Roblon Statements
RB
Roblon 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
100
100
82.915
82.9
17.087
17.1
—
0
—
0
16.37
16.4
0.717
0.7
-1.033
-1.03
—
0
17.596
17.6
6.297
6.3
11.221
11.2
6.27
1.788
78.375
100
71.242
90.9
7.133
9.1
—
0
—
0
16.348
20.9
-9.215
-11.8
-1.044
-1.3
—
0
-10.259
-13.09
-2.288
-2.9
-7.971
-10.2
-4.458
1.788
90.417
100
76.531
84.6
13.886
15.4
—
0
—
0
17.791
19.7
-3.905
-4.3
-1.028
-1.1
—
0
-4.933
-5.5
-1.231
-1.4
-3.702
-4.09
-2.07
1.788
81.3
100
68.581
84.4
12.719
15.6
—
0
—
0
16.347
20.1
-3.628
-4.5
-1.937
-2.4
—
0
-5.565
-6.8
-1.329
-1.6
-4.158
-5.1
-2.32
1.788
118.86
100
98.338
82.7
20.521
17.3
—
0
—
0
15.15
12.7
5.371
4.5
2.158
1.8
—
0
5.647
4.8
1.981
1.7
3.796
3.2
2.12
1.788
83.9
100
75.9
90.5
8
9.5
—
0
—
0
16.8
20
-8.8
-10.5
2
2.4
—
0
-8.1
-9.7
-1.8
-2.1
-6.2
-7.4
-3.46
1.788
99.8
100
78
78.2
21.8
21.8
—
0
—
0
17.7
17.7
4.1
4.1
2.6
2.6
—
0
6.2
6.2
1.3
1.3
5
5
2.79
1.788
78.3
100
69.5
88.8
8.8
11.2
—
0
—
0
13.5
17.2
-4.7
-6.003
2.5
3.2
—
0
-5.3
-6.8
-0.5
-0.6
-4.6
-5.9
-2.57
1.788
80.483
100
66.773
83
13.71
17
—
0
—
0
13.097
16.3
0.613
0.8
0.571
0.7
—
0
1.184
1.5
-1.635
-2.03
2.819
3.5
1.576
1.788
66.4
100
58
87.3
8.4
12.7
—
0
—
0
13.7
20.6
-5.3
-8
1.8
2.7
—
0
-3.5
-5.3
-0.8
-1.2
-2.7
-4.07
-1.51
1.788
60.7
100
59.2
97.5
1.5
2.5
—
0
—
0
13.1
21.6
-11.6
-19.1
0.5
0.8
—
0
-11.1
-18.3
-2.5
-4.1
-8.6
-14.2
-4.809
1.788
42.3
100
45.8
108.3
-3.5
-8.3
—
0
—
0
13.1
31
-16.6
-39.2
0.7
1.7
—
0
-15.9
-37.6
-3.6
-8.5
-12.3
-29.08
-6.88
1.79
49.845
100
58.679
117.7
-8.834
-17.7
—
0
—
0
2.525
5.1
-11.359
-22.8
0.605
1.2
—
0
-10.754
-21.6
-1.515
-3.04
-9.359
-18.8
-5.23
1.788
62.8
100
52.2
83.1
10.6
16.9
—
0
—
0
14.6
23.2
-4
-6.4
-0.2
-0.3
—
0
-4.2
-6.7
-1
-1.6
-3.2
-5.1
-1.79
1.788
68.3
100
51.4
75.3
16.9
24.7
—
0
—
0
-30.4
-44.5
47.3
69.3
-1.2
-1.8
—
0
46.1
67.5
10.9
16
32.9
48.2
18.39
1.788
73.7
100
54.3
73.7
19.4
26.3
—
0
—
0
15.3
20.8
4.1
5.6
0.8
1.1
—
0
4.9
6.6
1
1.4
3.9
5.3
2.181
1.788
94.19
100
64.802
68.8
29.388
31.2
—
0
—
0
11.735
12.5
17.653
18.7
-0.011
-0.01
—
0
17.642
18.7
3.187
3.4
14.455
15.3
8.084
1.788
60.8
100
52.9
87
7.9
13
—
0
—
0
11
18.1
-3.1
-5.1
0.8
1.3
—
0
-2.3
-3.8
-0.5
-0.8
-1.8
-3
-1.007
1.788
57.2
100
56.5
98.8
0.7
1.2
—
0
—
0
27
47.2
-26.3
-46
1.8
3.1
—
0
-24.5
-42.8
-5.4
-9.4
-19.1
-33.4
-10.681
1.788