Prime Office Statements
PR
Prime Office 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
49.203
100
22.875
46.5
26.328
53.5
—
0
3.998
8.1
3.998
8.1
22.33
45.4
-10.438
-21.2
0.001
0.002
11.893
24.2
3.128
6.4
5.86
11.9
1.55
3.781
48.554
100
10.675
22
37.879
78
—
0
5.277
10.9
5.277
10.9
32.602
67.1
19.982
41.2
0.001
0.002
52.585
108.3
7.163
14.8
27.757
57.2
7.35
3.776
49.851
100
14.454
29
35.397
71
—
0
3.836
7.7
3.837
7.7
31.56
63.3
29.19
58.6
—
0
60.75
121.9
10.995
22.1
36.73
73.7
9.73
3.775
48.241
100
14.603
30.3
33.638
69.7
—
0
4.729
9.8
4.729
9.8
28.909
59.9
-89.497
-185.5
—
0
-60.588
-125.6
-17.041
-35.3
-17.307
-35.9
-4.499
3.847
47.004
100
15.714
33.4
31.29
66.6
—
0
3.576
7.6
3.576
7.6
27.714
59
19.868
42.3
0.001
0.002
47.583
101.2
3.591
7.6
26.276
55.9
6.96
3.775
46.881
100
11.852
25.3
35.029
74.7
—
0
4.45
9.5
4.45
9.5
30.579
65.2
65.918
140.6
0.001
0.002
96.498
205.8
13.307
28.4
52.513
112
13.91
3.775
46.547
100
15.557
33.4
30.99
66.6
—
0
4.195
9
4.195
9
26.795
57.6
56.005
120.3
—
0
82.8
177.9
10.75
23.1
47.539
102.1
12.59
3.776
47.81
100
10.106
21.1
37.704
78.9
—
0
4.717
9.9
4.717
9.9
32.987
69
95.139
199
-0.001
-0.002
128.13
268
5.748
12
75.816
158.6
20.071
3.777
45.042
100
13.839
30.7
31.203
69.3
—
0
4.585
10.2
4.585
10.2
26.618
59.1
22.879
50.8
0.002
0.004
49.499
109.9
2.414
5.4
28.043
62.3
7.43
3.774
45.04
100
12.35
27.4
32.69
72.6
—
0
4.028
8.9
4.027
8.9
28.663
63.6
46.77
103.8
0.001
0.002
75.434
167.5
11.218
24.9
38.146
84.7
10.11
3.773
44.763
100
13.29
29.7
31.473
70.3
—
0
3.619
8.1
3.619
8.1
27.854
62.2
-6.578
-14.7
—
0
21.276
47.5
3.273
7.3
11.338
25.3
3
3.779
45.696
100
11.009
24.1
34.687
75.9
—
0
5.227
11.4
5.228
11.4
29.459
64.5
68.004
148.8
—
0
97.463
213.3
22.551
49.4
47.566
104.1
12.606
3.773
44.299
100
11.518
26
32.781
74
—
0
3.742
8.4
3.741
8.4
29.04
65.6
88.293
199.3
0.001
0.002
117.33
264.9
12.902
29.1
63.962
144.4
16.94
3.776
44.599
100
12.572
28.2
32.027
71.8
—
0
5.261
11.8
5.261
11.8
26.766
60
12.582
28.2
0.002
0.004
39.35
88.2
-0.698
-1.6
23.881
53.5
6.32
3.779
44.638
100
13.032
29.2
31.606
70.8
—
0
4.196
9.4
4.195
9.4
27.411
61.4
-7.837
-17.6
-0.001
-0.002
19.573
43.8
3.017
6.8
10.819
24.2
2.87
3.77
41.221
100
14.867
36.1
26.354
63.9
—
0
6.494
15.8
6.494
15.8
19.86
48.2
76.262
185
—
0
96.122
233.2
22.278
54
54.352
131.9
15.581
3.488
41.264
100
9.907
24
31.357
76
—
0
2.988
7.2
2.988
7.2
28.369
68.8
-6.972
-16.9
0.001
0.002
21.398
51.9
2.701
6.5
11.382
27.6
3.275
3.475
41.073
100
12.279
29.9
28.794
70.1
—
0
3.034
7.4
3.034
7.4
25.76
62.7
38.266
93.2
0.001
0.002
64.027
155.9
6.867
16.7
32.122
78.2
9.25
3.473
40.6
100
12.383
30.5
28.217
69.5
—
0
3.881
9.6
3.88
9.6
24.337
59.9
-7.744
-19.07
—
0
16.593
40.9
2.279
5.6
7.971
19.6
2.29
3.481
41.014
100
18.745
45.7
22.269
54.3
—
0
-3.192
-7.8
-3.192
-7.8
25.461
62.1
75.734
184.7
—
0
101.19
246.7
12.942
31.6
54.521
132.9
15.637
3.487
40.699
100
14.534
35.7
26.165
64.3
—
0
3.686
9.1
3.686
9.1
22.479
55.2
-8.05
-19.8
—
0
14.429
35.5
2.832
7
6.806
16.7
1.94
3.508
41.15
100
12.04
29.3
29.11
70.7
—
0
3.1
7.5
3.11
7.6
26
63.2
-8.33
-20.2
—
0
17.67
42.9
1.93
4.7
9.2
22.4
2.65
3.47
40.71
100
11.77
28.9
28.94
71.1
—
0
4.55
11.2
4.55
11.2
24.39
59.9
-8.63
-21.2
—
0
15.75
38.7
2.43
6
7.41
18.2
2.13
3.48
32.31
16.87
15.44
—
0.19
-11.04
26.48
71.52
—
98
10.58
54.16
16.32
3.32
27.4
6.33
21.07
—
4.38
4.38
16.68
-4.69
—
11.99
1.03
7.26
2.27
3.2
27.29
6.34
20.95
—
6.01
6.01
14.94
-4.45
—
10.49
1.16
5.12
1.6
3.2
27.24
6.01
21.23
—
4.32
4.32
16.91
-4.48
—
12.43
1.61
6.43
8.05
0.8
27.26
4.12
23.15
—
4.75
4.74
18.4
51.88
—
70.28
11
36.48
15.19
2.4
26.96
6.29
20.67
—
3.83
3.83
16.84
-4.49
—
12.35
0.01
7.95
6.26
1.27
26.54
6.39
20.14
—
5.2
5.2
14.95
-5.95
—
8.99
0.93
3.88
1.21
3.21
26.55
4.45
22.11
—
4.39
4.39
17.72
-5.23
—
12.49
-0.4
8.16
2.56
3.19
26.33
1.02
25.31
—
7.42
-17.87
43.18
148.79
—
191.98
17.93
111.47
34.83
3.2
26.74
7.71
19.03
—
1.8
1.79
17.23
-5.09
—
12.14
0.35
6.95
3.29
2.11
12.41
3.56
8.85
—
10.71
6.49
2.35
-3.17
1.03
0.21
0.16
-1.33
-0.46
2.89
5.42
0.52
4.91
—
0.91
0.91
4
-2.37
1.01
2.64
0.4
2.14
1.66
1.29
6.23
0.41
5.82
—
0.87
0.88
4.94
-3.72
1.06
2.28
1.04
1.43
3.12
-0.69
4.84
0.6
4.24
—
0.21
0.2
4.03
-2.1
0.92
2.86
0.03
2.78
1.42
1.96
4.89
0.34
4.55
—
0.68
0.69
3.86
-2.09
0.8
2.58
0.23
2.28
0.86
2.64
4.97
0.51
4.46
—
0.54
0.54
3.92
-2.1
0.96
2.78
0.09
2.64
2.03
1.3
5.37
1.1
4.28
—
0.81
0.8
3.47
-5.52
4.11
2.06
1.49
0.54
0.41
1.3
4.76
0.7
4.06
—
0.46
0.46
3.59
-1.34
-0.04
2.21
0.1
2.1
1.58
1.32
4.93
0.2
4.73
—
0.42
0.42
4.31
-0.88
—
3.43
-0.3
3.65
2.8
1.3
4.89
0.19
4.7
—
0.57
0.58
4.12
-0.85
—
3.27
0.63
2.58
1.98
1.3
37.61
1.11
36.5
—
8.66
8.66
27.83
-11.9
—
15.94
-1.44
16.99
12.87
1.32