DKK 1500.0
(-1.09%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 147.11 Billion | 159.04 Billion | 161.39 Billion | 96.25 Billion | 97.55 Billion | 38.81 Billion |
Total Current Assets | 42.37 Billion | 54.43 Billion | 58.82 Billion | 30.55 Billion | 28.21 Billion | 18.43 Billion |
Cash And Short Term Investments | 6.45 Billion | 10.16 Billion | 8.29 Billion | 4.06 Billion | 596 Million | 275 Million |
Cash and Cash Equivalents | 6.45 Billion | 10.16 Billion | 8.29 Billion | 4.06 Billion | 596 Million | 275 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 31.56 Billion | 42.35 Billion | 50.17 Billion | 24.95 Billion | 24.71 Billion | 16.46 Billion |
Inventory | 4.31 Billion | 1.88 Billion | 284 Million | 1.42 Billion | 1.32 Billion | 718 Million |
Other Current Assets | 44 Million | 42.38 Billion | 66 Million | 110 Million | 135 Million | 17.44 Billion |
Total Non-Current Assets | 104.73 Billion | 104.6 Billion | 102.57 Billion | 65.69 Billion | 69.33 Billion | 20.37 Billion |
Net PPE | 21.86 Billion | 20.97 Billion | 19.97 Billion | 14.12 Billion | 14.69 Billion | 2.49 Billion |
Good Will And Intangible Assets | 77.1 Billion | 77.67 Billion | 76.66 Billion | 48.66 Billion | 51.98 Billion | 16.74 Billion |
Good Will | 75.77 Billion | 76.29 Billion | 75.06 Billion | 47.47 Billion | 50.25 Billion | 15.5 Billion |
Intangible Assets | 1.33 Billion | 1.38 Billion | 1.59 Billion | 1.18 Billion | 1.73 Billion | 1.23 Billion |
Long-Term Investments | 2.46 Billion | 2.46 Billion | 2.39 Billion | 372 Million | 494 Million | 291 Million |
Tax Assets | 3.3 Billion | 3.49 Billion | 3.54 Billion | 2.53 Billion | 2.16 Billion | 851 Million |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 78.14 Billion | 87.3 Billion | 87.11 Billion | 48.95 Billion | 48.23 Billion | 24.28 Billion |
Total Current Liabilities | 38.33 Billion | 46.76 Billion | 53.41 Billion | 29.11 Billion | 29.31 Billion | 15.95 Billion |
Account Payables | 13.11 Billion | 14.99 Billion | 17.04 Billion | 9.92 Billion | 9.78 Billion | 7.64 Billion |
Tax Payables | 1.25 Billion | 3.25 Billion | 3.07 Billion | 1.39 Billion | 940 Million | 454 Million |
Short Term Debt | 5.94 Billion | 4.39 Billion | 7.91 Billion | 4.03 Billion | 4.9 Billion | 545 Million |
Deferred Revenue | - | - | - | - | 5.33 Billion | 4.95 Billion |
Other Current Liabilities | 19.28 Billion | 27.38 Billion | 28.46 Billion | 15.15 Billion | 9.29 Billion | 2.81 Billion |
Total Non Current Liabilities | 39.8 Billion | 40.53 Billion | 33.7 Billion | 19.83 Billion | 18.92 Billion | 8.32 Billion |
Long-Term Debt | 34.14 Billion | 34.58 Billion | 28.84 Billion | 17.12 Billion | 15.69 Billion | 6.59 Billion |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 5.05 Billion | 5.44 Billion | 4.41 Billion | 2.47 Billion | 2.77 Billion | 1.54 Billion |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 68.96 Billion | 71.74 Billion | 74.27 Billion | 47.29 Billion | 49.31 Billion | 14.53 Billion |
Stock Holders Equity | 68.7 Billion | 71.51 Billion | 74.1 Billion | 47.38 Billion | 49.43 Billion | 14.56 Billion |
Common Stock | 219 Million | 219 Million | 240 Million | 230 Million | 235 Million | 188 Million |
Retained Earnings | 69.2 Billion | 70.38 Billion | 74.21 Billion | 49.99 Billion | 49.46 Billion | 15.07 Billion |
Accumulated other comprehensive income | -718 Million | 921 Million | -350 Million | -2.83 Billion | -259 Million | -694 Million |
Common Stock Equity | 68.7 Billion | 71.51 Billion | 74.1 Billion | 47.38 Billion | 49.43 Billion | 14.56 Billion |
Capital Lease Obligation | 17.94 Billion | 16.76 Billion | 15.28 Billion | 12.27 Billion | 12.61 Billion | 131 Million |
Total Investments | 2.46 Billion | 2.46 Billion | 2.39 Billion | 372 Million | 494 Million | 291 Million |
Total Debt | 40.09 Billion | 38.97 Billion | 36.75 Billion | 21.15 Billion | 20.59 Billion | 7.13 Billion |
Net Debt | 33.63 Billion | 28.81 Billion | 28.45 Billion | 17.09 Billion | 20 Billion | 6.86 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Total Assets | 158.32 Billion | 157.77 Billion | 152.02 Billion | 147.11 Billion | 147.11 Billion | 150.67 Billion |
Total Current Assets | 50.97 Billion | 51.21 Billion | 46.41 Billion | 42.37 Billion | 42.37 Billion | 44.84 Billion |
Cash And Short Term Investments | 8.54 Billion | 8.93 Billion | 6.51 Billion | 6.45 Billion | 6.45 Billion | 8.59 Billion |
Cash and Cash Equivalents | 8.54 Billion | 8.93 Billion | 6.51 Billion | 6.45 Billion | 6.45 Billion | 8.59 Billion |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 38.51 Billion | 36.38 Billion | 34.79 Billion | 31.56 Billion | 31.56 Billion | 32.04 Billion |
Inventory | 3.87 Billion | 5.86 Billion | 5.07 Billion | 4.31 Billion | 4.31 Billion | 4.14 Billion |
Other Current Assets | 38.55 Billion | 32 Million | 31 Million | 44 Million | 44 Million | 59 Million |
Total Non-Current Assets | 107.35 Billion | 106.55 Billion | 105.61 Billion | 104.73 Billion | 104.73 Billion | 105.83 Billion |
Net PPE | 24.76 Billion | 23.59 Billion | 22.85 Billion | 21.86 Billion | 21.86 Billion | 22.28 Billion |
Good Will And Intangible Assets | 76.45 Billion | 77.39 Billion | 77.18 Billion | 77.1 Billion | 77.1 Billion | 78.1 Billion |
Good Will | - | - | - | 75.77 Billion | 75.77 Billion | - |
Intangible Assets | - | 77.39 Billion | 77.18 Billion | 1.33 Billion | 1.33 Billion | 78.1 Billion |
Long-Term Investments | 3.05 Billion | 2.48 Billion | 2.43 Billion | 2.46 Billion | 2.46 Billion | 2.2 Billion |
Tax Assets | 3.07 Billion | 3.08 Billion | 3.13 Billion | 3.3 Billion | 3.3 Billion | 3.24 Billion |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 86.08 Billion | 86.6 Billion | 83.1 Billion | 78.14 Billion | 78.14 Billion | 80.22 Billion |
Total Current Liabilities | 40.04 Billion | 41.28 Billion | 41.81 Billion | 38.33 Billion | 38.33 Billion | 40.4 Billion |
Account Payables | 14.94 Billion | 14.45 Billion | 14.29 Billion | 13.11 Billion | 13.11 Billion | 12.79 Billion |
Tax Payables | 1.3 Billion | 1.06 Billion | 1.17 Billion | 1.25 Billion | 1.25 Billion | 1.69 Billion |
Short Term Debt | 443 Million | 6.72 Billion | 7.85 Billion | 5.94 Billion | 5.94 Billion | 5.7 Billion |
Deferred Revenue | 1.3 Billion | 1.06 Billion | - | - | - | - |
Other Current Liabilities | 23.34 Billion | 19.04 Billion | 19.66 Billion | 19.28 Billion | 19.28 Billion | 21.9 Billion |
Total Non Current Liabilities | 46.04 Billion | 45.31 Billion | 41.29 Billion | 39.8 Billion | 39.8 Billion | 39.81 Billion |
Long-Term Debt | 23.76 Billion | 23.76 Billion | 35.59 Billion | 34.14 Billion | 34.14 Billion | 34.36 Billion |
Deferred Revenue Non Current | 17.05 Billion | 15.86 Billion | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 4.95 Billion | 5.12 Billion | 5.11 Billion | 5.05 Billion | 5.05 Billion | 4.82 Billion |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 72.24 Billion | 71.16 Billion | 68.91 Billion | 68.96 Billion | 68.96 Billion | 70.44 Billion |
Stock Holders Equity | 71.94 Billion | 70.89 Billion | 68.62 Billion | 68.7 Billion | 68.7 Billion | 70.17 Billion |
Common Stock | 214 Million | 214 Million | 219 Million | 219 Million | 219 Million | 219 Million |
Retained Earnings | 73.53 Billion | 71.06 Billion | 69.04 Billion | 69.2 Billion | 69.2 Billion | 69.25 Billion |
Accumulated other comprehensive income | -1.81 Billion | -375 Million | -633 Million | -718 Million | -718 Million | 707 Million |
Common Stock Equity | 71.94 Billion | 70.89 Billion | 68.62 Billion | 68.7 Billion | 68.7 Billion | 70.17 Billion |
Capital Lease Obligation | 21.22 Billion | 15.86 Billion | 19.08 Billion | 17.94 Billion | 17.94 Billion | 18.07 Billion |
Total Investments | 3.05 Billion | 2.48 Billion | 2.43 Billion | 2.46 Billion | 2.46 Billion | 2.2 Billion |
Total Debt | 24.21 Billion | 46.35 Billion | 43.45 Billion | 40.09 Billion | 40.09 Billion | 40.06 Billion |
Net Debt | 15.66 Billion | 37.41 Billion | 36.94 Billion | 33.63 Billion | 33.63 Billion | 31.47 Billion |
0694
1901
IB
FPAFF
042700
122870