6/14/2024  4:59:45 PM Chg. +4.00 Volume Bid4:59:45 PM Ask4:59:45 PM Market Capitalization Dividend Y. P/E Ratio
1,832.50DKK +0.22% 92,838
Turnover: 61.46 mill.
-Bid Size: - -Ask Size: - 120.72 bill.DKK - 27.42

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
  161.5000   237   453   621   799
Intangible Assets
  470.4000   470   338   254   146
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   133
Fixed Assets
  1,028   1,183   2,352   1,891   1,901
Inventories
  0.0000   0.0000   0.0000   0.0000   -
Accounts Receivable
  -   -   -   -   5,760
Cash and Cash Equivalents
  532.9000   3,552   7,260   8,957   9,893
Current Assets
  7,433   13,961   18,791   22,736   28,218
Total Assets
  8,461   15,144   21,143   24,627   30,119

 

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
  0.0000   0.0000   0.0000   0.0000   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  128.4000   75   4   13   -
Liabilities
  446.6000   1,096   2,022   2,431   2,837
Share Capital
  61.4980   65   66   66   -
Total Equity
  8,014.4000   14,048   19,121   22,196   27,282
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,461   15,144   21,143   24,627   30,119

 

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
  3,025.1000   5,366   10,111   8,482   14,505
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,380.3000   2,638   6,313   3,018   6,267
Interest Income
  231.7000   221   -409   965   678
Income Before Taxes
  1,612   2,859   5,904   3,983   -
Income Taxes
  139.8000   693   1,146   975   1,493
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,472.1000   2,166   4,758   3,008   5,452

 

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
  24.0300   34.4000   73.0000   46.0000   83.3800
Dividend per Share
  -   -   -   -   -

 

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
  1,014.8000   1,326   6,433   2,228   3,912
Cash Flow from Investing Activities
  -1,777.6000   -1,983   -2,351   -961   -2,761
Cash Flow from Financing
  -70.9000   3,660   71   -420   -789
Decrease / Increase in Cash
  -833.7000   3,003   4,153   847   -
Employees
  377   548   781   1,212   1,660