2024-01-11  9:34:57 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
76.5000USD - 1,000
Turnover: 76,500
-Bid Size: - -Ask Size: - 5.28 bill.USD - -

Assets

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Property and Equipment
  3,237   3,788   4,360   5,186   5,114
Intangible Assets
  71   113   88   71   13
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  2,427   1,850   2,825   2,068   19,347
Current Assets
  -   -   -   -   -
Total Assets
  262,004   541,679   543,399   586,703   597,440

 

Liabilities

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  244,525   514,118   513,359   554,189   562,836
Share Capital
  713   950   950   950   892
Total Equity
  17,479   27,561   30,040   32,514   34,604
Minority Interests
  33   0.0000   0.0000   1,476   2,581
Total liabilities equity
  262,004   541,679   543,399   586,703   597,440

 

Income Statement

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Revenues
  -   -   -   -   -
Depreciation (total)
  390   424   456   582   742
Operating Result
  2,301   3,103   3,204   3,906   4,002
Interest Income
  5,018   6,615   7,704   6,573   6,288
Income Before Taxes
  2,301   3,103   3,204   3,906   4,002
Income Taxes
  493   14   728   790   859
Minority Interests Profit
  -1   -1   0.0000   0.0000   -92
Net Income
  1,807   3,088   2,476   3,116   3,051

 

Per Share

2013
IFRS
in DKK
2014
IFRS
in DKK
2015
IFRS
in DKK
2016
IFRS
in DKK
2017
IFRS
in DKK
Earnings per Share
  25.3800   35.0700   26.0700   33.4900   34.6600
Dividend per Share
  0.0000   0.0000   5.2500   5.6000   11.7400

 

Cash Flow

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Cash Flow from Operating Activities
  3,471   16,669   -8,364   -2,136   11,548
Cash Flow from Investing Activities
  -288   -497   -815   -1,240   -405
Cash Flow from Financing
  -1,070   -292   -98   114   1,124
Decrease / Increase in Cash
  -2,113   15,880   -9,277   -3,262   12,267
Employees
  3,774   4,191   4,021   3,981   3,932