6/21/2024  4:54:52 PM Chg. +15.00 Volume Bid4:55:00 PM Ask4:55:00 PM Market Capitalization Dividend Y. P/E Ratio
1,809.00DKK +0.84% 70,768
Turnover: 56.09 mill.
-Bid Size: - -Ask Size: - 119.33 bill.DKK - 27.10

Assets

2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
Property and Equipment
  26   22.7000   25.7000   28.8000   32.2000
Intangible Assets
  0.0000   2.5000   62.5000   192.6000   181.9000
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  39.1000   38.5000   100.3000   234.7000   340.6000
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  67   168.1000   359.1000   874   307
Current Assets
  1,653.8000   1,693   2,766.4000   3,667.9000   4,897.6000
Total Assets
  1,692.9000   1,731.5000   2,866.7000   3,902.5000   5,238.2000

 

Liabilities

2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  3.5000   2.3000   1.4000   1.4000   61.6000
Liabilities
  1,309.7000   1,072   833.7000   415.8000   411.5000
Share Capital
  50.3000   51.8000   57   59.5000   60.4000
Total Equity
  383.2000   659.5000   2,032.9000   3,486.7000   4,826.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,692.9000   1,731.5000   2,866.7000   3,902.5000   5,238.2000

 

Income Statement

2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
Revenues
  484.6000   663.6000   850.4000   1,133   1,816.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -116.7000   69.3000   265.2000   730.4000   1,052.8000
Interest Income
  2.6000   -3.9000   32.1000   27.1000   77.4000
Income Before Taxes
  -114.1000   65.4000   297.3000   757.5000   1,130.2000
Income Taxes
  -2.6000   -4.8000   -4   -6   -56.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -487.1000   112.4000   301.3000   763.5000   1,187.1000

 

Per Share

2012
IFRS
in DKK
2013
IFRS
in DKK
2014
IFRS
in DKK
2015
IFRS
in DKK
2016
IFRS
in DKK
Earnings per Share
  -10.5800   2.2000   5.3500   13.0500   19.8300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
2016
IFRS
in mill. DKK
Cash Flow from Operating Activities
  70.9000   -128   132.7000   311.4000   327.7000
Cash Flow from Investing Activities
  -416.3000   67   -1,010.7000   -480.9000   -1,014.5000
Cash Flow from Financing
  357.8000   151.7000   1,035.4000   643.1000   91.2000
Decrease / Increase in Cash
  12.4000   90.6000   157.4000   473.7000   -595.6000
Employees
  179   157   168   180   179