5/17/2024  5:00:00 PM Chg. +17.00 Volume Bid5:00:00 PM Ask5:20:00 PM Market Capitalization Dividend Y. P/E Ratio
2,041.00DKK +0.84% 43,257
Turnover: 39.53 mill.
-Bid Size: - -Ask Size: - 134.86 bill.DKK - 30.63

Assets

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Property and Equipment
  237   453   621   799   955
Intangible Assets
  470   338   254   146   101
Long-Term Investments
  0.0000   0.0000   0.0000   133   134
Fixed Assets
  1,183   2,352   1,891   1,901   2,150
Inventories
  0.0000   0.0000   0.0000   -   57
Accounts Receivable
  -   -   -   5,760   5,009
Cash and Cash Equivalents
  3,552   7,260   8,957   9,893   14,867
Current Assets
  13,961   18,791   22,736   28,218   33,139
Total Assets
  15,144   21,143   24,627   30,119   35,289

 

Liabilities

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Accounts Payable
  0.0000   0.0000   0.0000   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  75   4   13   -   -
Liabilities
  1,096   2,022   2,431   2,837   3,679
Share Capital
  65   66   66   -   -
Total Equity
  14,048   19,121   22,196   27,282   31,610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  15,144   21,143   24,627   30,119   35,289

 

Income Statement

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Revenues
  5,366   10,111   8,482   14,505   16,474
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,638   6,313   3,018   6,267   5,321
Interest Income
  221   -409   965   678   316
Income Before Taxes
  2,859   5,904   3,983   -   -
Income Taxes
  693   1,146   975   1,493   1,285
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,166   4,758   3,008   5,452   4,352

 

Per Share

2019
IFRS
in DKK
2020
IFRS
in DKK
2021
IFRS
in DKK
2022
IFRS
in DKK
2023
IFRS
in DKK
Earnings per Share
  34.4000   73.0000   46.0000   83.3800   66.6400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
Cash Flow from Operating Activities
  1,326   6,433   2,228   3,912   7,380
Cash Flow from Investing Activities
  -1,983   -2,351   -961   -2,761   -1,282
Cash Flow from Financing
  3,660   71   -420   -789   -606
Decrease / Increase in Cash
  3,003   4,153   847   -   -
Employees
  548   781   1,212   1,660   2,204