2024-05-17  12:00:00 AM Chg. -9.00 Volume Bid5:10:00 PM Ask5:10:00 PM Market Capitalization Dividend Y. P/E Ratio
583.50DKK -1.52% 141,119
Turnover: 81.69 mill.
582.50Bid Size: - 583.50Ask Size: - 29.28 bill.DKK - -

Assets

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Property and Equipment
  272.8000   698.9000   645.2000   641.3000   657.6000
Intangible Assets
  46.5000   179.9000   188   196.6000   216.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  382.3000   1,348.2000   1,264.1000   1,287   1,308.6000
Inventories
  142.1000   226.1000   219.8000   229.7000   243.6000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  127.8000   44.7000   28.2000   6.9000   239.2000
Current Assets
  1,364.8000   556.4000   595.1000   502.4000   842
Total Assets
  1,747.1000   1,904.6000   1,859.2000   1,789.4000   2,150.6000

 

Liabilities

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Accounts Payable
  0.0000   582.2000   558.3000   286.3000   273.2000
Long-term debt
  83   332.8000   268.4000   238   200.6000
Liabilities to Banks
  93.5000   340   276.6000   249.2000   213.4000
Provisions
  36.6000   101.9000   78   67.3000   53.9000
Liabilities
  795.7000   1,088.3000   963.6000   985.6000   1,074.2000
Share Capital
  72   72.8000   72.8000   73.2000   115.4000
Total Equity
  951.4000   816.3000   895.6000   803.8000   1,076.4000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  1,747.1000   1,904.6000   1,859.2000   1,789.4000   2,150.6000

 

Income Statement

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Revenues
  1,046.1000   1,479.3000   1,501.6000   1,342.4000   1,470.2000
Depreciation (total)
  8.6000   18.3000   20.9000   25.6000   26.8000
Operating Result
  -13.7000   17.3000   -37.5000   -83   -47.9000
Interest Income
  5.7000   -14.7000   -8   -12.3000   -16.7000
Income Before Taxes
  -8   2.6000   -45.5000   -95.3000   -64.6000
Income Taxes
  9.5000   6   .8000   -19.3000   9.9000
Minority Interests Profit
  0.0000   0.0000   -2.4000   -8.1000   -8.1000
Net Income
  12.1000   928.8000   -48.7000   -84.1000   -82.6000

 

Per Share

2016
IFRS
in EUR
2017
IFRS
in EUR
2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
Earnings per Share
  0.5000   34.3000   -1.8000   -3.1000   -2.7000
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Cash Flow from Operating Activities
  153.9000   87.8000   -42.2000   125   136.3000
Cash Flow from Investing Activities
  -132   -493.3000   -60.9000   -66.8000   -107.4000
Cash Flow from Financing
  78.9000   293.6000   87.4000   -79.5000   203.7000
Decrease / Increase in Cash
  100.8000   -111.9000   -15.7000   -21.3000   232.6000
Employees
  8,958   3,600   3,744   3,671   3,800