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

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Property and Equipment
  965   969   948   946   902
Intangible Assets
  922   1,091   1,291   1,486   1,641
Long-Term Investments
  -   -   -   -   46,099
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   1,633
Cash and Cash Equivalents
  -   -   -   -   -
Current Assets
  -   -   -   -   -
Total Assets
  80,958   83,224   98,442   109,288   120,368

 

Liabilities

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   3,829
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  74,767   77,208   92,045   102,409   112,969
Share Capital
  90   90   90   90   -
Total Equity
  6,191   6,016   6,397   6,879   7,399
Minority Interests
  -   -   -   -   -
Total liabilities equity
  80,958   83,224   98,442   109,288   -

 

Income Statement

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Revenues
  -   -   -   -   -
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,235   1,702   1,987   1,453   2,104
Interest Income
  -   -   -   -   -
Income Before Taxes
  2,235   1,702   1,987   1,453   -
Income Taxes
  502   371   441   329   537
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,733   1,331   1,547   1,124   2,138

 

Per Share

2017
IFRS
in DKK
2018
IFRS
in DKK
2019
IFRS
in DKK
2020
IFRS
in DKK
2021
IFRS
in DKK
Earnings per Share
  20.2000   15.4000   17.8000   12.9000   24.4000
Dividend per Share
  19.0000   15.0000   17.0000   11.5000   34.5000

 

Cash Flow

2017
IFRS
in mill. DKK
2018
IFRS
in mill. DKK
2019
IFRS
in mill. DKK
2020
IFRS
in mill. DKK
2021
IFRS
in mill. DKK
Cash Flow from Operating Activities
  6,402   8,946   9,805   5,975   4,453
Cash Flow from Investing Activities
  -4,397   -6,872   -9,846   -3,831   -4,110
Cash Flow from Financing
  -322   -1,359   -1,299   486   -2,451
Decrease / Increase in Cash
  1,683   715   -1,340   2,631   -
Employees
  2,473   2,343   2,318   2,460   -