2024-11-05  4:54:11 PM Chg. - Volume Bid2024-10-24 Ask2024-10-31 Market Capitalization Dividend Y. P/E Ratio
161.65DKK - 900
Turnover: 145,467.20
-Bid Size: - -Ask Size: - 100.34 bill.DKK 4.55% 26.73

Assets

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Property and Equipment
  67   935   885   777   762
Intangible Assets
  1,105   7,236   7,364   7,124   7,025
Long-Term Investments
  44,835   43,098   45,390   46,881   86,885
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  2,728   2,423   2,555   2,628   2,570
Cash and Cash Equivalents
  509   627   868   1,390   -
Current Assets
  -   -   -   -   -
Total Assets
  51,367   56,545   59,059   60,916   100,392

 

Liabilities

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   12,329
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   34,542
Liabilities
  38,751   45,211   46,974   48,652   51,384
Share Capital
  1,511   1,511   1,511   1,511   -
Total Equity
  12,616   11,334   12,085   12,264   49,008
Minority Interests
  0.0000   0.0000   -1   1   -
Total liabilities equity
  51,367   56,545   59,059   60,916   -

 

Income Statement

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Revenues
  -   -   -   -   -
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,789   2,766   3,237   3,495   3,599
Interest Income
  450   -504   391   45   356
Income Before Taxes
  3,239   2,262   3,628   3,541   -
Income Taxes
  720   529   783   768   795
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,517   1,731   2,843   2,773   3,158

 

Per Share

2017
IFRS
in DKK
2018
IFRS
in DKK
2019
IFRS
in DKK
2020
IFRS
in DKK
2021
IFRS
in DKK
Earnings per Share
  9.1200   5.7300   9.4200   9.1900   5.5100
Dividend per Share
  9.7100   6.6000   8.4500   7.0000   4.2800

 

Cash Flow

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Cash Flow from Operating Activities
  1,720   2,883   3,631   3,932   3,670
Cash Flow from Investing Activities
  -2,514   -510   -1,376   -1,139   -39,647
Cash Flow from Financing
  823   -2,442   -2,013   -2,271   35,357
Decrease / Increase in Cash
  34   118   241   522   -
Employees
  3,373   4,027   4,151   4,400   4,674