3/22/2023  1:39:00 PM Chg. -2.00 Volume Bid1:39:32 PM Ask1:39:32 PM Market Capitalization Dividend Y. P/E Ratio
2,543.00DKK -0.08% 20,431
Turnover: 19.64 mill.
2,542.00Bid Size: 44 2,544.00Ask Size: 72 167.12 bill.DKK - 55.28

Assets

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Property and Equipment
  113.4000   161.5000   237   453   621
Intangible Assets
  124.4000   470.4000   470   338   254
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  543.5000   1,028   1,183   2,352   1,891
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  1,347.5000   532.9000   3,552   7,260   8,957
Current Assets
  6,059.4000   7,433   13,961   18,791   22,736
Total Assets
  6,602.9000   8,461   15,144   21,143   24,627

 

Liabilities

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.2000   128.4000   75   4   13
Liabilities
  330.8000   446.6000   1,096   2,022   2,431
Share Capital
  61.1810   61.4980   65   66   66
Total Equity
  6,272.2000   8,014.4000   14,048   19,121   22,196
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,602.9000   8,461   15,144   21,143   24,627

 

Income Statement

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Revenues
  2,365.4000   3,025.1000   5,366   10,111   8,482
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,344.2000   1,380.3000   2,638   6,313   3,018
Interest Income
  -280.5000   231.7000   221   -409   965
Income Before Taxes
  1,063.7000   1,612   2,859   5,904   3,983
Income Taxes
  -39.8000   139.8000   693   1,146   975
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,103.6000   1,472.1000   2,166   4,758   3,008

 

Per Share

2017
IFRS
in DKK
2018
IFRS
in DKK
2019
IFRS
in DKK
2020
IFRS
in DKK
2021
IFRS
in DKK
Earnings per Share
  18.1400   24.0300   34.4000   73.0000   46.0000
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Cash Flow from Operating Activities
  1,589   1,014.8000   1,326   6,433   2,228
Cash Flow from Investing Activities
  -667.6000   -1,777.6000   -1,983   -2,351   -961
Cash Flow from Financing
  214.9000   -70.9000   3,660   71   -420
Decrease / Increase in Cash
  1,136.3000   -833.7000   3,003   4,153   847
Employees
  257   377   548   781   1,212