(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (Q4)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Total revenue | 4.72%73.59B | 16.92%70.27B | 2.66%60.1B | -11.17%58.54B | 5.44%65.9B | 3.05%62.5B | -3.13%60.66B | -4.19%62.61B | 1.31%65.35B | 2.29%14.66B |
Operating revenue | 4.72%73.59B | 16.92%70.27B | 2.66%60.1B | -11.17%58.54B | 5.44%65.9B | 3.05%62.5B | -3.13%60.66B | -4.19%62.61B | 1.31%65.35B | 2.29%14.66B |
Cost of revenue | 6.69%40.75B | 21.16%38.2B | 4.47%31.53B | -9.27%30.18B | 6.33%33.26B | 2.75%31.28B | -2.40%30.45B | -6.68%31.2B | 2.15%33.43B | 6.64%7.93B |
Gross profit | 2.39%32.83B | 12.24%32.07B | 0.73%28.57B | -13.10%28.36B | 4.54%32.64B | 3.35%31.22B | -3.85%30.21B | -1.58%31.42B | 0.45%31.93B | -2.41%6.72B |
Operating expense | 3.61%22.36B | 14.45%21.58B | 0.14%18.85B | -16.52%18.83B | 2.25%22.55B | 1.87%22.06B | -8.10%21.65B | -1.54%23.56B | 3.47%23.93B | 1.84%5.44B |
Selling and administrative expenses | 4.02%22.43B | 14.40%21.57B | 0.13%18.85B | -16.55%18.83B | 2.13%22.56B | 1.76%22.09B | -8.39%21.71B | -1.54%23.7B | 3.17%24.07B | 2.93%5.44B |
-Selling and marketing expense | 5.87%18.36B | 16.57%17.34B | -3.26%14.87B | -13.76%15.37B | 2.01%17.83B | 1.92%17.47B | -7.21%17.14B | -3.56%18.48B | 2.48%19.16B | 3.81%4.41B |
-General and administrative expense | -3.59%4.08B | 6.28%4.23B | 15.23%3.98B | -27.04%3.45B | 2.56%4.73B | 1.14%4.62B | -12.59%4.56B | 6.34%5.22B | 5.96%4.91B | -0.68%1.03B |
Research and development costs | 23.36%132M | 12.63%107M | -22.76%95M | -7.52%123M | 4.72%133M | 5.83%127M | 15.38%120M | 593.33%104M | -82.35%15M | ---- |
Other operating expenses | ---- | ---- | ---- | ---- | ---- | -16.67%15M | 100.00%18M | -18.18%9M | 120.00%11M | -27.20%190M |
Operating profit | -0.12%10.48B | 7.97%10.49B | 1.90%9.72B | -5.47%9.54B | 10.06%10.09B | 7.11%9.17B | 8.88%8.56B | -1.73%7.86B | -7.61%8B | -17.00%1.29B |
Net non-operating interest income expense | -36.96%-693M | 27.30%-506M | 8.30%-696M | -25.25%-759M | 17.77%-606M | 19.54%-737M | 42.10%-916M | -18.77%-1.58B | 4.79%-1.33B | 49.48%-195M |
Non-operating interest income | 102.94%690M | 79.89%340M | -3.08%189M | -47.01%195M | 11.85%368M | -8.61%329M | -11.33%360M | 54.96%406M | -20.12%262M | 52.90%-65M |
Non-operating interest expense | 59.74%1.12B | 8.05%698M | -24.80%646M | 11.70%859M | -4.00%769M | -21.55%801M | -23.06%1.02B | -17.48%1.33B | -10.57%1.61B | -54.86%144M |
Total other finance cost | 81.08%268M | -38.08%148M | 151.58%239M | -53.66%95M | -22.64%205M | 3.92%265M | -61.42%255M | 4,821.43%661M | 80.28%-14M | ---- |
Other net income (expense) | ||||||||||
Special income (charges) | 45.53%-384M | -161.68%-705M | 704.76%1.14B | -133.93%-189M | 842.67%557M | 98.36%-75M | -2,070.69%-4.57B | 102.68%232M | -581.26%-8.65B | 33.94%-695M |
-Less:Restructuring and merger&acquisition | 41.67%238M | -47.17%168M | -24.11%318M | -4.99%419M | 3,492.31%441M | ---13M | --0 | ---- | -33.33%30M | -105.56%-2M |
-Less:Impairment of capital assets | 859.46%710M | --74M | --0 | 8,333.33%253M | -99.09%3M | -93.29%328M | 162.43%4.89B | -78.50%1.86B | 590.91%8.66B | 7.25%1.1B |
-Less:Other special charges | 12.42%-268M | 75.69%-306M | -163.39%-1.26B | 52.25%-478M | -317.08%-1B | 31.43%-240M | 83.17%-350M | -2,914.49%-2.08B | -56.82%-69M | -2,005.00%-421M |
-Write off | -528.99%-296M | 134.16%69M | -3,940.00%-202M | ---5M | ---- | ---- | 320.00%33M | -155.56%-15M | 80.00%27M | 53.33%23M |
Income before tax | -1.32%9.83B | -4.65%9.96B | 15.55%10.45B | -11.61%9.04B | 20.06%10.23B | 141.81%8.52B | -51.40%3.52B | 518.29%7.25B | -125.92%-1.73B | -24.52%357M |
Income tax | 4.56%1.86B | -17.46%1.78B | -3.54%2.15B | -18.83%2.23B | 15.30%2.75B | 63.65%2.39B | -39.05%1.46B | 181.74%2.39B | -51.43%849M | 40.51%274M |
Net income | -36,930.56%-39.78B | -98.65%108M | 17.64%8.01B | -8.95%6.81B | 21.91%7.48B | 197.00%6.13B | -57.48%2.07B | 288.11%4.86B | -152.29%-2.58B | -70.14%83M |
Net income continuous Operations | -2.59%7.97B | -1.33%8.18B | 21.81%8.29B | -8.95%6.81B | 21.91%7.48B | 197.00%6.13B | -57.48%2.07B | 288.11%4.86B | -152.29%-2.58B | -70.14%83M |
Net income discontinuous operations | -491.31%-47.75B | -2,743.31%-8.08B | ---284M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Minority interest income | -13.66%1.01B | 0.69%1.17B | 49.49%1.16B | -14.32%778M | 10.19%908M | 2.23%824M | 117.25%806M | 7.85%371M | -34.35%344M | -95.45%5M |
Net income attributable to the parent company | -3,737.06%-40.79B | -115.53%-1.06B | 13.53%6.85B | -8.21%6.03B | 23.73%6.57B | 321.68%5.31B | -71.93%1.26B | 253.32%4.49B | -166.29%-2.93B | -53.57%78M |
Preferred stock dividends | ||||||||||
Other preferred stock dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net income attributable to common stockholders | -3,737.06%-40.79B | -115.53%-1.06B | 13.53%6.85B | -8.21%6.03B | 23.73%6.57B | 321.68%5.31B | -71.93%1.26B | 253.32%4.49B | -166.29%-2.93B | -53.57%78M |
Basic earnings per share | -3,843.42%-59.94 | -115.97%-1.52 | 15.25%9.52 | -5.49%8.26 | 25.57%8.74 | 319.28%6.96 | -71.77%1.66 | 253.13%5.88 | -166.44%-3.84 | -54.55%0.1 |
Diluted earnings per share | -3,843.42%-59.94 | -116.03%-1.52 | 15.33%9.48 | -5.30%8.22 | 25.07%8.68 | 323.17%6.94 | -72.11%1.64 | 253.13%5.88 | -166.67%-3.84 | -50.00%0.1 |
Dividend per share | 10.76%5.2468 | 5.68%4.7369 | 9.40%4.4822 | 12.70%4.0971 | 13.70%3.6354 | 60.42%3.1973 | 12.01%1.9931 | 0.84%1.7794 | 9.35%1.7647 | 0 |
Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |
No Data
No Data