Green Hydrogen Statements
GR
Green Hydrogen 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
32.607
100
94.101
288.6
-61.494
-188.6
53.792
165
59.09
181.2
131.77
404.1
-193.27
-592.7
-21.03
-64.5
—
0
-214.3
-657.2
-2.75
-8.4
-211.55
-648.8
-1.13
187.21
27.266
100
67.447
247.4
-40.181
-147.4
91.248
334.7
52.209
191.5
160.9
590.1
-201.08
-737.5
31.837
116.8
-40.172
-147.3
-209.42
-768.06
-2.75
-10.09
-206.67
-758
-1.101
187.73
14.713
100
101.91
692.7
-87.198
-592.7
37.685
256.1
50.394
342.5
108.29
736
-195.49
-1328.7
-6.784
-46.1
—
0
-202.28
-1374.8
-2.75
-18.7
-199.53
-1356.1
-2.4
83.136
9.933
100
-10.969
-110.4
20.902
210.4
—
0
99.764
1004.4
156.54
1575.9
-135.63
-1365.5
-0.417
-4.2
-1.463
-14.7
-137.51
-1384.4
-2.75
-27.7
-134.76
-1356.7
-0.887
151.87
0.489
100
4.163
851.3
-3.674
-751.3
—
0
89.549
18312.7
143.66
29378.1
-147.33
-30129.4
-2.969
-607.2
—
0
-150.3
-30736.6
-2.75
-562.4
-147.55
-30174.2
-0.985
149.77
1.554
100
-5.54
-356.5
7.094
456.5
—
0
25.518
1642.1
40.548
2609.3
-33.454
-2152.8
-319.29
-20546.07
0.798
51.4
-351.94
-22647.5
-1.375
-88.5
-350.57
-22559.009
-8.1
43.28
0.32
100
-4.283
-1338.4
4.603
1438.4
—
0
23.095
7217.2
42.791
13372.2
-38.188
-11933.8
-6.666
-2083.1
0.486
151.9
-44.368
-13865
-1.375
-429.7
-42.993
-13435.3
-1.032
41.679
9.43
100
6.69
70.9
2.75
29.2
—
0
39.57
419.6
75.43
799.9
-72.69
-770.8
-3.37
-35.7
0.51
5.4
-75.55
-801.2
-2.31
-24.5
-73.24
-776.7
-0.94
77.86
0.334
100
-2.121
-635.03
2.455
735
—
0
7.33
2194.6
13.173
3944
-10.718
-3209
-0.296
-88.6
—
0
-11.014
-3297.6
-0.486
-145.5
-10.528
-3152.1
-0.47
22.4
0.092
100
1.295
1407.6
-1.203
-1307.6
—
0
4.701
5109.8
6.906
7506.5
-8.109
-8814.1
-0.026
-28.3
—
0
-8.135
-8842.4
-0.284
-308.7
-7.851
-8533.7
-0.101
77.862