2024-05-14  12:10:54 PM Chg. - Volume Bid2024-05-14 Ask2024-05-14 Market Capitalization Dividend Y. P/E Ratio
303.00DKK - 285
Turnover: 86,355
-Bid Size: - -Ask Size: - 26.73 bill.DKK 3.82% 25.31

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
  969   948   946   902   832
Intangible Assets
  1,091   1,291   1,486   1,641   1,314
Long-Term Investments
  -   -   -   46,099   19,107
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   1,633   -
Cash and Cash Equivalents
  -   -   -   -   -
Current Assets
  -   -   -   -   -
Total Assets
  83,224   98,442   109,288   120,368   23,024

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   3,829   1,353
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  77,208   92,045   102,409   112,969   16,526
Share Capital
  90   90   90   -   90
Total Equity
  6,016   6,397   6,879   7,399   6,498
Minority Interests
  -   -   -   -   -
Total liabilities equity
  83,224   98,442   109,288   -   23,024

 

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
  -   -   -   -   -
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,702   1,987   1,453   2,104   409
Interest Income
  -   -   -   -   282
Income Before Taxes
  1,702   1,987   1,453   -   -
Income Taxes
  371   441   329   537   280
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,331   1,547   1,124   2,138   2,049

 

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
  15.4000   17.8000   12.9000   24.4000   23.2000
Dividend per Share
  15.0000   17.0000   11.5000   34.5000   31.0000

 

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
  8,946   9,805   5,975   4,453   4,463
Cash Flow from Investing Activities
  -6,872   -9,846   -3,831   -4,110   -1,111
Cash Flow from Financing
  -1,359   -1,299   486   -2,451   -1,282
Decrease / Increase in Cash
  715   -1,340   2,631   -   -
Employees
  2,343   2,318   2,460   -   2,100