Bang & Statements
BO
Bang & 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
655
100
297
45.3
358
54.7
80
12.2
299
45.6
379
57.9
-21
-3.2
-8
-1.2
—
0
-29
-4.4
6
0.9
-35
-5.3
-0.273
128.08
614
100
288
46.9
326
53.1
48
7.8
246
40.1
318
51.8
8
1.3
-2
-0.3
—
0
6
1
3
0.5
3
0.5
0.025
121
700
100
328
46.9
372
53.1
47
6.7
284
40.6
355
50.7
17
2.4
-12
-1.7
—
0
5
0.7
-3
-0.4
8
1.1
0.1
80
619
100
294
47.5
325
52.5
37
6
246
39.7
309
49.9
16
2.6
-5
-0.8
—
0
11
1.8
4
0.6
7
1.1
0.1
70
646
100
314
48.6
332
51.4
42
6.5
261
40.4
326
50.5
6
0.9
-2
-0.3
—
0
4
0.6
-7
-1.08
11
1.7
0.099
111.09
635
100
358
56.4
277
43.6
59
9.3
249
39.2
335
52.8
-58
-9.1
3
0.5
—
0
-55
-8.7
—
0
-55
-8.7
-0.5
110
859
100
477
55.5
382
44.5
56
6.5
288
33.5
369
43
13
1.5
-11
-1.3
—
0
2
0.2
-1
-0.1
3
0.3
0.026
117.5
612
100
388
63.4
224
36.6
45
7.4
240
39.2
309
50.5
-85
-13.9
-18
-2.9
—
0
-103
-16.8
-3
-0.5
-100
-16.3
-0.8
125
698
100
361
51.7
337
48.3
42
6
262
37.5
326
46.7
11
1.6
-21
-3.009
—
0
-10
-1.4
15
2.1
-25
-3.6
-0.189
132.51
775
100
434
56
341
44
49
6.3
270
34.8
340
43.9
1
0.1
-18
-2.3
—
0
-17
-2.2
-1
-0.1
-16
-2.06
-0.134
119.53
809
100
450
55.6
359
44.4
45
5.6
265
32.8
332
41
27
3.3
-10
-1.2
—
0
17
2.1
7
0.9
10
1.2
0.1
100
666
100
367
55.1
299
44.9
54
8.1
214
32.1
292
43.8
7
1.1
-5
-0.8
—
0
2
0.3
1
0.2
1
0.2
0.008
122.77
776
100
457
58.9
319
41.1
46
5.9
240
30.9
312
40.2
7
0.9
-14
-1.8
—
0
-7
-0.9
-8
-1.03
1
0.1
0.008
131.09
698
100
385
55.2
313
44.8
—
0
229
32.8
285
40.8
28
4
-11
-1.6
—
0
17
2.4
4
0.6
13
1.9
0.1
130
693
100
384
55.4
309
44.6
42
6.1
222
32
284
41
25
3.6
-7
-1.01
—
0
18
2.6
6
0.9
12
1.7
0.1
120
462
100
264
57.1
198
42.9
47
10.2
171
37
239
51.7
-41
-8.9
-20
-4.3
—
0
-61
-13.2
-12
-2.6
-49
-10.6
-0.4
122.5
377
100
228
60.5
149
39.5
42
11.1
227
60.2
289
76.7
-140
-37.1
-13
-3.4
—
0
-153
-40.6
-18
-4.8
-135
-35.8
-1.473
91.64
613
100
344
56.1
269
43.9
38
6.2
210
34.3
270
44
-1
-0.2
-2
-0.3
—
0
-3
-0.5
272
44.4
-275
-44.9
-2.989
91.992
627
100
361
57.6
266
42.4
39
6.2
271
43.2
343
54.7
-77
-12.3
1
0.2
—
0
-76
-12.1
-16
-2.6
-60
-9.6
-0.669
89.65
419
100
265
63.2
154
36.8
47
11.2
204
48.7
283
67.5
-129
-30.8
-6
-1.4
—
0
-135
-32.2
-29
-6.9
-106
-25.3
-1.16
91.374
618
100
319
51.6
299
48.4
43
7
281
45.5
365
59.1
-66
-10.7
-4
-0.6
—
0
-70
-11.3
-10
-1.6
-60
-9.7
-0.694
86.51
710
100
361
50.8
349
49.2
46
6.5
241
33.9
319
44.9
30
4.2
-6
-0.8
—
0
24
3.4
9
1.3
15
2.1
0.178
84.047
909
100
462
50.8
447
49.2
44
4.8
278
30.6
357
39.3
90
9.9
-5
-0.6
—
0
85
9.4
17
1.9
68
7.5
1.6
42.5
601
100
319
53.1
282
46.9
49
8.2
220
36.6
277
46.1
5
0.8
-11
-1.8
—
0
-6
-1
-2
-0.3
-4
-0.7
-0.1
40
829
100
467
56.3
362
43.7
37
4.5
235
28.3
307
37
55
6.6
6
0.7
—
0
61
7.4
8
1
53
6.4
0.98
53.8
865
100
481
55.6
384
44.4
50
5.8
235
27.2
335
38.7
49
5.7
1
0.1
—
0
50
5.8
24
2.8
26
3
0.6
43.3
999
587.9
411.1
49.8
227.6
328.4
82.7
-5.8
-0.1
76.8
20
56.8
1.3
43.7
591.9
356
235.9
43.8
187.2
300.9
-65
-5.1
—
-70.1
-15.4
-54.7
-1.3
42.1
785.3
524.4
260.9
61.7
257.3
356.2
-95.3
-23.2
-0.1
-118.6
-42.7
-75.7
-2.06
36.8
786.1
450.9
335.2
42.1
212.8
316.9
18.3
-9.8
-0.1
8.4
5.3
3.1
0.1
31
867.1
509.5
357.6
42.6
230.1
320.9
36.7
-5.3
0.1
31.5
8.8
22.7
0.5
45.4
515.5
343.1
172.4
40.3
185.7
261.1
-88.7
1.3
0.1
-87.3
-20.8
-66.5
-1.5
44.3
696.2
433.1
263.1
53.3
240.8
334.7
-71.6
-13.9
-0.1
-85.6
-10.2
-109.9
-2.43
45.2
702.6
442.5
260.1
37.2
182
255.1
5
-19.3
-0.1
-14.4
-3.6
-1.2
-0.02
43.2
728.6
452.4
276.2
28
235.1
307.1
-30.9
7.4
0.2
-23.3
-3.9
-10.5
-0.23
43.9
506
353.5
152.5
31
186.7
257.2
-104.7
-13.5
-0.1
-118.3
-26.1
-86.1
-1.99
43.1
226.1
431
-204.9
56.3
252.3
368
-572.9
0.6
-12.2
-584.5
-141.1
220.9
4.41
50
649.4
417.8
231.6
47.2
206.6
301.8
-70.2
15.2
-0.2
-55.2
-26.1
17.3
0.39
43.3
578.5
423
155.5
40
223.9
310.8
-155.3
3.1
—
-152.2
-34.3
-71.9
-1.74
41.2
433.4
304.4
129
41.7
211.8
300.3
-171.3
-2.4
—
-173.7
-32.1
-109.4
-2.65
41.2
98.8
135.3
-36.5
—
165
163.2
-199.7
1.1
0.1
-198.5
-47.7
47.9
1.15
41.5
674.5
386.6
287.9
38.6
217.8
315.4
-27.5
-9.5
—
-37
-5.1
-31.9
-0.8
39.9
822
470.7
351.3
40.2
221
320.6
30.7
-14
—
16.7
8.8
7.9
0.2
39.5
566.4
339.4
227
38.2
193.9
291.2
-64.2
-3.3
—
-67.5
-14.6
-52.9
-1.32
40.2
739.9
475.1
264.8
94.3
208.2
302.4
-37.6
-6.1
-0.1
-43.8
-7.4
-36.4
-1.1
33.2
654.6
426.3
228.3
119.3
223.3
342.6
-114.3
-12.8
1.8
-125.3
-34.6
-90.7
-2.3
39.4