FPILIM.CO | Formuepleje LimiTTellus Annual & Quarterly

Annual Income Statements

(In DKK)

Breakdown	2013
Revenue	116.55 Thousand
Cost of Revenue	-
Gross Profit	116.55 Thousand
Operating Expenses	9309.00
Selling, General and Administrative Expenses	9309.00
Research and Development Expenses	-
Other Expenses	-
Cost and Expenses	9309.00
Operating Income	107.24 Thousand
Interest Expense	-
Income Tax Expense	1009.00
Earnings before Tax	107.24 Thousand
Net Income	106.23 Thousand
Earnings Per Share Basic	27.62
Earnings Per Share Diluted	27.61
Weighted Average Shares Outstanding	3847.00
Weighted Average Shares Outstanding (Diluted)	3847.40
Gross Margin	1.00
EBIT Margin	-
Profit Margin	0.91
EBITDA	-
Earnings Before Tax Margin	0.92

Breakdown	2013 Q4	2013 Q3	2012 FY	2013 Q2	2013 Q1
Revenue	26.05 Thousand	26.05 Thousand	116.55 Thousand	37.57 Thousand	37.57 Thousand
Cost of Revenue	-	-	-	-	-
Gross Profit	26.05 Thousand	26.05 Thousand	116.55 Thousand	37.57 Thousand	37.57 Thousand
Operating Expenses	2100.00	2100.00	9309.00	3354.50	3354.50
Selling, General and Administrative Expenses	1050.00	1050.00	-	3354.50	3354.50
Research and Development Expenses	-	-	-	-	-
Other Expenses	-	-	-	-	-
Cost and Expenses	2100.00	2100.00	9309.00	3354.50	3354.50
Operating Income	25 Thousand	25 Thousand	107.24 Thousand	34.22 Thousand	34.22 Thousand
Interest Expense	-	-	-	-	-
Income Tax Expense	300.00	300.00	1009.00	254.50	254.50
Earnings before Tax	23.95 Thousand	23.95 Thousand	107.24 Thousand	34.22 Thousand	34.22 Thousand
Net Income	23.65 Thousand	23.65 Thousand	106.23 Thousand	33.96 Thousand	33.96 Thousand
Earnings Per Share Basic	6.91	6.91	-	8.68	8.68
Earnings Per Share Diluted	6.90	6.90	-	8.68	8.68
Weighted Average Shares Outstanding	3425.00	3425.00	3847.00	3912.00	3912.00
Weighted Average Shares Outstanding (Diluted)	3425.95	3425.95	3847.40	3912.34	3912.34
Gross Margin	1.00	1.00	1.00	1.00	1.00
EBIT Margin	-0.04	-0.04	-	-	-
Profit Margin	0.91	0.91	0.91	0.90	0.90
EBITDA	-1050.00	-1050.00	-	-	-
Earnings Before Tax Margin	0.96	0.96	0.92	0.91	0.91