7/17/2019  4:59:36 PM Chg. -3.50 Volume Bid5:10:00 PM Ask5:10:00 PM Market Capitalization Dividend Y. P/E Ratio
1,216.00DKK -0.29% 219,370
Turnover: 264.38 mill.
1,214.00Bid Size: 259 1,215.00Ask Size: 7 74.78 bill.DKK - 50.60

Assets

2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
Property and Equipment
  25.7000   28.8000   32.2000   113.4000   161.5000
Intangible Assets
  62.5000   192.6000   181.9000   124.4000   470.4000
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  100.3000   234.7000   340.6000   543.5000   1,028
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  359.1000   874   307   1,347.5000   532.9000
Current Assets
  2,766.4000   3,667.9000   4,897.6000   6,059.4000   7,433
Total Assets
  2,866.7000   3,902.5000   5,238.2000   6,602.9000   8,461

 

Liabilities

2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.4000   1.4000   61.6000   1.2000   128.4000
Liabilities
  833.7000   415.8000   411.5000   330.8000   446.6000
Share Capital
  57   59.5000   60.4000   61.1810   61.4980
Total Equity
  2,032.9000   3,486.7000   4,826.7000   6,272.2000   8,014.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,866.7000   3,902.5000   5,238.2000   6,602.9000   8,461

 

Income Statement

2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
Revenues
  850.4000   1,133   1,816.1000   2,365.4000   3,025.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  265.2000   730.4000   1,052.8000   1,344.2000   1,380.3000
Interest Income
  32.1000   27.1000   77.4000   -280.5000   231.7000
Income Before Taxes
  297.3000   757.5000   1,130.2000   1,063.7000   1,612
Income Taxes
  -4   -6   -56.9000   -39.8000   139.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  301.3000   763.5000   1,187.1000   1,103.6000   1,472.1000

 

Per Share

2014
IFRS
in DKK
2015
IFRS
in DKK
2016
IFRS
in DKK
2017
IFRS
in DKK
2018
IFRS
in DKK
Earnings per Share
  5.3500   13.0500   19.8300   18.1400   24.0300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
Cash Flow from Operating Activities
  132.7000   311.4000   327.7000   1,589   1,014.8000
Cash Flow from Investing Activities
  -1,010.7000   -480.9000   -1,014.5000   -667.6000   -1,777.6000
Cash Flow from Financing
  1,035.4000   643.1000   91.2000   214.9000   -70.9000
Decrease / Increase in Cash
  157.4000   473.7000   -595.6000   1,136.3000   -833.7000
Employees
  168   180   179   257   377