Market Closed -
Nasdaq Copenhagen
08:50:00 18/09/2024 pm IST
|
5-day change
|
1st Jan Change
|
882.20 DKK
|
-2.35%
|
|
-0.93%
|
+26.37%
|
994a968b6cc81338.z8BOnvd6SWsH48CuCfZ5Ez2gUXG_QOcvuJwr24FCztA.i6se8rQxCjhfhY7YQoMvZ2rvFzCKcLhOyNBAo_MHobeZrAn8gQMDXkmzpwFiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
| | | | | |
12TCr
|
13TCr
|
14TCr
|
18TCr
|
23TCr
|
---|
| | | | | |
12TCr
|
13TCr
|
14TCr
|
18TCr
|
23TCr
|
---|
| | | | | |
1.96TCr
|
2.09TCr
|
2.37TCr
|
2.84TCr
|
3.58TCr
|
---|
| | | | | |
10TCr
|
11TCr
|
12TCr
|
15TCr
|
20TCr
|
---|
| | | | | |
3.58TCr
|
3.69TCr
|
4.11TCr
|
5.07TCr
|
6.16TCr
|
---|
| | | | | |
1.38TCr
|
1.51TCr
|
1.72TCr
|
2.33TCr
|
3.1TCr
|
---|
| | | | | |
-60Cr
|
-46Cr
|
-46Cr
|
-108.5Cr
|
-12Cr
|
---|
| | | | | |
4.9TCr
|
5.15TCr
|
5.78TCr
|
7.29TCr
|
9.25TCr
|
---|
| | | | | |
5.35TCr
|
5.45TCr
|
5.93TCr
|
7.56TCr
|
10TCr
|
---|
| | | | | |
-22Cr
|
-39Cr
|
-29Cr
|
-38Cr
|
-54Cr
|
---|
| | | | | |
6.5Cr
|
34Cr
|
23Cr
|
24Cr
|
106.9Cr
|
---|
| | | | | |
-16Cr
|
-5.3Cr
|
-5.8Cr
|
-14Cr
|
53Cr
|
---|
| | | | | |
-14Cr
|
15Cr
|
-2.4Cr
|
-19Cr
|
8.1Cr
|
---|
| | | | | |
-321.2Cr
|
-75Cr
|
34Cr
|
-465.1Cr
|
165.2Cr
|
---|
| | | | | |
-28Cr
|
-15Cr
|
-12Cr
|
-18Cr
|
-20Cr
|
---|
| | | | | |
4.97TCr
|
5.37TCr
|
5.95TCr
|
7.05TCr
|
11TCr
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-
|
-
|
-12Cr
|
-5.1Cr
|
-
|
---|
| | | | | |
-14Cr
|
-20Cr
|
30Cr
|
-59Cr
|
3.7Cr
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-98Cr
|
-35Cr
|
-57Cr
|
-76Cr
|
-141.4Cr
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
4.86TCr
|
5.31TCr
|
5.91TCr
|
6.91TCr
|
10TCr
|
---|
| | | | | |
960.2Cr
|
1.1TCr
|
1.13TCr
|
1.35TCr
|
2.1TCr
|
---|
| | | | | |
3.9TCr
|
4.21TCr
|
4.78TCr
|
5.55TCr
|
8.37TCr
|
---|
| | | | | |
3.9TCr
|
4.21TCr
|
4.78TCr
|
5.55TCr
|
8.37TCr
|
---|
| | | | | |
3.9TCr
|
4.21TCr
|
4.78TCr
|
5.55TCr
|
8.37TCr
|
---|
| | | | | |
3.9TCr
|
4.21TCr
|
4.78TCr
|
5.55TCr
|
8.37TCr
|
---|
| | | | | |
3.9TCr
|
4.21TCr
|
4.78TCr
|
5.55TCr
|
8.37TCr
|
---|
Per Share Items
| | | | | | | | | | |
---|
| | | | | |
8.2
|
9.03
|
10.4
|
12.26
|
18.67
|
---|
| | | | | |
8.2
|
9.03
|
10.4
|
12.26
|
18.67
|
---|
| | | | | |
474.86Cr |
466.78Cr |
459.32Cr |
453.06Cr |
448.28Cr |
---|
| | | | | |
8.19
|
9
|
10.37
|
12.22
|
18.62
|
---|
| | | | | |
8.19
|
9
|
10.37
|
12.22
|
18.62
|
---|
| | | | | |
475.73Cr |
468Cr |
460.62Cr |
454.46Cr |
449.48Cr |
---|
| | | | | |
6.54
|
7.19
|
8.09
|
9.72
|
14.79
|
---|
| | | | | |
6.53
|
7.17
|
8.07
|
9.69
|
14.75
|
---|
| | | | | |
4.18
|
4.55
|
5.2
|
6.2
|
9.4
|
---|
| | | | | |
49.83 |
47.75 |
45.06 |
45.57 |
37.96 |
---|
| | | | | |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
---|
Supplemental Items
| | | | | | | | | | |
---|
| | | | | |
5.71TCr
|
5.88TCr
|
6.36TCr
|
8.09TCr
|
11TCr
|
---|
| | | | | |
5.39TCr
|
5.56TCr
|
6.02TCr
|
7.7TCr
|
11TCr
|
---|
| | | | | |
5.35TCr
|
5.45TCr
|
5.93TCr
|
7.56TCr
|
10TCr
|
---|
| | | | | |
5.74TCr
|
5.91TCr
|
6.49TCr
|
8.24TCr
|
11TCr
|
---|
| | | | | |
19.78 |
20.69 |
19.17 |
19.6 |
20.05 |
---|
| | | | | |
1.11TCr
|
1.1TCr
|
1.33TCr
|
1.82TCr
|
2.5TCr
|
---|
| | | | | |
-148.2Cr
|
-20L
|
-194.5Cr
|
-463.1Cr
|
-401.1Cr
|
---|
| | | | | |
3.1TCr
|
3.35TCr
|
3.72TCr
|
4.4TCr
|
6.63TCr
|
---|
| | | | | |
11Cr
|
9.7Cr
|
-
|
-
|
-
|
---|
| | | | | |
15Cr
|
14Cr
|
14Cr
|
18Cr
|
13Cr
|
---|
Supplemental Operating Expense Items
| | | | | | | | | | |
---|
| | | | | |
3.18TCr
|
3.29TCr
|
3.7TCr
|
4.62TCr
|
5.67TCr
|
---|
| | | | | |
400.7Cr
|
395.8Cr
|
405Cr
|
446.7Cr
|
485.5Cr
|
---|
| | | | | |
1.42TCr
|
1.55TCr
|
1.78TCr
|
2.4TCr
|
3.24TCr
|
---|
| | | | | |
38Cr
|
31Cr
|
130.3Cr
|
149.1Cr
|
183.2Cr
|
---|
| | | | | |
27Cr
|
13Cr
|
16Cr
|
17Cr
|
30Cr
|
---|
| | | | | |
11Cr
|
18Cr
|
114.02Cr
|
131.9Cr
|
153.11Cr
|
---|
| | | | | |
36Cr
|
82Cr
|
104Cr
|
153.9Cr
|
214.9Cr
|
---|
| | | | | |
36Cr
|
82Cr
|
104Cr
|
153.9Cr
|
214.9Cr
|
---|
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
Assets
| | | | | | | | | | |
---|
| | | | | |
1.55TCr
|
1.28TCr
|
1.07TCr
|
1.27TCr
|
1.44TCr
|
---|
| | | | | |
-
|
-
|
676.5Cr
|
1.09TCr
|
1.58TCr
|
---|
| | | | | |
1.55TCr
|
1.28TCr
|
1.75TCr
|
2.36TCr
|
3.02TCr
|
---|
| | | | | |
2.49TCr
|
2.77TCr
|
4.06TCr
|
5.06TCr
|
6.48TCr
|
---|
| | | | | |
424Cr
|
445Cr
|
615.6Cr
|
694.5Cr
|
1.05TCr
|
---|
| | | | | |
2.92TCr
|
3.22TCr
|
4.68TCr
|
5.75TCr
|
7.53TCr
|
---|
| | | | | |
1.76TCr
|
1.85TCr
|
1.96TCr
|
2.44TCr
|
3.18TCr
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
19Cr
|
233.2Cr
|
169Cr
|
272.7Cr
|
234.4Cr
|
---|
| | | | | |
6.25TCr
|
6.58TCr
|
8.56TCr
|
11TCr
|
14TCr
|
---|
| | | | | |
8.44TCr
|
8.67TCr
|
9.59TCr
|
11TCr
|
14TCr
|
---|
| | | | | |
-3.39TCr
|
-3.64TCr
|
-4.05TCr
|
-4.48TCr
|
-4.76TCr
|
---|
| | | | | |
5.06TCr
|
5.03TCr
|
5.54TCr
|
6.67TCr
|
9.1TCr
|
---|
| | | | | |
180.8Cr
|
164.8Cr
|
144.1Cr
|
134.3Cr
|
166.3Cr
|
---|
| | | | | |
-
|
-
|
434.6Cr
|
509.2Cr
|
446.4Cr
|
---|
| | | | | |
583.5Cr
|
2.07TCr
|
3.88TCr
|
4.63TCr
|
5.59TCr
|
---|
| | | | | |
412.1Cr
|
586.5Cr
|
867.2Cr
|
1.34TCr
|
2.04TCr
|
---|
| | | | | |
84Cr
|
67Cr
|
27Cr
|
21Cr
|
143Cr
|
---|
| | | | | |
13TCr
|
14TCr
|
19TCr
|
24TCr
|
31TCr
|
---|
Liabilities
| | | | | | | | | | |
---|
| | | | | |
635.8Cr
|
571.7Cr
|
887Cr
|
1.56TCr
|
2.56TCr
|
---|
| | | | | |
3.03TCr
|
3.38TCr
|
5.06TCr
|
6.92TCr
|
9.94TCr
|
---|
| | | | | |
66Cr
|
668.4Cr
|
1.29TCr
|
48Cr
|
46Cr
|
---|
| | | | | |
-
|
-
|
-
|
-
|
484.8Cr
|
---|
| | | | | |
82Cr
|
78Cr
|
82Cr
|
99Cr
|
117.4Cr
|
---|
| | | | | |
421.2Cr
|
391.3Cr
|
365.8Cr
|
709.1Cr
|
711.6Cr
|
---|
| | | | | |
1.66TCr
|
1.94TCr
|
2.27TCr
|
2.76TCr
|
3.1TCr
|
---|
| | | | | |
5.9TCr
|
7.03TCr
|
9.95TCr
|
12TCr
|
17TCr
|
---|
| | | | | |
-
|
-
|
965.4Cr
|
2.08TCr
|
1.6TCr
|
---|
| | | | | |
300.9Cr
|
289.7Cr
|
330.7Cr
|
354.3Cr
|
455.2Cr
|
---|
| | | | | |
133.4Cr
|
139.9Cr
|
128Cr
|
76Cr
|
74Cr
|
---|
| | | | | |
8Cr
|
250.2Cr
|
527.1Cr
|
706.1Cr
|
1.02TCr
|
---|
| | | | | |
461.3Cr
|
452.6Cr
|
473.4Cr
|
469Cr
|
683.8Cr
|
---|
| | | | | |
6.8TCr
|
8.16TCr
|
12TCr
|
16TCr
|
21TCr
|
---|
| | | | | |
48Cr
|
47Cr
|
46Cr
|
46Cr
|
45Cr
|
---|
| | | | | |
5.78TCr
|
6.38TCr
|
7.2TCr
|
8.06TCr
|
10TCr
|
---|
| | | | | |
-1Cr
|
-80L
|
-60L
|
-60L
|
-50L
|
---|
| | | | | |
-69Cr
|
-91Cr
|
-171.4Cr
|
244.9Cr
|
127.6Cr
|
---|
| | | | | |
5.76TCr
|
6.33TCr
|
7.07TCr
|
8.35TCr
|
11TCr
|
---|
| | | | | |
5.76TCr
|
6.33TCr
|
7.07TCr
|
8.35TCr
|
11TCr
|
---|
| | | | | |
13TCr
|
14TCr
|
19TCr
|
24TCr
|
31TCr
|
---|
Supplemental Items
| | | | | | | | | | |
---|
| | | | | |
470.4Cr |
462.5Cr |
455.78Cr |
450.07Cr |
445.83Cr |
---|
| | | | | |
470.4Cr |
462.5Cr |
455.78Cr |
450.07Cr |
445.83Cr |
---|
| | | | | |
12.24
|
13.69
|
15.52
|
18.55
|
23.9
|
---|
| | | | | |
5.18TCr
|
4.27TCr
|
2.76TCr
|
3.21TCr
|
4.62TCr
|
---|
| | | | | |
11
|
9.23
|
6.05
|
7.13
|
10.35
|
---|
| | | | | |
448.3Cr
|
1.04TCr
|
2.66TCr
|
2.58TCr
|
2.7TCr
|
---|
| | | | | |
-1.1TCr
|
-240.1Cr
|
916Cr
|
221Cr
|
-322.4Cr
|
---|
| | | | | |
133.4Cr
|
139.9Cr
|
-
|
-
|
-
|
---|
| | | | | |
301.6Cr
|
249.6Cr
|
1.04TCr
|
1.19TCr
|
1.47TCr
|
---|
| | | | | |
47Cr
|
58Cr
|
52Cr
|
33Cr
|
41Cr
|
---|
| | | | | |
5 |
5 |
5 |
5 |
5 |
---|
| | | | | |
284.2Cr
|
332.6Cr
|
431Cr
|
639.2Cr
|
950Cr
|
---|
| | | | | |
1.14TCr
|
1.23TCr
|
1.23TCr
|
1.37TCr
|
1.76TCr
|
---|
| | | | | |
485Cr
|
511.1Cr
|
528.2Cr
|
603.8Cr
|
722.4Cr
|
---|
| | | | | |
3.03TCr
|
3.75TCr
|
4.11TCr
|
4.34TCr
|
4.9TCr
|
---|
| | | | | |
3.38TCr
|
3.84TCr
|
4.37TCr
|
4.57TCr
|
4.99TCr
|
---|
| | | | | |
42.7T |
44.72T |
47.79T |
54.39T |
63.37T |
---|
| | | | | |
555 |
600 |
686 |
792 |
949 |
---|
| | | | | |
148.4Cr
|
138Cr
|
143Cr
|
152Cr
|
179.4Cr
|
---|
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
| | | | | |
3.9TCr
|
4.21TCr
|
4.78TCr
|
5.55TCr
|
8.37TCr
|
---|
| | | | | |
397.1Cr
|
418Cr
|
424.5Cr
|
495.4Cr
|
545.5Cr
|
---|
| | | | | |
49Cr
|
109.6Cr
|
87Cr
|
140.4Cr
|
162.1Cr
|
---|
| | | | | |
445.8Cr
|
527.6Cr
|
511.1Cr
|
635.8Cr
|
707.6Cr
|
---|
| | | | | |
-
|
-
|
20Cr
|
20Cr
|
21Cr
|
---|
| | | | | |
-6.8Cr
|
-
|
-
|
-
|
-
|
---|
| | | | | |
14Cr
|
20Cr
|
-34Cr
|
12Cr
|
-
|
---|
| | | | | |
120.3Cr
|
48Cr
|
71Cr
|
81Cr
|
212.4Cr
|
---|
| | | | | |
14Cr
|
-15Cr
|
2.4Cr
|
19Cr
|
-
|
---|
| | | | | |
36Cr
|
82Cr
|
104Cr
|
153.9Cr
|
-
|
---|
| | | | | |
498.1Cr
|
754.4Cr
|
915Cr
|
1.95TCr
|
2.81TCr
|
---|
| | | | | |
-212.6Cr
|
-282.2Cr
|
-1.29TCr
|
-991.7Cr
|
-1.42TCr
|
---|
| | | | | |
-130.5Cr
|
-90Cr
|
-108.5Cr
|
-476.7Cr
|
-742.3Cr
|
---|
| | | | | |
-40Cr
|
-64Cr
|
315.3Cr
|
671.7Cr
|
1TCr
|
---|
| | | | | |
44Cr
|
50L
|
218.5Cr
|
263.1Cr
|
-63Cr
|
---|
| | | | | |
4.68TCr
|
5.2TCr
|
5.5TCr
|
7.89TCr
|
11TCr
|
---|
| | | | | |
-893.2Cr
|
-582.5Cr
|
-633.5Cr
|
-1.21TCr
|
-2.58TCr
|
---|
| | | | | |
40L
|
70L
|
-
|
-
|
-
|
---|
| | | | | |
-
|
-
|
-1.83TCr
|
-707.5Cr
|
-
|
---|
| | | | | |
-30L
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-229.9Cr
|
-1.63TCr
|
-105Cr
|
-260.7Cr
|
-1.31TCr
|
---|
| | | | | |
-30Cr
|
-38Cr
|
-594.1Cr
|
-309Cr
|
-499.6Cr
|
---|
| | | | | |
2Cr
|
1.8Cr
|
40L
|
-
|
-
|
---|
| | | | | |
-1.15TCr
|
-2.24TCr
|
-3.16TCr
|
-2.49TCr
|
-4.39TCr
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-
|
568.2Cr
|
2.22TCr
|
1.12TCr
|
-
|
---|
| | | | | |
-
|
568.2Cr
|
2.22TCr
|
1.12TCr
|
-
|
---|
| | | | | |
-74Cr
|
-95Cr
|
-668.9Cr
|
-1.36TCr
|
-146.7Cr
|
---|
| | | | | |
-74Cr
|
-95Cr
|
-668.9Cr
|
-1.36TCr
|
-146.7Cr
|
---|
| | | | | |
-1.53TCr
|
-1.69TCr
|
-1.94TCr
|
-2.41TCr
|
-2.99TCr
|
---|
| | | | | |
-1.94TCr
|
-2.01TCr
|
-2.15TCr
|
-2.53TCr
|
-3.18TCr
|
---|
| | | | | |
-1.94TCr
|
-2.01TCr
|
-2.15TCr
|
-2.53TCr
|
-3.18TCr
|
---|
| | | | | |
-3.55TCr
|
-3.22TCr
|
-2.55TCr
|
-5.18TCr
|
-6.32TCr
|
---|
| | | | | |
-70L
|
-46Cr
|
59Cr
|
-24Cr
|
-12Cr
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-22Cr
|
-318.5Cr
|
-150.7Cr
|
193.4Cr
|
173.9Cr
|
---|
Supplemental Items
| | | | | | | | | | |
---|
| | | | | |
20Cr
|
42Cr
|
26Cr
|
27Cr
|
49Cr
|
---|
| | | | | |
1.09TCr
|
1.01TCr
|
1.44TCr
|
1.45TCr
|
2.59TCr
|
---|
| | | | | |
2.72TCr
|
1.71TCr
|
4.38TCr
|
5.75TCr
|
5.41TCr
|
---|
| | | | | |
2.73TCr
|
1.73TCr
|
4.4TCr
|
5.77TCr
|
5.44TCr
|
---|
| | | | | |
-31Cr
|
77Cr
|
-796Cr
|
-1.71TCr
|
-1.89TCr
|
---|
| | | | | |
-74Cr
|
473.2Cr
|
1.55TCr
|
-240.8Cr
|
-146.7Cr
|
---|
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
Profitability
| | | | | | | | | | |
---|
| | | | | |
28.27 |
25.17 |
21.85 |
21.69 |
23.39 |
---|
| | | | | |
58.4 |
50.16 |
43.36 |
45.74 |
53.53 |
---|
| | | | | |
71.19 |
69.7 |
71.24 |
72 |
88.07 |
---|
| | | | | |
71.19 |
69.7 |
71.24 |
72 |
88.07 |
---|
Margin Analysis
| | | | | | | | | | |
---|
| | | | | |
83.97 |
83.51 |
83.2 |
83.92 |
84.6 |
---|
| | | | | |
29.36 |
29.06 |
29.16 |
28.64 |
26.52 |
---|
| | | | | |
46.77 |
46.31 |
45.14 |
45.73 |
47.28 |
---|
| | | | | |
44.21 |
43.78 |
42.76 |
43.53 |
45.47 |
---|
| | | | | |
43.81 |
42.91 |
42.15 |
42.73 |
44.77 |
---|
| | | | | |
31.92 |
33.19 |
33.92 |
31.38 |
36.03 |
---|
| | | | | |
31.92 |
33.19 |
33.92 |
31.38 |
36.03 |
---|
| | | | | |
31.92 |
33.19 |
33.92 |
31.38 |
36.03 |
---|
| | | | | |
25.44 |
26.43 |
26.4 |
24.89 |
28.54 |
---|
| | | | | |
22.27 |
13.44 |
31.13 |
32.49 |
23.29 |
---|
| | | | | |
22.38 |
13.63 |
31.26 |
32.63 |
23.44 |
---|
Asset Turnover
| | | | | | | | | | |
---|
| | | | | |
1.03 |
0.94 |
0.83 |
0.81 |
0.84 |
---|
| | | | | |
2.64 |
2.52 |
2.67 |
2.9 |
2.95 |
---|
| | | | | |
5.12 |
4.82 |
4.12 |
3.88 |
4.03 |
---|
| | | | | |
1.15 |
1.16 |
1.24 |
1.29 |
1.27 |
---|
Short Term Liquidity
| | | | | | | | | | |
---|
| | | | | |
1.06 |
0.94 |
0.86 |
0.89 |
0.82 |
---|
|