10/29/2020  4:41:14 PM Chg. +1.500 Volume Bid6:05:38 PM Ask6:05:38 PM Market Capitalization Dividend Y. P/E Ratio
127.050EUR +1.19% 900
Turnover: 114,201.750
126.900Bid Size: 50 127.900Ask Size: 50 24.75 bill.EUR - -

Assets

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Property and Equipment
  2,705   2,925   3,072   3,169   3,249
Intangible Assets
  669   553   571   2,518   2,502
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  5,052   4,843   5,856   6,179   6,373
Inventories
  1,473   1,518   1,692   1,725   1,933
Accounts Receivable
  2,467   2,679   2,890   2,877   3,153
Cash and Cash Equivalents
  881   546   314   297   356
Current Assets
  5,765   6,164   6,194   5,590   6,359
Total Assets
  10,817   11,007   12,050   11,769   12,732

 

Liabilities

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Accounts Payable
  591   697   675   751   859
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  100   222   1,358   1,262   1,066
Provisions
  1,354   378   324   334   530
Liabilities
  6,111   5,939   6,098   5,351   5,819
Share Capital
  220   216   216   216   216
Total Equity
  4,706   5,068   5,952   6,418   6,913
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,817   11,007   12,050   11,769   12,732

 

Income Statement

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Revenues
  13,909   14,681   15,528   16,449   17,939
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,535   4,096   5,024   5,091   5,556
Interest Income
  -289   -13   -72   -82   -128
Income Before Taxes
  1,245   4,082   4,950   5,009   5,028
Income Taxes
  346   939   1,153   1,164   1,155
Minority Interests Profit
  -   -   -   -   -
Net Income
  899   3,143   3,797   3,845   3,873

 

Per Share

2015
IFRS
in DKK
2016
IFRS
in DKK
2017
IFRS
in DKK
2018
IFRS
in DKK
2019
IFRS
in DKK
Earnings per Share
  4.0000   15.0000   17.9100   18.1200   18.2500
Dividend per Share
  12.5000   13.5000   15.0000   16.0000   17.0000

 

Cash Flow

2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
Cash Flow from Operating Activities
  3,337   3,028   3,251   4,361   4,357
Cash Flow from Investing Activities
  -468   -603   -1,619   -947   -591
Cash Flow from Financing
  -2,963   -2,868   -2,990   -3,334   -3,518
Decrease / Increase in Cash
  -94   -443   -231   -16   52
Employees
  9,706   10,275   10,905   11,738   12,234