Equities
Find More Stocks
Find More Stocks
Use our equities screener to discover other potential opportunities.
 
Equities ScreenerGo to the Equities Screener

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 2023202320222021
REVENUE AND GROSS PROFIT
Total revenue232,261176,954140,800
OPERATING EXPENSES
Cost of revenue total35,76528,44823,658
Selling, general and admin. expenses, total60,76749,93240,409
Depreciation/amortization2,3392,4781,631
Unusual expense(income)2,124860714
Other operating expenses, total(681)(1334)(548)
Total operating expense129,687102,14582,156
Operating income102,57474,80958,644
Other, net(197)(181)(122)
INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS
Net income before taxes104,67469,06259,080
Provision for income taxes20,99113,53711,323
Net income after taxes83,68355,52547,757
Minority interest------
Net income before extra. Items83,68355,52547,757
Total extraordinary items------
Net income83,68355,52547,757
Inc.avail. to common excl. extra. Items83,68355,52547,757
Inc.avail. to common incl. extra. Items83,68355,52547,757
EPS RECONCILIATION
Basic/primary weighted average shares4,4834,5314,593
Basic/primary eps excl. extra items191210
Basic/primary eps incl. extra items191210
Dilution adjustment------
Diluted weighted average shares4,4954,5454,606
Diluted eps excl. extra items191210
Diluted eps incl. extra items191210
COMMON STOCK DIVIDENDS
DPS - common stock primary issue9.406.205.20
Gross dividend - common stock41,98727,95023,711
PRO FORMA INCOME
Pro forma net income------
Interest expense, supplemental542378289
SUPPLEMENTAL INCOME
Depreciation, supplemental5,4554,9544,245
Total special items2,124860714
NORMALISED INCOME
Normalized income before taxes106,79869,92259,794
Effect of special items on income taxes426169137
Income tax excluding impact of special items21,41713,70611,460
Normalized income after tax85,38156,21648,334
Normalized income avail. to common85,38156,21648,334
Basic normalized EPS191211
Diluted normalized EPS191210
Data Provided by LSEG
All markets data located on FT.com is subject to the FT Terms & Conditions
All content on FT.com is for your general information and use only and is not intended to address your particular requirements. In particular, the content does not constitute any form of advice, recommendation, representation, endorsement or arrangement by FT and is not intended to be relied upon by users in making (or refraining from making) any specific investment or other decisions.
Any information that you receive via FT.com is at best delayed intraday data and not "real time". Share price information may be rounded up/down and therefore not entirely accurate. FT is not responsible for any use of content by you outside its scope as stated in the FT Terms & Conditions.