15/11/2024  16:54:55 Chg. -3.00 Volume Bid16:55:00 Ask16:55:00 Market Capitalization Dividend Y. P/E Ratio
119.25DKK -2.45% 217,390
Turnover: 11.55 mill.
-Bid Size: - -Ask Size: - 27.94 bill.DKK - 185.78

Assets

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Property and Equipment
  521   664   846   1,276   584
Intangible Assets
  1,242   1,438   3,244   3,565   3,611
Long-Term Investments
  -   -   0.0000   0.0000   0.0000
Fixed Assets
  -   -   4,132   4,911   4,851
Inventories
  506   515   748   1,222   907
Accounts Receivable
  474   521   699   747   766
Cash and Cash Equivalents
  120   98   64   187   157
Current Assets
  1,161   1,237   1,608   2,304   2,008
Total Assets
  4,558   4,926   5,740   7,215   6,859

 

Liabilities

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Accounts Payable
  266   259   364   600   359
Long-term debt
  1,151   1,401   760   1,766   512
Liabilities to Banks
  1,168   1,451   -   -   -
Provisions
  181   130   61   31   21
Liabilities
  2,376   2,554   1,788   2,954   1,466
Share Capital
  126   126   -   129   -
Total Equity
  2,182   2,372   3,952   4,261   5,393
Minority Interests
  -   -   0.0000   0.0000   0.0000
Total liabilities equity
  4,558   4,926   -   7,215   6,859

 

Income Statement

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Revenues
  2,820   3,567   4,013   4,444   4,775
Depreciation (total)
  -   -   -   -   -
Operating Result
  306   428   340   -26   294
Interest Income
  107   -106   -32   135   -84
Income Before Taxes
  413   322   -   -   -
Income Taxes
  96   81   61   16   42
Minority Interests Profit
  -   -   0.0000   0.0000   0.0000
Net Income
  317   241   247   93   168

 

Per Share

2019
IFRS
in DKK
2020
IFRS
in DKK
2021
IFRS
in DKK
2022
IFRS
in DKK
2023
IFRS
in DKK
Earnings per Share
  1.3000   0.9800   0.9800   0.3700   0.6400
Dividend per Share
  0.3800   0.2900   0.2900   -   -

 

Cash Flow

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Cash Flow from Operating Activities
  533   295   328   95   518
Cash Flow from Investing Activities
  -261   -430   -874   -558   -326
Cash Flow from Financing
  -216   114   512   586   -222
Decrease / Increase in Cash
  56   -21   -   -   -
Employees
  2,957   3,617   4,437   4,849   4,385