DSV Statements
DS
DSV 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
41 157
100
30 316
73.7
10 841
26.3
—
0
5 332
13
6 742
16.4
4 099
10
-336
-0.8
-185
-0.4
3 578
8.7
866
2.1
2 699
6.6
12.936
208.65
38 340
100
28 075
73.2
10 265
26.8
—
0
5 233
13.6
6 624
17.3
3 641
9.5
-320
-0.8
-164
-0.4
3 157
8.2
764
2
2 377
6.2
11.162
212.96
36 528
100
26 081
71.4
10 447
28.6
—
0
5 137
14.1
6 497
17.8
3 950
10.8
-225
-0.6
139
0.4
3 864
10.6
927
2.5
2 909
8
12.944
224.74
35 576
100
24 927
70.1
10 649
29.9
—
0
4 925
13.8
6 253
17.6
4 396
12.4
-550
-1.5
-79
-0.2
3 767
10.6
959
2.7
2 778
7.8
14.091
197.15
37 727
100
26 396
70
11 331
30
—
0
5 309
14.1
6 626
17.6
4 705
12.5
-100
-0.3
-72
-0.2
4 533
12
1 158
3.1
3 362
8.9
15.5
216.9
40 954
100
29 563
72.2
11 391
27.8
—
0
5 450
13.3
6 719
16.4
4 672
11.4
-238
-0.6
-108
-0.3
4 326
10.6
1 039
2.5
3 266
8
14.47
225.71
51 231
100
39 575
77.2
11 656
22.8
—
0
5 532
10.8
6 907
13.5
4 749
9.3
-83
-0.2
168
0.3
4 834
9.4
1 045
2
3 768
7.4
17.134
219.91
60 560
100
47 022
77.6
13 538
22.4
—
0
5 764
9.5
7 032
11.6
6 506
10.7
-14
-0.02
-92
-0.2
5 944
9.8
1 518
2.5
4 390
7.2
19.2
228.65
62 749
100
48 671
77.6
14 078
22.4
—
0
5 377
8.6
6 625
10.6
7 453
11.9
-415
-0.7
-101
-0.2
6 680
10.6
1 610
2.6
5 050
8
21.6
233.8
61 125
100
48 248
78.9
12 877
21.1
—
0
5 201
8.5
6 381
10.4
6 496
10.6
-215
-0.4
-114
-0.2
5 763
9.4
1 377
2.3
4 360
7.1
18.574
234.73
61 302
100
49 628
81
11 674
19
—
0
5 334
8.7
6 561
10.7
5 113
8.3
-344
-0.6
-58
-0.09
4 387
7.2
1 150
1.9
3 213
5.2
13.389
239.97
49 557
100
39 734
80.2
9 823
19.8
—
0
4 307
8.7
5 351
10.8
4 472
9
-59
-0.1
-106
-0.2
4 153
8.4
992
2
3 138
6.3
13.4
234.18
37 831
100
29 498
78
8 333
22
—
0
3 788
10
4 762
12.6
3 571
9.4
-184
-0.5
-69
-0.2
3 318
8.8
791
2.1
2 520
6.7
11.1
227.03
33 616
100
25 831
76.8
7 785
23.2
—
0
3 769
11.2
4 718
14
3 067
9.1
39
0.1
-60
-0.2
3 046
9.1
717
2.1
2 334
6.9
10.108
230.91
31 716
100
24 504
77.3
7 212
22.7
—
0
3 636
11.5
4 596
14.5
2 616
8.2
-433
-1.4
1
0.003
1 499
4.7
299
0.9
1 196
3.8
5.179
230.94
28 125
100
20 873
74.2
7 252
25.8
—
0
3 539
12.6
4 527
16.1
2 725
9.7
-470
-1.7
-8
-0.03
1 794
6.4
457
1.6
1 341
4.8
5.8
231.21
28 782
100
21 396
74.3
7 386
25.7
—
0
3 720
12.9
4 773
16.6
2 613
9.1
-217
-0.8
-5
-0.02
1 876
6.5
486
1.7
1 385
4.8
6.1
227.05
27 309
100
20 625
75.5
6 684
24.5
—
0
4 080
14.9
5 118
18.7
1 566
5.7
-593
-2.2
-4
-0.01
458
1.7
127
0.5
328
1.2
1.533
213.89
30 122
100
23 038
76.5
7 084
23.5
—
0
4 223
14
5 300
17.6
1 784
5.9
-423
-1.4
—
0
752
2.5
307
1
435
1.4
1.803
241.32
24 521
100
19 067
77.8
5 454
22.2
—
0
2 727
11.1
3 669
15
1 785
7.3
-113
-0.5
—
0
1 500
6.1
351
1.4
1 141
4.7
6.066
188.1
20 079
100
15 436
76.9
4 643
23.1
—
0
2 202
11
3 012
15
1 631
8.1
-149
-0.7
—
0
1 463
7.3
314
1.6
1 153
5.7
6.3
183.02
19 979
100
15 521
77.7
4 458
22.3
—
0
2 195
11
3 004
15
1 454
7.3
-173
-0.9
—
0
1 281
6.4
318
1.6
971
4.9
5.28
183.92
20 945
100
17 274
82.5
3 671
17.5
—
0
2 127
10.2
2 333
11.1
1 338
6.4
-120
-0.6
—
0
1 218
5.8
290
1.4
928
4.4
5.075
182.86
20 237
100
16 534
81.7
3 703
18.3
—
0
2 004
9.9
2 196
10.9
1 507
7.4
-94
-0.5
—
0
1 413
7
309
1.5
1 107
5.5
5.98
185
19 491
100
15 774
80.9
3 717
19.1
—
0
2 086
10.7
2 268
11.6
1 449
7.4
120
0.6
—
0
1 569
8
382
2
1 195
6.1
6.4
187
18 380
100
15 018
81.7
3 362
18.3
—
0
2 024
11
2 206
12
1 156
6.3
-155
-0.8
—
0
1 001
5.4
232
1.3
770
4.2
4.13
187
19 019
15 733
3 286
—
1 870
2 090
1 196
-131
—
911
136
753
3.98
189
18 735
15 343
3 392
—
1 889
2 079
1 313
-149
—
1 041
215
820
4.32
190
18 924
15 476
3 448
—
2 014
2 208
1 240
-182
—
970
228
740
3.91
189
18 223
14 854
3 369
—
2 058
2 240
1 129
-94
—
875
206
668
3.55
188
17 617
14 473
3 144
—
2 029
2 215
929
-41
—
752
192
557
2.96
188
17 205
13 972
3 233
—
2 027
2 230
1 003
-85
—
763
211
551
2.94
188
17 606
14 269
3 337
—
2 228
2 437
900
-104
—
455
122
327
1.75
187
15 319
12 502
2 817
—
1 997
2 174
643
46
—
319
86
232
1.25
186
12 606
10 327
2 279
—
1 390
1 530
749
-54
—
637
117
521
3.03
172
12 535
10 238
2 297
—
1 319
1 446
851
-78
—
773
195
577
3.41
169
13 127
10 790
2 337
—
1 398
1 528
809
-99
—
710
177
532
3.12
171
12 601
10 462
2 139
—
1 370
1 498
641
-72
—
569
142
426
2.49
171
12 539
10 456
2 083
—
1 302
1 434
649
-71
—
574
149
424
2.47
172
12 279
10 187
2 092
—
1 236
1 364
728
-75
—
653
170
483
2.8
173
12 162
10 051
2 111
—
1 279
1 410
701
-75
—
626
162
464
2.66
174
11 602
9 649
1 953
—
1 277
1 407
546
-85
—
161
42
119
0.67
178
11 857
9 828
2 029
—
1 253
1 290
739
-198
—
541
136
405
2.29
177
11 466
9 433
2 033
—
1 203
1 342
691
-79
—
570
142
430
2.41
179
11 406
9 357
2 049
—
1 245
1 369
680
-81
—
576
159
420
2.35
179
10 981
9 097
1 884
—
1 242
1 375
509
-69
—
438
117
321
1.79
179