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

2008
IFRS
in mill. DKK
2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
Property and Equipment
  -   4,804   5,866   6,557   7,084
Intangible Assets
  -   1,124   1,070   2,221   2,672
Long-Term Investments
  -   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  -   1,535   1,640   1,741   1,808
Accounts Receivable
  -   0.0000   1,772   1,971   2,080
Cash and Cash Equivalents
  -   1,284   1,465   667   535
Current Assets
  -   4,899   5,536   4,789   4,890
Total Assets
  -   10,890   12,593   13,842   15,113

 

Liabilities

2008
IFRS
in mill. DKK
2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
Accounts Payable
  -   531   764   745   1,044
Long-Term Liabilities
  -   -   -   1,604   1,749
Liabilities to Banks
  -   0.0000   0.0000   1,862   2,035
Provisions
  -   791   579   1,192   1,342
Liabilities
  -   5,049   4,757   5,018   5,545
Share Capital
  -   650   650   650   650
Total Equity
  -   5,831   7,824   8,809   9,555
Minority Interests
  -   10   12   15   13
Total liabilities equity
  -   10,890   12,593   13,842   15,113

 

Income Statement

2008
IFRS
in mill. DKK
2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
Revenues
  -   8,448   9,724   10,510   11,234
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   1,688   2,117   2,340   2,745
Interest Income
  -   -67   6   75   -161
Income Before Taxes
  -   1,621   2,123   2,415   2,584
Income Taxes
  -   427   509   587   568
Minority Interests Profit
  -   0.0000   -1   -2   -1
Net Income
  -   1,194   1,613   1,826   2,015

 

Per Share

2008
IFRS
in DKK
2009
IFRS
in DKK
2010
IFRS
in DKK
2011
IFRS
in DKK
2012
IFRS
in DKK
Earnings per Share
  3.4300   3.8500   5.1500   5.7900   6.4200
Dividend per Share
  1.0500   1.1500   1.6000   1.9000   2.2000

 

Cash Flow

2008
IFRS
in mill. DKK
2009
IFRS
in mill. DKK
2010
IFRS
in mill. DKK
2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
Cash Flow from Operating Activities
  -   1,817   2,324   2,709   2,758
Cash Flow from Investing Activities
  -   -978   -1,349   -2,742   -1,909
Cash Flow from Financing
  -   -523   -737   -656   -1,165
Decrease / Increase in Cash
  -   319   262   -700   -294
Employees
  5,146   5,275   5,432   5,824   6,041