Financials data is unavailable for this security.
Income statement Back to Overview
In millions of DKK(except for per share items)
| Fiscal data as of Dec 31 2023 | 2023 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 22,443 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 5,899 | ||
| Selling, general and admin. expenses, total | 9,886 | ||
| Depreciation/amortization | 1,208 | ||
| Unusual expense(income) | 14 | ||
| Other operating expenses, total | -- | ||
| Total operating expense | 18,295 | ||
| Operating income | 4,148 | ||
| Other, net | (166) | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 3,394 | ||
| Provision for income taxes | 839 | ||
| Net income after taxes | 2,555 | ||
| Minority interest | (3) | ||
| Net income before extra. Items | 2,552 | ||
| Total extraordinary items | (757) | ||
| Net income | 1,795 | ||
| Inc.avail. to common excl. extra. Items | 2,552 | ||
| Inc.avail. to common incl. extra. Items | 1,795 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 223 | ||
| Basic/primary eps excl. extra items | 11 | ||
| Basic/primary eps incl. extra items | 8.04 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 223 | ||
| Diluted eps excl. extra items | 11 | ||
| Diluted eps incl. extra items | 8.04 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 0 | ||
| Gross dividend - common stock | 0 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 559 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 1,153 | ||
| Total special items | 9.00 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 3,403 | ||
| Effect of special items on income taxes | 2.22 | ||
| Income tax excluding impact of special items | 841 | ||
| Normalized income after tax | 2,562 | ||
| Normalized income avail. to common | 2,559 | ||
| Basic normalized EPS | 11 | ||
| Diluted normalized EPS | 11 | ||
