-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-DKK - -
Turnover: -
-Bid Size: - -Ask Size: - 34.32 bill.DKK 1.45% 21.72

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
  3,046   2,814   2,793   2,778   2,724
Intangible Assets
  4,220   4,580   5,210   5,397   8,594
Long-Term Investments
  21   83   82   60   71
Fixed Assets
  -   -   -   -   -
Inventories
  1,491   1,634   1,730   1,893   1,991
Accounts Receivable
  0.0000   0.0000   2,427   2,613   2,877
Cash and Cash Equivalents
  2,294   2,467   2,747   4,817   3,651
Current Assets
  6,756   8,803   9,181   11,363   9,386
Total Assets
  18,005   20,534   21,563   23,649   25,637

 

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
  1,237   1,526   1,599   1,967   4,930
Long-term debt
  1,858   1,860   1,862   2,131   3,256
Liabilities to Banks
  1,858   1,860   1,862   2,131   3,332
Provisions
  997   1,275   1,619   1,650   1,720
Liabilities
  6,883   7,758   8,365   10,168   12,111
Share Capital
  980   980   980   981   982
Total Equity
  11,122   12,776   13,198   13,481   13,526
Minority Interests
  -   -   -   -   -
Total liabilities equity
  18,005   20,534   21,563   23,649   25,637

 

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
  14,765   16,007   14,802   15,258   13,468
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,357   3,393   1,647   1,599   99
Interest Income
  -68   -96   -65   -127   -155
Income Before Taxes
  3,289   3,297   1,582   1,472   -56
Income Taxes
  823   1,015   475   617   97
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,466   2,282   1,107   855   -153

 

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
  12.5700   11.6300   5.6500   4.3600   -0.7800
Dividend per Share
  3.7700   3.4900   2.0000   2.7700   0.0000

 

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
  3,625   3,624   2,112   3,760   1,610
Cash Flow from Investing Activities
  -803   -2,695   -1,105   -1,500   -3,396
Cash Flow from Financing
  -2,162   -746   -719   -141   589
Decrease / Increase in Cash
  300   183   288   2,119   -1,197
Employees
  5,689   5,690   5,639   5,530   5,665