Tryg Statements
TR
Tryg 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
9 979
100
—
0
—
0
—
0
56
0.6
7 559
75.7
2 420
24.3
-94
-0.9
-197
-2
2 129
21.3
486
4.9
1 620
16.2
2.631
615.65
10 497
100
—
0
—
0
—
0
60
0.6
9 228
87.9
1 269
12.1
-117
-1.1
-145
0.8
1 007
9.6
232
2.2
760
7.4
1.234
615.81
9 733
100
—
0
—
0
—
0
42
0.4
8 089
83.1
1 644
16.9
-105
-1.08
-150
-1.03
1 389
14.3
259
2.7
1 073
11.6
1.73
620.18
9 552
100
—
0
—
0
—
0
38
0.4
7 916
82.9
1 636
17.1
-89
-0.9
-93
-1
1 224
12.8
310
3.2
914
9.6
1.469
622.33
10 727
100
—
0
—
0
—
0
49
0.5
9 073
84.6
1 654
15.4
-78
-0.7
-167
-1.6
1 229
11.5
307
2.9
922
8.6
1.476
624.65
9 715
100
—
0
—
0
—
0
47
0.5
8 242
84.8
1 473
15.2
-72
-0.7
-94
-1
1 187
12.2
302
3.1
885
9.1
1.403
630.87
41 278
100
—
0
—
0
—
0
145
0.4
36 714
88.9
4 564
11.1
-154
-0.4
-410
-1
3 051
7.4
804
1.9
2 247
5.4
3.473
646.98
9 331
100
—
0
—
0
—
0
345
3.7
7 757
83.1
1 574
16.9
-28
-0.3
-333
-3.6
963
10.3
336
3.6
627
6.7
0.972
644.94
9 549
100
—
0
—
0
—
0
317
3.3
8 543
89.5
1 006
10.5
-29
-0.3
-235
-2.5
507
5.3
77
0.8
430
4.5
0.659
652.29
6 190
100
—
0
—
0
—
0
240
3.9
5 664
91.5
526
8.5
-45
-0.7
-94
-1.5
204
3.3
95
1.5
109
1.8
0.167
653.28
6 749
100
—
0
—
0
—
0
264
3.9
5 058
74.9
1 691
25.1
-36
-0.5
-197
-2.9
1 458
21.6
85
1.3
1 370
20.3
4.16
330.06
6 608
100
—
0
—
0
—
0
216
3.3
5 087
77
1 521
23
-38
-0.6
-282
-4.3
1 201
18.2
165
2.5
1 037
15.7
1.589
652.52
5 048
100
—
0
—
0
—
0
207
4.1
4 575
90.6
473
9.4
-69
-1.4
-130
-2.6
274
5.4
337
6.7
-63
-1.2
-0.096
654.2
5 998
100
—
0
—
0
—
0
205
3.4
4 861
81
1 137
19
-39
-0.7
-76
-1.3
1 022
17
208
3.5
814
13.6
1.245
653.97
5 685
100
—
0
—
0
—
0
332
5.8
4 366
76.8
1 319
23.2
-26
-0.5
-70
-1.2
1 223
21.5
185
3.3
1 038
18.3
2.679
387.39
5 645
100
—
0
—
0
—
0
146
2.6
4 382
77.6
1 263
22.4
-44
-0.8
-68
-1.2
1 151
20.4
220
3.9
931
16.5
2.392
389.28
5 484
100
—
0
—
0
—
0
152
2.8
3 850
70.2
1 634
29.8
-24
-0.4
-71
-1.3
1 539
28.1
293
5.3
1 246
22.7
3.216
387.48
5 623
100
—
0
—
0
—
0
184
3.3
5 868
104.4
-245
-4.4
-32
-0.6
-95
-1.7
-372
-6.6
70
1.2
-442
-7.9
-1.144
386.34
5 511
100
—
0
—
0
—
0
168
3
4 464
81
1 047
19
-53
-1
-54
-1
940
17.1
234
4.2
705
12.8
1.812
389.53
5 561
100
—
0
—
0
—
0
206
3.7
4 645
83.5
916
16.5
-44
-0.8
-93
-1.7
779
14
179
3.2
599
10.8
1.993
301.13
5 393
100
—
0
—
0
—
0
178
3.3
4 264
79.1
1 129
20.9
-45
-0.8
-105
-1.9
979
18.2
197
3.7
782
14.5
2.59
301.94
5 258
100
—
0
—
0
—
0
185
3.5
4 191
79.7
1 067
20.3
-36
-0.7
-101
-1.9
930
17.7
173
3.3
757
14.4
2.51
301.59
4 882
100
—
0
—
0
—
0
199
4.1
4 535
92.9
347
7.1
-27
-0.6
-171
-3.5
149
3.1
37
0.8
110
2.3
0.372
300.9
4 560
100
—
0
—
0
—
0
161
3.5
3 614
79.3
946
20.7
-54
-1.2
-67
-1.5
825
18.1
198
4.3
627
13.8
2.07
303
4 472
100
—
0
—
0
—
0
169
3.8
3 629
81.1
843
18.9
-35
-0.8
-73
-1.6
735
16.4
167
3.7
568
12.7
1.88
302
4 353
100
—
0
—
0
—
0
165
3.8
3 706
85.1
647
14.9
-24
-0.6
-70
-1.6
553
12.7
127
2.9
426
9.8
1.41
302
4 322
—
—
—
163
3 542
780
-28
-67
685
158
527
1.88
281
4 465
—
—
—
180
3 518
947
-26
-61
860
189
671
2.45
274
4 378
—
—
—
198
3 354
1 024
-25
-84
915
202
714
2.6
275
4 422
—
—
—
175
3 566
856
-28
-49
779
171
605
2.21
275
4 332
—
—
—
247
3 352
980
-28
-152
800
240
560
1.95
287
4 488
—
—
—
185
3 488
1 000
-36
-41
923
190
732
2.7
271
4 372
—
—
—
190
3 359
1 013
-24
-55
934
200
734
2.65
277
4 307
—
—
—
173
3 661
646
-25
-58
563
118
445
1.58
282
4 383
—
—
—
197
3 533
850
-22
-83
745
-3
754
2.61
287
4 518
—
—
—
216
4 223
295
-18
-91
186
76
110
0.4
285
4 526
—
—
—
172
3 691
835
-31
-90
714
167
580
2.04
283
4 474
—
—
—
181
3 699
775
-24
-86
665
150
525
1.82
288
4 712
—
—
—
215
3 811
901
-29
-104
768
135
640
2.25
284
4 732
—
—
—
207
3 815
917
-27
-108
782
190
593
2
296
4 780
—
—
—
180
3 438
1 342
-28
-164
1 150
282
869
2.94
295
4 619
—
—
—
201
3 858
761
-31
-128
602
148
455
1.53
296
4 743
—
—
—
178
3 853
890
-70
-181
639
75
565
1.9
297
-87
—
—
—
34
-221
134
29
-15
148
6
140
0.48
304
10 091
—
—
—
417
8 344
1 747
-49
-251
1 447
349
1 089
3.59
303
5 010
—
—
—
216
4 102
908
-22
-127
759
190
575
1.89
304
5 353
—
—
—
-566
3 736
1 617
-26
-122
1 469
244
1 209
3.951
306