|
22.39
-21%
|
10.51
-53%
|
14.49
+38%
|
13.27
-8%
|
19.42
+46%
|
19.72
+2%
|
18.5
-6%
|
15.41
-17%
|
11.67
-24%
|
15.7
+35%
|
7.6
-52%
|
12.39
+63%
|
12.32
-1%
|
7.83
-36%
|
17.23
+120%
|
16.5
-4%
|
15.73
-5%
|
16.32
+4%
|
16.27
0%
|
23.34
+43%
|
25.34
+9%
|
22.76
-10%
|
23.82
+5%
|
7.38
-69%
|
6.87
-7%
|
16.15
+135%
|
15.04
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
