| Revenue | 17,985a | 18,120a |
| Production costs | -8,421a | -9,175a |
| Gross profit | 9,564a | 8,945a |
| Development costs | -1,491a | -1,546a |
| Selling and distribution costs | -4,357a | -4,397a |
| Management and administrative expenses | -1,543a | -1,810a |
| Other operating income and costs, net | -20a | 8a |
| EBITA | 2,153a | 1,200a |
| Amortization and impairment of acquired intangible assets | -365a | -392a |
| Gain (loss) on divestment of operations etc. | 72a | 61a |
| Operating profit (loss) | 1,860a | 869a |
| Share of profit (loss) in associates | -7a | -64a |
| Financial income | 358a | 164a |
| Financial expenses | -850a | -626a |
| Profit (loss) before tax | 1,361a | 343a |
| Tax on profit (loss) | -302a | -77a |
| Profit (loss) for the year | 1,059a | 266a |
| Attributable to | — | — |
| Non-controlling interests | 71a | 38a |
| Shareholders in GN Store Nord A/S | 988a | 228a |