GN Store Nord A/S GN.CO · DKK

Health Care · Nasdaq Copenhagen · 🇩🇰 Denmark

Compare

121.85

-1.46%

Close of 9 Nov 2026, in DKK

Search any instrument

Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.

At a glance

Figures in DKK, from our data supplier.

FY2025

Revenue

DKK 16.88bn

FY2016FY2025

Net income

DKK 653.0m

FY2016FY2025

Free cash flow

DKK 2.53bn

FY2016FY2025

Shareholders' equity

DKK 10.90bn

FY2016FY2025

Income statement

Fiscal years

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Revenue	DKK 16.88bn	DKK 17.98bn	DKK 18.12bn	DKK 18.69bn	DKK 15.78bn	DKK 13.45bn	DKK 12.57bn	DKK 10.61bn	DKK 9.59bn	DKK 8.65bn
Gross profit	DKK 8.14bn	DKK 9.56bn	DKK 9.04bn	DKK 9.13bn	DKK 8.68bn	DKK 7.30bn	DKK 7.58bn	DKK 6.57bn	DKK 6.01bn	DKK 5.40bn
Research and development	DKK 839.0m	DKK 1.49bn	DKK 1.55bn	DKK 1.41bn	DKK 1.39bn	DKK 1.15bn	DKK 981.0m	DKK 861.0m	DKK 710.0m	DKK 677.0m
Operating income	DKK 2.39bn	DKK 1.86bn	DKK 869.0m	DKK 1.01bn	DKK 2.40bn	DKK 1.63bn	DKK 2.00bn	DKK 1.80bn	DKK 1.56bn	DKK 1.45bn
Net income	DKK 653.0m	DKK 988.0m	DKK 228.0m	DKK 511.0m	DKK 1.76bn	DKK 1.25bn	DKK 1.45bn	DKK 1.24bn	DKK 1.18bn	DKK 1.03bn
Diluted earnings per share	4.48	6.78	1.64	3.99	13.66	9.72	11.15	9.29	8.57	7.00

Balance sheet

At each fiscal year end

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Total assets	DKK 29.23bn	DKK 30.61bn	DKK 30.64bn	DKK 30.59bn	DKK 23.55bn	DKK 16.68bn	DKK 16.68bn	DKK 13.02bn	DKK 11.74bn	DKK 12.84bn
Cash and short-term investments	DKK 1.12bn	DKK 980.0m	DKK 2.16bn	DKK 990.0m	DKK 6.21bn	DKK 1.66bn	DKK 1.73bn	DKK 636.0m	DKK 526.0m	DKK 178.0m
Total liabilities	DKK 18.33bn	DKK 19.79bn	DKK 21.05bn	DKK 23.79bn	DKK 17.32bn	DKK 11.50bn	DKK 11.83bn	DKK 7.92bn	DKK 6.95bn	DKK 7.21bn
Debt	DKK 10.81bn	DKK 11.49bn	DKK 13.50bn	DKK 16.25bn	DKK 11.57bn	DKK 5.86bn	DKK 7.03bn	DKK 3.87bn	DKK 3.56bn	DKK 3.58bn
Shareholders' equity	DKK 10.90bn	DKK 10.82bn	DKK 9.59bn	DKK 6.80bn	DKK 6.23bn	DKK 5.18bn	DKK 4.85bn	DKK 5.10bn	DKK 4.78bn	DKK 5.62bn
Shares outstanding	146m	146m	139m	128m	129m	129m	130m	134m	138m	148m

Cash flow

Fiscal years

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Cash from operations	DKK 2.70bn	DKK 2.73bn	DKK 2.64bn	DKK 627.0m	DKK 2.11bn	DKK 3.21bn	DKK 2.21bn	DKK 2.07bn	DKK 1.89bn	DKK 1.80bn
Capital spending	−DKK 168.0m	−DKK 1.40bn	−DKK 1.43bn	−DKK 1.67bn	−DKK 1.52bn	−DKK 1.09bn	−DKK 947.0m	−DKK 724.0m	−DKK 680.0m	−DKK 723.0m
Free cash flow	DKK 2.53bn	DKK 1.32bn	DKK 1.21bn	−DKK 1.04bn	DKK 588.0m	DKK 2.11bn	DKK 1.26bn	DKK 1.35bn	DKK 1.21bn	DKK 1.08bn
Dividends paid	−DKK 85.0m	—	−DKK 32.0m	−DKK 198.0m	−DKK 188.0m	−DKK 187.0m	−DKK 178.0m	−DKK 169.0m	−DKK 161.0m	−DKK 149.0m

Latest quarters

By quarter end

	Jun 2026	Mar 2026	Dec 2025	Sept 2025	Jun 2025	Mar 2025	Dec 2024	Sept 2024
Revenue	DKK 2.17bn	DKK 2.10bn	DKK 4.78bn	DKK 3.96bn	DKK 4.16bn	DKK 3.99bn	DKK 5.02bn	DKK 4.16bn
Gross profit	DKK 1.07bn	−DKK 66.3m	DKK 1.57bn	DKK 2.06bn	DKK 2.31bn	DKK 2.19bn	DKK 2.67bn	DKK 2.28bn
Operating income	−DKK 16.0m	−DKK 472.0m	DKK 806.0m	DKK 332.0m	DKK 460.0m	DKK 215.0m	DKK 601.0m	DKK 516.0m
Net income	−DKK 22.0m	−DKK 955.0m	DKK 344.0m	DKK 73.0m	DKK 165.0m	DKK 71.0m	DKK 367.0m	DKK 271.0m
Diluted earnings per share	-0.15	-6.56	2.36	0.50	1.13	0.49	2.52	1.86
Cash from operations	−DKK 248.0m	DKK 349.0m	DKK 1.24bn	DKK 848.0m	DKK 650.0m	−DKK 43.0m	DKK 711.0m	DKK 1.01bn
Capital spending	−DKK 70.0m	−DKK 47.0m	−DKK 82.0m	−DKK 61.0m	−DKK 341.0m	−DKK 286.0m	−DKK 549.0m	−DKK 193.0m
Free cash flow	−DKK 318.0m	DKK 302.0m	DKK 1.15bn	DKK 787.0m	DKK 309.0m	−DKK 329.0m	DKK 162.0m	DKK 813.0m
Total assets	DKK 29.55bn	DKK 28.55bn	DKK 29.23bn	DKK 29.06bn	DKK 29.49bn	DKK 29.94bn	DKK 30.61bn	DKK 29.58bn
Cash and short-term investments	DKK 806.0m	DKK 865.0m	DKK 1.12bn	DKK 767.0m	DKK 1.13bn	DKK 787.0m	DKK 980.0m	DKK 1.10bn
Debt	DKK 2.44bn	DKK 9.88bn	DKK 10.58bn	DKK 2.09bn	DKK 11.46bn	DKK 11.42bn	DKK 11.13bn	DKK 11.39bn
Shareholders' equity	DKK 10.27bn	DKK 10.12bn	DKK 10.90bn	DKK 10.54bn	DKK 10.45bn	DKK 10.75bn	DKK 10.82bn	DKK 10.19bn

Financial ratios

Data as of 1 Oct 2026

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Gross margin	48.2%	53.2%	49.9%	48.9%	55.0%	54.3%
Operating margin	14.1%	10.3%	4.8%	5.4%	15.2%	12.1%
Net margin	3.9%	5.5%	1.3%	2.7%	11.1%	9.3%
Return on equity	6.0%	9.1%	2.4%	7.5%	28.2%	24.2%
Return on assets	2.2%	3.2%	0.7%	1.7%	7.5%	7.5%
Free cash flow yield	18.0%	25.9%	26.7%	16.4%	25.8%	30.5%
Revenue growth	-6.1%	-0.7%	-3.0%	18.5%	17.3%	7.0%
Earnings growth	-33.9%	333.3%	-55.4%	-70.9%	40.3%	-13.9%
Current ratio	1.18x	1.14x	0.65x	0.80x	1.95x	1.30x
Debt to equity	0.96x	1.03x	1.39x	2.35x	1.81x	1.07x
Equity ratio	37.3%	35.4%	31.3%	22.2%	26.4%	31.0%
Interest coverage	3.70x	2.64x	1.77x	3.31x	14.44x	10.11x
R&D as a share of sales	5.0%	8.3%	8.5%	7.5%	8.8%	8.5%
Buybacks as a share of market value	0.1%	-4.8%	-8.5%	0.3%	0.2%	1.2%

Growth per year

Compound annual rate

	3 years	5 years	10 years
Revenue	-3.3%	4.6%	7.2%
Operating income	33.2%	8.0%	6.9%
Net income	8.5%	-12.2%	-2.1%

Average margins

Over each period

	1 year	3 years	5 years	10 years
Gross margin	50.8%	50.0%	51.4%	54.8%
Operating margin	12.2%	8.5%	10.1%	12.1%
Net margin	4.7%	3.3%	5.3%	7.4%

Valuation history

At each fiscal year end

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Price to earnings	23.7	19.7	104.7	40.0	30.1	50.1	28.1	26.2	23.4	20.9
Price to sales	0.9	1.1	1.3	1.1	3.4	4.7	3.3	3.1	2.9	2.5

Dividends and splits

Per share, in the currency the company pays

Paid for 0 years. Last went ex-dividend on 10 Mar 2022.

	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Paid in the year	1.55	1.45	1.45	1.35	1.25	1.15	0.99	0.90

5-for-1 split · 4 Oct 2000
5-for-1 split · 2 Sept 1997
20-for-9 split · 4 Jul 1991

Sources and methodology

Data on this tab: Our data supplier
Chart on the Overview: TradingView

Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.

Asset classes

Countries / Regions

Market tools

News & insights

GN Store Nord A/S GN.CO · DKK

Search any instrument

At a glance

Income statement

Balance sheet

Cash flow

Latest quarters

Financial ratios

Growth per year

Average margins

Valuation history

Dividends and splits

Sources and methodology