GreenMobility Statements
GR
GreenMobility 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
30.37
100
—
0
—
0
—
0
9.817
32.3
37.743
124.3
-7.373
-24.3
-2.76
-9.09
—
0
-10.133
-33.4
—
0
-8.983
-29.6
-2.019
4.449
97.31
100
—
0
—
0
—
0
37.664
38.7
168.73
173.4
-71.421
-73.4
-8.05
-8.3
—
0
-78.082
-80.2
-0.858
-0.9
-75.845
-77.9
-17.086
4.439
23.346
100
—
0
—
0
—
0
8.558
36.7
39.589
169.6
-16.243
-69.6
-0.331
-1.4
—
0
-16.574
-71
—
0
-16.094
-68.9
-3.639
4.422
62.414
100
—
0
—
0
—
0
35.37
56.7
115.05
184.3
-52.639
-84.3
-2.656
-4.3
—
0
-51.578
-82.6
—
0
-49.433
-79.2
-14.752
3.351
15.452
100
—
0
—
0
—
0
8.932
57.8
27.245
176.3
-11.793
-76.3
-0.886
-5.7
—
0
-12.458
-80.6
—
0
-11.849
-76.7
-3.541
3.346
10.828
100
—
0
—
0
—
0
8.763
80.9
27.58
254.7
-16.752
-154.7
-0.623
-5.8
—
0
-17.148
-158.4
—
0
-16.496
-152.3
-4.93
3.346
11.259
100
—
0
—
0
—
0
15.343
136.3
40.715
361.6
-29.456
-261.6
-0.764
-6.8
—
0
-26.064
-231.5
—
0
-24.807
-220.3
-8.25
3.005
10.3
100
—
0
—
0
—
0
6.57
63.8
20.58
199.8
-10.28
-99.8
-1.37
-13.3
—
0
-11.53
-111.9
—
0
-11.53
-111.9
-4.25
2.71
13.09
100
—
0
—
0
—
0
11.034
84.3
35.224
269.1
-22.134
-169.09
-0.82
-6.3
—
0
-22.721
-173.6
—
0
-22.633
-172.9
-8.349
2.711
6.314
100
—
0
—
0
—
0
6.05
95.8
17.107
270.9
-10.793
-170.9
-0.332
-5.3
—
0
-11.125
-176.2
—
0
-11.053
-175.06
-4.62
2.388
6.566
100
—
0
—
0
—
0
4.928
75.1
16.683
254.1
-10.117
-154.08
-0.401
-6.1
3.471
52.9
-7.047
-107.3
—
0
-6.965
-106.08
-3.19
2.18
8.269
100
—
0
—
0
—
0
5.025
60.8
15.39
186.1
-7.121
-86.1
-0.26
-3.1
-3.471
-42
-10.852
-131.2
—
0
-10.852
-131.2
-5.332
2.035
10.217
100
—
0
—
0
—
0
5.372
52.6
15.352
150.3
-5.135
-50.3
-0.364
-3.6
—
0
-5.499
-53.8
—
0
-5.499
-53.8
-2.702
2.035
8.369
100
—
0
—
0
—
0
5.308
63.4
14.665
175.2
-6.296
-75.2
-0.277
-3.3
—
0
-6.573
-78.5
—
0
-6.573
-78.5
-3.905
1.683
8.306
100
—
0
—
0
—
0
5.092
61.3
16.144
194.4
-7.838
-94.4
-0.354
-4.3
—
0
-8.192
-98.6
3.32
40
-11.512
-138.6
-6.909
1.666
6.217
100
—
0
—
0
—
0
4.826
77.6
13.338
214.5
-7.121
-114.5
-0.26
-4.2
—
0
-7.381
-118.7
—
0
-7.381
-118.7
-4.429
1.667
6.82
100
—
0
—
0
—
0
5.3
77.7
14.15
207.5
-7.33
-107.5
-0.28
-4.1
—
0
-7.61
-111.6
—
0
-7.61
-111.6
-4.57
1.67
5.91
100
—
0
—
0
—
0
4.99
84.4
12.74
215.6
-6.83
-115.6
-0.26
-4.4
—
0
-7.09
-120
-0.48
-8.1
-6.61
-111.8
-3.96
1.67
5.53
—
—
—
4.06
11.52
-5.99
-0.32
—
-6.31
-0.25
-6.06
-2.5
2.43
4.54
—
—
—
3.46
10.38
-5.83
-0.32
—
-6.15
-1.1
-5.06
-3.03
1.67
2.99
—
—
—
3.64
14.67
-11.68
-0.39
—
-12.07
-0.72
-11.35
-8.61
1.32
1.15
—
—
—
2.8
9.73
-8.58
-0.33
—
-8.92
-0.78
-8.14
-6.51
1.25
0.4
—
—
—
2.09
2.78
-2.38
-0.21
—
-2.58
—
-2.58
-2.06
1.25
—
—
—
—
0.89
2.36
-2.36
-0.04
-0.08
-2.4
-0.45
-1.95
-1.56
1.25
—
—
—
—
0.25
0.86
-0.85
—
—
-0.86
-0.25
-0.61
-0.48
1.25
—
—
—
—
0.03
0.07
-0.07
—
—
-0.08
-0.02
-0.06
-0.05
1.25