Parken Sport Statements
PA
Parken Sport 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
474.25
100
162.11
34.2
312.14
65.8
—
0
165.19
34.8
229.42
48.4
82.722
17.4
-38.044
-8.02
—
0
106.37
22.4
23.401
4.9
80.702
17
8.261
9.77
323.81
100
135.79
41.9
188.02
58.1
—
0
147.73
45.6
189.64
58.6
-1.614
-0.5
-11.948
-3.7
—
0
-3.526
-1.09
-0.776
-0.2
-2.554
-0.8
-0.261
9.77
206.62
100
103.33
50
103.29
50
—
0
116.43
56.3
156.5
75.7
-53.204
-25.7
-11.152
-5.4
—
0
29.754
14.4
6.546
3.2
23.687
11.5
2.425
9.77
448.02
100
132.06
29.5
315.95
70.5
—
0
129.87
29
158.33
35.3
157.62
35.2
-37.979
-8.5
—
0
121.11
27
41.533
9.3
80.416
17.9
8.231
9.77
443.02
100
148.83
33.6
294.19
66.4
—
0
172.66
39
173.92
39.3
120.28
27.1
-11.962
-2.7
—
0
108.32
24.4
23.74
5.4
82.877
18.7
8.483
9.77
266.17
100
117.71
44.2
148.46
55.8
—
0
122.72
46.1
160.01
60.1
-11.549
-4.3
-5.807
-2.2
—
0
-17.356
-6.5
-3.818
-1.4
-12.191
-4.6
-1.25
9.753
156.73
100
75.665
48.3
81.062
51.7
—
0
94.386
60.2
24.729
15.8
56.333
35.9
-10.881
-6.9
—
0
51.654
33
11.364
7.3
41.126
26.2
4.21
9.769
350.46
100
210.12
60
140.34
40
—
0
88.435
25.2
132.91
37.9
7.428
2.1
-4.515
-1.3
—
0
17.503
5
18.955
5.4
-5.825
-1.7
-0.596
9.767
394.85
100
195.28
49.5
199.56
50.5
—
0
101.7
25.8
32.78
8.3
166.78
42.2
7.501
1.9
—
0
191.77
48.6
42.25
10.7
145.51
36.9
14.89
9.772
315.73
100
231.63
73.4
84.101
26.6
—
0
86.833
27.5
109.26
34.6
-25.163
-8
-8.026
-2.5
—
0
-36.306
-11.5
-7.748
-2.5
-33.657
-10.7
-3.45
9.756
122.06
100
94.828
77.7
27.227
22.3
—
0
75.306
61.7
105.65
86.6
-78.422
-64.3
-22.668
-18.6
—
0
-67.056
-54.9
-14.755
-12.09
-54.405
-44.6
-5.57
9.768
170.36
100
118.25
69.4
52.105
30.6
—
0
118.28
69.4
167.86
98.5
-115.75
-67.9
-13.728
-8.06
—
0
-102.73
-60.3
-18.719
-11
-83.953
-49.3
-8.601
9.76
195.23
100
91.735
47
103.49
53
—
0
88.961
45.6
136
69.7
-32.503
-16.6
-11.342
-5.8
—
0
-34.222
-17.5
-7.447
-3.8
-26.517
-13.6
-2.71
9.785
46.511
100
30.835
66.3
15.676
33.7
—
0
70.941
152.5
106.52
229
-90.845
-195.3
-11.003
-23.7
—
0
-58.856
-126.5
-12.949
-27.8
-46.438
-99.8
-4.75
9.776
129.57
100
67.497
52.1
62.076
47.9
—
0
82.352
63.6
151.11
116.6
-89.034
-68.7
-11.547
-8.9
—
0
-93.156
-71.9
-20.494
-15.8
-72.656
-56.07
-7.44
9.766
235.72
100
89.508
38
146.21
62
—
0
88.557
37.6
122.42
51.9
23.787
10.1
-9.829
-4.2
—
0
-0.519
-0.2
3.968
1.7
-4.466
-1.9
-0.45
9.77
264.12
100
96.86
36.7
167.26
63.3
—
0
91.152
34.5
25.368
9.6
141.9
53.7
-11.172
-4.2
—
0
130.72
49.5
30.471
11.5
100.25
38
10.28
9.752
203.53
100
85.688
42.1
117.84
57.9
—
0
90.552
44.5
122.22
60.1
-4.383
-2.2
-11.338
-5.6
—
0
-15.721
-7.7
-2.935
-1.4
-12.786
-6.3
-1.31
9.76
131.77
100
66.174
50.2
65.599
49.8
—
0
73.733
56
89.665
68
-24.066
-18.3
-15.397
-11.7
—
0
-39.463
-29.9
-8.68
-6.6
-30.433
-23.1
-3.11
9.754
204.6
100
70.349
34.4
134.25
65.6
—
0
73.893
36.1
108.28
52.9
25.966
12.7
-8.907
-4.4
—
0
17.059
8.3
5.402
2.6
22.42
11
2.37
9.459
239.63
100
85.824
35.8
153.81
64.2
—
0
74.608
31.1
65.26
27.2
88.551
37
-13.14
-5.5
—
0
75.411
31.5
16.622
6.9
37.344
15.6
3.78
9.873
169.8
100
77.3
45.5
92.5
54.5
—
0
76.5
45.1
72.4
42.6
20.1
11.8
-11.8
-6.9
0
0
8.3
4.9
1.8
1.1
-213.2
-125.6
-21.53
9.9
167.3
100
84.7
50.6
82.6
49.4
—
0
76.9
46
76.1
45.5
6.6
3.9
-10.7
-6.4
0
0
-3.4
-2.03
-0.8
-0.5
-14.4
-8.6
-1.46
9.8
223.6
83.4
140.2
—
82.6
99.6
40.6
-12.6
—
28
13
-7.7
-0.81
9.5
282.9
99.1
183.9
—
81.3
72.6
111.2
-11.9
0
99.3
21.9
65.1
6.57
9.9
203.9
80.1
123.8
—
81.9
82.6
41.2
-13.6
0.1
27.7
6.1
11.7
1.19
9.8
147.9
67.2
80.7
—
67.9
84.6
-3.9
-12.5
0
-30.6
-6.7
-28.4
-2.89
9.8
437.6
152.5
285.1
—
107.7
146.2
138.9
-12.2
0
6.7
29.1
-22.4
-2.3
9.8
455.2
171.2
283.9
—
118.3
169.9
114.1
-11.8
0
102.3
22.5
79.8
8.14
9.8
301.8
151.6
150.2
—
108.5
126
24.2
-13
0.1
11.3
2.5
8.8
0.9
9.8
253.6
142.9
110.7
—
96.5
97.3
13.4
-13
—
0.4
0.1
0.3
0.04
9.8
259.5
138.5
121
—
97.9
133.5
-12.5
-11.7
0.1
-11.9
-3.7
-8.3
-0.87
9.5
312.8
150
162.8
—
97.5
132.6
30.3
-12.1
0
18.2
4.3
13.9
1.4
9.9
287.1
150.7
136.4
—
101.7
133.9
2.5
-10.4
—
-7.9
-1.8
-6.1
-0.61
9.9
231.1
136.9
94.2
—
92.3
127.5
-33.3
-11.1
0
-44.4
-10.4
-34
-3.44
9.9
269.3
128
141.2
—
94.4
112.9
28.4
-12.4
0
-18.9
0.8
-19.7
-2.04
9.6
324.8
138.5
186.3
—
100.9
135.1
51.2
-11
-0.1
41.7
10.1
31.6
3.24
9.8
291.4
149.5
142
—
102.4
124.2
17.7
-11.8
0.1
5.9
1.4
4.5
0.46
9.8
239.2
132.8
106.4
—
94.9
107.3
-0.9
-12
0
-12.9
-3.2
-9.8
-1
9.8
405.4
133.6
271.9
—
99.5
135.8
136.1
-12.4
0
124.2
14.9
109.3
11.5
9.5
339
144.7
194.4
—
99
132.8
61.5
-12.6
0
48.9
12.2
36.7
3.71
9.9
303
156.2
146.7
—
108.5
78.8
68
-12.3
—
55.2
13.8
41.4
4.19
9.9
251.5
132.5
119
—
89.9
124.7
-5.8
-11.7
0
-17.5
-4.4
-13.1
-1.37
9.6
285.4
133.4
152
—
98.6
133.1
18.9
-13.4
0
3
1.8
1.2
0.13
9.6