4/28/2025  4:59:45 PM Chg. +1.00 Volume Bid4:59:45 PM Ask4:59:45 PM Market Capitalization Dividend Y. P/E Ratio
1,351.00DKK +0.07% 56,566
Turnover: 44.08 mill.
-Bid Size: - -Ask Size: - 89.35 bill.DKK - 11.05

Assets

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Property and Equipment
  453   621   799   955   978
Intangible Assets
  338   254   146   101   12,343
Long-Term Investments
  0.0000   0.0000   133   134   228
Fixed Assets
  2,352   1,891   1,901   2,150   17,957
Inventories
  0.0000   0.0000   -   57   62
Accounts Receivable
  -   -   5,760   5,009   6,590
Cash and Cash Equivalents
  7,260   8,957   9,893   14,867   9,858
Current Assets
  18,791   22,736   28,218   33,139   27,854
Total Assets
  21,143   24,627   30,119   35,289   45,811

 

Liabilities

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Accounts Payable
  0.0000   0.0000   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  4   13   -   -   2,359
Liabilities
  2,022   2,431   2,837   3,679   9,114
Share Capital
  66   66   -   -   -
Total Equity
  19,121   22,196   27,282   31,610   36,697
Minority Interests
  -   -   -   -   -
Total liabilities equity
  21,143   24,627   30,119   35,289   45,811

 

Income Statement

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Revenues
  10,111   8,482   14,505   16,474   21,526
Depreciation (total)
  -   -   -   -   -
Operating Result
  6,313   3,018   6,267   5,321   6,703
Interest Income
  -409   965   678   316   2,461
Income Before Taxes
  5,904   3,983   -   -   -
Income Taxes
  1,146   975   1,493   1,285   1,320
Minority Interests Profit
  -   -   -   -   -
Net Income
  4,758   3,008   5,452   4,352   7,844

 

Per Share

2020
IFRS
in DKK
2021
IFRS
in DKK
2022
IFRS
in DKK
2023
IFRS
in DKK
2024
IFRS
in DKK
Earnings per Share
  73.0000   46.0000   83.3800   66.6400   122.2100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
2022
IFRS
in mill. DKK
2023
IFRS
in mill. DKK
2024
IFRS
in mill. DKK
Cash Flow from Operating Activities
  6,433   2,228   3,912   7,380   771
Cash Flow from Investing Activities
  -2,351   -961   -2,761   -1,282   -9,907
Cash Flow from Financing
  71   -420   -789   -606   -3,919
Decrease / Increase in Cash
  4,153   847   -   -   -
Employees
  781   1,212   1,660   2,204   2,682