Wihlborgs Fastigheter Statements
WI
Wihlborgs Fastigheter 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
1 032
100
224
21.7
808
78.3
—
0
68
6.6
68
6.6
740
71.7
-281
-27.2
—
0
459
44.5
109
10.6
350
33.9
1.138
307.43
1 040
100
281
27
759
73
—
0
64
6.2
64
6.2
695
66.8
-227
-21.8
—
0
468
45
120
11.5
348
33.5
1.132
307.43
969
100
264
27.2
705
72.8
—
0
75
7.7
73
7.5
632
65.2
-1 069
-110.3
—
0
-437
-45.1
-87
-9
-350
-36.1
-1.138
307.43
977
100
222
22.7
755
77.3
—
0
64
6.6
64
6.6
691
70.7
-1 075
-110.03
—
0
-384
-39.3
-82
-8.4
-302
-30.9
-0.982
307.43
964
100
202
21
762
79
—
0
62
6.4
62
6.4
700
72.6
-233
-24.2
—
0
467
48.4
97
10.1
370
38.4
1.204
307.43
971
100
265
27.3
706
72.7
—
0
63
6.5
63
6.5
643
66.2
-313
-32.2
—
0
330
34
75
7.7
255
26.3
0.829
307.43
888
100
247
27.8
641
72.2
—
0
64
7.2
62
7
579
65.2
-196
-22.07
—
0
383
43.1
93
10.5
290
32.7
0.944
307.32
848
100
221
26.1
627
73.9
—
0
57
6.7
57
6.7
570
67.2
4
0.5
—
0
574
67.7
125
14.7
449
52.9
1.461
307.43
804
100
190
23.6
614
76.4
—
0
59
7.3
59
7.3
555
69
371
46.1
—
0
926
115.2
193
24
733
91.2
2.384
307.43
795
100
204
25.7
591
74.3
—
0
57
7.2
57
7.2
534
67.2
494
62.1
—
0
1 028
129.3
212
26.7
816
102.6
2.654
307.43
770
100
189
24.5
581
75.5
—
0
70
9.1
67
8.7
514
66.8
1 546
200.8
—
0
2 060
267.5
392
50.9
1 668
216.6
5.426
307.43
749
100
172
23
577
77
—
0
51
6.8
51
6.8
526
70.2
264
35.2
—
0
854
114
181
24.2
673
89.9
2.189
307.43
739
100
168
22.7
571
77.3
—
0
54
7.3
54
7.3
517
70
152
20.6
—
0
669
90.5
140
18.9
529
71.6
1.721
307.43
738
100
198
26.8
540
73.2
—
0
53
7.2
53
7.2
487
66
100
13.6
—
0
587
79.5
109
14.8
478
64.8
3.11
153.71
751
100
200
26.6
551
73.4
—
0
57
7.6
51
6.8
500
66.6
367
48.9
—
0
867
115.4
173
23
694
92.4
4.516
153.66
775
100
166
21.4
609
78.6
—
0
53
6.8
53
6.8
556
71.7
255
32.9
—
0
811
104.6
-9
-1.2
820
105.8
5.335
153.71
767
100
169
22
598
78
—
0
48
6.3
48
6.3
550
71.7
-72
-9.4
—
0
478
62.3
114
14.9
364
47.5
2.368
153.71
781
100
195
25
586
75
—
0
52
6.7
52
6.7
534
68.4
-107
-13.7
—
0
427
54.7
83
10.6
344
44
2.238
153.71
765
100
206
26.9
559
73.1
—
0
61
8
54
7.1
505
66
1 259
164.6
—
0
1 764
230.6
218
28.5
1 546
202.1
10.061
153.66
743
100
160
21.5
583
78.5
—
0
50
6.7
50
6.7
533
71.7
36
4.8
—
0
569
76.6
119
16
450
60.6
2.928
153.71
757
100
165
21.8
592
78.2
—
0
49
6.5
49
6.5
543
71.7
-7
-0.9
—
0
536
70.8
-80
-10.6
616
81.4
4.007
153.71
718
100
189
26.3
529
73.7
—
0
47
6.5
47
6.5
482
67.1
-84
-11.7
—
0
398
55.4
87
12.1
311
43.3
2.023
153.71
687
100
173
25.2
514
74.8
—
0
54
7.9
54
7.9
460
67
659
95.9
—
0
1 119
162.9
185
26.9
934
136
6.078
153.66
667
100
132
19.8
535
80.2
—
0
45
6.7
45
6.7
490
73.5
166
24.9
—
0
656
98.4
110
16.5
546
81.9
3.55
153.7
662
100
137
20.7
525
79.3
—
0
45
6.8
45
6.8
480
72.5
112
16.9
—
0
592
89.4
-28
-4.2
620
93.7
4.03
153.7
668
100
180
26.9
488
73.1
—
0
43
6.4
43
6.4
445
66.6
-57
-8.5
—
0
388
58.1
85
12.7
303
45.4
1.97
153.7
632
158
474
—
49
48
426
888
-1
1 313
240
1 073
6.98
153.7
613
119
494
—
41
41
453
320
—
773
170
603
3.92
153.7
557
114
443
—
34
34
409
365
—
774
171
603
3.92
153.7
549
141
408
—
33
33
375
-4
—
371
82
289
1.88
153.7
525
117
408
—
46
42
366
1 245
—
1 611
305
1 306
8.48
154.1
511
82
429
—
35
35
394
-27
—
367
80
287
1.87
153.7
501
99
402
—
36
36
366
689
—
1 055
-126
1 181
7.68
153.7
498
120
378
—
35
35
343
-102
—
241
39
202
1.31
153.7
486
113
373
—
44
36
337
825
—
1 162
227
935
6.07
154.1
497
85
412
—
34
34
378
103
—
481
99
382
2.49
153.7
487
98
389
—
36
36
353
456
—
809
163
646
4.2
153.7
483
112
371
—
37
37
334
73
—
407
92
315
2.05
153.7
468
111
357
—
45
36
321
-42
—
279
74
205
1.33
154.1
458
79
379
—
35
35
344
-233
—
111
33
78
0.51
153.7
468
94
374
—
33
33
341
-282
—
59
20
39
0.25
153.7
511
120
391
—
32
32
359
-316
—
43
-30
73
0.47
153.7
453
111
342
—
36
36
306
-88
—
218
47
171
1.08
157.1
452
86
366
—
30
30
336
1
—
337
74
263
1.71
153.7
405
85
320
—
25
25
295
157
—
452
100
352
2.29
153.7
397
108
289
—
25
25
264
94
—
358
81
277
1.8
153.7
380
96
284
—
26
26
258
-159
—
99
-279
378
2.459
153.7