Lagercrantz Group Statements
LA
Lagercrantz 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
2 253
100
1 380
61.3
873
38.7
—
0
539
23.9
537
23.8
336
14.9
-34
-1.5
—
0
302
13.4
80
3.6
222
9.9
1.076
206.41
2 159
100
1 311
60.7
848
39.3
—
0
533
24.7
506
23.4
342
15.9
-45
-2.08
1
0
298
13.8
58
2.7
240
11.1
1.163
206.3
2 054
100
1 249
60.8
805
39.2
—
0
496
24.1
495
24.1
310
15.1
-26
-1.3
—
0
284
13.8
59
2.9
225
11
1.091
206.18
1 871
100
1 127
60.2
744
39.8
—
0
461
24.6
454
24.3
290
15.5
-32
-1.7
—
0
258
13.8
54
2.9
204
10.9
0.989
206.35
2 045
100
1 244
60.8
801
39.2
—
0
494
24.2
485
23.7
316
15.5
-37
-1.8
-2
-0.1
277
13.5
68
3.3
209
10.2
1.012
206.44
2 040
100
1 254
61.5
786
38.5
—
0
485
23.8
483
23.7
303
14.9
-32
-1.6
-32
-1.6
271
13.3
59
2.9
212
10.4
1.028
206.31
1 941
100
1 216
62.6
725
37.4
—
0
435
22.4
440
22.7
285
14.7
-34
-1.8
—
0
251
12.9
52
2.7
199
10.3
0.972
204.66
1 668
100
1 041
62.4
627
37.6
—
0
388
23.3
387
23.2
240
14.4
-26
-1.6
—
0
214
12.8
46
2.8
168
10.1
0.823
204.08
1 597
100
995
62.3
602
37.7
—
0
377
23.6
368
23
234
14.7
-2
-0.1
—
0
232
14.5
53
3.3
179
11.2
0.878
203.96
1 575
100
977
62
598
38
—
0
369
23.4
364
23.1
234
14.9
-20
-1.3
—
0
214
13.6
45
2.9
169
10.7
0.828
204.16
1 405
100
866
61.6
539
38.4
—
0
347
24.7
341
24.3
198
14.1
-7
-0.5
—
0
191
13.6
43
3.1
148
10.5
0.725
204.25
1 201
100
750
62.4
451
37.6
—
0
295
24.6
287
23.9
164
13.7
-8
-0.7
—
0
156
13
40
3.3
116
9.7
0.567
204.61
1 301
100
796
61.2
505
38.8
—
0
319
24.5
320
24.6
185
14.2
-5
-0.4
—
0
180
13.8
41
3.2
139
10.7
0.681
204.21
1 118
100
687
61.4
431
38.6
—
0
272
24.3
262
23.4
169
15.1
3
0.3
-6
-0.5
166
14.8
40
3.6
126
11.3
0.62
204.13
1 078
100
653
60.6
425
39.4
—
0
279
25.9
278
25.8
147
13.6
-8
-0.7
—
0
139
12.9
28
2.6
111
10.3
0.545
203.84
918
100
574
62.5
344
37.5
—
0
245
26.7
233
25.4
111
12.1
-7
-0.8
—
0
104
11.3
23
2.5
81
8.8
0.397
203.9
977
100
599
61.3
378
38.7
—
0
274
28
275
28.1
103
10.5
-10
-1.02
—
0
93
9.5
23
2.4
70
7.2
0.344
203.53
1 112
100
700
62.9
412
37.1
—
0
295
26.5
281
25.3
131
11.8
-5
-0.4
—
0
126
11.3
25
2.2
101
9.1
0.496
203.82
1 099
100
672
61.1
427
38.9
—
0
297
27
292
26.6
135
12.3
-6
-0.5
—
0
129
11.7
24
2.2
105
9.6
0.516
203.63
954
100
605
63.4
349
36.6
—
0
250
26.2
243
25.5
106
11.1
-6
-0.6
—
0
100
10.5
22
2.3
78
8.2
0.383
203.91
1 015
100
641
63.2
374
36.8
—
0
268
26.4
263
25.9
111
10.9
-6
-0.6
—
0
105
10.3
23
2.3
82
8.1
0.403
203.71