Schouw & Statements
SC
Data from Schouw &`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
DKK - Danish krone
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
15 Aug, 2024
Expected release date:
12 Nov, 2024
Schouw & 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
8 693
10.3 %
100
7 120
81.9
1 573
11 %
18.1
—
0
—
0
1 118
7.2 %
12.9
455
21.7 %
5.2
-111
-1.3
—
0
344
47.6 %
4
88
1
245
69 %
2.8
10.506
23.32
7 882
-10.9 %
100
6 465
82
1 417
-4.8 %
18
—
0
—
0
1 043
-0.3 %
13.2
374
-15.6 %
4.7
-142
-1.8
1
0.01
233
-30.4 %
3
87
1.1
145
-33.8 %
1.8
6.187
23.438
8 851
-15.8 %
100
7 362
83.2
1 489
-13.1 %
16.8
—
0
—
0
1 046
-3.1 %
11.8
443
-30.1 %
5
-109
-1.2
1
0.01
335
-39.6 %
3.8
100
1.1
219
-45.3 %
2.5
9.316
23.508
10 515
14.7 %
100
8 802
83.7
1 713
17.5 %
16.3
—
0
—
0
1 079
2.6 %
10.3
634
56.2 %
6
-78
-0.7
-1
-0.01
555
76.8 %
5.3
134
1.3
400
85.2 %
3.8
17.003
23.526
9 166
5.6 %
100
7 708
84.1
1 458
—
15.9
—
0
—
0
1 052
-87.5 %
11.5
406
66.4 %
4.4
-91
-1
-1
-0.01
314
92.6 %
3.4
89
1
216
116 %
2.4
9.163
23.572
8 678
-10.6 %
100
—
0
—
—
0
—
0
—
0
8 434
-9.9 %
97.2
244
-29.9 %
2.8
-81
-0.9
—
0
163
-42.6 %
1.9
53
0.6
100
-43.8 %
1.2
4.26
23.477
9 706
5.9 %
100
—
0
—
—
0
—
0
—
0
9 358
7.3 %
96.4
348
-22.3 %
3.6
-63
-0.6
-1
-0.01
284
-33.5 %
2.9
93
1
178
-45.2 %
1.8
7.63
23.329
9 168
-33.4 %
100
—
0
—
—
0
—
0
—
0
8 720
-34.3 %
95.1
448
-8.9 %
4.9
-22
-0.2
1
0.01
427
-28 %
4.7
97
1.1
325
-28.9 %
3.5
13.771
23.599
13 763
118.6 %
100
—
0
—
—
0
—
0
—
0
13 271
115.9 %
96.4
492
230.2 %
3.6
102
0.7
-1
-0.007
593
149.2 %
4.3
121
0.9
457
143.1 %
3.3
19.311
23.665
6 297
-7.9 %
100
—
0
—
—
0
—
0
—
0
6 148
-70.9 %
97.6
149
-51.6 %
2.4
90
1.4
-1
-0.02
238
-24.2 %
3.8
49
0.8
188
-27.4 %
3
7.869
23.892
6 836
-0.8 %
100
-14 595
-213.5
21 431
—
313.5
—
0
—
0
21 123
224.8 %
309
308
-20.6 %
4.5
4
0.06
2
0.03
314
-20.7 %
4.6
54
0.8
259
-15.9 %
3.8
10.778
24.031
6 891
23.4 %
100
—
0
—
—
0
—
0
—
0
6 503
24 %
94.4
388
13.1 %
5.6
7
0.1
1
0.01
396
20.7 %
5.7
82
1.2
308
27.8 %
4.5
12.779
24.102
5 586
13.9 %
100
—
0
—
—
0
—
0
—
0
5 243
13.1 %
93.9
343
27.5 %
6.1
-15
-0.3
—
0
328
23.3 %
5.9
85
1.5
241
19.3 %
4.3
9.998
24.105
4 906
-10.4 %
100
—
0
—
—
0
—
0
—
0
4 637
754 %
94.5
269
-28.1 %
5.5
-6
-0.1
—
0
266
-20.4 %
5.4
63
1.3
202
-19.2 %
4.1
8.38
24.077
5 473
-9.7 %
100
4 556
83.2
917
-9.2 %
16.8
—
0
559
10.2
543
-0.4 %
9.9
374
-19.6 %
6.8
-40
-0.7
—
0
334
-14.6 %
6.1
83
1.5
250
-15.5 %
4.6
10.397
24.046
6 060
22.7 %
100
5 050
83.3
1 010
22 %
16.7
—
0
538
8.9
545
5 %
9
465
50.5 %
7.7
-74
-1.2
—
0
391
43.8 %
6.5
95
1.6
296
45.8 %
4.9
12.341
23.984
4 938
2.8 %
100
4 110
83.2
828
7.3 %
16.8
—
0
523
10.6
519
-4.4 %
10.5
309
34.9 %
6.3
-39
-0.8
—
0
272
28.3 %
5.5
69
1.4
203
25.3 %
4.1
8.467
23.976
4 802
-11.5 %
100
4 030
83.9
772
-9.9 %
16.1
—
0
540
11.2
543
-2 %
11.3
229
-24.4 %
4.8
-16
-0.3
-1
-0.02
212
-30.7 %
4.4
53
1.1
162
-35.7 %
3.4
6.761
23.961
5 429
-7.5 %
100
4 572
84.2
857
-13.3 %
15.8
—
0
563
10.4
554
-2.3 %
10.2
303
-28 %
5.6
3
0.06
—
0
306
-25.5 %
5.6
57
1
252
-20.5 %
4.6
10.555
23.876
5 872
18.2 %
100
4 884
83.2
988
26.7 %
16.8
—
0
571
9.7
567
2 %
9.7
421
87.9 %
7.2
-10
-0.2
—
0
411
88.5 %
7
95
1.6
317
81.1 %
5.4
13.313
23.812
4 969
6.3 %
100
4 189
84.3
780
4.7 %
15.7
—
0
570
11.5
556
2.9 %
11.2
224
9.5 %
4.5
-5
-0.1
-1
-0.02
218
2.3 %
4.4
44
0.9
175
4.8 %
3.5
7.352
23.803
4 676
-3.3 %
100
3 931
84.1
745
-1.7 %
15.9
—
0
545.4
11.7
540.4
15.4 %
11.6
204.6
-29.2 %
4.4
12
0.3
-1
-0.02
213
-40 %
4.6
47
1
167
-32.7 %
3.6
7.035
23.739
4 834
-4 %
100
4 076.5
84.3
757.5
-7 %
15.7
—
0
474.4
9.8
468.4
-7.4 %
9.7
289.1
-6.3 %
6
67.1
1.4
—
0
355.1
18.2 %
7.3
108.2
2.2
248
7.1 %
5.1
10.414
23.813
5 034.3
11 %
100
4 219.8
83.8
814.5
8 %
16.2
—
0
508.1
10.1
505.8
3.7 %
10
308.7
16 %
6.1
-8.3
-0.2
—
0
300.5
16.2 %
6
70.5
1.4
231.6
14 %
4.6
9.62
24.077
4 534
17.7 %
100
3 780.1
83.4
753.9
16.1 %
16.6
—
0
505.7
11.2
487.8
4.7 %
10.8
266.1
45.3 %
5.9
-7.7
-0.2
0.1
0.002
258.5
50.5 %
5.7
57.5
1.3
203.1
71.5 %
4.5
8.42
24.1
3 850.7
-14.3 %
100
3 201.6
83.1
649.1
-15.8 %
16.9
—
0
477.7
12.4
466
2.1 %
12.1
183.1
-41.7 %
4.8
-11.2
-0.3
-0.1
-0.003
171.8
-49.3 %
4.5
53.8
1.4
118.4
-59.1 %
3.1
4.92
24.1
4 490.8
-7.1 %
100
3 720.2
82.8
770.6
-5.8 %
17.2
—
0
478.3
10.7
456.4
0 %
10.2
314.2
-13.2 %
7
24.6
0.5
0
0
338.8
-2.2 %
7.5
49.4
1.1
289.2
9.6 %
6.4
12.03
24
4 835.3
17.3 %
100
4 017
83.1
818.3
22.7 %
16.9
—
0
471.7
9.8
456.4
6.5 %
9.4
361.9
51.9 %
7.5
-15.4
-0.3
0
0
346.5
35.4 %
7.2
84.2
1.7
263.9
30.1 %
5.5
10.97
24.1
4 122.5
15 %
100
3 455.8
83.8
666.7
14.1 %
16.2
—
0
432.3
10.5
428.4
5.5 %
10.4
238.3
33.7 %
5.8
17.6
0.4
0
0
255.9
56.7 %
6.2
55.3
1.3
202.9
64.2 %
4.9
8.43
24.1
3 583.6
-8 %
100
2 999.1
83.7
584.5
-9.2 %
16.3
—
0
408.7
11.4
406.2
23.8 %
11.3
178.3
-43.5 %
5
-15
-0.4
0
0
163.3
-48.2 %
4.6
41
1.1
123.6
-51.5 %
3.4
5.16
23.9
3 895.6
-9.9 %
100
3 252.1
83.5
643.5
-10.6 %
16.5
—
0
356.3
9.1
328
-11 %
8.4
315.5
-10.1 %
8.1
-0.4
-0.01
0
0
315.1
-63.4 %
8.1
61.4
1.6
255
-67.2 %
6.5
10.7
23.8
4 325.3
28.3 %
100
3 605.9
83.4
719.4
25.4 %
16.6
—
0
378.4
8.7
368.5
2.8 %
8.5
350.9
63 %
8.1
509
11.8
—
0
859.9
248.8 %
19.9
83.5
1.9
777.1
303.9 %
18
32.65
23.8
3 372.5
21.5 %
100
2 798.7
83
573.8
19.5 %
17
—
0
384.6
11.4
358.5
10.9 %
10.6
215.3
37.3 %
6.4
31.2
0.9
0
0
246.5
57.2 %
7.3
53.9
1.6
192.4
64.4 %
5.7
8.08
23.8
2 775.7
-9.8 %
100
2 295.7
82.7
480
-13 %
17.3
—
0
330.6
11.9
323.2
10.5 %
11.6
156.8
-39.6 %
5.6
—
0
—
0
156.8
-44.3 %
5.6
40.7
1.5
117
-47.9 %
4.2
4.94
23.7
3 078.3
-14.5 %
100
2 526.5
82.1
551.8
0.5 %
17.9
—
0
306.1
9.9
292.4
4.5 %
9.5
259.4
-3.7 %
8.4
22.3
0.7
0
0
281.7
17.3 %
9.2
56.9
1.8
224.7
31.7 %
7.3
9.48
23.7
3 599.5
16 %
100
3 050.3
84.7
549.2
27 %
15.3
—
0
282.1
7.8
279.8
-0.7 %
7.8
269.4
78.8 %
7.5
-29.2
-0.8
0
0
240.2
50 %
6.7
71.1
2
170.6
33.3 %
4.7
7.2
23.7
3 104.1
11.5 %
100
2 671.7
86.1
432.4
4.8 %
13.9
—
0
284.3
9.2
281.7
8.1 %
9.1
150.7
-0.7 %
4.9
9.4
0.3
0
0
160.1
-15.3 %
5.2
33.6
1.1
128
2.8 %
4.1
5.41
23.7
2 783.8
-10.3 %
100
2 371.3
85.2
412.5
-8.7 %
14.8
—
0
266
9.6
260.7
3 %
9.4
151.8
-23.6 %
5.5
37.3
1.3
0
0
189.1
-5.8 %
6.8
64.7
2.3
124.5
178.5 %
4.5
5.28
23.6
3 102.1
-14.3 %
100
2 650.3
85.4
451.8
-14.6 %
14.6
—
0
255.5
8.2
253.2
-2.4 %
8.2
198.6
-26.3 %
6.4
2.1
0.07
0
0
200.7
-29.7 %
6.5
156.1
5
44.7
-79.7 %
1.4
1.87
23.9
3 618.1
36.1 %
100
3 089.2
85.4
528.9
36 %
14.6
—
0
264.8
7.3
259.3
4.5 %
7.2
269.6
91.3 %
7.5
15.9
0.4
0
0
285.5
101.9 %
7.9
65.1
1.8
220.3
101.9 %
6.1
9.25
23.8
2 659.2
10.6 %
100
2 270.2
85.4
389
13.9 %
14.6
—
0
250.5
9.4
248.1
2.2 %
9.3
140.9
42.9 %
5.3
0.5
0.02
—
0
141.4
92.1 %
5.3
32.3
1.2
109.1
103.5 %
4.1
4.57
23.9
2 404.7
-19.3 %
100
2 063.3
85.8
341.4
-24.2 %
14.2
—
0
244.9
10.2
242.8
25.5 %
10.1
98.6
-61.6 %
4.1
-25
-1.04
0
0
73.6
-74 %
3.1
20
0.8
53.6
-86.8 %
2.2
2.25
23.9
2 978.8
-19.5 %
100
2 528.7
84.9
450.1
-14.9 %
15.1
—
0
252.4
8.5
193.4
-31.6 %
6.5
256.7
4.3 %
8.6
26.4
0.9
-0.2
-0.007
282.9
-38.6 %
9.5
74.7
2.5
404.9
7.8 %
13.6
16.87
24
3 702.6
—
100
3 173.8
85.7
528.8
—
14.3
—
0
284
7.7
282.7
—
7.6
246.1
—
6.6
214.6
5.8
-1.3
-0.04
460.7
—
12.4
112.7
3
375.6
—
10.1
15.71
23.9