6/25/2019  12:00:00 AM Chg. -5.80 Volume Bid5:10:00 PM Ask5:10:00 PM Market Capitalization Dividend Y. P/E Ratio
732.00DKK -0.79% 257,291
Turnover: 167.22 mill.
732.40Bid Size: - 732.60Ask Size: - 96.51 bill.DKK - -

Assets

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Property and Equipment
  299.9000   324.9000   353.3000   411.2000   461.5000
Intangible Assets
  174.3000   168.9000   217.8000   227.9000   219.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  99.7000   108.3000   120.1000   135.2000   146.9000
Accounts Receivable
  111.5000   123.1000   137.1000   150   160.8000
Cash and Cash Equivalents
  57.6000   76.4000   119.8000   73   69.1000
Current Assets
  284.6000   328.7000   407.9000   387.6000   411.3000
Total Assets
  1,374.9000   1,444.6000   1,715.3000   1,802.1000   1,861.1000

 

Liabilities

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Accounts Payable
  81.4000   93.3000   109.8000   110.4000   118.6000
Long-Term Liabilities
  449.2000   536.3000   601   671.8000   632.4000
Liabilities to Banks
  461.1000   564   667.7000   701.4000   727.8000
Provisions
  85   93.5000   94   114.8000   129.6000
Liabilities
  718.1000   843.8000   985   1,033.6000   1,089.5000
Share Capital
  180.5000   176.7000   177.2000   177.3000   176.8000
Total Equity
  656.8000   600.8000   730.3000   768.5000   771.6000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  1,374.9000   1,444.6000   1,715.3000   1,802.1000   1,861.1000

 

Income Statement

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Revenues
  756.2000   858.6000   948.9000   1,062.5000   1,097.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  204.8000   232.5000   267.8000   307.1000   320.2000
Interest Income
  -23.4000   -12.8000   -28.4000   -14.8000   -24.1000
Income Before Taxes
  181.3000   219.7000   239.4000   290.9000   296.1000
Income Taxes
  49.1000   57.2000   55.6000   66.9000   67.9000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  132.2000   162.5000   183.8000   224   228.2000

 

Per Share

2014
IFRS
in EUR
2015
IFRS
in EUR
2016
IFRS
in EUR
2017
IFRS
in EUR
2018
IFRS
in EUR
Earnings per Share
  1.0000   1.2400   1.4100   1.7000   1.7300
Dividend per Share
  0.5100   1.5100   0.7000   1.4600   1.6700

 

Cash Flow

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Cash Flow from Operating Activities
  176.4000   221.5000   244.8000   283.7000   302.4000
Cash Flow from Investing Activities
  -61.8000   -70.4000   -244.4000   -176.5000   -107
Cash Flow from Financing
  -134   -131.7000   43.3000   -150.5000   -195.6000
Decrease / Increase in Cash
  -19.4000   19.4000   43.7000   -43.3000   -.2000
Employees
  2,500   2,573   2,708   2,940   3,151