Silkeborg IF Statements
0J
Silkeborg IF 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
63.76
100
—
0
—
0
—
0
30.166
47.3
47.006
73.7
16.754
26.3
-2.803
-4.4
—
0
13.951
21.9
3.069
4.8
10.882
17.1
1.099
9.902
109.46
100
—
0
—
0
—
0
37.71
34.4
30.616
28
78.848
72
18.996
17.4
—
0
97.844
89.4
21.601
19.7
76.243
69.7
7.705
9.895
63.175
100
—
0
—
0
—
0
27.165
43
53.218
84.2
9.957
15.8
-1.408
-2.2
—
0
8.549
13.5
1.881
3
6.668
10.6
0.673
9.908
59.398
100
—
0
—
0
—
0
25.494
42.9
46.53
78.3
12.868
21.7
2.33
3.9
—
0
15.198
25.6
3.587
6
11.611
19.5
1.173
9.898
35.234
100
—
0
—
0
—
0
20.402
57.9
32.942
93.5
2.292
6.5
-3.638
-10.3
—
0
-1.346
-3.8
-0.296
-0.8
-1.05
-3
-0.106
9.906
47.274
100
—
0
—
0
—
0
21.464
45.4
25.513
54
21.761
46
0.781
1.7
—
0
22.542
47.7
4.997
10.6
17.545
37.1
1.777
9.872
38.629
100
—
0
—
0
—
0
22.488
58.2
28.183
73
10.446
27
-4.449
-11.5
—
0
5.997
15.5
1
2.6
4.997
12.9
0.506
9.872
53.878
100
—
0
—
0
—
0
24.436
45.4
25.436
47.2
28.442
52.8
-12.375
-23
—
0
16.067
29.8
1.1
2
14.967
27.8
1.511
9.904
48.793
100
22.47
46.1
26.323
53.9
—
0
—
0
26.311
53.9
0.012
0.02
-5.748
-11.8
—
0
-5.736
-11.8
-1.1
-2.3
-4.636
-9.5
-0.468
9.906
48.301
100
26.135
54.1
22.166
45.9
—
0
—
0
19.683
40.8
2.483
5.1
-9.079
-18.8
—
0
-6.596
-13.7
—
0
-6.596
-13.7
-0.666
9.91
65.32
100
27.159
41.6
38.161
58.4
—
0
—
0
9.482
14.5
28.679
43.9
-6.009
-9.2
—
0
22.67
34.7
3
4.6
19.67
30.1
1.987
9.899
60.416
25.66
34.756
—
—
28.992
5.764
-1.375
—
4.389
—
4.389
0.443
9.906
35.483
14.785
20.698
—
—
13.82
6.878
2.769
—
9.647
—
9.647
0.974
9.905
34.45
13.79
20.67
—
—
11.77
8.89
-3.17
-0.95
5.72
—
5.72
0.58
9.94
26.73
12.05
14.69
—
—
10.59
4.09
-6.15
0.01
-2.06
—
-2.06
-0.21
9.87
26.7
12.79
13.91
—
—
12.51
1.4
-3.15
0.39
-1.75
—
-1.75
-0.18
9.86
34.9
14.76
20.14
—
—
11.84
8.3
2.58
0.35
10.88
—
10.88
1.1
9.89
32.48
14.7
17.78
—
—
10
7.78
-5.47
0
2.31
5
-2.69
-0.27
9.89
26.89
13.93
12.96
—
—
11.46
1.49
-6.3
0.36
-4.81
—
-4.81
-0.49
9.89
29.34
12.87
16.47
—
—
8.53
7.94
-7.19
—
0.75
0.25
0.5
0.05
9.89
36.04
15.16
20.88
—
—
13.29
7.58
-6.43
0.78
1.16
1.5
-0.35
-0.03
9.89
36.8
19.16
17.64
—
—
11.11
6.53
-8.34
-1.6
-1.8
3.76
-5.56
-0.56
9.89
34.13
15.67
18.47
—
—
10.56
7.91
-9.08
0
-1.17
-0.29
-0.88
-0.09
9.89
35.35
15.71
19.63
—
—
11.49
8.14
-3.55
0.46
4.59
1.16
3.43
0.35
9.89
34.46
16.97
17.48
—
—
6.67
10.82
-10.3
0
0.52
0.13
0.39
0.04
9.89
33.38
15.76
17.62
—
—
12.11
5.51
-1.63
1.52
3.87
0.97
2.91
0.29
9.89
31.83
15.82
16.01
—
—
12.2
3.81
-7.56
1.61
-3.75
-0.92
-2.83
-0.29
9.89
33.97
15.28
18.69
—
—
11.26
7.43
-8.16
1.75
-0.74
-0.35
-0.39
-0.04
9.89
25.83
13.52
12.31
—
—
12.07
0.24
-9.24
1.93
-9
-2.27
-6.73
-0.68
9.89
24.43
12.24
12.19
—
3.94
9.94
2.25
-8.81
0.7
-6.56
-1.57
-4.99
-0.84
5.92
12.95
9.6
3.35
—
3.17
5.43
-2.08
2.16
-0.42
0.08
-7.5
7.58
3.87
1.96
16.24
8.53
7.7
—
3.09
5.91
1.8
-0.26
0.77
1.53
—
1.53
0.78
1.97
13.55
12.04
1.51
—
2.99
4.68
-3.18
-0.04
-1.37
-3.22
—
-3.22
-1.64
1.97
14.8
—
—
—
—
16.2
-1.4
—
0.05
-1.35
—
-1.35
-0.69
1.97
18.82
—
—
—
—
16.74
2.08
—
0.02
2.1
—
2.1
1.07
1.97
15.93
—
—
—
—
15.73
0.2
—
-0.07
0.14
—
0.14
0.07
1.97
12.85
—
—
—
—
12.77
0.08
—
—
0.08
—
0.08
0.04
1.97
13.96
—
—
—
—
12.89
1.07
—
-0.05
1.01
—
1.01
0.52
1.97
11.42
—
—
—
—
11.14
0.28
—
-0.18
0.1
—
0.1
0.05
1.97
11.35
—
—
—
—
10.87
0.48
—
-0.22
0.26
—
0.26
0.13
1.97
12.61
—
—
—
—
12.78
-0.17
—
-0.33
-0.51
—
-0.51
-0.26
1.97
14.78
—
—
—
—
17.15
-2.37
—
-1.81
-4.18
—
-4.18
-15.48
0.27