Agf Statements
AG
Agf 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
91.048
100
32.182
35.3
58.866
64.7
—
0
51.539
56.6
62.932
69.1
-4.066
-4.5
3.63
4
—
0
-0.436
-0.5
-9.242
-10.2
9.065
10
0.022
415.1
87.068
100
35.763
41.1
51.305
58.9
—
0
47.443
54.5
36.411
41.8
14.894
17.1
0.046
0.05
—
0
14.94
17.2
1.369
1.6
13.656
15.7
0.036
377.7
97.115
100
44.925
46.3
52.19
53.7
—
0
49.002
50.5
53.942
55.5
-1.752
-1.8
-10.784
-11.1
—
0
-12.536
-12.9
-3.343
-3.4
-9.11
-9.4
-0.024
377.7
91.692
100
36.049
39.3
55.643
60.7
—
0
47.743
52.1
61.02
66.5
-5.377
-5.9
2.226
2.4
—
0
23.229
25.3
6.539
7.1
16.899
18.4
0.045
377.7
72.941
100
32.464
44.5
40.477
55.5
—
0
46.338
63.5
39.018
53.5
1.459
2
2.258
3.1
—
0
3.717
5.1
-4.313
-5.9
8.063
11.1
0.021
377.7
70.833
100
30.005
42.4
40.828
57.6
—
0
40.169
56.7
28.281
39.9
12.547
17.7
2.607
3.7
—
0
21.101
29.8
3.813
5.4
17.324
24.5
0.046
377.7
56.077
100
22.67
40.4
33.407
59.6
—
0
38.943
69.4
36.667
65.4
-3.26
-5.8
-1.007
-1.8
—
0
-4.267
-7.6
-3.07
-5.5
-1.256
-2.2
-0.003
377.7
65.924
100
24.628
37.4
41.296
62.6
—
0
34.621
52.5
27.151
41.2
14.145
21.5
0.257
0.4
—
0
14.402
21.8
1.233
1.9
13.183
20
0.035
377.7
70.081
100
28.6
40.8
41.481
59.2
—
0
33.325
47.6
37.785
53.9
3.696
5.3
-0.048
-0.07
—
0
3.648
5.2
-0.538
-0.8
4.142
5.9
0.012
342.4
60.57
100
23.843
39.4
36.727
60.6
—
0
32.353
53.4
30.269
50
6.458
10.7
0.031
0.05
—
0
6.489
10.7
—
0
6.389
10.5
0.02
314.85
54.815
100
22.202
40.5
32.613
59.5
—
0
32.241
58.8
38.326
69.9
-5.713
-10.4
-0.021
-0.04
—
0
-5.734
-10.5
—
0
-5.734
-10.5
-0.018
312.11
58.324
23.427
34.897
—
33.3
38.531
-3.634
-0.304
—
-3.938
—
-3.938
-0.013
312.11