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 | 78,681 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 7,481 | ||
| Selling, general and admin. expenses, total | 49,607 | ||
| Depreciation/amortization | 1,486 | ||
| Unusual expense(income) | 1,204 | ||
| Other operating expenses, total | 15,678 | ||
| Total operating expense | 75,456 | ||
| Operating income | 3,225 | ||
| Other, net | (115) | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 2,531 | ||
| Provision for income taxes | 554 | ||
| Net income after taxes | 1,977 | ||
| Minority interest | (46) | ||
| Net income before extra. Items | 1,931 | ||
| Total extraordinary items | (1652) | ||
| Net income | 279 | ||
| Inc.avail. to common excl. extra. Items | 1,931 | ||
| Inc.avail. to common incl. extra. Items | 279 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 185 | ||
| Basic/primary eps excl. extra items | 10 | ||
| Basic/primary eps incl. extra items | 1.51 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 188 | ||
| Diluted eps excl. extra items | 10 | ||
| Diluted eps incl. extra items | 1.48 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 2.30 | ||
| Gross dividend - common stock | 390 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 577 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 1,253 | ||
| Total special items | 1,204 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 3,735 | ||
| Effect of special items on income taxes | 264 | ||
| Income tax excluding impact of special items | 818 | ||
| Normalized income after tax | 2,917 | ||
| Normalized income avail. to common | 2,871 | ||
| Basic normalized EPS | 15 | ||
| Diluted normalized EPS | 15 | ||
