10/23/2020  4:25:36 PM Chg. -0.050 Volume Bid9:59:54 PM Ask9:59:54 PM Market Capitalization Dividend Y. P/E Ratio
130.800EUR -0.04% 0
Turnover: 0.000
130.050Bid Size: 100 131.000Ask Size: 100 25.44 bill.EUR - -

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
  2,448   2,266   2,286   2,286   2,462
Intangible Assets
  1,097   1,065   938   781   709
Long-Term Investments
  4   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  4,418   4,253   4,207   3,998   4,332
Inventories
  959   946   1,008   1,069   1,322
Accounts Receivable
  1,696   1,820   1,922   1,970   2,210
Cash and Cash Equivalents
  475   1,318   1,973   1,504   971
Current Assets
  3,353   4,965   5,969   5,366   6,047
Total Assets
  7,771   9,218   10,176   9,364   10,379

 

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
  455   420   478   418   566
Long-Term Liabilities
  1,551   1,996   -   -   -
Liabilities to Banks
  1,723   2,094   1,296   111   92
Provisions
  207   179   194   118   397
Liabilities
  4,319   4,740   4,134   2,595   4,096
Share Capital
  225   225   225   220   220
Total Equity
  3,452   4,478   6,042   6,769   6,283
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,771   9,218   10,176   9,364   10,379

 

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
  9,537   10,172   11,023   11,635   12,428
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,995   2,581   3,255   3,672   3,147
Interest Income
  -321   -124   -300   -46   46
Income Before Taxes
  1,674   2,456   2,954   3,625   3,191
Income Taxes
  431   637   760   914   801
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,243   1,819   2,194   2,711   2,390

 

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
  5.8000   8.6000   10.4000   13.0000   11.0000
Dividend per Share
  2.0000   2.8000   4.0000   10.0000   11.5000

 

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
  1,769   2,205   2,649   3,136   3,149
Cash Flow from Investing Activities
  -293   -387   -313   -437   -777
Cash Flow from Financing
  -1,559   -894   -1,730   -3,430   -2,898
Decrease / Increase in Cash
  -83   924   606   -731   -422
Employees
  7,207   7,328   7,624   8,143   9,250