7/22/2024  4:59:45 PM Chg. +11.50 Volume Bid4:59:45 PM Ask4:59:45 PM Market Capitalization Dividend Y. P/E Ratio
1,882.50DKK +0.61% 46,202
Turnover: 47.46 mill.
-Bid Size: - -Ask Size: - 124.35 bill.DKK - 28.24

Assets

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Property and Equipment
  22.7000   25.7000   28.8000   32.2000   113.4000
Intangible Assets
  2.5000   62.5000   192.6000   181.9000   124.4000
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  38.5000   100.3000   234.7000   340.6000   543.5000
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  168.1000   359.1000   874   307   1,347.5000
Current Assets
  1,693   2,766.4000   3,667.9000   4,897.6000   6,059.4000
Total Assets
  1,731.5000   2,866.7000   3,902.5000   5,238.2000   6,602.9000

 

Liabilities

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  2.3000   1.4000   1.4000   61.6000   1.2000
Liabilities
  1,072   833.7000   415.8000   411.5000   330.8000
Share Capital
  51.8000   57   59.5000   60.4000   61.1810
Total Equity
  659.5000   2,032.9000   3,486.7000   4,826.7000   6,272.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,731.5000   2,866.7000   3,902.5000   5,238.2000   6,602.9000

 

Income Statement

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Revenues
  663.6000   850.4000   1,133   1,816.1000   2,365.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  69.3000   265.2000   730.4000   1,052.8000   1,344.2000
Interest Income
  -3.9000   32.1000   27.1000   77.4000   -280.5000
Income Before Taxes
  65.4000   297.3000   757.5000   1,130.2000   1,063.7000
Income Taxes
  -4.8000   -4   -6   -56.9000   -39.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  112.4000   301.3000   763.5000   1,187.1000   1,103.6000

 

Per Share

2013
IFRS
in DKK
2014
IFRS
in DKK
2015
IFRS
in DKK
2016
IFRS
in DKK
2017
IFRS
in DKK
Earnings per Share
  2.2000   5.3500   13.0500   19.8300   18.1400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
2017
IFRS
in mill. DKK
Cash Flow from Operating Activities
  -128   132.7000   311.4000   327.7000   1,589
Cash Flow from Investing Activities
  67   -1,010.7000   -480.9000   -1,014.5000   -667.6000
Cash Flow from Financing
  151.7000   1,035.4000   643.1000   91.2000   214.9000
Decrease / Increase in Cash
  90.6000   157.4000   473.7000   -595.6000   1,136.3000
Employees
  157   168   180   179   257