7/30/2021  4:59:47 PM Chg. -15.00 Volume Bid5:10:00 PM Ask5:10:00 PM Market Capitalization Dividend Y. P/E Ratio
1,360.00DKK -1.09% 395
Turnover: 544,485
1,355.00Bid Size: 37 1,370.00Ask Size: 37 171.79 bill.DKK 1.90% 28.08

Assets

2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
Property and Equipment
  31,825   32,480   31,848   31,991   33,482
Intangible Assets
  81,611   87,771   89,041   91,216   91,895
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  119,286   128,308   128,928   132,830   131,004
Inventories
  3,601   4,191   4,350   4,541   4,762
Accounts Receivable
  5,898   5,687   7,855   7,828   7,888
Cash and Cash Equivalents
  2,734   2,735   3,145   5,760   3,714
Current Assets
  14,841   15,523   18,216   21,108   20,134
Total Assets
  134,515   144,250   147,714   153,965   151,138

 

Liabilities

2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
Accounts Payable
  7,929   9,385   11,021   11,862   12,927
Long-term debt
  36,075   32,587   34,364   36,706   30,686
Liabilities to Banks
  39,397   36,546   36,239   40,058   40,211
Provisions
  11,452   11,987   11,180   11,449   10,646
Liabilities
  75,026   74,621   76,085   80,315   79,639
Share Capital
  3,051   3,051   3,051   3,051   3,051
Total Equity
  59,489   69,629   71,629   73,650   71,499
Minority Interests
  4,660   5,381   5,763   3,389   3,688
Total liabilities equity
  134,515   144,250   147,714   153,965   151,138

 

Income Statement

2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
Revenues
  59,382   60,054   63,561   67,201   66,552
Depreciation (total)
  -   -   -   -   -
Operating Result
  9,390   10,249   9,816   9,793   9,378
Interest Income
  -2,990   -2,155   -2,018   -1,772   -1,533
Income Before Taxes
  5,705   7,845   7,530   8,106   7,845
Income Taxes
  1,538   1,885   1,838   1,861   1,894
Minority Interests Profit
  -565   -609   -543   -638   -480
Net Income
  3,602   5,351   5,149   5,607   5,471

 

Per Share

2009
IFRS
in DKK
2010
IFRS
in DKK
2011
IFRS
in DKK
2012
IFRS
in DKK
2013
IFRS
in DKK
Earnings per Share
  23.6000   35.1000   33.8000   36.8000   35.9000
Dividend per Share
  3.5000   5.0000   5.5000   6.0000   8.0000

 

Cash Flow

2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
Cash Flow from Operating Activities
  13,631   11,020   8,813   9,871   9,083
Cash Flow from Investing Activities
  -3,082   -5,841   -4,883   -3,974   -8,883
Cash Flow from Financing
  -9,993   -5,409   -3,691   -3,589   -1,778
Decrease / Increase in Cash
  556   -230   239   2,308   -1,578
Employees
  43,271   41,402   41,670   41,708   40,435