GN Store Statements
GN
GN Store 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
4 499
100
2 105
46.8
2 394
53.2
347
7.7
1 516
33.7
1 954
43.4
440
9.8
-140
-3.1
—
0
144
3.2
32
0.7
96
2.1
0.659
145.61
4 303
100
2 028
47.1
2 275
52.9
351
8.2
1 378
32
1 828
42.5
447
10.4
-116
-2.7
—
0
343
8
77
1.8
254
5.9
1.744
145.61
5 069
100
2 611
51.5
2 458
48.5
186
3.7
1 725
34
2 282
45
176
3.5
-129
-2.5
—
0
48
0.9
9
0.2
37
0.7
0.254
145.66
4 443
100
2 213
49.8
2 230
50.2
186
4.2
1 434
32.3
1 868
42
362
8.1
-96
-2.2
—
0
295
6.6
68
1.5
213
4.8
1.465
145.41
4 394
100
2 162
49.2
2 232
50.8
183
4.2
1 496
34
1 966
44.7
266
6.1
-175
-4
—
0
56
1.3
13
0.3
32
0.7
0.234
136.63
4 214
100
2 156
51.2
2 058
48.8
215
5.1
1 449
34.4
1 918
45.5
140
3.3
-126
-3
—
0
-56
-1.3
-13
-0.3
-54
-1.3
-0.422
127.97
5 270
100
2 689
51
2 581
49
257
4.9
1 602
30.4
2 110
40
471
8.9
-84
-1.6
—
0
354
6.7
76
1.4
263
5
2.053
128.1
4 701
100
2 346
49.9
2 355
50.1
187
4
1 459
31
1 932
41.1
423
9
-91
-1.9
—
0
273
5.8
58
1.2
197
4.2
1.537
128.14
4 857
100
2 377
48.9
2 480
51.1
177
3.6
1 583
32.6
2 009
41.4
471
9.7
-72
-1.5
—
0
325
6.7
70
1.4
242
5
1.89
128.02
3 859
100
1 910
49.5
1 949
50.5
199
5.2
1 362
35.3
1 817
47.1
132
3.4
-121
-3.1
—
0
-227
-5.9
-49
-1.3
-191
-4.9
-1.495
127.72
4 100
100
1 876
45.8
2 224
54.2
188
4.6
1 277
31.1
1 707
41.6
517
12.6
10
0.2
—
0
540
13.2
112
2.7
422
10.3
3.289
128.31
3 787
100
1 674
44.2
2 113
55.8
195
5.1
1 168
30.8
1 542
40.7
571
15.1
-4
-0.1
—
0
567
15
121
3.2
433
11.4
3.331
130
3 778
100
1 682
44.5
2 096
55.5
209
5.5
1 113
29.5
1 503
39.8
593
15.7
-32
-0.8
—
0
552
14.6
118
3.1
427
11.3
3.253
131.25
4 110
100
1 861
45.3
2 249
54.7
239
5.8
1 131
27.5
1 537
37.4
712
17.3
-100
-2.4
—
0
612
14.9
130
3.2
474
11.5
3.612
131.21
4 084
100
1 893
46.4
2 191
53.6
—
0
1 158
28.4
1 496
36.6
695
17
-35
-0.9
—
0
657
16.1
130
3.2
527
12.9
4.041
130.4
3 739
100
1 641
43.9
2 098
56.1
147
3.9
1 079
28.9
1 385
37
713
19.1
89
2.4
—
0
801
21.4
178
4.8
616
16.5
4.737
130.05
2 659
100
1 318
49.6
1 341
50.4
154
5.8
1 053
39.6
1 368
51.4
-27
-1.02
43
1.6
—
0
15
0.6
2
0.08
8
0.3
0.062
129.58
2 967
100
1 299
43.8
1 668
56.2
159
5.4
1 096
36.9
1 418
47.8
250
8.4
-112
-3.8
—
0
139
4.7
33
1.1
101
3.4
0.776
130.09
3 684
100
1 519
41.2
2 165
58.8
147
4
1 081
29.3
1 392
37.8
773
21
-32
-0.9
—
0
722
19.6
166
4.5
556
15.1
4.258
130.57
2 999
100
1 171
39
1 828
61
143
4.8
1 045
34.8
1 441
48
387
12.9
67
2.2
—
0
451
15
106
3.5
339
11.3
2.577
131.54
3 051
100
1 216
39.9
1 835
60.1
141
4.6
1 075
35.2
1 369
44.9
466
15.3
-69
-2.3
—
0
398
13
93
3
301
9.9
2.259
133.25
2 840
100
1 086
38.2
1 754
61.8
143
5
1 076
37.9
1 357
47.8
397
14
-55
-1.9
—
0
342
12
80
2.8
258
9.1
1.924
134.11
3 187
100
1 222
38.3
1 965
61.7
159
5
1 009
31.7
1 318
41.4
647
20.3
-68
-2.1
—
0
580
18.2
131
4.1
443
13.9
3.293
134.51
2 560
100
973
38
1 587
62
141
5.5
901
35.2
1 165
45.5
422
16.5
-31
-1.2
1
0.04
386
15.1
85
3.3
301
11.8
2.2
136.6
2 564
100
967
37.7
1 597
62.3
121
4.7
943
36.8
1 182
46.1
415
16.2
-49
-1.9
—
0
366
14.3
82
3.2
284
11.1
2.09
136.1
2 296
100
871
37.9
1 425
62.1
85
3.7
903
39.3
1 108
48.3
317
13.8
-42
-1.8
—
0
274
11.9
61
2.7
213
9.3
1.56
136.2
2 677
963
1 714
173
905
1 121
593
-16
—
539
167
364
2.63
137.9
2 282
861
1 421
179
835
1 049
372
-7
1
364
81
283
2.03
139.5
2 393
899
1 494
183
924
1 148
346
—
1
346
78
265
1.91
140.2
2 233
854
1 379
175
884
1 094
285
-31
—
255
56
271
1.9
141.9
2 507
917
1 590
149
844
1 029
561
11
—
545
112
374
2.57
145.4
2 117
770
1 347
173
816
1 020
327
-49
1
278
56
217
1.46
147.7
2 089
814
1 275
186
757
964
311
-7
—
303
75
234
1.56
149.1
1 938
749
1 189
169
726
914
275
-5
—
269
66
208
1.37
151.3
2 272
887
1 385
163
733
918
467
-30
—
431
112
346
2.24
154.1
1 875
753
1 122
171
626
812
310
-46
-1
264
70
197
1.26
155.9
2 035
781
1 254
184
783
961
293
-34
—
105
28
77
0.5
152.6
1 885
727
1 158
160
726
887
271
-20
1
252
67
185
1.16
159.5
2 120
796
1 324
172
695
866
458
-17
-1
437
123
314
1.94
161.6
1 735
650
1 085
146
725
869
216
-31
-2
179
61
118
0.72
162.9
1 806
702
1 104
159
656
816
288
-24
1
264
74
190
1.17
161.7
1 679
656
1 023
146
634
780
243
-7
—
236
65
171
1.03
165.7
1 860
726
1 134
138
626
759
375
-33
—
340
101
239
1.43
167.2
1 609
632
977
138
556
693
284
-12
-1
268
77
191
1.14
168
1 695
673
1 022
136
605
740
282
-39
-1
232
58
174
1.03
169.2
1 627
691
936
133
607
740
196
-11
—
183
52
131
0.77
171.1
1 764
762
1 002
139
680
813
189
-32
—
143
50
93
0.545
170.5