18/11/2024  09:39:18 Chg. -15.70 Volume Bid10:20:21 Ask18/11/2024 Market Capitalization Dividend Y. P/E Ratio
708.05DKK -2.17% 1,142
Turnover: 814,487.20
-Bid Size: - -Ask Size: - 2435.76 bill.DKK 1.33% 37.98

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
  20,507   20,931   21,539   21,882   23,136
Intangible Assets
  1,458   1,489   1,495   1,615   1,378
Long-Term Investments
  254   234   228   551   856
Fixed Assets
  24,109   25,107   25,506   28,279   30,769
Inventories
  9,689   9,433   9,543   9,552   11,357
Accounts Receivable
  8,500   9,349   9,639   10,907   13,041
Cash and Cash Equivalents
  12,017   13,408   11,553   10,728   14,396
Current Assets
  37,293   39,591   40,163   42,058   46,293
Total Assets
  61,402   64,698   65,669   70,337   77,062

 

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
  2,906   3,291   3,859   4,092   4,950
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  1,720   1,843   548   215   720
Provisions
  2,865   3,206   732   672   7
Liabilities
  24,437   27,250   25,037   27,768   36,768
Share Capital
  600   580   560   550   530
Total Equity
  36,965   37,448   40,632   42,569   40,294
Minority Interests
  -   -   -   -   -
Total liabilities equity
  61,402   64,698   65,669   70,337   77,062

 

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
  60,776   66,346   78,026   83,572   88,806
Depreciation (total)
  -   -   -   -   -
Operating Result
  18,891   22,374   29,474   31,493   34,492
Interest Income
  -1,675   -445   -1,663   1,046   -396
Income Before Taxes
  18,286   21,925   27,811   32,539   34,096
Income Taxes
  3,883   4,828   6,379   7,355   7,615
Minority Interests Profit
  -   -   -   -   -
Net Income
  14,403   17,097   21,432   25,184   26,481

 

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
  2.4800   3.0250   3.9100   4.7000   5.0500
Dividend per Share
  1.0000   1.4000   1.8000   2.2500   2.5000

 

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
  19,679   21,374   22,214   25,942   31,692
Cash Flow from Investing Activities
  -5,579   -3,459   -4,070   -2,773   -2,064
Cash Flow from Financing
  -13,220   -16,802   -20,140   -23,639   -26,533
Decrease / Increase in Cash
  926   1,113   -1,996   -470   3,095
Employees
  30,483   32,632   34,731   38,436   41,450