Storskogen Group Statements
ST
Storskogen Group 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
9 243
100
7 996
86.5
1 247
13.5
—
0
1 513
16.4
1 515
16.4
-268
-2.9
-246
-2.7
-28
-0.3
-542
-5.9
129
1.4
-722
-7.8
-0.428
1 687.41
8 358
100
6 703
80.2
1 655
19.8
—
0
1 322
15.8
1 177
14.1
478
5.7
-225
-2.7
-55
-0.7
198
2.4
55
0.7
116
1.4
0.069
1 687.42
8 997
100
7 146
79.4
1 851
20.6
—
0
1 437
16
1 331
14.8
520
5.8
-277
-3.08
1
0.01
244
2.7
100
1.1
104
1.2
0.062
1 687.73
8 333
100
6 726
80.7
1 607
19.3
—
0
1 213
14.6
1 118
13.4
489
5.9
-298
-3.6
1
0.01
192
2.3
21
0.3
143
1.7
0.085
1 687.72
9 462
100
7 497
79.2
1 965
20.8
—
0
1 372
14.5
1 360
14.4
605
6.4
-357
-3.8
—
0
248
2.6
133
1.4
72
0.8
0.043
1 671.2
9 213
100
7 321
79.5
1 892
20.5
—
0
1 318
14.3
1 060
11.5
832
9
-193
-2.09
-1
-0.01
638
6.9
123
1.3
460
5
0.28
1 671.2
9 836
100
7 902
80.3
1 934
19.7
—
0
1 365
13.9
1 142
11.6
792
8.1
-238
-2.4
-1
-0.01
553
5.6
137
1.4
368
3.7
0.22
1 671
8 417
100
6 783
80.6
1 634
19.4
—
0
1 235
14.7
963
11.4
671
8
-95
-1.1
-1
-0.01
575
6.8
112
1.3
437
5.2
0.26
1 670.8
9 059
100
7 182
79.3
1 877
20.7
—
0
1 291
14.3
1 196
13.2
681
7.5
-26
-0.3
—
0
655
7.2
181
2
421
4.6
0.25
1 663.6
6 938
100
5 608
80.8
1 330
19.2
—
0
1 031
14.9
860
12.4
470
6.8
-142
-2.05
—
0
328
4.7
90
1.3
210
3
0.13
1 615.4
6 039
100
4 796
79.4
1 243
20.6
—
0
972
16.1
817
13.5
426
7.1
-70
-1.2
—
0
356
5.9
105
1.7
211
3.5
0.19
1 117.6
4 744
100
3 738
78.8
1 006
21.2
—
0
619
13
556
11.7
450
9.5
-54
-1.1
—
0
396
8.3
81
1.7
290
6.1
0.19
1 524.8
3 821
100
2 974
77.8
847
22.2
—
0
581
15.2
549
14.4
298
7.8
-30
-0.8
—
0
268
7
58
1.5
187
4.9
0.12
1 524.8
2 892
100
2 284
79
608
21
—
0
407
14.1
376
13
232
8
-19
-0.7
—
0
213
7.4
42
1.5
168
5.8
0.11
1 524.8
2 580
100
2 074
80.4
506
19.6
—
0
355
13.8
287
11.1
219
8.5
-45
-1.7
—
0
174
6.7
13
0.5
155
6
0.1
1 524.8
2 176
100
1 725
79.3
451
20.7
—
0
250
11.5
245
11.3
206
9.5
-23
-1.06
—
0
183
8.4
15
0.7
157
7.2
0.1
1 524.8
2 109
100
1 669
79.1
440
20.9
—
0
278
13.2
236
11.2
204
9.7
-16
-0.8
—
0
188
8.9
46
2.2
133
6.3
0.09
1 524.8
2 068
100
1 660
80.3
408
19.7
—
0
285
13.8
263
12.7
145
7
-17
-0.8
—
0
128
6.2
26
1.3
97
4.7
0.06
1 524.8
1 820
100
1 490
81.9
330
18.1
—
0
261
14.3
241
13.2
89
4.9
-14
-0.8
1
0.05
76
4.2
24
1.3
47
2.6
0.03
1 524.8
1 665
100
1 363
81.9
302
18.1
—
0
194
11.7
188
11.3
114
6.8
-11
-0.7
—
0
103
6.2
39
2.3
61
3.7
0.04
1 524.8