Investeringsselskabet Luxor Statements
LU
Investeringsselskabet Luxor 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
22.096
100
7.817
35.4
14.279
64.6
—
0
3.998
18.1
5.434
24.6
8.845
40
-9.691
-43.9
—
0
-1.129
-5.1
-0.169
-0.8
-0.96
-4.3
-1
0.96
21.869
100
7.696
35.2
14.173
64.8
—
0
4.423
20.2
5.273
24.1
8.9
40.7
-5.857
-26.8
—
0
3.043
13.9
0.927
4.2
2.116
9.7
2.11
1.003
21.508
100
7.097
33
14.411
67
—
0
3.588
16.7
5.054
23.5
9.357
43.5
7.026
32.7
—
0
16.383
76.2
3.616
16.8
12.767
59.4
12.8
0.997
20.963
100
5.895
28.1
15.068
71.9
—
0
3.993
19
5.058
24.1
10.01
47.8
2.134
10.2
—
0
12.145
57.9
2.688
12.8
9.457
45.1
11.463
0.825
19.817
100
4.65
23.5
15.167
76.5
—
0
4.154
21
5.312
26.8
9.855
49.7
-1.411
-7.1
—
0
8.176
41.3
1.868
9.4
6.308
31.8
6.3
1.001
22.393
100
3.553
15.9
18.84
84.1
—
0
5.628
25.1
6.569
29.3
12.271
54.8
-8.462
-37.8
—
0
3.809
17
1.198
5.3
2.611
11.7
2.611
1
20.563
100
3
14.6
17.563
85.4
—
0
4.05
19.7
4.804
23.4
12.759
62
63.15
307.1
—
0
75.909
369.2
15.978
77.7
59.929
291.4
59.9
1
21.79
100
2.964
13.6
18.826
86.4
—
0
3.992
18.3
5.029
23.1
13.797
63.3
21.532
98.8
—
0
35.329
162.1
7.701
35.3
27.628
126.8
27.6
1.001
22.323
100
2.838
12.7
19.485
87.3
—
0
3.945
17.7
4.913
22
14.572
65.3
8.14
36.5
—
0
22.638
101.4
5.033
22.5
17.605
78.9
17.6
1
21.011
100
2.947
14
18.064
86
—
0
4.931
23.5
5.545
26.4
12.519
59.6
6.385
30.4
—
0
18.904
90
4.269
20.3
14.635
69.7
14.601
1.002
23.518
100
2.88
12.2
20.638
87.8
—
0
3.975
16.9
4.652
19.8
15.986
68
1.409
6
—
0
17.406
74
3.854
16.4
13.552
57.6
13.6
0.996
22.409
100
2.927
13.1
19.482
86.9
—
0
4.373
19.5
5.308
23.7
14.174
63.3
12.714
56.7
—
0
26.877
119.9
6.445
28.8
20.432
91.2
20.4
1.002
21.485
100
3.043
14.2
18.442
85.8
—
0
5.363
25
6.292
29.3
12.15
56.6
1.719
8
—
0
13.869
64.6
3.065
14.3
10.804
50.3
10.8
1
20.997
100
3.002
14.3
17.995
85.7
—
0
4.916
23.4
5.719
27.2
12.276
58.5
-1.395
-6.6
—
0
10.881
51.8
2.452
11.7
8.429
40.1
8.402
1.003
19.417
100
2.991
15.4
16.426
84.6
—
0
4.544
23.4
5.207
26.8
11.219
57.8
-2.932
-15.1
—
0
8.287
42.7
1.711
8.8
6.576
33.9
6.6
0.996
20.11
100
2.988
14.9
17.122
85.1
—
0
7.663
38.1
8.749
43.5
8.373
41.6
0.945
4.7
—
0
9.204
45.8
2.119
10.5
7.085
35.2
7.1
0.998
21.91
100
3.133
14.3
18.777
85.7
—
0
4.857
22.2
6.052
27.6
12.725
58.1
5.159
23.5
—
0
17.884
81.6
3.947
18
13.937
63.6
13.9
1.003
20.932
100
3.236
15.5
17.696
84.5
—
0
4.848
23.2
5.615
26.8
12.081
57.7
-7.59
-36.3
—
0
3.785
18.1
0.813
3.9
2.972
14.2
2.994
0.993
19.271
100
3.139
16.3
16.132
83.7
—
0
7.499
38.9
8.308
43.1
7.824
40.6
-0.293
-1.5
—
0
7.531
39.1
1.796
9.3
5.735
29.8
5.7
1.006
19.102
100
3.065
16
16.037
84
—
0
5.573
29.2
6.68
35
9.357
49
-6.164
-32.3
—
0
3.193
16.7
0.693
3.6
2.5
13.1
2.5
1