Broendbyernes IF Statements
BI
Broendbyernes IF Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
94.325
100
—
0
—
0
—
0
76.214
80.8
160.02
169.6
-65.694
-69.6
-2.844
-3.02
—
0
-62.804
-66.6
—
0
-62.804
-66.6
-0.11
570.33
129.04
100
—
0
—
0
—
0
74.488
57.7
178.72
138.5
-49.683
-38.5
0.182
0.1
-0.001
-0.0008
-31.542
-24.4
—
0
-31.541
-24.4
-0.055
570.33
92.063
100
—
0
—
0
—
0
58.691
63.8
123.31
133.9
-31.251
-33.9
-0.135
-0.1
0.001
0.001
19.765
21.5
0.102
0.1
19.663
21.4
0.034
570.33
211.82
100
—
0
—
0
—
0
67.586
31.9
162.06
76.5
49.762
23.5
-0.073
-0.03
-0.001
-0.0005
93.466
44.1
—
0
93.466
44.1
0.164
570.33
78.185
100
—
0
—
0
—
0
57.534
73.6
88.212
112.8
-10.027
-12.8
-0.072
-0.09
—
0
-10.048
-12.9
—
0
-10.048
-12.9
-0.018
570.33
73.455
100
—
0
—
0
—
0
54.742
74.5
85.506
116.4
-12.051
-16.4
-1.551
-2.1
—
0
-13.904
-18.9
—
0
-13.904
-18.9
-0.029
475.33
39.807
100
—
0
—
0
—
0
47.706
119.8
66.112
166.1
-26.305
-66.08
-1.198
-3.01
—
0
-11.949
-30.02
—
0
-11.949
-30.02
-0.02
597.45
46.382
100
—
0
—
0
—
0
29.5
63.6
63.147
136.1
-16.765
-36.1
-1.563
-3.4
-0.001
-0.002
-18.466
-39.8
—
0
-18.466
-39.8
-0.053
347.65
52.174
100
—
0
—
0
—
0
31.825
61
69.454
133.1
-17.28
-33.1
-1.179
-2.3
—
0
-18.547
-35.5
—
0
-18.547
-35.5
-0.059
312.23
44.059
100
—
0
—
0
—
0
26.792
60.8
59.253
134.5
-15.194
-34.5
-0.867
-2
0.001
0.002
-16.898
-38.4
—
0
-16.898
-38.4
-0.054
312.23
32.524
100
—
0
—
0
—
0
29.333
90.2
56.052
172.3
-23.528
-72.3
-0.498
-1.5
—
0
-24.786
-76.2
—
0
-24.786
-76.2
-0.079
312.23
44.199
100
—
0
—
0
—
0
30.244
68.4
60.444
136.8
-16.245
-36.8
-0.316
-0.7
—
0
-16.043
-36.3
—
0
-16.043
-36.3
-0.051
312.23
49.263
100
—
0
—
0
—
0
30.167
61.2
66.994
136
-17.731
-36
-0.25
-0.5
—
0
35.155
71.4
—
0
35.155
71.4
0.113
312.23
60.2
100
—
0
—
0
—
0
28.4
47.2
59.1
98.2
1.1
1.8
-0.2
-0.3
—
0
0.6
1
—
0
0.6
1
—
312.2
32
100
—
0
—
0
—
0
21.3
66.6
42
131.3
-10
-31.3
-0.1
-0.3
—
0
-9.4
-29.4
—
0
-9.4
-29.4
-0.03
312.2
40.1
—
—
—
25.9
51.9
-11.9
-0.2
—
-11.3
—
-11.3
-0.04
312.3
39.1
—
—
—
21.6
46.8
-7.7
-0.1
—
-5.4
—
-5.4
-0.02
293.5
40.3
—
—
—
24.5
45.5
-5.2
0.2
—
-5.7
—
-5.7
-0.02
283.8
27.4
—
—
—
21.4
36.2
-8.8
-0.2
—
-2.4
—
-2.4
-0.01
283.8
34
—
—
—
25.4
48.3
-14.3
-5.4
—
-20.2
—
-20.2
-0.16
126
46
—
—
—
23
47
-1
-1.1
—
19.2
—
19.2
0.15
123.8
31.1
—
—
—
21.2
39.3
-8.3
-0.7
—
-10.4
—
-10.4
-0.08
123.8
23.5
—
—
—
27
42.4
-18.9
-1.1
—
-20.5
—
-20.5
-0.16
124.4
31.1
—
—
—
26.2
47.6
-16.5
2.5
—
-15.9
—
-15.9
-0.19
81.7
42.8
—
—
—
23.9
46.8
-3.9
-1
—
19
—
19
0.16
121.1
37.7
—
—
—
25.1
45.4
-7.7
-1.1
—
-8.2
—
-8.2
-0.08
99.4
24.2
—
—
—
23.4
36.5
-12.3
-1
—
-11.9
—
-11.9
-0.1
120.5
23.7
—
—
—
18
35.5
-11.7
-1.1
—
-13.5
—
-13.5
-0.11
123.8
38.5
—
—
—
26.5
49.1
-10.6
-1
—
10.8
—
10.8
0.09
123.8
29
—
—
—
22.3
36.7
-7.7
-2.1
—
-9.9
—
-9.9
-0.08
125.2
27.7
—
—
—
27.6
46
-18.3
-0.9
—
-140.6
—
-140.6
-1.14
123.8
31.3
—
—
—
23.6
45
-13.6
-3.6
—
-10.1
—
-10.1
-0.1
96.8
33
—
—
—
21.5
38.3
-5.3
-0.9
—
-3.7
—
-3.7
-0.05
77.6
29.2
—
—
—
20.9
38.8
-9.5
-1.6
—
-15.1
—
-15.1
-0.52
29.3
22.1
—
—
—
18.3
30.9
-8.8
-1.6
—
-10.7
—
-10.7
-0.25
42.1
25.8
—
—
—
17.9
48.9
-23.1
-1.4
—
-25.8
—
-25.8
-0.88
29.2
35.1
—
—
—
46.4
265.7
-230.6
-1.5
—
-234.5
—
-234.5
-8.04
29.2
33.6
—
—
—
20.4
36
-2.4
-1.5
—
-0.7
—
-0.7
-0.03
29.2
35.4
—
—
—
20.8
38.1
-2.7
-0.7
—
-5.7
—
-5.7
-0.19
29.2
38
—
—
—
24
45.9
-7.9
-1.5
—
-12.1
0.1
-12.2
-0.42
29.2
38.5
—
—
—
22.2
45.7
-7.1
-1.3
—
-8.2
—
-8.2
-0.28
29.2
41.2
—
—
—
22.2
41.1
0.1
-1.7
—
-4.2
—
-4.2
-0.14
29.2