2024-04-18  4:51:02 PM Chg. +0.38 Volume Bid4:54:30 PM Ask2024-04-18 Market Capitalization Dividend Y. P/E Ratio
176.55DKK +0.21% 3,367
Turnover: 592,875.90
-Bid Size: - -Ask Size: - 178.44 bill.DKK - -

Assets

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Property and Equipment
  1,279   1,329   1,247   1,318   1,671
Intangible Assets
  435   519   901   1,096   1,208
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,899   1,985   2,696   2,987   4,098
Accounts Receivable
  795   1,038   1,144   967   1,460
Cash and Cash Equivalents
  2,765   3,550   3,653   2,918   2,888
Current Assets
  5,976   6,950   8,006   8,555   10,442
Total Assets
  8,587   9,931   10,871   11,899   14,331

 

Liabilities

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Accounts Payable
  1,760   1,666   2,660   2,417   3,119
Long-term debt
  495   496   497   498   661
Liabilities to Banks
  495   496   497   498   820
Provisions
  605   813   800   849   955
Liabilities
  5,688   6,741   7,759   8,795   10,986
Share Capital
  30   30   29   28   27
Total Equity
  2,899   3,190   3,112   3,104   3,345
Minority Interests
  0.0000   0.0000   0.0000   12   52
Total liabilities equity
  8,587   9,931   10,871   11,899   14,331

 

Income Statement

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Revenues
  8,423   10,237   9,953   10,134   12,147
Depreciation (total)
  -   -   -   -   -
Operating Result
  906   1,421   1,230   921   1,004
Interest Income
  -15   -33   2   -51   -98
Income Before Taxes
  925   1,287   1,192   910   909
Income Taxes
  240   322   298   227   209
Minority Interests Profit
  0.0000   0.0000   0.0000   1   4
Net Income
  685   965   894   684   704

 

Per Share

2015
IFRS
in EUR
2016
IFRS
in EUR
2017
IFRS
in EUR
2018
IFRS
in EUR
2019
IFRS
in EUR
Earnings per Share
  0.6200   0.8820   0.8460   0.6820   0.7140
Dividend per Share
  0.1820   0.2620   0.2480   0.2000   0.2120

 

Cash Flow

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Cash Flow from Operating Activities
  1,472   2,181   1,625   1,021   823
Cash Flow from Investing Activities
  -425   -617   -407   -603   -729
Cash Flow from Financing
  -360   -611   -974   -639   -367
Decrease / Increase in Cash
  687   753   244   -708   -35
Employees
  20,507   21,824   23,303   24,648   25,541