2024-11-15  4:59:45 PM Chg. +13.00 Volume Bid4:59:45 PM Ask4:59:45 PM Market Capitalization Dividend Y. P/E Ratio
1,469.50DKK +0.89% 97,588
Turnover: 51.49 mill.
-Bid Size: - -Ask Size: - 320.94 bill.DKK 0.48% 25.40

Assets

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Property and Equipment
  3,568   3,334   2,431   2,490   3,022
Intangible Assets
  8,996   17,247   16,573   16,742   51,988
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  588   1,443   1,762   2,272   4,378
Accounts Receivable
  7,799   12,338   12,557   13,252   18,252
Cash and Cash Equivalents
  4,908   1,714   1,348   1,158   2,043
Current Assets
  14,527   18,438   18,162   18,438   28,218
Total Assets
  27,725   40,367   38,388   38,812   97,557

 

Liabilities

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Accounts Payable
  4,997   7,010   7,477   7,646   9,783
Long-term debt
  4,309   8,725   6,491   6,593   15,691
Liabilities to Banks
  4,622   10,083   6,986   7,138   20,596
Provisions
  1,241   2,094   1,500   1,681   3,834
Liabilities
  15,884   26,989   23,579   24,280   48,238
Share Capital
  192   190   190   188   235
Total Equity
  11,841   13,378   14,809   14,532   49,319
Minority Interests
  32   -38   -26   -29   -111
Total liabilities equity
  27,725   40,367   38,388   38,812   97,557

 

Income Statement

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Revenues
  50,869   67,747   74,901   79,053   94,701
Depreciation (total)
  525   775   786   762   3,638
Operating Result
  3,050   3,475   4,878   5,450   6,654
Interest Income
  -303   -184   -556   -249   -858
Income Before Taxes
  2,689   2,289   3,797   5,201   4,996
Income Taxes
  631   611   785   1,213   1,290
Minority Interests Profit
  -2   -10   -31   12   -6
Net Income
  2,056   1,668   2,981   4,000   3,700

 

Per Share

2015
IFRS
in DKK
2016
IFRS
in DKK
2017
IFRS
in DKK
2018
IFRS
in DKK
2019
IFRS
in DKK
Earnings per Share
  12.0900   9.0200   16.0000   22.0000   18.7000
Dividend per Share
  1.7000   1.8000   2.0000   2.2500   2.5000

 

Cash Flow

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Cash Flow from Operating Activities
  3,160   1,564   4,664   4,301   6,879
Cash Flow from Investing Activities
  -431   -5,244   -325   -444   1,371
Cash Flow from Financing
  1,855   396   -4,715   -4,000   -7,484
Decrease / Increase in Cash
  4,584   -3,284   -376   -143   766
Employees
  22,783   44,779   45,636   47,394   61,216