7/27/2021  12:00:00 AM Chg. +10.00 Volume Bid5:10:00 PM Ask5:10:00 PM Market Capitalization Dividend Y. P/E Ratio
1,385.00DKK +0.73% 746
Turnover: 1.02 mill.
1,385.00Bid Size: - 1,390.00Ask Size: - 174.38 bill.DKK 1.87% 28.50

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
  32,480   31,848   31,991   33,482   28,748
Intangible Assets
  87,771   89,041   91,216   91,895   81,754
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  128,308   128,928   132,830   131,004   118,340
Inventories
  4,191   4,350   4,541   4,762   4,498
Accounts Receivable
  5,687   7,855   7,828   7,888   6,872
Cash and Cash Equivalents
  2,735   3,145   5,760   3,714   2,418
Current Assets
  15,523   18,216   21,108   20,134   17,575
Total Assets
  144,250   147,714   153,965   151,138   136,983

 

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
  9,385   11,021   11,862   12,927   12,031
Long-term debt
  32,587   34,364   36,706   30,686   38,690
Liabilities to Banks
  36,546   36,239   40,058   40,211   40,525
Provisions
  11,987   11,180   11,449   10,646   10,526
Liabilities
  74,621   76,085   80,315   79,639   80,986
Share Capital
  3,051   3,051   3,051   3,051   3,051
Total Equity
  69,629   71,629   73,650   71,499   55,997
Minority Interests
  5,381   5,763   3,389   3,688   3,560
Total liabilities equity
  144,250   147,714   153,965   151,138   136,983

 

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
  60,054   63,561   67,201   66,552   64,506
Depreciation (total)
  -   -   -   -   -
Operating Result
  10,249   9,816   9,793   9,378   9,230
Interest Income
  -2,155   -2,018   -1,772   -1,533   -1,191
Income Before Taxes
  7,845   7,530   8,106   7,845   6,686
Income Taxes
  1,885   1,838   1,861   1,894   1,748
Minority Interests Profit
  -609   -543   -638   -480   -524
Net Income
  5,351   5,149   5,607   5,471   4,414

 

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
  35.1000   33.8000   36.8000   35.9000   28.9000
Dividend per Share
  5.0000   5.5000   6.0000   8.0000   9.0000

 

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
  11,020   8,813   9,871   9,083   7,405
Cash Flow from Investing Activities
  -5,841   -4,883   -3,974   -8,883   -6,735
Cash Flow from Financing
  -5,409   -3,691   -3,589   -1,778   -1,815
Decrease / Increase in Cash
  -230   239   2,308   -1,578   -1,145
Employees
  41,402   41,670   41,708   40,435   46,832