2024-11-15  8:30:08 PM Chg. -3.10 Volume Bid9:59:59 PM Ask9:59:59 PM Market Capitalization Dividend Y. P/E Ratio
196.75EUR -1.55% 235
Turnover: 46,205.05
195.50Bid Size: 30 197.40Ask Size: 30 43.03 bill.EUR - -

Assets

2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
Property and Equipment
  4,782   4,503   4,261   3,883   3,927
Intangible Assets
  8,772   8,683   8,723   8,982   8,928
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  0.0000   0.0000   0.0000   676   744
Accounts Receivable
  0.0000   0.0000   0.0000   7,469   7,854
Cash and Cash Equivalents
  363   367   552   707   432
Current Assets
  8,942   8,948   9,248   9,658   10,040
Total Assets
  23,085   22,734   22,794   23,100   23,680

 

Liabilities

2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
Accounts Payable
  4,195   4,350   7,917   4,537   4,782
Long-term debt
  5,642   6,091   6,190   6,066   5,702
Liabilities to Banks
  6,235   6,952   7,113   6,656   6,291
Provisions
  1,445   1,560   1,301   1,258   1,380
Liabilities
  16,500   17,425   17,409   16,852   17,599
Share Capital
  209   190   188   180   177
Total Equity
  6,585   5,309   5,385   6,248   6,081
Minority Interests
  36   30   37   30   29
Total liabilities equity
  23,085   22,734   22,794   23,100   23,680

 

Income Statement

2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
Revenues
  42,562   43,710   44,912   45,710   48,582
Depreciation (total)
  519   549   534   500   521
Operating Result
  2,197   2,426   2,265   2,423   2,320
Interest Income
  -538   -438   -253   -298   -306
Income Before Taxes
  1,660   1,995   2,019   2,125   2,014
Income Taxes
  466   546   589   554   523
Minority Interests Profit
  -10   -9   -3   6   -1
Net Income
  1,184   1,440   1,427   1,577   1,490

 

Per Share

2010
IFRS
in DKK
2011
IFRS
in DKK
2012
IFRS
in DKK
2013
IFRS
in DKK
2014
IFRS
in DKK
Earnings per Share
  5.6800   7.3400   7.8100   8.9100   8.6100
Dividend per Share
  0.5000   1.0000   1.2500   1.5000   1.6000

 

Cash Flow

2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
Cash Flow from Operating Activities
  1,663   1,863   1,651   1,775   1,919
Cash Flow from Investing Activities
  -151   -34   -249   -348   -461
Cash Flow from Financing
  -1,398   -1,817   -1,102   -1,387   -1,569
Decrease / Increase in Cash
  114   12   300   40   -111
Employees
  21,300   21,678   21,932   22,021   22,874