Royal Unibrew A/S (ROYUF)

PNK: ROYUF · Real-Time Price · USD

75.58

0.00 (0.00%)

At close: May 01, 2025, 8:00 PM

Royal Unibrew A/S Income Statement

Financials in DKK. Fiscal year is January - December.

Fiscal Year	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Mar 31, 2025	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	15.04B	15.04B	14.91B	14.16B	13.57B	12.93B	12.3B	12.26B	11.88B	11.49B	11.08B	10.21B	9.3B	8.75B	8.07B	7.84B	7.52B	7.39B	7.44B	7.36B	7.65B	7.69B	7.58B	7.57B	7.37B	7.3B	7.14B	6.72B	6.48B	6.38B	6.33B	6.36B	6.34B	6.34B	6.3B	6.27B	6.09B
Cost of Revenue	8.61B	8.65B	8.58B	8.23B	7.97B	7.53B	7.2B	7.23B	6.93B	6.62B	6.18B	5.45B	4.84B	4.49B	4B	3.85B	3.73B	3.61B	3.64B	3.57B	3.61B	3.61B	3.57B	3.58B	3.5B	3.47B	3.4B	3.22B	3.12B	3.08B	3.06B	3.08B	3.07B	3.05B	3.03B	3B	2.89B
Gross Profit	6.43B	6.39B	6.33B	5.93B	5.61B	5.39B	5.1B	5.03B	4.95B	4.87B	4.89B	4.77B	4.46B	4.26B	4.07B	3.99B	3.79B	3.78B	3.81B	3.79B	4.04B	4.08B	4.01B	3.99B	3.87B	3.83B	3.74B	3.5B	3.36B	3.3B	3.28B	3.28B	3.28B	3.29B	3.27B	3.27B	3.2B
Operating Income	1.98B	1.97B	1.93B	1.78B	1.66B	1.63B	1.54B	1.51B	1.48B	1.52B	1.52B	1.62B	1.63B	1.65B	1.6B	1.6B	1.54B	1.51B	1.53B	1.42B	1.46B	1.47B	1.46B	1.42B	1.36B	1.35B	1.29B	1.2B	1.1B	1.06B	1.04B	1.04B	1.01B	1B	966.73M	959.16M	924.13M
Interest Income	24M	21M	228M	26M	27M	38M	38M	62M	54M	41M	41M	6M	6M	6M	6M	3M	5M	2M	-2.98M	766K	-234K	336K	3.11M	-639K	-52K	-366K	1.84M	2.02M	1M	776K	1.92M	1.79M	1.24M	1.36M	3.98M	4.36M	6.13M
Pretax Income	1.9B	1.87B	1.86B	1.51B	1.41B	1.41B	1.33B	1.34B	1.71B	1.78B	1.82B	1.94B	1.62B	1.65B	1.6B	1.61B	1.54B	1.5B	1.52B	1.41B	1.45B	1.46B	1.44B	1.39B	1.35B	1.33B	1.28B	1.19B	1.09B	1.06B	1.03B	1.03B	1.01B	997.58M	964.09M	951.65M	910.78M
Net Income	1.49B	1.47B	1.48B	1.17B	1.1B	1.09B	1.03B	1.05B	1.44B	1.49B	1.54B	1.63B	1.28B	1.3B	1.29B	1.28B	1.22B	1.18B	1.18B	1.1B	1.13B	1.14B	1.11B	1.08B	1.05B	1.04B	1.02B	942.19M	862.5M	830.66M	810.53M	809.68M	795.52M	783.75M	764.39M	753.95M	717.89M
Selling & General & Admin	4.45B	4.42B	4.4B	4.16B	3.96B	3.79B	3.58B	3.52B	3.47B	3.35B	3.38B	3.14B	2.83B	2.6B	2.47B	2.38B	2.24B	2.26B	2.28B	2.37B	2.58B	2.61B	2.56B	2.58B	2.51B	2.49B	2.44B	2.29B	2.25B	2.23B	2.24B	2.25B	2.27B	2.29B	2.3B	2.31B	2.28B
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	4.45B	4.42B	4.4B	4.16B	3.96B	3.79B	3.58B	3.52B	3.47B	3.35B	3.38B	3.14B	2.83B	2.6B	2.47B	2.98B	3.31B	3.37B	3.39B	2.87B	2.62B	2.61B	2.56B	2.58B	2.51B	2.49B	2.44B	2.29B	2.25B	2.23B	2.24B	2.25B	2.27B	2.29B	2.3B	2.31B	2.28B
Interest Expense	285M	308M	297M	293M	277M	258M	202M	195M	142M	88M	98M	50M	44M	41M	37M	36M	38M	38M	35.13M	36.13M	36.13M	35.58M	41.03M	36.21M	30.52M	30.92M	22.34M	23.84M	27.08M	24.08M	29M	28.99M	28.23M	34.09M	40.05M	44.5M	49.78M
Selling & Marketing Expenses	3.63B	3.63B	3.59B	3.42B	3.27B	3.16B	3.09B	3.03B	3.02B	2.93B	2.88B	2.67B	2.37B	2.19B	2.05B	2B	1.89B	1.92B	1.93B	2.03B	2.23B	2.26B	2.23B	2.24B	2.2B	2.17B	2.12B	2.01B	1.97B	1.96B	1.96B	1.96B	1.97B	1.98B	1.98B	1.98B	1.94B
Cost & Expenses	13.07B	13.07B	12.97B	12.4B	11.93B	11.32B	10.77B	10.75B	10.39B	9.97B	9.54B	8.57B	7.65B	7.07B	6.47B	6.24B	5.97B	5.88B	5.91B	5.93B	6.19B	6.22B	6.12B	6.16B	6B	5.95B	5.83B	5.5B	5.36B	5.31B	5.3B	5.33B	5.33B	5.34B	5.33B	5.31B	5.17B
Income Tax Expense	412M	401M	386M	340M	312M	311M	296M	291M	278M	294M	281M	314M	344M	349M	317M	319M	310M	307M	315.28M	301.28M	313.28M	317.39M	332.72M	312.12M	295.93M	287.78M	267.76M	251.68M	231.5M	224.96M	222.95M	223.88M	217.85M	213.83M	199.69M	197.7M	192.89M
Shares Outstanding (Basic)	50.8M	50.37M	50.37M	49.78M	50M	51.02M	49.73M	49.74M	49M	51.33M	49.48M	49.49M	48.44M	51.58M	48.34M	48.14M	48.11M	48.69M	49.26M	49.3M	48.67M	52.29M	48.33M	49.74M	49.54M	50.57M	50.85M	50.61M	50.79M	51.23M	52.45M	51.79M	52.56M	53.29M	65.98M	53.1M	54.79M
Shares Outstanding (Diluted)	50.8M	50.37M	50.37M	49.78M	50M	49.87M	49.73M	49.74M	49M	49.13M	49.48M	49.49M	48.44M	47.68M	48.37M	48.49M	48.11M	48.97M	49.26M	49.3M	48.67M	51.32M	48.33M	49.74M	49.54M	50.57M	50.85M	50.61M	50.79M	51.48M	52.45M	51.79M	52.56M	52.84M	65.98M	53.1M	54.79M
EPS (Basic)	29.66	29.16	29.44	23.34	22.01	21.98	20.80	21.23	29.06	30.34	31.41	33.48	26.43	26.88	26.65	26.27	24.77	24.07	24.12	22.50	23.20	23.30	22.46	21.66	20.96	20.66	20.00	18.30	16.60	15.90	15.47	15.37	14.97	14.67	24.34	24.04	23.14
EPS (Diluted)	29.66	29.16	29.44	23.34	22.01	21.98	20.80	21.20	28.98	30.21	31.28	33.38	26.38	26.88	26.65	26.27	24.77	24.07	24.12	22.50	23.20	23.30	22.46	21.56	20.86	20.56	19.90	18.30	16.60	15.90	15.47	14.37	13.97	13.67	23.34	24.04	23.14
EBITDA	2.35B	2.51B	2.47B	2.1B	1.96B	1.9B	1.77B	1.77B	2.07B	2.08B	2.23B	2.4B	2.03B	2.03B	1.97B	1.96B	1.89B	1.86B	1.88B	1.78B	1.82B	1.84B	1.82B	1.78B	1.73B	1.7B	1.64B	1.53B	1.43B	1.37B	1.34B	1.35B	1.33B	1.33B	1.32B	1.31B	1.27B
EBIT	2.19B	2.17B	2.13B	1.77B	1.66B	1.63B	1.5B	1.51B	1.83B	1.85B	1.91B	1.97B	1.64B	1.66B	1.61B	1.62B	1.55B	1.52B	1.53B	1.44B	1.48B	1.49B	1.48B	1.43B	1.38B	1.36B	1.3B	1.22B	1.12B	1.08B	1.06B	1.06B	1.04B	1.03B	1B	996.15M	960.56M
Depreciation & Amortization	165M	331M	331M	331M	305M	267M	267M	267M	241M	221M	316M	413M	378M	359M	351M	337.75M	347.25M	342M	346.61M	343.9M	339.88M	341.65M	337.48M	353.37M	350.2M	346.16M	333.68M	311M	305.77M	296.67M	278.99M	289M	293.01M	294.65M	319.67M	309.76M	308.65M