4/16/2021  4:59:53 PM Chg. +2.40 Volume Bid5:10:00 PM Ask5:10:00 PM Market Capitalization Dividend Y. P/E Ratio
545.20DKK +0.44% 268,344
Turnover: 142.96 mill.
544.40Bid Size: 123 544.80Ask Size: 434 70.22 bill.DKK 0.27% 56.09

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
  508   486   514   1,076   1,057
Intangible Assets
  6,521   6,244   6,594   7,422   7,007
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  715   711   952   1,306   1,722
Accounts Receivable
  2,183   2,111   2,394   2,809   2,676
Cash and Cash Equivalents
  178   526   636   1,728   1,657
Current Assets
  3,321   3,662   4,281   6,190   6,516
Total Assets
  12,835   11,737   13,017   16,683   16,682

 

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
  642   605   934   1,058   1,238
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  55   53   28   1,197   341
Provisions
  1,039   1,039   1,187   1,141   1,151
Liabilities
  7,215   6,954   7,921   11,834   11,504
Share Capital
  619   583   583   569   569
Total Equity
  5,620   4,783   5,096   4,849   5,178
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,835   11,737   13,017   16,683   16,682

 

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
  8,651   9,585   10,607   12,574   13,449
Depreciation (total)
  109   148   155   298   235
Operating Result
  1,445   1,558   1,796   2,002   1,627
Interest Income
  -52   -60   -203   -92   -6
Income Before Taxes
  1,395   1,504   1,606   1,913   1,612
Income Taxes
  309   382   359   445   343
Minority Interests Profit
  0.0000   0.0000   -6   -14   -17
Net Income
  1,033   1,183   1,241   1,454   1,252

 

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
  6.9800   8.5100   9.2500   11.1200   9.7200
Dividend per Share
  1.1500   1.2500   1.3500   1.4500   1.4500

 

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
  1,803   1,885   2,072   2,207   3,206
Cash Flow from Investing Activities
  -1,565   -93   -1,059   -1,613   -1,487
Cash Flow from Financing
  -165   -1,458   -902   494   -1,771
Decrease / Increase in Cash
  73   334   111   1,088   -52
Employees
  5,400   5,575   6,025   6,275   6,525