AI assistant
DFDS — Earnings Release 2024
Feb 21, 2025
3361_10-k_2025-02-21_7f96c4b6-79ac-48ce-bfc6-7dddd560fafe.pdf
Earnings Release
Open in viewerOpens in your device viewer

Q4 2024 & outlook highlights
Q4 2024
- → Revenue up 5% to DKK 7.2bn
- → EBIT lowered to DKK 2m from DKK 358m
- → Adjusted free cash flow of DKK 164m
- → CO2 ferry emission intensity lowered 1%
Outlook 2025
- → Revenue growth of around 5%
- → EBIT of around DKK 1.0bn
- → Adjusted free cash flow of around DKK 1.0bn
CEO's comments
In 2024, we partnered with our customers to achieve positive organic growth and customer satisfaction improved further. We continued to standardise and digitise our network to enhance customer service and operating efficiency. We also stepped up our efforts on employee safety and remain on track to reach our green transition targets.
Our network was expanded in 2024 to highgrowth regions supported by nearshoring through the acquisitions of FRS Iberia/ Maroc (Strait of Gibraltar ferry routes) and Ekol International Transport (Turkish transport and logistics company).
In addition, we were awarded a 20-year Jersey ferry services concession contract beginning from March 2025. Conversely, we divested the Oslo-route in line with our strategic focus.
From a growth perspective, we made good progress on many fronts in 2024.
From a financial perspective, 2024 fell short of our expectations, also due to a significant earnings decrease in Q4 2024. While an EBIT of DKK 1.5bn for the full-year 2024 is unsatisfactory, the underlying
strength of our network is intact, though we have specific challenges to resolve in 2025 before we can again deliver a satisfactory earnings level.
2025 will be a transitional year with two paths to lay the foundation for improving financial performance.
The first path is to continue to protect & grow the revenue and profits of our business units. Most of these are set to uphold performance or improve in 2025.
"The underlying strength of our network is intact, though we have specific challenges to resolve in 2025 before we again can deliver a satisfactory earnings level."
Torben Carlsen, CEO

The second path of 2025 is to resolve three specific focus areas: Adapting Mediterranean ferry operations to the changed competitive environment and turning the newly acquired Ekol International Transport around to breakeven by year-end 2025. Furthermore to deliver on the Logistics turnaround projects initiated in 2024.
Capital distribution
In 2024, a total of DKK 599m was distributed to shareholders. For 2025, the Board of Directors proposes to the annual general meeting that no capital is distributed to shareholders in order to prioritise a deleveraging of the capital structure.
Outlook 2025
The profit outlook for 2025 reflects muted expectations for European economic growth and the specific focus areas mentioned above. The Group's EBIT is in 2025 expected to be around DKK 1.0bn (2024: DKK 1.5bn). The outlook is detailed on page 4.
21 February 2024 Conference call today at 10.00am CET Register ahead of the call via this link. Access code is mailed after registration. Follow live-streaming of call via this link.
| Q4 2024 |
Q4 2023 |
Change % |
2024 Full-year |
2023 Full-year |
Change, | |
|---|---|---|---|---|---|---|
| DKK m | Restated | Restated | % | |||
| Revenue | 7,196 | 6,832 | 5 | 29,753 | 27,304 | 9 |
| EBITDA | 743 | 993 | -25 | 4,440 | 4,890 | -9 |
| EBIT | 2 | 358 | -99 | 1,506 | 2,326 | -35 |
| Adjusted free cash flow | 164 | 1,392 | -88 | 957 | 2,773 | -65 |
| ROIC, % | - | - | - | 4.4 | 7.6 | -42 |
| Financial leverage, times | - | - | - | 3.9 | 2.9 | 34 |
Key figures
| Q4 | Q4 | Full-year | Full-year | |
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| DKK m | Restated* | Restated* | ||
| Income statement | ||||
| Revenue | 7,196 | 6,832 | 29,753 | 27,304 |
| Ferry Division | 3,928 | 3,990 | 17,858 | 16,493 |
| Logistics Division | 3,699 | 3,173 | 13,348 | 12,096 |
| Non-allocated items and eliminations | - 431 | - 331 | - 1,453 | - 1,285 |
| Operating profit before depreciation and amortisation (EBITDA) | 743 | 993 | 4,440 | 4,890 |
| Ferry Division | 553 | 758 | 3,514 | 3,808 |
| Logistics Division | 186 | 298 | 1,036 | 1,228 |
| Non-allocated items | 4 | -63 | - 109 | - 146 |
| Operating profit before amortisation (EBITA) | 57 | 409 | 1,716 | 2,504 |
| Operating profit (EBIT) | 2 | 358 | 1,506 | 2,326 |
| Financial items, net | - 234 | -177 | - 823 | - 659 |
| Profit for the period | - 270 | 189 | 541 | 1,519 |
| Capital | ||||
| Total assets | - | - | 39,281 | 34,647 |
| Equity | - | - | 13,890 | 13,932 |
| Net interest-bearing debt | - | - | 17,204 | 14,449 |
| Invested capital, end of period | - | - | 31,533 | 28,770 |
| Cash flows | ||||
| Cash flows from operating activities | 606 | 562 | 3,420 | 3,675 |
| Cash flows from investing activities | - 1,262 | 1,057 | - 3,647 | - 1,149 |
| Free cash flow | - 656 | 1,619 | - 227 | 2,526 |
| Adjusted free cash flow | 164 | 1,392 | 957 | 2,773 |
| Q4 2024 |
Q4 2023 |
Full-year 2024 |
Full-year 2023 |
|
|---|---|---|---|---|
| DKK m | Restated* | Restated* | ||
| Key operating and return ratios | ||||
| Average number of employees (FTE) | - | - | 14,121 | 13,191 |
| Revenue growth (reported), % | 5.3 | 4.4 | 9.0 | 1.6 |
| EBITDA-margin, % | 10.3 | 14.5 | 14.9 | 17.9 |
| EBITA-margin, % | 0.8 | 6.0 | 5.8 | 9.2 |
| EBIT-margin, % | 0.0 | 5.2 | 5.1 | 8.5 |
| Return on invested capital (ROIC), % | - | - | 4.4 | 7.6 |
| ROIC before acquisition intangibles (ROIC BAI), % | - | - | 6.6 | 10.5 |
| Return on equity, % | - | - | 3.9 | 11.3 |
| Key capital and per share ratios | ||||
| Financial leverage, times | - | - | 3.9 | 2.9 |
| Equity ratio, % | - | - | 35.4 | 40.2 |
| Earnings per share (EPS), DKK | - 5.02 | 3.38 | 9.68 | 26.89 |
| Dividend paid per share, DKK | 0.00 | 0.00 | 3.00 | 5.00 |
| Number of shares, end of period, '000 | - | - | 57,970 | 58,632 |
| Share price, DKK | - | - | 133.5 | 223.0 |
| ESG key figures | ||||
| Emissions per GT mile - Own fleet (CO2) | 12.1 | 12.2 | 12.2 | 12.1 |
| Lost-time injury frequency (LTIF) - Sea | 4.8 | 4.0 | 3.9 | 3.8 |
| Lost-time injury frequency (LTIF) - Land | 6.0 | 8.3 | 6.8 | 8.1 |
| Women ratio - Total workforce | - | - | 22 | 23 |
| Women ratio - Board of Directors | - | - | 33 | 33 |
* IFRS 16 and IAS 1, refer to consolidated financial statements note 1.2
Outlook 2025
- → Revenue growth of around 5%
- → EBIT of around DKK 1.0bn
- → Adjusted free cash flow of around DKK 1.0bn
The outlook for 2025 builds on multiple assumptions and may therefore change significantly as the year progresses.
General economic growth prospects
Europe's economic growth is expected to remain muted in 2025 due to among other things continued uncertainties about the war in Ukraine and potential impacts from US policy shifts.
The current consensus 2025 outlook for Europe's GDP-growth (Gross Domestic Product) is 1.0% (Source: Thomson Reuters). Consensus for Türkiye's and Morocco's GDP-growth is 2.0% and 3.8%, respectively.
Key freight outlook assumptions for 2025
Freight ferry volumes in the trade lanes connecting Europe to Türkiye and northern Africa are expected to continue to grow in 2025. Volumes in northern and eastern
Europe are overall expected to show only modest growth.
Road transport markets are in general expected to remain highly competitive in 2025.
The start-up of Jersey ferry services will add volumes to DFDS' Channel business area while volumes in the Mediterranean route network may overall decrease in 2025 following the entry of a competitor in September 2024.
Key passenger outlook assumptions for 2025
Organic passenger volume growth, i.e. excluding route changes, is expected to be positive in 2025 driven by mainly higher Channel volumes. The net impact of the start-up of Jersey ferry services and the loss of the Tarifa-Tanger Ville route will be a reduction in passengers.
Revenue outlook
The Group's revenue is expected to grow by around 5% compared to 2024 driven by organic growth and a net positive impact from acquisitions/divestments completed during 2024.
The Ferry Division's revenue is expected to be below 2024 due to the divestment of the Oslo route. The revenue increase from the start-up of Jersey ferry services will to a large extent be offset by the loss of a route on Strait of Gibraltar.
The Logistics Division's revenue is expected to increase driven by the full-year impact of the addition of Ekol International Transport supplemented by organic growth.
Earnings outlook – EBIT
Based on the above assumptions, the Group's EBIT is in 2025 expected to be around DKK 1.0bn (2024: DKK 1.5bn).
The EBIT expectation includes substantial negative earnings impacts from the changed competitive environment of the Mediterranean ferry network. The addition of Ekol International Transport to the Logistics Division will also reduce EBIT considerably in 2025.
The EBIT expectation for the rest of the network, i.e. excluding Mediterranean and Ekol International Transport, is around on level with 2024. Upsides include a positive impact from Logistics turnaround projects initiated in 2024 and the start-up of Jersey
OUTLOOK 2025
| DKK m | Outlook 2025 | 2024 | ||
|---|---|---|---|---|
| Revenue growth | Around 5% | 29,753 | ||
| EBIT | Around 1,000 | 1,506 | ||
| Per division: | ||||
| Ferry Division | 900 | 1,525 | ||
| Logistics Division | 300 | 200 | ||
| Non-allocated items | -200 | -219 | ||
| Capital expenditure (Capex) | Around -1,600 | -1,451 | ||
| Types: | ||||
| Operating | -1,600 | -1,451 | ||
| Ferries (sale/purchase/new-buildings) | 0 | 0 | ||
| Adjusted free cash flow | Around 1,000 | 957 |
ferry routes. The main potential downside is continued cost pressure on ferry operating costs.
EBIT is expected to be below 2024 for the first three quarters of 2025 before recovering to above 2024 in Q4.
See outlook table for divisional split.
Capital expenditure (capex)
Operating capex is expected to amount to around DKK 1.6bn in 2025. No acquisitions are expected in 2025.
Adjusted free cash flow
The Adjusted free cash flow is expected to be around DKK 1.0bn in 2025, including a positive impact from working capital improvement initiatives.
Disclaimer
The statements about the future in this announcement contain elements of risk and uncertainty which means that actual developments may diverge significantly.
Ferry Division Q4 overview
- → Mediterranean impacted by intensified competition
- → Sale of Oslo-Frederikshavn-Copenhagen route completed 31 October 2024
- → 3.7% organic freight volume growth
- → 4.0% organic passenger volume growth
- → Q4 organic revenue growth of -1.4% driven by lower freight rates
- → Q4 EBIT reduced 84% to DKK 56m
- → Q4 CO2 ferry emission intensity lowered 1%
The Ferry Division operates a network of ferry routes in and around Europe. The North Sea and Mediterranean networks only transport freight while combined freight and passenger routes are operated by the Channel, Baltic Sea, and Strait of Gibraltar networks. Port terminals are operated in select locations.
Q4 volumes and activity
Total Q4 freight volumes increased 9.1% compared to Q4 2023 and increased 2.9% adjusted for the acquisition of routes on Strait of Gibraltar and the closure of Calais-Tilbury.
The Q4 adjusted volume growth was driven by higher volumes on most North Sea routes. The slowdown in automotive volumes continued in the quarter. Baltic Sea volumes were overall higher than 2023. Channel volumes continued to grow. Mediterranean volumes were overall on level with 2023 as lower volumes in the Istanbul-Trieste corridor were offset by higher volumes on other routes.
Q4 passenger volumes increased 27.7% to 1.1m compared to 2023 and increased 4.0% adjusted for the acquisition of routes on Strait of Gibraltar and the sale of the Oslo-Frederikshavn-Copenhagen route. The adjusted growth was driven by more passengers on the Channel and higher volumes between the Netherlands and the UK.
Financial performance
Q4 revenue decreased 1.6% to DKK 3,928m compared to 2023 and decreased 1.0% adjusted for bunker and ETS surcharges, acquisitions, divestments, and route closures.
EBIT decreased 84.2% or DKK 301m to DKK 56m and decreased DKK 266m on a comparable basis, including adjustment for a gain of DKK 95m on the sale and leaseback of ferries in 2023. The adjusted EBIT decrease was driven by a lower result for Mediterranean due to intensified price competition following the entry of a new competitor between Istanbul and Trieste. In addition, North Sea's result was negatively impacted by higher operating costs, mainly due to a bunker cost increase.
Channel's result was on level with 2023 as a higher passenger result was offset by higher costs. Baltic Sea's result was on the other hand improved by cost reductions while the passenger result decreased due to lower volumes. Strait of Gibraltar's result was ahead of expectations in the quarter.

Logistics Division Q4 overview
- → Logistics network expanded through acquisition of Ekol International Transport
- → Earnings challenged by margin pressures and underperformance in some units
- → UK & Ireland continued to deliver resilient performance
- → 4.6% organic revenue growth driven by UK & Ireland
- → Q4 EBIT reduced 63% to DKK 32m excluding Ekol International Transport
- → Turnaround projects initiated in 2024 ongoing
The Logistics Division provides transport and logistics solutions through four business units covering geographical areas: Nordic, Continent, UK/Ireland and Türkiye & Europe South.
Q4 overview and activity
Activity levels in Q4 remained overall subdued in the Nordic region. The Swedish and Norwegian transport markets were steady while margin pressure remained elevated in the Finnish, Baltic, and Danish markets. The declining trend for automotive volumes continued. The domestic Danish cold chain activities were scaled back as part of an ongoing turnaround.
Continental activity levels in Q4 were likewise subdued, especially for automotive volumes. Imbalances and haulage overcapacity continued to impact transport margins. Customer pipeline initiatives to improve warehousing utilisation in Belgium and the Netherlands continued in the quarter. Cold chain volumes to the UK declined in the quarter as did the continental volumes.
UK & Ireland activity levels in Q4 increased overall driven by new customer contracts, additional volumes from existing customers, and a recovery in seafood volumes. Volumes between Northern Ireland and England/Scotland increased in the quarter while domestic activity in Ireland remained on level.
Ekol International Transport was consolidated from mid-November 2024 as a new business unit: Türkiye & Europe South, apart from two country organisations transferred to the Continent business unit.
Financial performance
Q4 revenue increased 16.6% to DKK 3,699m compared to 2023 and increased 4.6% adjusted for Ekol International Transport. The adjusted revenue growth was mostly driven by UK & Ireland.
EBIT decreased by DKK 117m to DKK -30m and decreased DKK 55m to DKK 32m on a comparable basis. The adjusted EBIT decrease was primarily due to lower results for the Nordic and Continent business units driven by lower and changed automotive flows, elevated margin pressure in full-load (FTL) markets, and lower activity in the Baltic region as well as eastern Europe. The turnaround of Nordic Cold Chain progressed in the quarter and the targeted

Borås, Sweden Logistics warehouse breakeven result is expected to be achieved during Q1 2025.
Financial turnaround projects continued in the quarter for challenged activities with revenue equal to 27% of the division's revenue. The Q4 EBIT-margin for all other activities was 3.9%, a decrease of 0.7 ppt compared to Q4 2023.
Ekol International Transport was as expected loss-making in the quarter. In addition, the result included one-off cost items.
ESG Q4 overview
- → CO2 emissions from route network reduced by 1%
- → 15 e-trucks added to total fleet of 131 e-trucks in DFDS network
- → Women in management positions increased from 18% to 19%
Environment
Across DFDS' network our decarbonisation transition plan is focused on four main capabilities:
- Efficiency doing more with fewer resources
- Electrification reducing reliance on fossil fuels
- Alternative fuels using biofuels and e-fuels
- Circularity minimize waste and reuse resources.
In Q4 2024, the distance sailed increased 3% while fuel consumption was reduced 2% compared to Q4 2023. The increased efficiency was achieved for both own and chartered vessels deployed across the route network. Emissions from the route network were lowered 1.2% to 12.3 g/CO2/GT per nautical mile from 12.4 g/CO2/GT per nautical mile in Q4 2023. Emissions from owned vessels in Q4 2024 was 12.2 g/CO2/GT per nautical mile which was on level with the performance in Q4 2023.
Improvements in CO2 efficiency continue to be driven by incremental vessel upgrades
and the schedule optimisation program Every Minute Counts focused on reducing turnaround time in port terminals, improving schedules to enable lower speed, and reducing fuel consumption. Despite improvements in CO2 efficiency overall performance was reduced due to vessel capacity adjustments within the route network to align with market developments.
Social
Diversity, Equity & Inclusion (DE&I)
The continued focus on driving DE&I awareness and targeting selected employee segments is beginning to show strong results.
Women's representation in management positions increased from 18% end Q4 2023 to 19% end Q4 2024. Women representation within senior management also increased from 18% end Q4 2023 to 19% end Q4 2024.
For the total workforce, women representation decreased to 22% end Q4 2024 compared to 23% end Q4 2023. The decrease was mainly due to the acquisition of Ekol International Transport.

Immingham port terminal Unloading of trailer
Safety
The overall safety performance continues to be a high priority area. Focus is on improving safety awareness through active campaigns towards highly exposed groups of employees as well as a further strengthening of the reporting culture.
LTIF (Lost Time Injury Frequency) for landbased operations decreased significantly from 8.0 in Q4 2023 to 6.0 in Q4 2024. The LTIF for the sea-based operation saw a slight increase from 4.0 in Q4 2023 to 4.8 in Q4 2024.
Governance
The roll-out of the updated version of DFDS' Code of Conduct is ongoing. The increased awareness about the importance of reporting and speaking up is impacting the number of reported whistleblower cases. In Q4 2023, 16 cases were reported and in Q4 2024 this increased to 34. All cases are reviewed by Legal and local HR and measures taken as appropriate.
The full Sustainability statements are available in the Annual report 2024 here
Ferry Division
| Q1 | Q2 | Q3 | Q4 | Full-year | Q1 | Q2 | Q3 | Q4 | Full-year | |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2023 | |
| DKK m | Restated Restated Restated Restated Restated* | |||||||||
| Revenue | 4,214 | 4,633 | 5,083 | 3,928 | 17,858 | 3,820 | 4,176 | 4,506 | 3,990 | 16,493 |
| Freight | 3,286 | 3,285 | 3,036 | 2,987 | 12,594 | 3,269 | 3,184 | 2,994 | 3,235 | 12,683 |
| Passenger | 928 | 1,348 | 2,047 | 941 | 5,264 | 551 | 992 | 1,512 | 755 | 3,810 |
| Operating costs | 2,519 | 2,584 | 2,668 | 2,392 | 10,162 | 2,271 | 2,214 | 2,300 | 2,332 | 9,116 |
| Ferry operations | 674 | 698 | 754 | 655 | 2,781 | 549 | 521 | 536 | 539 | 2,145 |
| Bunker | 760 | 785 | 763 | 686 | 2,992 | 752 | 713 | 791 | 865 | 3,120 |
| Port terminal operations | 913 | 931 | 980 | 873 | 3,697 | 794 | 796 | 808 | 755 | 3,152 |
| Transport and warehouse solutions | 171 | 171 | 172 | 178 | 692 | 176 | 184 | 166 | 173 | 699 |
| Employee costs | 719 | 739 | 776 | 665 | 2,899 | 630 | 639 | 668 | 666 | 2,603 |
| Sales, general and administration | 288 | 319 | 357 | 319 | 1,284 | 216 | 246 | 268 | 235 | 965 |
| EBITDA | 688 | 990 | 1,282 | 553 | 3,514 | 704 | 1,078 | 1,269 | 758 | 3,808 |
| Freight | 617 | 615 | 410 | 367 | 2,009 | 694 | 728 | 511 | 642 | 2,577 |
| Passenger | 71 | 375 | 873 | 185 | 1,504 | 9 | 350 | 758 | 115 | 1,232 |
| Other income/costs, net | - 1 | 0 | - 3 | - 4 | - 8 | - 2 | - 8 | - 12 | 90 | 68 |
| Depreciation and impairment | 510 | 467 | 472 | 478 | 1,927 | 407 | 419 | 434 | 481 | 1,740 |
| EBITA | 178 | 523 | 806 | 71 | 1,578 | 295 | 651 | 824 | 367 | 2,136 |
| Amortisation | 9 | 15 | 15 | 15 | 53 | 9 | 9 | 9 | 9 | 38 |
| EBIT | 169 | 508 | 792 | 56 | 1,525 | 286 | 641 | 814 | 358 | 2,098 |
| Invested capital, end of period | 22,659 | 22,106 | 22,422 | 21,941 | 21,941 | 21,631 | 21,501 | 21,870 | 21,170 | 21,170 |
| EBITDA-margin, % | 16.3 | 21.4 | 25.2 | 14.1 | 19.7 | 18.4 | 25.8 | 28.2 | 19.0 | 23.1 |
| EBITA-margin, % | 4.2 | 11.3 | 15.9 | 1.8 | 8.8 | 7.7 | 15.6 | 18.3 | 9.2 | 13.0 |
| EBIT-margin, % | 4.0 | 11.0 | 15.6 | 1.4 | 8.5 | 7.5 | 15.4 | 18.1 | 9.0 | 12.7 |
| Gross Capex (excl. acquisitions and leases) | 431 | 190 | 162 | 124 | 907 | 438 | 150 | 264 | 281 | 1,132 |
| ROIC before acquisition intangibles, %, LTM | 11.4 | 10.7 | 10.6 | 8.8 | 8.8 | 13.3 | 12.9 | 12.5 | 12.1 | 12.1 |
| ROIC, %, LTM | 8.9 | 8.2 | 8.0 | 6.5 | 6.5 | 10.4 | 10.1 | 9.8 | 9.5 | 9.5 |
| Average number of employees | 7,027 | 7,081 | 7,207 | 6,934 | 6,934 | 6,327 | 6,432 | 6,516 | 6,546 | 6,546 |
| Number of ships | 73 | 72 | 73 | 70 | 70 | 65 | 65 | 65 | 66 | 66 |
| Lane metres, '000 | 10,508 | 10,613 | 10,079 | 10,339 | 41,538 | 9,647 | 9,795 | 9,455 | 9,545 | 38,443 |
| North Sea ** | 3,522 | 3,560 | 3,378 | 3,379 | 13,839 | 3,508 | 3,600 | 3,408 | 3,327 | 13,843 |
| Mediterranean | 1,403 | 1,370 | 1,336 | 1,361 | 5,469 | 1,345 | 1,375 | 1,274 | 1,412 | 5,407 |
| Channel | 4,150 | 4,214 | 4,107 | 4,135 | 16,605 | 3,993 | 4,026 | 3,953 | 3,979 | 15,950 |
| Baltic Sea | 868 | 934 | 868 | 863 | 3,532 | 802 | 794 | 820 | 827 | 3,243 |
| Strait of Gibraltar | 566 | 536 | 391 | 601 | 2,094 | 0 | 0 | 0 | 0 | 0 |
| Capacity utilisation freight, % | 60 | 62 | 60 | 63 | 61 | 59 | 56 | 53 | 60 | 57 |
| Number of cars, '000 | 236 | 373 | 692 | 258 | 1,559 | 152 | 301 | 495 | 206 | 1,154 |
| Passengers, '000 | 1,114 | 1,689 | 2,741 | 1,203 | 6,747 | 619 | 1,205 | 1,812 | 866 | 4,502 |
* IFRS 16 and IAS 1, refer to consolidated financial statements note 1.2
**Includes volumes for the routes Oslo-Frederikshavn-Copenhagen and Amsterdam-Newcastle.
Logistics Division
| Q1 | Q2 | Q3 | Q4 | Full-year | Q1 | Q2 | Q3 | Q4 | Full-year | |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2023 | |
| Restated Restated Restated Restated Restated* | ||||||||||
| Revenue | 3,130 | 3,296 | 3,223 | 3,699 | 13,348 | 2,849 | 3,088 | 2,985 | 3,173 | 12,096 |
| Dry Goods | 1,560 | 1,663 | 1,609 | 2,004 | 6,835 | 1,562 | 1,586 | 1,506 | 1,577 | 6,231 |
| Cold Chain | 1,557 | 1,622 | 1,604 | 1,687 | 6,471 | 1,278 | 1,487 | 1,484 | 1,583 | 5,831 |
| Operating costs | ||||||||||
| Transport and warehousing costs | 1,967 | 2,083 | 2,097 | 2,498 | 8,646 | 1,874 | 1,927 | 1,876 | 2,004 | 7,681 |
| Gross profit | 1,163 | 1,213 | 1,126 | 1,201 | 4,703 | 975 | 1,161 | 1,109 | 1,170 | 4,415 |
| Sales, general and administration | 190 | 207 | 176 | 183 | 756 | 171 | 178 | 182 | 176 | 706 |
| Employee costs | 668 | 716 | 694 | 832 | 2,910 | 517 | 648 | 620 | 696 | 2,481 |
| EBITDA | 304 | 289 | 256 | 186 | 1,036 | 286 | 336 | 307 | 298 | 1,228 |
| Other income/costs, net | 7 | 8 | 7 | 19 | 40 | 4 | 4 | 5 | 7 | 20 |
| Depreciation and impairment | 197 | 191 | 192 | 214 | 794 | 152 | 170 | 179 | 190 | 692 |
| EBITA | 115 | 106 | 71 | - 9 | 282 | 138 | 170 | 133 | 115 | 555 |
| Amortisation | 21 | 21 | 20 | 21 | 82 | 18 | 24 | 16 | 27 | 86 |
| EBIT | 94 | 85 | 50 | - 30 | 200 | 120 | 146 | 116 | 87 | 469 |
| Gross profit margin, % | 37.1 | 36.8 | 34.9 | 32.5 | 35.2 | 34.2 | 37.6 | 37.2 | 36.9 | 36.5 |
| EBITDA-margin, % | 9.7 | 8.8 | 7.9 | 5.0 | 7.8 | 10.1 | 10.9 | 10.3 | 9.4 | 10.1 |
| EBITA-margin, % | 3.7 | 3.2 | 2.2 | -0.2 | 2.1 | 4.8 | 5.5 | 4.4 | 3.6 | 4.6 |
| EBIT-margin, % | 3.0 | 2.6 | 1.6 | -0.8 | 1.5 | 4.2 | 4.7 | 3.9 | 2.8 | 3.9 |
| Invested capital, end of period | 6,903 | 6,755 | 7,067 | 8,940 | 8,940 | 6,287 | 6,305 | 6,470 | 6,746 | 6,746 |
| Gross Capex (excl. acquisitions and leases) | 127 | 142 | 196 | 108 | 573 | 144 | 74 | 94 | 126 | 438 |
| ROIC before acquisition intangibles, %, LTM | 10.2 | 8.5 | 6.9 | 4.2 | 4.2 | 16.0 | 15.2 | 13.4 | 11.6 | 11.6 |
| ROIC, %, LTM | 5.2 | 4.2 | 3.2 | 1.5 | 1.5 | 8.7 | 8.0 | 7.0 | 6.0 | 6.0 |
| Average number of employees | 5,997 | 5,880 | 5,827 | 6,146 | 6,146 | 5,159 | 5,410 | 5,585 | 5,696 | 5,696 |
* IFRS 16 and IAS 1, refer to consolidated financial statements note 1.2
DFDS Group - Income statement extract
| Q1 | Q2 | Q3 | Q4 | Full-year | Q1 | Q2 | Q3 | Q4 | Full-year | |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2023 | |
| DKK m | Restated Restated Restated Restated Restated* | |||||||||
| Revenue | 7,011 | 7,580 | 7,965 | 7,196 | 29,753 | 6,341 | 6,942 | 7,190 | 6,832 | 27,304 |
| Costs | ||||||||||
| Ferry and other ship operation and maintenance | 1,500 | 1,585 | 1,598 | 1,434 | 6,117 | 1,395 | 1,335 | 1,418 | 1,449 | 5,597 |
| Port terminal operations | 942 | 963 | 1,014 | 895 | 3,814 | 815 | 826 | 834 | 788 | 3,263 |
| Transport and warehouse solutions | 1,749 | 1,808 | 1,859 | 2,180 | 7,596 | 1,638 | 1,689 | 1,645 | 1,804 | 6,776 |
| Employee costs | 1,525 | 1,597 | 1,609 | 1,629 | 6,361 | 1,255 | 1,406 | 1,409 | 1,501 | 5,572 |
| Cost of sales, general and administration | 338 | 394 | 377 | 314 | 1,424 | 266 | 316 | 327 | 297 | 1,206 |
| Operating profit before depreciation and amortisation (EBITDA) | 957 | 1,232 | 1,508 | 743 | 4,440 | 972 | 1,370 | 1,556 | 993 | 4,890 |
| Operating profit before amortisation (EBITA) | 247 | 572 | 839 | 57 | 1,716 | 403 | 765 | 926 | 409 | 2,504 |
| Operating profit (EBIT) | 200 | 519 | 785 | 2 | 1,506 | 363 | 718 | 886 | 358 | 2,326 |
| Net finance | - 195 | - 202 | - 192 | -234 | -823 | - 127 | - 160 | - 195 | - 177 | - 659 |
| Profit before tax | 5 | 317 | 593 | -232 | 683 | 236 | 558 | 691 | 182 | 1,667 |
| Tax on profit | 52 | 29 | 22 | 39 | 142 | 99 | 21 | 35 | - 7 | 148 |
| Profit/loss for the period | - 48 | 288 | 571 | -270 | 541 | 137 | 537 | 656 | 189 | 1,519 |
* IFRS 16 and IAS 1, refer to consolidated financial statements note 1.2
| ESG data | Full | |||||
|---|---|---|---|---|---|---|
| Q4** | year* Full-year | |||||
| Unit | 2024 | 2023 | 2024 | 2023 | ||
| Environmental data | ||||||
| Total distance sailed | Nautical miles 1,437,809 1,409,087 5,987,078 5,660,684 | |||||
| CO2 emissions | ||||||
| CO2 emissions per GT nautical mile (Own fleet) | gCO2 | 12.1 | 12.2 | 12.2 | 12.1 | |
| CO2 emissions per GT nautical mile (Route network) | gCO2 | 12.2 | 12.4 | 12.3 | 12.3 | |
| Energy consumption | ||||||
| Total fuel consumption (Route network) | Tonnes | 186,621 | 188,995 | 772,105 | 745,189 | |
| Oil spills | ||||||
| Spills (>1 barrel) | Number | 0 | 0 | 0 | 0 | |
| Social data | ||||||
| Representation of women | ||||||
| Total workforce: | % | - | - | 23 | 23 | |
| Non-officed based | % | - | - | 12 | 11 | |
| Office based | % | - | - | 44 | 44 | |
| Senior management | % | - | - | 19 | 18 | |
| Managers | % | - | - | 19 | 18 | |
| Safety at sea | ||||||
| Lost-time injury frequency (LTIF) | Incidents/mio. hours | 4.8 | 4.0 | 3.9 | 3.8 | |
| Safety on land | ||||||
| Lost-time injury frequency (LTIF) | Incidents/mio. hours | 6.0 | 8.3 | 6.8 | 8.1 | |
| Fatalities | ||||||
| Colleagues | Accidents | 0 | 0 | 0 | 0 | |
| Contractors | Accidents | 0 | 0 | 0 | 1 | |
| Governance data | ||||||
| Representation of women in the Board (AGM elected members) | % | - | - | 33 | 33 | |
| Board nationality - non-Danish (AGM elected members) | % | - | - | 33 | 33 | |
| Independent directors (AGM elected members) | % | - | - | 67 | 83 | |
| Attendance at Board meetings (All Board members) | % | 100 | 100 | 100 | 99 | |
| Whistle-blower reporting | Cases | 34 | 12 | 95 | 51 |
21 February 2025
Contact
Torben Carlsen, CEO: +45 33 42 32 01 Karen Boesen, CFO +45 20 58 58 40 Søren Brøndholt Nielsen, IR: +45 33 42 33 59 Dennis Kjærsgaard Sørensen, Media: +45 42 30 38 47
About DFDS
We operate a transport network in and around Europe with an annual revenue of DKK 30bn and 14,000 full-time employees.
Q4 2024 & outlook overview Financials 13/13
We move goods in trailers by ferry, road, and rail, plus we offer complementary logistics solutions.
We also move car and foot passengers on short sea and overnight ferry routes.
DFDS was founded in 1866 and is headquartered and listed in Copenhagen.
Disclaimer
The statements about the future in this announcement contain risks and uncertainties and actual developments may therefore diverge significantly from statements about the future.
