2024-05-28  10:59:23 PM Chg. -0.160 Volume Bid10:59:23 PM Ask10:59:23 PM Market Capitalization Dividend Y. P/E Ratio
19.030EUR -0.83% -
Turnover: -
19.030Bid Size: - 19.220Ask Size: - 11.79 bill.EUR - -

Assets

2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
Property and Equipment
  935   885   777   762   871
Intangible Assets
  7,236   7,364   7,124   7,025   32,716
Long-Term Investments
  43,098   45,390   46,881   86,885   71,626
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  2,423   2,555   2,628   2,570   414
Cash and Cash Equivalents
  627   868   1,390   -   -
Current Assets
  -   -   -   -   -
Total Assets
  56,545   59,059   60,916   100,392   114,113

 

Liabilities

2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   12,329   14,911
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   34,542   3,721
Liabilities
  45,211   46,974   48,652   51,384   71,609
Share Capital
  1,511   1,511   1,511   -   -
Total Equity
  11,334   12,085   12,264   49,008   42,504
Minority Interests
  0.0000   -1   1   -   -
Total liabilities equity
  56,545   59,059   60,916   -   114,113

 

Income Statement

2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
Revenues
  -   -   -   -   38,365
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,766   3,237   3,495   3,599   2,287
Interest Income
  -504   391   45   356   764
Income Before Taxes
  2,262   3,628   3,541   -   -
Income Taxes
  529   783   768   795   804
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,731   2,843   2,773   3,158   2,247

 

Per Share

2018
IFRS
in DKK
2019
IFRS
in DKK
2020
IFRS
in DKK
2021
IFRS
in DKK
2022
IFRS
in DKK
Earnings per Share
  5.7300   9.4200   9.1900   5.5100   3.4700
Dividend per Share
  6.6000   8.4500   7.0000   4.2800   6.2900

 

Cash Flow

2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
Cash Flow from Operating Activities
  2,883   3,631   3,932   3,670   243
Cash Flow from Investing Activities
  -510   -1,376   -1,139   -39,647   8,374
Cash Flow from Financing
  -2,442   -2,013   -2,271   35,357   -6,747
Decrease / Increase in Cash
  118   241   522   -   -
Employees
  4,027   4,151   4,400   4,674   6,476