Havsfrun Investment Statements
HA
Havsfrun Investment Income Statement
B
M
SEK (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
-0.479
100
—
0
—
0
—
0
1.469
-306.7
1.469
-306.7
-1.948
406.7
—
0
0.001
-0.2
-1.947
406.5
—
0
-1.947
406.5
-0.161
12.106
0.452
100
—
0
—
0
—
0
1.565
346.2
1.565
346.2
-1.113
-246.2
—
0
—
0
-1.113
-246.2
—
0
-1.113
-246.2
-0.092
12.106
5.374
100
—
0
—
0
—
0
1.673
31.1
1.673
31.1
3.701
68.9
—
0
—
0
3.701
68.9
—
0
3.701
68.9
0.306
12.106
4.512
100
—
0
—
0
—
0
1.647
36.5
1.647
36.5
2.865
63.5
—
0
—
0
2.865
63.5
—
0
2.865
63.5
0.237
12.106
-1.222
100
—
0
—
0
—
0
1.537
-125.8
1.537
-125.8
-2.759
225.8
—
0
—
0
-2.759
225.8
—
0
-2.759
225.8
-0.228
12.106
-4.254
100
—
0
—
0
—
0
1.575
-37.02
1.575
-37.02
-5.829
137
—
0
—
0
-5.829
137
—
0
-5.829
137
-0.481
12.106
2.325
100
—
0
—
0
—
0
1.627
70
1.627
70
0.698
30
—
0
-0.001
-0.04
0.697
30
—
0
0.697
30
0.058
12.106
2.429
100
—
0
—
0
—
0
1.683
69.3
1.683
69.3
0.746
30.7
—
0
-0.002
-0.08
0.963
39.6
—
0
0.963
39.6
0.079
12.196
-0.971
100
—
0
—
0
—
0
1.431
-147.4
1.431
-147.4
-2.402
247.4
—
0
—
0
-2.333
240.3
—
0
-2.333
240.3
-0.193
12.106
2.057
100
—
0
—
0
—
0
1.588
77.2
1.588
77.2
0.469
22.8
—
0
—
0
0.596
29
—
0
0.596
29
0.049
12.106
5.826
100
—
0
—
0
—
0
1.73
29.7
1.73
29.7
4.096
70.3
0.011
0.2
—
0
4.17
71.6
—
0
4.17
71.6
0.344
12.106
5.904
100
—
0
—
0
—
0
2.037
34.5
2.037
34.5
3.867
65.5
-0.035
-0.6
—
0
3.999
67.7
—
0
3.999
67.7
0.33
12.106
4.419
100
—
0
—
0
—
0
1.824
41.3
1.824
41.3
2.595
58.7
-0.038
-0.9
—
0
2.719
61.5
—
0
2.719
61.5
0.225
12.106
-19.969
100
—
0
—
0
—
0
4.034
-20.2
4.034
-20.2
-24.003
120.2
-0.081
0.4
—
0
-24.087
120.6
—
0
-24.087
120.6
-1.99
12.106
-25.843
100
—
0
—
0
—
0
1.984
-7.7
1.984
-7.7
-27.827
107.7
-0.041
0.2
-0.001
0.004
-27.863
107.8
—
0
-27.863
107.8
-2.302
12.106
3.255
100
—
0
—
0
—
0
1.69
51.9
1.69
51.9
1.565
48.1
-0.048
-1.5
-0.001
-0.03
1.635
50.2
—
0
1.635
50.2
0.135
12.106
1.667
100
—
0
—
0
—
0
1.666
99.9
1.666
99.9
0.001
0.06
-0.043
-2.6
0.001
0.06
-0.129
-7.7
—
0
-0.129
-7.7
-0.011
12.106
3.36
100
—
0
—
0
—
0
1.948
58
1.948
58
1.412
42
-0.044
-1.3
—
0
1.495
44.5
—
0
1.495
44.5
0.123
12.106
2.845
100
—
0
—
0
—
0
1.883
66.2
1.883
66.2
0.962
33.8
-0.046
-1.6
—
0
0.964
33.9
—
0
0.964
33.9
0.08
12.106