Chemometec Statements
CH
Chemometec 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
199.8
100
43.234
21.6
156.56
78.4
—
0
63.483
31.8
71.917
36
84.646
42.4
4.376
2.2
—
0
89.022
44.6
18.466
9.2
70.556
35.3
4.054
17.402
201.74
100
41.695
20.7
160.05
79.3
—
0
54.26
26.9
64.251
31.8
95.798
47.5
-1.387
-0.7
—
0
94.411
46.8
21.167
10.5
73.244
36.3
4.207
17.408
242.66
100
52.032
21.4
190.63
78.6
—
0
45.384
18.7
55.862
23
134.76
55.5
1.186
0.5
—
0
135.95
56
30.526
12.6
105.42
43.4
6.06
17.397
218.58
100
39.291
18
179.29
82
—
0
72.332
33.1
82.686
37.8
96.607
44.2
-2.522
-1.2
0.001
0.0005
94.086
43
19.802
9.1
74.284
34
4.264
17.42
209.81
100
46.148
22
163.66
78
—
0
47.728
22.7
57.412
27.4
106.25
50.6
2.887
1.4
—
0
109.13
52
23.949
11.4
85.185
40.6
4.9
17.385
148.15
100
25.797
17.4
122.35
82.6
—
0
53.854
36.4
63.96
43.2
58.389
39.4
0.994
0.7
—
0
59.383
40.1
13.307
9
46.076
31.1
2.647
17.407
132.98
100
25.43
19.1
107.55
80.9
—
0
40.42
30.4
49.92
37.5
57.63
43.3
-4.28
-3.2
—
0
53.35
40.1
11.07
8.3
42.28
31.8
2.43
17.4
110.5
100
23.22
21
87.28
79
—
0
38.42
34.8
46.25
41.9
41.04
37.1
-1.06
-1
—
0
39.98
36.2
8.27
7.5
31.71
28.7
1.83
17.37
103.6
100
22.687
21.9
80.912
78.1
—
0
37.16
35.9
44.479
42.9
36.433
35.2
-0.488
-0.5
—
0
35.945
34.7
8.491
8.2
27.454
26.5
1.68
16.342
93.303
100
22.217
23.8
71.086
76.2
—
0
38.671
41.4
45.027
48.3
26.059
27.9
-0.261
-0.3
—
0
25.798
27.6
5.271
5.6
20.527
22
1.301
15.78
82.21
100
18.769
22.8
63.441
77.2
—
0
30.968
37.7
35.421
43.1
28.02
34.1
-0.107
-0.1
—
0
27.913
34
6.595
8
21.318
25.9
1.39
15.337