Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

NNIT Fund Information / Factsheet 2026

Feb 5, 2026

Preview isn't available for this file type.

Download source file

Factsheet

Unnamed: 0 Not restated Not restated.1 Not restated.2 Not restated.3 Not restated.4 Not restated.5 Not restated.6 Not restated.7 Restated Restated.1 Restated.2 Restated.3 Restated.4 Restated.5 Restated.6 Restated.7
NNIT, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 356.18796 367.753707 380.471089 396.015005 412.650917 424.112393 452.611332 438.476095 463.5 474 444.7 469.2 464.1 462.2 431.3 430
Production cost 260.210131 273.695748 251.841506 294.48989 302.470922 320.986656 328.995475 330.540603 337.7 353.2 329.7 351.8 344.3 353.5 318.8 324
Gross profit 95.977829 94.057959 128.629583 101.525115 110.179995 103.125737 123.615857 107.935492 125.8 120.8 115.0 117.4 119.8 108.7 112.5 106
Gross margin 0.269458 0.255763 0.33808 0.256367 0.267005 0.243157 0.273117 0.24616 0.271413 0.254852 0.258601 0.250213 0.258134 0.23518 0.260839 0.246512
Regional overhead cost 47.758134 45.142512 52.383577 45.1008 39.643673 43.5 43.774813 30.441185 47.6 45.7 44.9 41.4 45.3 33.6 34.1 41.9
Regional operating profit 48.219695 48.915448 76.246007 56.424315 70.536322 59.625737 79.841044 77.494307 78.2 75.1 70.1 76.0 74.5 75.1 78.4 64.1
Regional operating profit margin 0.135377 0.133011 0.200399 0.14248 0.170935 0.140589 0.176401 0.176736 0.168716 0.158439 0.157634 0.161978 0.160526 0.162484 0.181776 0.14907
Corporate cost 64.297369 66.680522 73.268103 32.42517 50.529078 34.523344 53.363227 33.4 54.2 43.1 52.5 31.7 56.5 52.2 43.2 46
Group operating profit before special items -16.077674 -17.765074 2.977904 23.999145 20.007244 25.102393 26.477817 44.094307 24.0 32.0 17.6 44.3 18.0 22.9 35.2 18.1
Group operating profit margin before special items -0.045138 -0.048307 0.007827 0.060602 0.048516 0.059135 0.058484 0.100962 0.05178 0.067511 0.039577 0.094416 0.038785 0.049546 0.081614 0.042093
Special items 47 57 51 123 14 30 16 9 -11.3 15.2 9.4 55.7 25.3 20.3 7.9 29.8
Group operating profit incl. special items -63.077674 -74.765074 -48.022096 -99.000855 6.007244 -4.897607 10.477817 35.094307 35.187142 16.782517 8.129543 -12.4 -7.3 2.665534 27.7 -11.865077
Group operating profit margin incl. special items -0.177091 -0.203302 -0.126217 -0.249993 0.014558 -0.011548 0.02315 0.080037 0.07593 0.035409 0.018281 -0.026 -0.016 0.005768 0.064 -0.027598
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region Europe, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 111.632401 119.071408 122.193022 115.396206 112.378413 119.188992 125.379107 108.546672 175.8 185.3 167.5 170.6 168.5 160.5 148 151.7
Production cost 83.480591 89.968424 88.33335 103.044248 84.322978 93.083778 87.633363 65.259933 132.8 141.5 137.2 130.9 128.2 126.4 115.7 115.9
Gross profit 28.151811 29.102984 33.859671 12.351958 28.055435 26.105214 37.745744 43.28674 43 43.8 30.3 39.7 40.3 34.1 32.3 35.8
Gross margin 0.252183 0.244416 0.2771 0.10704 0.249651 0.219024 0.301053 0.398785 0.244596 0.236373 0.180896 0.232708 0.239169 0.212461 0.218243 0.235992
Regional overhead cost 16.969449 14.476749 14.763086 16.858632 11.893102 13.840909 15.684274 15.345674 15.4 14.4 12.8 14.4 17 8.1 10.6 9.9
Regional operating profit 11.182361 14.626236 19.096585 -4.506674 16.162333 12.264305 22.06147 27.941066 27.6 29.4 17.5 25.3 23.3 26.0 21.7 25.9
Regional operating profit margin 0.100171 0.122836 0.156282 -0.039054 0.143821 0.102898 0.175958 0.257411 0.156997 0.158662 0.104478 0.1483 0.138279 0.161994 0.146622 0.170732
Corporate cost 20.067617 20.811415 22.86744 10.120102 15.222719 10.039896 14.955433 6 16.1 14 18.4 12.4 21.1 18.9 15.4 16.2
Group operating profit before special items -8.885256 -6.185179 -3.770855 -14.626776 0.939614 2.224409 7.106037 21.941066 11.5 15.4 -0.9 12.9 2.2 7.1 6.3 9.7
Group operating profit margin before special items -0.079594 -0.051945 -0.03086 -0.126753 0.008361 0.018663 0.056676 0.202135 0.065415 0.083108 -0.005373 0.075615 0.013056 0.044237 0.042568 0.063942
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region US, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 70.841057 75.852548 81.871224 83.294871 98.795076 102.974713 93.710504 91.134011 92.9 88.1 85.4 79.7 87 89.2 82.7 53.8
Production cost 50.981548 55.5954 52.960126 53.937932 67.893133 65.595229 57.668915 60.717764 57.4 60.9 52.1 36.7 50.1 59.6 53 37.2
Gross profit 19.859508 20.257147 28.911098 29.356939 30.901943 37.379484 36.04159 30.416247 35.5 27.2 33.3 43 36.9 29.6 29.7 16.6
Gross margin 0.280339 0.26706 0.353129 0.352446 0.312788 0.362997 0.384606 0.333753 0.382131 0.30874 0.38993 0.539523 0.424138 0.331839 0.359129 0.30855
Regional overhead cost 14.121268 14.926561 16.455114 12.727562 13.875286 13.840909 16.108056 10.730458 17.9 14.1 17.4 16.3 10.5 10.2 8.9 12.5
Regional operating profit 5.73824 5.330587 12.455984 16.629377 17.026657 23.538575 19.933534 19.685789 17.6 13.1 15.9 26.7 26.4 19.4 20.8 4.1
Regional operating profit margin 0.081002 0.070276 0.152141 0.199645 0.172343 0.228586 0.212714 0.216009 0.189451 0.148695 0.186183 0.335006 0.303448 0.217489 0.251511 0.076208
Corporate cost 13.364028 13.859359 15.22857 6.739481 11.028696 7.852384 11.992874 7.3 11.8 9.4 10.3 2.2 10.4 9.7 8 8
Group operating profit before special items -7.625788 -8.528773 -2.772585 9.889896 5.997962 15.686191 7.94066 12.385789 5.8 3.7 5.6 24.5 16.0 9.7 12.8 -3.9
Group operating profit margin before special items -0.107646 -0.112439 -0.033865 0.118734 0.060711 0.152331 0.084736 0.135907 0.062433 0.041998 0.065574 0.307403 0.183908 0.108744 0.154776 -0.072491
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region Asia, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 32.450272 36.974506 43.531201 43.677552 37.831044 36.112299 37.403602 32.483121 31.9 37.3 35.9 44.3 37 37.9 41.8 36.1
Production cost 30.976722 31.593386 32.669175 38.437706 36.0695 34.997515 33.228388 30.537668 28.4 26.7 28.4 39.9 30.2 31.2 33 27.6
Gross profit 1.473551 5.38112 10.862026 5.239845 1.761544 1.114784 4.175214 1.945453 3.5 10.6 7.5 4.4 6.8 6.7 8.8 8.5
Gross margin 0.04541 0.145536 0.249523 0.119967 0.046563 0.03087 0.111626 0.059891 0.109718 0.284182 0.208914 0.099323 0.183784 0.176781 0.210526 0.235457
Regional overhead cost 2.763477 2.562828 2.277666 4.219538 2.973275 3.954545 3.105992 2.921752 5.2 5.7 4.5 2.6 3.9 4 3.7 3.4
Regional operating profit -1.289926 2.818292 8.58436 1.020307 -1.211731 -2.839761 1.069223 -0.9763 -1.7 4.9 3 1.8 2.9 2.7 5.1 5.1
Regional operating profit margin -0.039751 0.076223 0.1972 0.02336 -0.03203 -0.078637 0.028586 -0.030056 -0.053292 0.131367 0.083565 0.040632 0.078378 0.07124 0.12201 0.141274
Corporate cost 6.712168 6.960952 7.648647 3.384947 5.258194 3.448636 4.908424 0.4 4 3.5 4 2.9 4.7 4.4 3.8 3.9
Group operating profit before special items -8.002094 -4.14266 0.935714 -2.36464 -6.469925 -6.288397 -3.839202 -1.3763 -5.7 1.4 -1 -1.1 -1.8 -1.7 1.3 1.2
Group operating profit margin before special items -0.246596 -0.112041 0.021495 -0.054139 -0.171022 -0.174134 -0.102643 -0.04237 -0.178683 0.037534 -0.027855 -0.024831 -0.048649 -0.044855 0.0311 0.033241
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region DK, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 141.264229 135.855245 132.875643 153.646376 163.646384 165.836389 196.118118 206.312291 162.9 163.3 155.9 174.6 171.6 174.6 158.8 188.4
Production cost 94.77127 96.538537 77.878855 99.070003 114.185311 127.310134 150.46481 174.025238 119.1 124.1 112 144.3 135.8 136.3 117.1 143.3
Gross profit 46.49296 39.316708 54.996787 54.576373 49.461073 38.526254 45.653309 32.287053 43.8 39.2 43.9 30.3 35.8 38.3 41.7 45.1
Gross margin 0.329121 0.289401 0.413897 0.355208 0.302244 0.232315 0.232785 0.156496 0.268877 0.240049 0.281591 0.17354 0.208625 0.219359 0.262594 0.239384
Regional overhead cost 13.90394 13.176374 18.88771 11.295068 10.90201 11.863636 8.876492 1.443301 9.1 11.5 10.2 8.1 13.9 11.3 10.9 16.1
Regional operating profit 32.58902 26.140333 36.109077 43.281305 38.559063 26.662618 36.776817 30.843752 34.7 27.7 33.7 22.2 21.9 27.0 30.8 29.0
Regional operating profit margin 0.230695 0.192413 0.271751 0.281694 0.235624 0.160777 0.187524 0.1495 0.213014 0.169626 0.216164 0.127148 0.127622 0.154639 0.193955 0.153928
Corporate cost 24.153555 25.048796 27.523446 12.180641 19.019469 13.182429 21.506496 19 22.3 16.2 19.8 14.2 20.3 19.2 16 17.9
Group operating profit before special items 8.435465 1.091537 8.585631 31.100664 19.539594 13.480189 15.27032 11.843752 12.4 11.5 13.9 8.0 1.6 7.8 14.8 11.1
Group operating profit margin before special items 0.059714 0.008035 0.064614 0.202417 0.119401 0.081286 0.077863 0.057407 0.07612 0.070423 0.08916 0.045819 0.009324 0.044674 0.093199 0.058917

Factsheet_before restatement

Unnamed: 0 Unnamed: 1 Unnamed: 2 Unnamed: 3 Unnamed: 4 Unnamed: 5 Unnamed: 6 Unnamed: 7 Unnamed: 8 Unnamed: 9 Unnamed: 10 Unnamed: 11 Unnamed: 12 Unnamed: 13 Unnamed: 14 Unnamed: 15 Unnamed: 16
NaN Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated Not restated
NNIT, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 356.18796 367.753707 380.471089 396.015005 412.650917 424.112393 452.611332 438.476095 463.35 473.95 444.65 469.55 464.1 462.160891 431.6 430
Production cost 260.210131 273.695748 251.841506 294.48989 302.470922 320.986656 328.995475 330.540603 337.7 353.2 329.7 351.8 344.3 353.5 318.8 324
Gross profit 95.977829 94.057959 128.629583 101.525115 110.179995 103.125737 123.615857 107.935492 125.8 120.8 115.0 117.4 119.8 108.7 112.5 106
Gross margin 0.269458 0.255763 0.33808 0.256367 0.267005 0.243157 0.273117 0.24616 0.271413 0.254852 0.258601 0.250213 0.258134 0.23518 0.260839 0.246512
Regional overhead cost 47.758134 45.142512 52.383577 45.1008 39.643673 43.5 43.774813 30.441185 47.6 45.7 44.9 41.4 45.3 33.6 34.1 41.9
Regional operating profit 48.219695 48.915448 76.246007 56.424315 70.536322 59.625737 79.841044 77.494307 78.2 75.1 70.1 76.0 74.5 75.1 78.4 64.1
Regional operating profit margin 0.135377 0.133011 0.200399 0.14248 0.170935 0.140589 0.176401 0.176736 0.168716 0.158439 0.157634 0.161978 0.160526 0.162484 0.181776 0.14907
Corporate cost 64.297369 66.680522 73.268103 32.42517 50.529078 34.523344 53.363227 33.4 54.2 43.1 52.5 31.7 56.5 52.2 43.2 46
Group operating profit before special items -16.077674 -17.765074 2.977904 23.999145 20.007244 25.102393 26.477817 44.094307 24.0 32.0 17.6 44.3 18.0 22.9 35.2 18.1
Group operating profit margin before special items -0.045138 -0.048307 0.007827 0.060602 0.048516 0.059135 0.058484 0.100962 0.05178 0.067511 0.039577 0.094416 0.038785 0.049546 0.081614 0.042093
Special items 47 57 51 123 14 30 16 9 -11.3 15.2 9.4 55.7 25.3 20.3 7.9 29.8
Group operating profit incl. special items -63.077674 -74.765074 -48.022096 -99.000855 6.007244 -4.897607 10.477817 35.094307 35.187142 16.782517 8.129543 -12.4 -7.3 2.665534 27.7 -11.865077
Group operating profit margin incl. special items -0.177091 -0.203302 -0.126217 -0.249993 0.014558 -0.011548 0.02315 0.080037 0.07593 0.035409 0.018281 -0.026 -0.016 0.005768 0.064 -0.027598
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region Europe, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 111.632401 119.071408 122.193022 115.396206 112.378413 119.188992 125.379107 108.546672 126.398564 135.025106 126.712528 124.2 119.3 116.385621 104.98472 108.850551
Production cost 83.480591 89.968424 88.33335 103.044248 84.322978 93.083778 87.633363 65.259933 97.217986 101.190712 101.462632 91.6 92.3 90.790209 84.110965 83.124916
Gross profit 28.151811 29.102984 33.859671 12.351958 28.055435 26.105214 37.745744 43.28674 29.180578 33.834394 25.249896 32.6 27 25.595413 20.873755 25.725635
Gross margin 0.252183 0.244416 0.2771 0.10704 0.249651 0.219024 0.301053 0.398785 0.230862 0.250579 0.199269 0.26248 0.227 0.219919 0.198827 0.236339
Regional overhead cost 16.969449 14.476749 14.763086 16.858632 11.893102 13.840909 15.684274 15.345674 15.001921 13.805502 12.256651 13.2 15.1 6.020623 8.721618 8.052974
Regional operating profit 11.182361 14.626236 19.096585 -4.506674 16.162333 12.264305 22.06147 27.941066 14.178657 20.028892 12.993246 19.4 11.9 19.574789 12.152137 17.672661
Regional operating profit margin 0.100171 0.122836 0.156282 -0.039054 0.143821 0.102898 0.175958 0.257411 0.112174 0.148335 0.102541 0.155991 0.1 0.168189 0.115751 0.162357
Corporate cost 20.067617 20.811415 22.86744 10.120102 15.222719 10.039896 14.955433 6 12.537044 11.200416 14.318562 9.3 15.4 13.798283 11.028139 11.560858
Group operating profit before special items -8.885256 -6.185179 -3.770855 -14.626776 0.939614 2.224409 7.106037 21.941066 1.641613 8.828477 -1.325317 10.1 -3.5 5.572094 1.123998 6.111803
Group operating profit margin before special items -0.079594 -0.051945 -0.03086 -0.126753 0.008361 0.018663 0.056676 0.202135 0.012988 0.065384 -0.010459 0.08132 -0.029 0.047876 0.010706 0.056149
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region US, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 70.841057 75.852548 81.871224 83.294871 98.795076 102.974713 93.710504 91.134011 92.9 88.1 85.4 79.7 87 89.2 82.7 53.8
Production cost 50.981548 55.5954 52.960126 53.937932 67.893133 65.595229 57.668915 60.717764 57.4 60.9 52.1 36.7 50.1 59.6 53 37.2
Gross profit 19.859508 20.257147 28.911098 29.356939 30.901943 37.379484 36.04159 30.416247 35.5 27.2 33.3 43 36.9 29.6 29.7 16.6
Gross margin 0.280339 0.26706 0.353129 0.352446 0.312788 0.362997 0.384606 0.333753 0.382131 0.30874 0.38993 0.539523 0.424138 0.331839 0.359129 0.30855
Regional overhead cost 14.121268 14.926561 16.455114 12.727562 13.875286 13.840909 16.108056 10.730458 17.9 14.1 17.4 16.3 10.5 10.2 8.9 12.5
Regional operating profit 5.73824 5.330587 12.455984 16.629377 17.026657 23.538575 19.933534 19.685789 17.6 13.1 15.9 26.7 26.4 19.4 20.8 4.1
Regional operating profit margin 0.081002 0.070276 0.152141 0.199645 0.172343 0.228586 0.212714 0.216009 0.189451 0.148695 0.186183 0.335006 0.303448 0.217489 0.251511 0.076208
Corporate cost 13.364028 13.859359 15.22857 6.739481 11.028696 7.852384 11.992874 7.3 11.8 9.4 10.3 2.2 10.4 9.7 8 8
Group operating profit before special items -7.625788 -8.528773 -2.772585 9.889896 5.997962 15.686191 7.94066 12.385789 5.8 3.7 5.6 24.5 16.0 9.7 12.8 -3.9
Group operating profit margin before special items -0.107646 -0.112439 -0.033865 0.118734 0.060711 0.152331 0.084736 0.135907 0.062433 0.041998 0.065574 0.307403 0.183908 0.108744 0.154776 -0.072491
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region Asia, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 32.450272 36.974506 43.531201 43.677552 37.831044 36.112299 37.403602 32.483121 31.9 37.3 35.9 44.3 37 37.9 41.8 36.1
Production cost 30.976722 31.593386 32.669175 38.437706 36.0695 34.997515 33.228388 30.537668 28.4 26.7 28.4 39.9 30.2 31.2 33 27.6
Gross profit 1.473551 5.38112 10.862026 5.239845 1.761544 1.114784 4.175214 1.945453 3.5 10.6 7.5 4.4 6.8 6.7 8.8 8.5
Gross margin 0.04541 0.145536 0.249523 0.119967 0.046563 0.03087 0.111626 0.059891 0.109718 0.284182 0.208914 0.099323 0.183784 0.176781 0.210526 0.235457
Regional overhead cost 2.763477 2.562828 2.277666 4.219538 2.973275 3.954545 3.105992 2.921752 5.2 5.7 4.5 2.6 3.9 4 3.7 3.4
Regional operating profit -1.289926 2.818292 8.58436 1.020307 -1.211731 -2.839761 1.069223 -0.9763 -1.7 4.9 3 1.8 2.9 2.7 5.1 5.1
Regional operating profit margin -0.039751 0.076223 0.1972 0.02336 -0.03203 -0.078637 0.028586 -0.030056 -0.053292 0.131367 0.083565 0.040632 0.078378 0.07124 0.12201 0.141274
Corporate cost 6.712168 6.960952 7.648647 3.384947 5.258194 3.448636 4.908424 0.4 4 3.5 4 2.9 4.7 4.4 3.8 3.9
Group operating profit before special items -8.002094 -4.14266 0.935714 -2.36464 -6.469925 -6.288397 -3.839202 -1.3763 -5.7 1.4 -1 -1.1 -1.8 -1.7 1.3 1.2
Group operating profit margin before special items -0.246596 -0.112041 0.021495 -0.054139 -0.171022 -0.174134 -0.102643 -0.04237 -0.178683 0.037534 -0.027855 -0.024831 -0.048649 -0.044855 0.0311 0.033241
NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN NaN
Region DK, DKKm Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Q2 23 Q3 23 Q4 23 Q1 24 Q2 24 Q3 24 Q4 24 Q1 25 Q2 25 Q3 25 Q4 25
Revenue 141.264229 135.855245 132.875643 153.646376 163.646384 165.836389 196.118118 206.312291 212.281964 213.555471 196.691287 221.35 220.8 218.685093 202.124933 231.204243
Production cost 94.77127 96.538537 77.878855 99.070003 114.185311 127.310134 150.46481 174.025238 154.712797 164.446543 147.816156 183.8 171.7 171.915799 148.390093 176.144184
Gross profit 46.49296 39.316708 54.996787 54.576373 49.461073 38.526254 45.653309 32.287053 57.569167 49.108928 48.875132 37.6 49.1 46.769293 53.73484 55.060059
Gross margin 0.329121 0.289401 0.413897 0.355208 0.302244 0.232315 0.232785 0.156496 0.271192 0.229959 0.248487 0.169828 0.222 0.213866 0.26585 0.238145
Regional overhead cost 13.90394 13.176374 18.88771 11.295068 10.90201 11.863636 8.876492 1.443301 9.573506 12.056578 10.788942 9.3 15.8 13.392529 12.772332 17.968949
Regional operating profit 32.58902 26.140333 36.109077 43.281305 38.559063 26.662618 36.776817 30.843752 47.995661 37.05235 38.086189 28.3 33.3 33.376764 40.962509 37.09111
Regional operating profit margin 0.230695 0.192413 0.271751 0.281694 0.235624 0.160777 0.187524 0.1495 0.226094 0.173502 0.193634 0.127745 0.151 0.152625 0.202659 0.160426
Corporate cost 24.153555 25.048796 27.523446 12.180641 19.019469 13.182429 21.506496 19 25.856822 19.068143 23.894144 15.3 26 24.316558 20.472037 22.447191
Group operating profit before special items 8.435465 1.091537 8.585631 31.100664 19.539594 13.480189 15.27032 11.843752 22.138839 17.984207 14.192046 13 7.3 9.189652 20.490472 14.643919
Group operating profit margin before special items 0.059714 0.008035 0.064614 0.202417 0.119401 0.081286 0.077863 0.057407 0.10429 0.084213 0.072154 0.058717 0.033 0.042022 0.101375 0.063338