6/19/2024  4:54:54 PM Chg. -52.25 Volume Bid4:55:00 PM Ask4:55:00 PM Market Capitalization Dividend Y. P/E Ratio
1,761.00DKK -2.88% 65,666
Turnover: 34.05 mill.
-Bid Size: - -Ask Size: - 116.09 bill.DKK - 26.37

Assets

2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
Property and Equipment
  32.4000   26   22.7000   25.7000   28.8000
Intangible Assets
  0.0000   0.0000   2.5000   62.5000   192.6000
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  47.6000   39.1000   38.5000   100.3000   234.7000
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  65.2000   67   168.1000   359.1000   874
Current Assets
  1,516.8000   1,653.8000   1,693   2,766.4000   3,667.9000
Total Assets
  1,564.4000   1,692.9000   1,731.5000   2,866.7000   3,902.5000

 

Liabilities

2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
Accounts Payable
  33.5000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  23.1000   3.5000   2.3000   1.4000   1.4000
Liabilities
  1,078   1,309.7000   1,072   833.7000   415.8000
Share Capital
  44.9000   50.3000   51.8000   57   59.5000
Total Equity
  486.4000   383.2000   659.5000   2,032.9000   3,486.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,564.4000   1,692.9000   1,731.5000   2,866.7000   3,902.5000

 

Income Statement

2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
Revenues
  350.9000   484.6000   663.6000   850.4000   1,133
Depreciation (total)
  -   -   -   -   -
Operating Result
  -249.4000   -116.7000   69.3000   265.2000   730.4000
Interest Income
  39.6000   2.6000   -3.9000   32.1000   27.1000
Income Before Taxes
  -209.8000   -114.1000   65.4000   297.3000   757.5000
Income Taxes
  5.9000   -2.6000   -4.8000   -4   -6
Minority Interests Profit
  -   -   -   -   -
Net Income
  -596.4000   -487.1000   112.4000   301.3000   763.5000

 

Per Share

2011
IFRS
in DKK
2012
IFRS
in DKK
2013
IFRS
in DKK
2014
IFRS
in DKK
2015
IFRS
in DKK
Earnings per Share
  -13.2800   -10.5800   2.2000   5.3500   13.0500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2011
IFRS
in mill. DKK
2012
IFRS
in mill. DKK
2013
IFRS
in mill. DKK
2014
IFRS
in mill. DKK
2015
IFRS
in mill. DKK
Cash Flow from Operating Activities
  -437.2000   70.9000   -128   132.7000   311.4000
Cash Flow from Investing Activities
  514.8000   -416.3000   67   -1,010.7000   -480.9000
Cash Flow from Financing
  -6.1000   357.8000   151.7000   1,035.4000   643.1000
Decrease / Increase in Cash
  71.4000   12.4000   90.6000   157.4000   473.7000
Employees
  179   179   157   168   180