2025-01-15  12:24:52 PM Chg. +0.13 Volume Bid12:25:00 PM Ask2025-01-15 Market Capitalization Dividend Y. P/E Ratio
136.53DKK +0.09% 152,443
Turnover: 9.55 mill.
136.50Bid Size: 161 136.60Ask Size: 138 32.11 bill.DKK 0.28% 155.28

Assets

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Property and Equipment
  664   846   1,276   584   582
Intangible Assets
  1,438   3,244   3,565   3,611   1,703
Long-Term Investments
  -   0.0000   0.0000   0.0000   -
Fixed Assets
  -   4,132   4,911   4,851   4,517
Inventories
  515   748   1,222   907   1,078
Accounts Receivable
  521   699   747   766   745
Cash and Cash Equivalents
  98   64   187   157   615
Current Assets
  1,237   1,608   2,304   2,008   2,637
Total Assets
  4,926   5,740   7,215   6,859   7,154

 

Liabilities

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Accounts Payable
  259   364   600   359   490
Long-term debt
  1,401   760   1,766   512   -
Liabilities to Banks
  1,451   -   -   -   -
Provisions
  130   61   31   21   24
Liabilities
  2,554   1,788   2,954   1,466   1,560
Share Capital
  126   129   129   -   -
Total Equity
  2,372   3,952   4,261   5,393   5,594
Minority Interests
  -   0.0000   0.0000   0.0000   -
Total liabilities equity
  4,926   5,740   7,215   6,859   7,154

 

Income Statement

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Revenues
  3,567   4,013   4,444   4,775   5,391
Depreciation (total)
  -   -   -   -   -
Operating Result
  428   340   -26   294   311
Interest Income
  -106   -32   135   -84   -11
Income Before Taxes
  322   -   -   -   -
Income Taxes
  81   61   16   42   65
Minority Interests Profit
  -   0.0000   0.0000   0.0000   -
Net Income
  241   247   93   168   235

 

Per Share

2020
IFRS
in DKK
2021
IFRS
in DKK
2022
IFRS
in DKK
2023
IFRS
in DKK
2024
IFRS
in DKK
Earnings per Share
  0.9800   0.9800   0.3700   0.6400   0.8800
Dividend per Share
  0.2900   0.2900   -   -   0.3800

 

Cash Flow

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Cash Flow from Operating Activities
  295   328   95   518   813
Cash Flow from Investing Activities
  -430   -874   -558   -326   -289
Cash Flow from Financing
  114   512   586   -222   -65
Decrease / Increase in Cash
  -21   -   -   -   -
Employees
  3,617   4,437   4,849   4,385   4,894