15/11/2024  12:39:52 Chg. -29.85 Volume Bid13/11/2024 Ask15/11/2024 Market Capitalization Dividend Y. P/E Ratio
723.75DKK -3.96% 153
Turnover: 110,733.75
-Bid Size: - -Ask Size: - 2442.29 bill.DKK 1.32% 38.08

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
  50,551   50,269   55,362   66,671   90,961
Intangible Assets
  5,835   20,657   43,171   51,416   60,406
Long-Term Investments
  1,334   1,066   916   1,343   1,663
Fixed Assets
  63,156   79,113   108,913   133,063   174,840
Inventories
  17,641   18,536   19,621   24,388   31,811
Accounts Receivable
  24,912   27,734   40,643   50,560   64,770
Cash and Cash Equivalents
  15,475   12,757   10,720   12,653   14,392
Current Assets
  62,456   65,809   85,595   108,194   139,646
Total Assets
  125,612   144,922   194,508   241,257   314,486

 

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
  6,358   5,717   8,870   15,587   25,606
Long-term debt
  -   -   -   24,318   20,528
Liabilities to Banks
  1,474   7,459   13,684   -   -
Provisions
  80   2,502   5,631   81,938   117,289
Liabilities
  68,019   81,597   123,762   157,771   207,925
Share Capital
  480   470   462   456   451
Total Equity
  57,593   63,325   70,746   83,486   106,561
Minority Interests
  -   -   -   0.0000   -
Total liabilities equity
  125,612   144,922   194,508   241,257   314,486

 

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
  122,021   126,946   140,800   176,954   232,261
Depreciation (total)
  -   -   -   -   -
Operating Result
  52,483   54,126   58,644   74,809   102,574
Interest Income
  -3,930   -996   436   -5,747   2,100
Income Before Taxes
  48,553   53,130   59,080   69,062   104,674
Income Taxes
  9,602   10,992   11,323   13,537   20,991
Minority Interests Profit
  -   -   -   0.0000   -
Net Income
  38,951   42,138   47,757   55,525   83,683

 

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
  8.2050   9.0250   10.3950   12.2550   18.6700
Dividend per Share
  4.1750   4.5500   5.2000   6.2000   9.4000

 

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
  46,782   51,951   55,000   78,887   108,908
Cash Flow from Investing Activities
  -11,509   -22,436   -31,605   -24,918   -43,892
Cash Flow from Financing
  -35,484   -32,244   -25,493   -51,797   -63,158
Decrease / Increase in Cash
  -211   -2,729   -2,098   -   -
Employees
  43,258   45,323   48,478   55,185   64,319