10/23/2020  4:54:45 PM Chg. +1.50 Volume Bid4:54:58 PM Ask4:55:00 PM Market Capitalization Dividend Y. P/E Ratio
391.70DKK +0.38% 114,867
Turnover: 44.94 mill.
391.10Bid Size: 157 392.50Ask Size: 68 92.89 bill.DKK 1.34% 35.40

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
  5,866   6,557   7,084   7,135   7,498
Intangible Assets
  1,070   2,221   2,672   2,864   2,954
Long-Term Investments
  0.0000   0.0000   0.0000   14   29
Fixed Assets
  -   -   -   -   -
Inventories
  1,640   1,741   1,808   1,902   2,184
Accounts Receivable
  1,772   1,971   2,080   2,242   2,244
Cash and Cash Equivalents
  1,465   667   535   1,003   2,535
Current Assets
  5,536   4,789   4,890   5,686   7,311
Total Assets
  12,593   13,842   15,113   16,506   18,426

 

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
  764   745   1,044   976   1,122
Long-Term Liabilities
  -   1,604   1,749   1,734   1,242
Liabilities to Banks
  0.0000   1,862   2,035   1,839   1,972
Provisions
  579   1,192   1,342   1,591   1,452
Liabilities
  4,757   5,018   5,545   5,440   7,146
Share Capital
  650   650   650   639   639
Total Equity
  7,824   8,809   9,555   11,054   11,269
Minority Interests
  12   15   13   12   11
Total liabilities equity
  12,593   13,842   15,113   16,506   18,426

 

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
  9,724   10,510   11,234   11,746   12,459
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,117   2,340   2,745   2,901   3,384
Interest Income
  6   75   -161   -142   -105
Income Before Taxes
  2,123   2,415   2,584   2,759   3,279
Income Taxes
  509   587   568   558   754
Minority Interests Profit
  -1   -2   -1   -1   1
Net Income
  1,613   1,826   2,015   2,200   2,526

 

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
  5.1500   5.7900   6.4200   7.0100   8.1000
Dividend per Share
  1.6000   1.9000   2.2000   2.5000   3.0000

 

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
  2,324   2,709   2,758   2,599   4,525
Cash Flow from Investing Activities
  -1,349   -2,742   -1,909   -1,423   -310
Cash Flow from Financing
  -737   -656   -1,165   -532   -2,703
Decrease / Increase in Cash
  262   -700   -294   612   1,511
Employees
  5,432   5,824   6,041   6,236   6,454