Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Net Sales
15,036.00
12,927.00
11,487.00
8,746.00
7,315.00
7,692.48
7,298.09
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
15,036.00
12,927.00
11,487.00
8,746.00
7,315.00
7,692.48
7,298.09
Raw Material Cost
8,980.00
7,788.00
6,856.00
4,649.00
3,731.00
3,740.50
3,617.41
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
2,455.00
1,999.00
1,704.00
1,338.00
1,140.00
1,130.28
1,062.63
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
312.00
242.00
80.00
36.00
38.00
37.69
33.04
Selling and Distribution Expenses
4,088.00
3,531.00
3,115.00
2,445.00
2,069.00
2,470.99
2,322.03
Other Expenses
-276.70
-224.10
-178.40
-137.40
-117.80
-116.80
-109.57
Total Expenditure (Excl Depreciation)
13,068.00
11,319.00
9,971.00
7,094.00
5,800.00
6,211.49
5,939.44
Operating Profit (PBDIT) excl Other Income
1968
1608
1516
1652
1515
1481
1358.6000000000001
Other Income
215.00
22.00
347.00
-6.00
-5.00
-1.90
-10.48
Operating Profit (PBDIT)
2,849.00
2,200.00
2,344.00
2,014.00
1,856.00
1,813.59
1,694.32
Interest
312.00
242.00
80.00
36.00
38.00
37.69
33.04
Exceptional Items
0.00
0.00
0.00
0.00
0.00
-8.64
-7.00
Gross Profit (PBDT)
6,056.00
5,139.00
4,631.00
4,097.00
3,584.00
3,951.98
3,680.68
Depreciation
666.00
570.00
481.00
368.00
346.00
334.51
346.16
Profit Before Tax
1,871.00
1,388.00
1,783.00
1,610.00
1,472.00
1,432.75
1,308.12
Tax
401.00
311.00
294.00
349.00
307.00
317.54
287.78
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
1,464.00
1,095.00
1,492.00
1,299.00
1,183.00
1,141.97
1,040.91
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
1,464.00
1,095.00
1,492.00
1,299.00
1,183.00
1,141.97
1,040.91
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
-1.00
-1.00
15.00
-1.61
-0.97
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
1,464.00
1,095.00
1,491.00
1,298.00
1,198.00
1,140.36
1,039.95
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
2.0
2.0
2.0
2.0
2.0
2.0
2.0
Reserves
6,408.00
5,748.00
5,158.00
3,330.00
3,308.00
3,097.05
2,899.07
Earnings per share (EPS)
29.25
22.01
30.48
26.86
24.08
22.98
20.59
Diluted Earnings per share
29.25
22.01
30.48
26.86
24.08
22.98
20.59
Operating Profit Margin (Excl OI)
13.09%
12.44%
13.2%
18.89%
20.71%
19.25%
18.62%
Gross Profit Margin
16.87%
15.15%
19.71%
22.62%
24.85%
22.97%
22.67%
PAT Margin
9.74%
8.47%
12.99%
14.85%
16.17%
14.85%
14.26%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 16.31% vs 12.54% in Dec 2023
Consolidate Net Profit
YoY Growth in year ended Dec 2024 is 33.70% vs -26.56% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 20.94% vs 9.06% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 28.93% vs 202.50% in Dec 2023
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2024 has improved from Dec 2023
Compare Annual Results Of Royal Unibrew A/S With
Figures in Million
Consolidate Annual Results
Change(DKK)
Change(%)
Net Sales
15,036.00
75,011.00
-59,975.00
-79.95%
Other Operating Income
0.00
0.00
0.00
Total Operating income
15,036.00
75,011.00
-59,975.00
-79.95%
Raw Material Cost
8,980.00
42,430.00
-33,450.00
-78.84%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
2,455.00
11,536.00
-9,081.00
-78.72%
Power Cost
0
0
0.00
Manufacturing Expenses
312.00
1,449.00
-1,137.00
-78.47%
Selling and Distribution Expenses
4,088.00
21,824.00
-17,736.00
-81.27%
Other Expenses
-276.70
-1,284.30
1,007.60
78.46%
Total Expenditure (Excl Depreciation)
13,068.00
64,396.00
-51,328.00
-79.71%
Operating Profit (PBDIT) excl Other Income
1,968.00
10,615.00
-8,647.00
-81.46%
Other Income
215.00
751.00
-536.00
-71.37%
Operating Profit (PBDIT)
2,849.00
15,823.00
-12,974.00
-81.99%
Interest
312.00
1,449.00
-1,137.00
-78.47%
Exceptional Items
0.00
-633.00
633.00
100.00%
Gross Profit (PBDT)
6,056.00
32,581.00
-26,525.00
-81.41%
Depreciation
666.00
4,370.00
-3,704.00
-84.76%
Profit Before Tax
1,871.00
9,371.00
-7,500.00
-80.03%
Tax
401.00
1,982.00
-1,581.00
-79.77%
Provisions and contingencies
0
0
0.00
Profit After Tax
1,464.00
6,858.00
-5,394.00
-78.65%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
1,464.00
6,858.00
-5,394.00
-78.65%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
1,147.00
-1,147.00
-100.00%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
1,464.00
8,005.00
-6,541.00
-81.71%
Equity Capital
0
0
0.00
Face Value
2.00
20.00
0.00
Reserves
6,408.00
27,771.00
-21,363.00
-76.93%
Earnings per share (EPS)
29.25
51.59
-22.34
-43.30%
Diluted Earnings per share
29.25
51.59
-22.34
-43.30%
Operating Profit Margin (Excl OI)
13.09%
14.27%
0.00
-1.18%
Gross Profit Margin
16.87%
18.32%
0.00
-1.45%
PAT Margin
9.74%
9.14%
0.00
0.60%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 1,503.60 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 16.31% vs 12.54% in Dec 2023
Annual - Consolidate Net Profit
Consolidate Net Profit 146.40 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 33.70% vs -26.56% in Dec 2023
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 263.40 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 20.94% vs 9.06% in Dec 2023
Annual - Interest
Interest 31.20 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 28.93% vs 202.50% in Dec 2023
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 13.09%
in Dec 2024Figures in %
YoY Growth in year ended Dec 2024 has improved from Dec 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
