Отчётность Broedrene Hartmann
HA
Broedrene Hartmann Финансовые результаты
млрд
млн
DKK (кроме Прибыли на акцию)
Показатель
Выручка
Себестоимость
Валовая прибыль
Исследования и разработка
Коммерческие и администр. расходы
Операционные расходы итого
Операционная прибыль
Проценты уплаченные
Прочие доходы
Прибыль до налогообложения
Расходы по налогу на прибыль
Прибыль за период
Разводненная прибыль на акцию
Акций в обращении после разводнения
804.2
100
557.6
69.3
246.6
30.7
—
0
139.9
17.4
139.1
17.3
107.5
13.4
-4.3
-0.5
-14.8
-1.8
88.4
11
30.9
3.8
6.9
0.9
1
6.9
913.1
100
609.1
66.7
304
33.3
—
0
154
16.9
151.1
16.5
152.9
16.7
-9.2
-1.008
-11.9
-1.3
131.8
14.4
41.6
4.6
94.4
10.3
13.7
6.891
943.1
100
638.5
67.7
304.6
32.3
—
0
161.6
17.1
158.6
16.8
146
15.5
-22.2
-2.4
-37.7
-4
8.6
0.9
18.9
2
-32.7
-3.5
-5.53
5.91
860.7
100
712.4
82.8
148.3
17.2
—
0
142.1
16.5
136.9
15.9
11.4
1.3
-12.3
-1.4
2.8
0.3
45.8
5.3
20.4
2.4
29.4
3.4
4.29
6.837
793.8
100
604.1
76.1
189.7
23.9
—
0
143.9
18.1
143.9
18.1
45.8
5.8
-9.9
-1.2
0.8
0.1
36.7
4.6
15.3
1.9
-52.5
-6.6
-7.59
6.908
752.5
100
580.1
77.1
172.4
22.9
—
0
138.1
18.4
138.1
18.4
34.3
4.6
-0.1
-0.01
7.1
0.9
41.3
5.5
16.5
2.2
26
3.5
3.74
6.941
681
100
568.4
83.5
112.6
16.5
—
0
134.5
19.8
134.5
19.8
-21.9
-3.2
-9.9
-1.5
2.5
0.4
-145.2
-21.3
-36.2
-5.3
-107.8
-15.8
-15.67
6.877
609.1
100
485.7
79.7
123.4
20.3
—
0
114.1
18.7
114.1
18.7
9.3
1.5
-1.7
-0.3
-1.8
-0.3
5.8
1
4.5
0.7
0.6
0.1
0.1
6
639.2
100
459
71.8
180.2
28.2
—
0
112.5
17.6
112.5
17.6
67.7
10.6
9.1
1.4
-2.3
-0.4
74.5
11.7
20.2
3.2
53.9
8.4
7.79
6.91
749.7
100
458.7
61.2
291
38.8
—
0
115.6
15.4
115.6
15.4
175.4
23.4
-2.9
-0.4
-2.5
-0.3
170
22.7
42.3
5.6
127.7
17
18.5
6.903
634.7
100
412.2
64.9
222.5
35.1
—
0
128.7
20.3
128.7
20.3
93.8
14.8
-3.4
-0.5
-1.7
-0.3
83
13.1
14.7
2.3
68.3
10.8
9.877
6.915
607.9
100
405.8
66.8
202.1
33.2
—
0
107.7
17.7
107.7
17.7
94.4
15.5
-16.9
-2.8
-1.7
-0.3
74.8
12.3
17
2.8
57.8
9.5
8.359
6.915
662
100
414.4
62.6
247.6
37.4
—
0
114.6
17.3
114.6
17.3
133
20.1
-8.4
-1.3
-1.5
-0.2
121.2
18.3
30.9
4.7
90.3
13.6
13.1
6.893
662.8
100
425
64.1
237.8
35.9
—
0
121.6
18.3
121.6
18.3
116.2
17.5
-29.4
-4.4
-2.1
-0.3
80
12.1
22.5
3.4
57.5
8.7
8.3
6.928
615.4
100
425.5
69.1
189.9
30.9
—
0
118.6
19.3
118.6
19.3
71.3
11.6
-4
-0.6
-2.7
-0.4
64.6
10.5
4.2
0.7
60.4
9.8
8.811
6.855
591.3
100
408.4
69.1
182.9
30.9
—
0
106.9
18.1
106.9
18.1
76
12.9
-16.1
-2.7
1.3
0.2
61.2
10.4
16.7
2.8
44.5
7.5
6.393
6.961
553.4
100
398.8
72.1
154.6
27.9
—
0
110.1
19.9
110.1
19.9
44.5
8
-7.4
-1.3
0.5
0.09
37.6
6.8
12.1
2.2
25.5
4.6
3.7
6.892
596.3
100
420.5
70.5
175.8
29.5
—
0
117.4
19.7
117.4
19.7
58.4
9.8
-5.6
-0.9
-0.9
-0.2
51.9
8.7
15.1
2.5
36.8
6.2
5.3
6.943
588.4
100
420.3
71.4
168.1
28.6
—
0
118.8
20.2
118.8
20.2
49.3
8.4
-0.3
-0.05
0.7
0.1
46.9
8
13.8
2.3
33.1
5.6
4.803
6.891
452.7
100
349.7
77.2
103
22.8
—
0
89.7
19.8
89.7
19.8
13.3
2.9
-10.1
-2.2
3.3
0.7
-2
-0.4
2.7
0.6
-4.7
-1.04
-0.7
6.714
542.3
100
377.6
69.6
164.7
30.4
—
0
104.3
19.2
104.3
19.2
60.4
11.1
-30.1
-5.6
-0.3
-0.06
14.2
2.6
4.1
0.8
10.1
1.9
1.5
6.7
623.7
100
421.9
67.6
201.8
32.4
—
0
110.3
17.7
110.3
17.7
91.5
14.7
-8.2
-1.3
-0.9
-0.1
76.8
12.3
19.2
3.1
57.6
9.2
8.34
6.9
564.1
100
396.3
70.3
167.8
29.7
—
0
94.3
16.7
94.3
16.7
73.5
13
-9
-1.6
—
0
50.6
9
21.2
3.8
29.4
5.2
4.25
6.9
556.6
100
382.8
68.8
173.8
31.2
—
0
104.9
18.8
104.9
18.8
68.9
12.4
-11.6
-2.08
—
0
57.3
10.3
9
1.6
48.3
8.7
6.98
6.9
514.3
100
375.7
73.1
138.6
26.9
—
0
106.8
20.8
106.7
20.7
31.9
6.2
-30.1
-5.9
-0.1
-0.02
1.8
0.3
0.5
0.1
1.3
0.3
0.2
6.5
572.3
100
396.1
69.2
176.2
30.8
—
0
115.2
20.1
115.2
20.1
61
10.7
-2.9
-0.5
—
0
58.1
10.2
15.1
2.6
43
7.5
6.23
6.9
522.8
100
364.9
69.8
157.9
30.2
—
0
99
18.9
99.2
19
58.7
11.2
-11.6
-2.2
0.2
0.04
47.1
9
3
0.6
44.1
8.4
6.38
6.9
481.9
100
329.1
68.3
152.8
31.7
—
0
106.2
22
106.1
22
46.7
9.7
-0.6
-0.1
-0.1
-0.02
46.1
9.6
11.5
2.4
34.6
7.2
5
6.9
537
100
373
69.5
164
30.5
—
0
101.3
18.9
101.5
18.9
62.5
11.6
-4.5
-0.8
-0.1
-0.02
58
10.8
14.6
2.7
43.4
8.1
6.3
6.9
554.4
100
361.3
65.2
193.1
34.8
—
0
112.8
20.3
112.8
20.3
80.3
14.5
-10.2
-1.8
—
0
70.1
12.6
17.5
3.2
52.6
9.5
7.62
6.9
563.6
100
372.2
66
191.4
34
—
0
113.3
20.1
113.2
20.1
78.2
13.9
1
0.2
0.1
0.02
76
13.5
-5.3
-0.9
81.3
14.4
11.78
6.9
508.4
100
345.9
68
162.5
32
—
0
111.4
21.9
110.7
21.8
51.8
10.2
-12.7
-2.5
-0.7
-0.1
-44.6
-8.8
-9.2
-1.8
-35.4
-7
-5.12
6.9
480.5
100
331.8
69.1
148.7
30.9
—
0
106.5
22.2
106.6
22.2
42.1
8.8
-17.8
-3.7
—
0
10.8
2.2
1.9
0.4
8.9
1.9
1.29
6.9
580.9
100
396.7
68.3
184.2
31.7
—
0
122.6
21.1
122.5
21.1
61.7
10.6
6.9
1.2
-0.1
-0.02
68.6
11.8
12.4
2.1
56.2
9.7
8.13
6.9
477.6
100
313.6
65.7
164
34.3
—
0
89.5
18.7
88.8
18.6
75.2
15.7
-5.6
-1.2
-0.7
-0.1
62.7
13.1
9.6
2
53.1
11.1
7.68
6.9
373.4
100
265.2
71
108.2
29
—
0
82.7
22.1
82.3
22
25.9
6.9
-2.1
-0.6
-0.6
-0.2
23.8
6.4
3.3
0.9
20.5
5.5
2.96
6.9
350.5
100
248.3
70.8
102.2
29.2
—
0
85.8
24.5
84.9
24.2
17.3
4.9
-4.3
-1.2
-0.9
-0.3
13
3.7
1.9
0.5
11.1
3.2
1.7
6.5
413.1
100
277.5
67.2
135.6
32.8
—
0
91.7
22.2
91.1
22.1
44.5
10.8
-4.8
-1.2
-0.6
-0.1
39.7
9.6
5.5
1.3
34.2
8.3
4.95
6.9
410
100
272.4
66.4
137.6
33.6
—
0
93.9
22.9
93.1
22.7
44.5
10.9
-2.4
-0.6
-0.8
-0.2
42
10.2
4.5
1.1
37.5
9.1
5.42
6.9
376
100
260.3
69.2
115.7
30.8
—
0
77.2
20.5
76.4
20.3
39.3
10.5
-4.4
-1.2
-0.8
-0.2
34.9
9.3
3.1
0.8
31.8
8.5
4.6
6.9