Novo Nordisk Statements
NV
Novo Nordisk 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
68 060
100
10 274
15.1
57 786
84.9
10 466
15.4
16 091
23.6
26 152
38.4
31 634
46.5
-602
-0.9
—
0
25 332
37.2
5 282
7.8
20 050
29.5
4.49
4 465.4
65 349
100
9 916
15.2
55 433
84.8
8 606
13.2
14 413
22.1
23 587
36.1
31 846
48.7
72
0.1
—
0
31 918
48.8
6 511
10
25 407
38.9
5.68
4 473.06
65 863
100
10 014
15.2
55 849
84.8
10 460
15.9
18 626
28.3
29 083
44.2
26 766
40.6
854
1.3
—
0
27 620
41.9
5 657
8.6
21 963
33.3
4.91
4 473.73
58 731
100
9 713
16.5
49 018
83.5
8 128
13.8
14 075
24
22 105
37.6
26 913
45.8
1 150
2
—
0
28 063
47.8
5 585
9.5
22 478
38.3
5.01
4 489
54 300
100
7 856
14.5
46 444
85.5
7 127
13.1
15 414
28.4
22 556
41.5
23 888
44
366
0.7
—
0
24 254
44.7
4 826
8.9
19 428
35.8
4.31
4 502.6
53 367
100
8 182
15.3
45 185
84.7
6 728
12.6
13 483
25.3
20 178
37.8
25 007
46.9
-270
-0.5
—
0
24 737
46.4
4 923
9.2
19 814
37.1
4.39
4 513.2
48 092
100
8 262
17.2
39 830
82.8
8 085
16.8
15 091
31.4
22 743
47.3
17 087
35.5
-771
-1.6
—
0
16 316
33.9
2 724
5.7
13 592
28.3
2.95
4 608.8
45 566
100
7 200
15.8
38 366
84.2
5 633
12.4
12 609
27.7
18 182
39.9
20 184
44.3
-2 152
-4.7
—
0
18 032
39.6
3 627
8
14 405
31.6
3.18
4 537
41 265
100
6 069
14.7
35 196
85.3
5 123
12.4
11 831
28.7
16 805
40.7
18 391
44.6
-1 596
-3.9
—
0
16 795
40.7
3 477
8.4
13 318
32.3
2.93
4 552.2
42 031
100
6 917
16.5
35 114
83.5
5 206
12.4
11 153
26.5
15 967
38
19 147
45.6
-1 228
-2.9
—
0
17 919
42.6
3 709
8.8
14 210
33.8
3.11
4 566.6
38 333
100
6 241
16.3
32 092
83.7
5 632
14.7
12 822
33.4
18 458
48.2
13 634
35.6
-521
-1.4
—
0
13 113
34.2
2 221
5.8
10 892
28.4
2.35
4 641
35 622
100
6 059
17
29 563
83
4 252
11.9
10 143
28.5
14 314
40.2
15 249
42.8
-137
-0.4
—
0
15 112
42.4
2 993
8.4
12 119
34
2.64
4 594.6
33 041
100
5 547
16.8
27 494
83.2
3 944
11.9
8 905
27
12 715
38.5
14 779
44.7
138
0.4
—
0
14 917
45.1
2 794
8.5
12 123
36.7
2.63
4 612.6
33 804
100
5 811
17.2
27 993
82.8
3 944
11.7
9 188
27.2
13 011
38.5
14 982
44.3
956
2.8
—
0
15 938
47.1
3 315
9.8
12 623
37.3
2.73
4 631.2
32 138
100
5 619
17.5
26 519
82.5
4 483
13.9
10 964
34.1
15 341
47.7
11 178
34.8
824
2.6
—
0
12 002
37.3
2 684
8.4
9 318
29
2
4 650
30 927
100
5 155
16.7
25 772
83.3
3 911
12.6
9 180
29.7
12 964
41.9
12 808
41.4
-117
-0.4
—
0
12 691
41
2 393
7.7
10 298
33.3
2.21
4 670.2
30 006
100
4 772
15.9
25 234
84.1
3 291
11
8 225
27.4
11 396
38
13 838
46.1
-422
-1.4
—
0
13 416
44.7
2 791
9.3
10 625
35.4
2.27
4 677.6
33 875
100
5 386
15.9
28 489
84.1
3 777
11.1
8 517
25.1
12 187
36
16 302
48.1
-1 281
-3.8
—
0
15 021
44.3
3 124
9.2
11 897
35.1
2.53
4 709.6
32 417
100
5 432
16.8
26 985
83.2
4 384
13.5
10 771
33.2
15 112
46.6
11 873
36.6
-794
-2.4
—
0
11 079
34.2
2 362
7.3
8 717
26.9
1.85
4 722.95
30 277
100
5 075
16.8
25 202
83.2
3 601
11.9
8 770
29
12 283
40.6
12 919
42.7
-812
-2.7
—
0
12 107
40
1 913
6.3
10 194
33.7
2.15
4 746.4
30 036
100
4 849
16.1
25 187
83.9
3 557
11.8
8 432
28.1
11 735
39.1
13 452
44.8
-1 307
-4.4
—
0
12 145
40.4
2 550
8.5
9 595
31.9
2.01
4 767
29 291
100
4 732
16.2
24 559
83.8
2 678
9.1
7 857
26.8
10 320
35.2
14 239
48.6
-1 017
-3.5
—
0
13 222
45.1
2 777
9.5
10 445
35.7
2.18
4 789.2
29 732
100
4 653
15.6
25 079
84.4
4 544
15.3
9 997
33.6
14 296
48.1
10 783
36.3
-413
-1.4
—
0
10 370
34.9
1 873
6.3
8 497
28.6
1.76
4 815.82
27 762
100
4 415
15.9
23 347
84.1
3 644
13.1
8 060
29
11 534
41.5
11 813
42.6
-675
-2.4
—
0
11 138
40.1
2 101
7.6
9 037
32.6
1.87
4 838.4
27 407
100
4 352
15.9
23 055
84.1
3 296
12
7 941
29
10 851
39.6
12 204
44.5
294
1.1
—
0
12 498
45.6
2 155
7.9
10 343
37.7
2.13
4 861.8
26 930
100
4 197
15.6
22 733
84.4
3 321
12.3
7 315
27.2
10 407
38.6
12 326
45.8
1 161
4.3
—
0
13 609
50.5
2 858
10.6
10 751
39.9
2.2
4 884.6
27 992
4 700
23 292
3 983
9 413
13 245
10 047
524
—
10 571
2 318
8 253
1.68
4 923.5
26 614
4 272
22 342
3 328
7 393
10 298
12 044
418
—
12 462
2 692
9 770
1.98
4 938.8
28 638
4 409
24 229
3 414
7 618
10 843
13 386
-743
—
12 643
2 692
9 951
2
4 968.2
28 452
4 251
24 201
3 289
7 700
10 711
13 490
-486
—
13 004
2 848
10 156
2.03
5 000
29 572
4 918
24 654
4 470
9 075
13 448
11 206
-264
—
10 942
2 243
8 699
1.73
5 034.2
27 537
3 986
23 551
3 458
7 875
11 131
12 420
-119
—
12 301
2 498
9 803
1.94
5 061.8
27 459
4 045
23 414
3 331
7 740
10 917
12 497
105
—
12 602
2 634
9 968
1.96
5 081.6
27 212
4 234
22 978
3 304
7 649
10 669
12 309
-356
—
11 953
2 498
9 455
1.85
5 100.2
28 876
4 608
24 268
4 034
9 203
13 592
10 676
-811
—
10 314
2 056
8 258
1.62
5 101.38
26 792
3 847
22 945
3 289
7 903
10 965
11 980
-1 844
—
10 136
1 753
8 383
1.63
5 143.6
27 059
3 859
23 200
3 035
8 062
10 718
12 482
-1 934
—
10 548
2 205
8 343
1.61
5 168.2
25 200
3 874
21 326
3 250
7 001
9 845
11 481
-1 372
—
12 485
2 609
9 876
1.9
5 208.4
24 585
3 999
20 586
3 865
7 746
11 429
9 157
-805
—
8 352
1 823
6 529
1.24
5 260.44
22 249
3 426
18 823
3 654
6 769
10 254
8 569
-115
—
8 454
1 954
6 500
1.23
5 275.2
21 629
3 671
17 958
3 075
6 354
9 225
8 733
256
—
8 989
1 995
6 994
1.33
5 274.6
20 343
3 466
16 877
3 168
5 891
8 844
8 033
268
—
8 301
1 843
6 458
1.22
5 306.2
21 698
3 400
18 298
3 566
7 557
10 944
7 354
436
—
7 790
1 737
6 053
1.13
5 452