1/20/2021  1:47:38 PM Chg. +1.700 Volume Bid1:56:42 PM Ask1:56:28 PM Market Capitalization Dividend Y. P/E Ratio
120.800EUR +1.43% -
Turnover: -
121.050Bid Size: 200 121.250Ask Size: 148 23.62 bill.EUR - -

Assets

2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
Property and Equipment
  2,925   3,072   3,169   3,249   3,311
Intangible Assets
  553   571   2,518   2,502   2,364
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  4,843   5,856   6,179   6,373   7,010
Inventories
  1,518   1,692   1,725   1,933   2,227
Accounts Receivable
  2,679   2,890   2,877   3,153   2,934
Cash and Cash Equivalents
  546   314   297   356   323
Current Assets
  6,164   6,194   5,590   6,359   6,489
Total Assets
  11,007   12,050   11,769   12,732   13,499

 

Liabilities

2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
Accounts Payable
  697   675   751   859   814
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  222   1,358   1,262   1,066   1,111
Provisions
  378   324   334   530   510
Liabilities
  5,939   6,098   5,351   5,819   6,093
Share Capital
  216   216   216   216   216
Total Equity
  5,068   5,952   6,418   6,913   7,406
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,007   12,050   11,769   12,732   13,499

 

Income Statement

2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
Revenues
  14,681   15,528   16,449   17,939   18,544
Depreciation (total)
  -   -   -   -   -
Operating Result
  4,096   5,024   5,091   5,556   5,854
Interest Income
  -13   -72   -82   -128   -388
Income Before Taxes
  4,082   4,950   5,009   5,028   5,466
Income Taxes
  939   1,153   1,164   1,155   1,269
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,143   3,797   3,845   3,873   4,197

 

Per Share

2016
IFRS
in DKK
2017
IFRS
in DKK
2018
IFRS
in DKK
2019
IFRS
in DKK
2020
IFRS
in DKK
Earnings per Share
  15.0000   17.9100   18.1200   18.2500   19.7400
Dividend per Share
  13.5000   15.0000   16.0000   17.0000   18.0000

 

Cash Flow

2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
Cash Flow from Operating Activities
  3,028   3,251   4,361   4,357   4,759
Cash Flow from Investing Activities
  -603   -1,619   -947   -591   -901
Cash Flow from Financing
  -2,868   -2,990   -3,334   -3,518   -3,705
Decrease / Increase in Cash
  -443   -231   -16   52   1
Employees
  10,275   10,905   11,738   12,234   12,568