DKK 83.15
(0.18%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 34.87 Billion | 34.08 Billion | 30.72 Billion | 27 Billion | 26.86 Billion | 22.13 Billion |
Total Current Assets | 5.95 Billion | 5.94 Billion | 4.91 Billion | 4.7 Billion | 4.42 Billion | 3.82 Billion |
Cash And Short Term Investments | 737 Million | 1.18 Billion | 902 Million | 1.26 Billion | 840 Million | 760.7 Million |
Cash and Cash Equivalents | 737 Million | 1.18 Billion | 902 Million | 1.26 Billion | 840 Million | 760.7 Million |
Short Term Investments | - | -314 Million | -299 Million | -430 Million | -400 Million | -312.6 Million |
Net Receivables | 3.85 Billion | 3.41 Billion | 2.85 Billion | 3.27 Billion | 3.36 Billion | 2.19 Billion |
Inventory | 339 Million | 324 Million | 269 Million | 169 Million | 219 Million | 200.5 Million |
Other Current Assets | 1.02 Billion | 4.43 Billion | 892 Million | 1 Million | -1 Million | 2.86 Billion |
Total Non-Current Assets | 28.91 Billion | 28.14 Billion | 25.8 Billion | 22.3 Billion | 22.44 Billion | 18.3 Billion |
Net PPE | 21.54 Billion | 21.19 Billion | 19.18 Billion | 16.86 Billion | 17 Billion | 13.08 Billion |
Good Will And Intangible Assets | 7.13 Billion | 6.44 Billion | 6.25 Billion | 4.9 Billion | 4.93 Billion | 4.78 Billion |
Good Will | 4.95 Billion | 4.4 Billion | 4.28 Billion | 3.43 Billion | 3.44 Billion | 3.33 Billion |
Intangible Assets | 2.18 Billion | 2.03 Billion | 1.97 Billion | 1.46 Billion | 1.49 Billion | 1.45 Billion |
Long-Term Investments | 158 Million | 327 Million | 334 Million | 479 Million | 453 Million | 355.9 Million |
Tax Assets | 79 Million | 49 Million | 31 Million | 57 Million | 47 Million | 70 Million |
Other Non Current Assets | 1 Million | 122 Million | 5 Million | 2 Million | 4 Million | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 20.95 Billion | 20.94 Billion | 19.16 Billion | 16.4 Billion | 16.5 Billion | 12.87 Billion |
Total Current Liabilities | 7.19 Billion | 8.05 Billion | 6.77 Billion | 4.07 Billion | 4.27 Billion | 3.92 Billion |
Account Payables | 3.46 Billion | 3.66 Billion | 3.11 Billion | 2.09 Billion | 2.29 Billion | 2.29 Billion |
Tax Payables | 83 Million | 170 Million | 113 Million | 61 Million | 30 Million | 23.4 Million |
Short Term Debt | 2.33 Billion | 3.13 Billion | 2.51 Billion | 926 Million | 1.03 Billion | 868.5 Million |
Deferred Revenue | 251 Million | 223 Million | 1.14 Billion | 916 Million | 777 Million | 587.2 Million |
Other Current Liabilities | 1.15 Billion | 1.03 Billion | 1 Million | 144 Million | 172 Million | 170.6 Million |
Total Non Current Liabilities | 13.75 Billion | 12.89 Billion | 12.38 Billion | 12.33 Billion | 12.23 Billion | 8.95 Billion |
Long-Term Debt | 8.11 Billion | 12.39 Billion | 11.82 Billion | 11.72 Billion | 11.7 Billion | 8.36 Billion |
Deferred Revenue Non Current | 5.01 Billion | - | 199 Million | 392 Million | 276 Million | 354.8 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 155 Million | 140 Million | -1 Million | 1 Million | 39 Million | 24 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 13.91 Billion | 13.13 Billion | 11.55 Billion | 10.6 Billion | 10.35 Billion | 9.25 Billion |
Stock Holders Equity | 13.82 Billion | 13.02 Billion | 11.44 Billion | 10.51 Billion | 10.27 Billion | 9.17 Billion |
Common Stock | 1.17 Billion | 1.17 Billion | 1.17 Billion | 1.17 Billion | 1.17 Billion | 1.17 Billion |
Retained Earnings | 13.1 Billion | 12.13 Billion | 10.43 Billion | 9.61 Billion | 8.98 Billion | 8.01 Billion |
Accumulated other comprehensive income | -403 Million | -257 Million | -371 Million | -247 Million | -92 Million | -221.59 Million |
Common Stock Equity | 13.82 Billion | 13.02 Billion | 11.44 Billion | 10.51 Billion | 10.27 Billion | 9.17 Billion |
Capital Lease Obligation | 5.01 Billion | 4.7 Billion | 3.83 Billion | 2.92 Billion | 3.1 Billion | 292.4 Million |
Total Investments | 158 Million | 13 Million | 35 Million | 49 Million | 53 Million | 43.3 Million |
Total Debt | 15.47 Billion | 15.53 Billion | 14.33 Billion | 12.64 Billion | 12.73 Billion | 9.23 Billion |
Net Debt | 14.73 Billion | 14.34 Billion | 13.43 Billion | 11.38 Billion | 11.89 Billion | 8.47 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 36.96 Billion | 37 Billion | 34.87 Billion | 34.87 Billion | 35.82 Billion | 35.42 Billion |
Total Current Assets | 6.96 Billion | 6.9 Billion | 5.95 Billion | 5.95 Billion | 7.53 Billion | 6.13 Billion |
Cash And Short Term Investments | 1.23 Billion | 944 Million | 737 Million | 737 Million | 1.18 Billion | 1.09 Billion |
Cash and Cash Equivalents | 1.23 Billion | 944 Million | 737 Million | 737 Million | 1.18 Billion | 1.09 Billion |
Short Term Investments | - | - | - | - | -260 Million | -299 Million |
Net Receivables | 4.81 Billion | 5.09 Billion | 3.85 Billion | 3.85 Billion | 4.22 Billion | 4.22 Billion |
Inventory | 377 Million | 367 Million | 339 Million | 339 Million | 382 Million | 306 Million |
Other Current Assets | 544 Million | 501 Million | 1.02 Billion | 1.02 Billion | 1.74 Billion | 411 Million |
Total Non-Current Assets | 29.99 Billion | 30.09 Billion | 28.91 Billion | 28.91 Billion | 28.28 Billion | 29.29 Billion |
Net PPE | 21.1 Billion | 21.97 Billion | 21.54 Billion | 21.54 Billion | 20.78 Billion | 21.78 Billion |
Good Will And Intangible Assets | 8.11 Billion | 7.88 Billion | 7.13 Billion | 7.13 Billion | 7.15 Billion | 7.16 Billion |
Good Will | 5.73 Billion | 5.72 Billion | 4.95 Billion | 4.95 Billion | 4.94 Billion | 4.8 Billion |
Intangible Assets | 2.38 Billion | 2.16 Billion | 2.18 Billion | 2.18 Billion | 2.21 Billion | 2.35 Billion |
Long-Term Investments | 166 Million | 155 Million | 158 Million | 158 Million | 262 Million | 301 Million |
Tax Assets | 70 Million | 79 Million | 79 Million | 79 Million | 51 Million | 40 Million |
Other Non Current Assets | 541 Million | 2 Million | 1 Million | 1 Million | 30 Million | -2 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 23.09 Billion | 23.35 Billion | 20.95 Billion | 20.95 Billion | 22 Billion | 22.17 Billion |
Total Current Liabilities | 6.93 Billion | 7.01 Billion | 7.19 Billion | 7.19 Billion | 9.31 Billion | 9.37 Billion |
Account Payables | 3.97 Billion | 3.65 Billion | 3.46 Billion | 3.46 Billion | 3.51 Billion | 3.42 Billion |
Tax Payables | 89 Million | 76 Million | 83 Million | 83 Million | 185 Million | 224 Million |
Short Term Debt | 1.26 Billion | 1.66 Billion | 2.33 Billion | 2.33 Billion | 4.27 Billion | 4.24 Billion |
Deferred Revenue | 578 Million | 512 Million | 251 Million | 251 Million | 1.28 Billion | 1.16 Billion |
Other Current Liabilities | 1.12 Billion | 1.18 Billion | 1.15 Billion | 1.15 Billion | 238 Million | 538 Million |
Total Non Current Liabilities | 16.15 Billion | 16.34 Billion | 13.75 Billion | 13.75 Billion | 12.68 Billion | 12.8 Billion |
Long-Term Debt | 10.75 Billion | 10.68 Billion | 8.11 Billion | 8.11 Billion | 12.13 Billion | 12.19 Billion |
Deferred Revenue Non Current | 4.5 Billion | 4.88 Billion | 5.01 Billion | 5.01 Billion | 120 Million | 151 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 396 Million | 276 Million | 155 Million | 155 Million | -1 Million | -2 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 13.86 Billion | 13.64 Billion | 13.91 Billion | 13.91 Billion | 13.82 Billion | 13.24 Billion |
Stock Holders Equity | 13.79 Billion | 13.57 Billion | 13.82 Billion | 13.82 Billion | 13.73 Billion | 13.12 Billion |
Common Stock | 1.15 Billion | 1.17 Billion | 1.17 Billion | 1.17 Billion | 1.17 Billion | 1.17 Billion |
Retained Earnings | 13.03 Billion | 12.85 Billion | 13.1 Billion | 13.1 Billion | 12.93 Billion | 12.25 Billion |
Accumulated other comprehensive income | -349 Million | -402 Million | -403 Million | -403 Million | -327 Million | -250 Million |
Common Stock Equity | 13.79 Billion | 13.57 Billion | 13.82 Billion | 13.82 Billion | 13.73 Billion | 13.12 Billion |
Capital Lease Obligation | 4.5 Billion | 4.88 Billion | 5.01 Billion | 5.01 Billion | 5.17 Billion | 4.91 Billion |
Total Investments | 166 Million | 155 Million | 158 Million | 158 Million | 2 Million | 2 Million |
Total Debt | 16.51 Billion | 17.22 Billion | 15.47 Billion | 15.47 Billion | 16.41 Billion | 16.43 Billion |
Net Debt | 15.28 Billion | 16.28 Billion | 14.73 Billion | 14.73 Billion | 15.23 Billion | 15.34 Billion |
4896
R
NAGPI
SMTEF
INH
HERCULES