PNDO
COM:PANDORAGROUP
Pandora A/S
- Stock
Last Close
1,120.00
25/11 09:40
Market Cap
82.97B
Beta: -
Volume Today
11.37K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
account payables | 539M - | 613M 13.73% | 633M 3.26% | 758M 19.75% | 804M 6.07% | 954M 18.66% | 979M 2.62% | 1.04B 5.82% | 1.33B 28.28% | 1.26B 5.27% | 1.24B 1.59% | 1.31B 5.65% | 1.62B 23.91% | 1.46B 9.86% | 1.35B 7.52% | 1.38B 1.70% | 1.71B 24.07% | 1.35B 20.93% | 1.27B 5.78% | 1.85B 45.32% | 2.25B 21.98% | 1.67B 25.74% | 1.63B 2.45% | 2.22B 36.15% | 3.10B 39.29% | 2.34B 24.49% | 2.32B 0.90% | 2.42B 4.71% | 3.21B 32.41% | 2.29B 28.84% | 2.24B 2.14% | 2.44B 9.35% | 3.27B 33.62% | 2.50B 23.35% | 2.38B 4.75% | 2.67B 12.12% | 3.13B 17.09% | 2.19B 29.99% | 2.28B 3.88% | 2.36B 3.82% | 3.21B 35.83% | 2.67B 16.69% | 2.77B 3.51% | 2.95B 6.54% | |
accumulated other comprehensive income loss | 677M - | 818M 20.83% | 750M 8.31% | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 686M - | 571M 16.76% | 457M 19.96% | 455M 0.44% | 1.13B 148.57% | 644M 43.06% | 611M 5.12% | 548M 10.31% | 889M 62.23% | 703M 20.92% | 540M 23.19% | 438M 18.89% | 897M 104.79% | 646M 27.98% | 571M 11.61% | 642M 12.43% | 993M 54.67% | 723M 27.19% | 815M 12.72% | 858M 5.28% | 1.39B 61.66% | 819M 40.95% | 890M 8.67% | 866M 2.70% | 1.05B 21.71% | 537M 49.05% | 826M 53.82% | 874M 5.81% | 2.91B 233.18% | 2.24B 23.11% | 1.60B 28.36% | 824M 48.63% | 1.04B 26.58% | 716M 31.35% | 1.00B 40.36% | 260M 74.13% | 794M 205.38% | 541M 31.86% | 855M 58.04% | 848M 0.82% | 1.40B 64.74% | 934M 33.14% | 897M 3.96% | 676M 24.64% | |
cash and short term investments | 686M - | 571M 16.76% | 457M 19.96% | 455M 0.44% | 1.13B 148.57% | 644M 43.06% | 611M 5.12% | 548M 10.31% | 889M 62.23% | 703M 20.92% | 540M 23.19% | 438M 18.89% | 897M 104.79% | 646M 27.98% | 571M 11.61% | 642M 12.43% | 993M 54.67% | 723M 27.19% | 815M 12.72% | 858M 5.28% | 1.39B 61.66% | 819M 40.95% | 890M 8.67% | 866M 2.70% | 1.05B 21.71% | 537M 49.05% | 826M 53.82% | 874M 5.81% | 2.91B 233.18% | 2.24B 23.11% | 1.60B 28.36% | 824M 48.63% | 1.04B 26.58% | 716M 31.35% | 1.00B 40.36% | 260M 74.13% | 794M 205.38% | 541M 31.86% | 855M 58.04% | 848M 0.82% | 1.40B 64.74% | 934M 33.14% | 897M 3.96% | 676M 24.64% | |
common stock | 130M - | 130M 0% | 128M 1.54% | 128M 0% | 128M 0% | 128M 0% | 122M 4.69% | 122M 0% | 122M 0% | 122M 0% | 117M 4.10% | 117M 0% | 117M 0% | 117M 0% | 113M 3.42% | 113M 0% | 113M 0% | 113M 0% | 110M 2.65% | 110M 0% | 110M 0% | 110M 0% | 100M 9.09% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 100M 0% | 96M 4% | 96M 0% | 96M 0% | 96M 0% | 89M 7.29% | 89M 0% | 89M 0% | 89M 0% | 82M 7.87% | 82M 0% | |
deferred revenue | 546M - | 651M 19.23% | 769M 18.13% | 995M 29.39% | 643M 35.38% | 1.11B 73.25% | 838M 24.78% | 1.18B 40.57% | 306M 74.02% | 337M 10.13% | 480M 42.43% | 824M 71.67% | 547M 33.62% | 642M 17.37% | 651M 1.40% | 983M 51.00% | 572M 41.81% | 1.83B 219.58% | 1.98B 8.26% | 2.78B 40.53% | 2.12B 23.70% | 1.72B 18.85% | 1.50B 12.89% | 2.12B 41.60% | 1.93B 9.27% | 1.81B 6.02% | 1.55B 14.41% | 1.84B 18.84% | 1.93B 4.72% | 1.73B 10.21% | 2.10B 21.54% | 2.65B 26.03% | 3.10B 16.66% | 2.35B - | 3.17B 34.88% | 3.41B 7.63% | 720M 78.90% | 760M 5.56% | 740M 2.63% | ||||||
deferred revenue non current | 134M - | 73M 45.52% | 273M - | 248M - | 278M 12.10% | 279M 0.36% | 290M - | 370M 27.59% | 413M 11.62% | 391M - | 416M 6.39% | 488M - | 2.90B 493.85% | 3.31B 14.22% | 3.54B 6.80% | ||||||||||||||||||||||||||||||
deferrred tax liabilities non current | 471M - | 563M 19.53% | 556M 1.24% | 548M 1.44% | 430M 21.53% | 432M 0.47% | 463M 7.18% | 436M 5.83% | 394M 9.63% | 510M 29.44% | 533M 4.51% | 487M 8.63% | 393M 19.30% | 400M 1.78% | 444M 11% | 417M 6.08% | 501M 20.14% | 541M 7.98% | 516M 4.62% | 532M 3.10% | 461M 13.35% | 425M 7.81% | 420M 1.18% | 359M 14.52% | 235M 34.54% | 155M 34.04% | 383M 147.10% | 343M 10.44% | 368M 7.29% | 279M 24.18% | 221M 20.79% | 195M 11.76% | 113M 42.05% | 193M 70.80% | 145M 24.87% | 145M 0% | 172M 18.62% | 234M 36.05% | 174M 25.64% | 138M 20.69% | 164M 18.84% | 222M 35.37% | 243M 9.46% | 280M 15.23% | |
goodwill | 1.90B - | 1.92B 0.63% | 1.93B 0.89% | 2.06B 6.41% | 2.08B 1.12% | 2.30B 10.72% | 2.33B 1.39% | 2.38B 2.01% | 2.42B 1.76% | 2.49B 2.56% | 2.51B 0.84% | 2.52B 0.44% | 2.57B 2.10% | 2.75B 7.08% | 2.77B 0.65% | 3.44B 24.22% | 3.52B 2.32% | 3.54B 0.40% | 3.92B 10.83% | 4.25B 8.57% | 4.28B 0.54% | 4.40B 2.95% | 4.35B 1.20% | 4.42B 1.54% | 4.42B 0.05% | 4.35B 1.45% | 4.34B 0.21% | 4.28B 1.40% | 4.25B 0.82% | 4.37B 2.87% | 4.33B 0.98% | 4.36B 0.76% | 4.42B 1.35% | 4.66B 5.48% | 4.74B 1.78% | 5.00B 5.31% | 4.82B 3.46% | 4.80B 0.50% | 4.88B 1.75% | 4.98B 1.95% | 4.91B 1.27% | 5.02B 2.10% | 5.07B 1.06% | 5.00B 1.32% | |
goodwill and intangible assets | 4.62B - | 4.63B 0.24% | 4.65B 0.41% | 4.82B 3.68% | 4.86B 0.85% | 5.14B 5.89% | 5.21B 1.19% | 5.37B 3.07% | 5.45B 1.55% | 5.53B 1.39% | 5.61B 1.57% | 5.66B 0.82% | 5.77B 1.91% | 5.97B 3.49% | 5.99B 0.45% | 6.88B 14.73% | 7.00B 1.77% | 7.00B 0.06% | 7.40B 5.73% | 7.76B 4.85% | 7.78B 0.19% | 7.64B 1.75% | 7.56B 1.07% | 7.49B 0.95% | 7.45B 0.57% | 7.32B 1.63% | 7.26B 0.83% | 7.13B 1.82% | 6.94B 2.64% | 7.05B 1.48% | 7.03B 0.30% | 7.10B 1.12% | 7.09B 0.14% | 7.35B 3.59% | 7.43B 1.14% | 7.71B 3.77% | 7.57B 1.88% | 7.58B 0.09% | 7.67B 1.20% | 7.75B 1.12% | 7.80B 0.63% | 7.98B 2.35% | 5.07B 36.50% | 8.06B 59.03% | |
intangible assets | 2.71B - | 2.71B 0.04% | 2.71B 0.07% | 2.76B 1.73% | 2.78B 0.65% | 2.84B 2.27% | 2.87B 1.02% | 2.98B 3.94% | 3.02B 1.37% | 3.04B 0.46% | 3.10B 2.17% | 3.14B 1.13% | 3.19B 1.75% | 3.21B 0.59% | 3.22B 0.28% | 3.44B 6.58% | 3.48B 1.22% | 3.47B 0.29% | 3.48B 0.52% | 3.51B 0.66% | 3.50B 0.23% | 3.24B 7.49% | 3.21B 0.90% | 3.07B 4.33% | 3.03B 1.34% | 2.97B 1.88% | 2.92B 1.75% | 2.85B 2.43% | 2.70B 5.37% | 2.68B 0.70% | 2.70B 0.82% | 2.75B 1.70% | 2.68B 2.51% | 2.69B 0.49% | 2.69B 0.04% | 2.72B 1.04% | 2.75B 1.03% | 2.78B 1.13% | 2.78B 0.25% | 2.77B 0.32% | 2.89B 4.04% | 2.97B 2.77% | 3.06B - | ||
inventory | 1.49B - | 1.57B 5.64% | 1.68B 6.99% | 2.13B 26.25% | 1.68B 20.79% | 1.93B 14.31% | 2.16B 12.26% | 2.58B 19.57% | 2.36B 8.78% | 2.47B 4.96% | 2.93B 18.39% | 3.17B 8.09% | 2.73B 13.80% | 2.90B 6.45% | 3.02B 3.99% | 3.23B 6.98% | 2.73B 15.56% | 2.81B 2.97% | 3.07B 9.18% | 3.74B 21.81% | 3.16B 15.49% | 3.12B 1.33% | 2.61B 16.27% | 2.83B 8.66% | 2.14B 24.62% | 2.15B 0.84% | 2.25B 4.41% | 2.62B 16.40% | 1.95B 25.58% | 2.37B 21.75% | 2.56B 7.75% | 3.20B 25.03% | 2.99B 6.44% | 3.53B 18.15% | 4.24B 19.95% | 5.16B 21.61% | 4.21B 18.31% | 4.33B 2.75% | 4.46B 3.07% | 4.82B 8.16% | 4.17B 13.64% | 4.42B 6.22% | 4.46B 0.77% | 4.90B 9.85% | |
long term debt | 259M - | 250M - | 1.35B 440.00% | 2.70B 100% | 2.35B 12.96% | 3.20B 36.17% | 4.10B 28.13% | 4.65B 13.41% | 3.01B 35.31% | 3.01B 0% | 3.96B 31.58% | 6.41B 61.90% | 5.28B 17.56% | 5.63B 6.63% | 6.03B 7.05% | 5.00B 17.00% | 6.42B 28.29% | 8.77B 36.52% | 6.46B 26.35% | 6.96B 7.85% | 7.96B 14.35% | 5.84B 26.65% | 5.47B 6.25% | 5.08B 7.16% | 2.07B 59.35% | 1.97B 4.45% | 3.68B 86.52% | 3.75B 1.98% | 2.77B 26.36% | 6.57B 137.47% | 8.00B 21.81% | 7.01B 12.30% | 3.13B 55.37% | 9.36B 199.04% | 10.55B 12.77% | 11.97B 13.41% | 9.74B 18.65% | 5.16B 47.03% | 8.67B 68.05% | 8.00B 7.68% | |||||
long term investments | 314M - | 279M - | 272M 2.51% | 262M 3.68% | 244M 6.87% | 229M - | 214M - | 215M - | 249M 15.81% | 267M 7.23% | 280M 4.87% | ||||||||||||||||||||||||||||||||||
net debt | -637M - | -546M 14.29% | -440M 19.41% | 9M 102.05% | -1.12B 12,555.56% | -330M 70.56% | 1.03B 412.12% | 2.17B 111.17% | 1.72B 21.01% | 2.55B 48.37% | 3.65B 43.35% | 4.33B 18.56% | 2.11B 51.20% | 2.55B 20.58% | 3.62B 42.17% | 5.81B 60.26% | 4.45B 23.31% | 5.36B 20.32% | 5.72B 6.81% | 7.07B 23.57% | 5.28B 25.32% | 11.35B 114.86% | 10.66B 6.06% | 11.29B 5.88% | 8.98B 20.47% | 10.14B 12.91% | 7.39B 27.07% | 6.86B 7.17% | 3.15B 54.10% | 3.73B 18.54% | 3.00B 19.52% | 3.82B 27.05% | 2.88B 24.49% | 7.16B 148.28% | 7.93B 10.73% | 9.18B 15.76% | 6.79B 25.95% | 10.23B 50.53% | 11.36B 11.11% | 12.71B 11.83% | 9.77B 23.11% | 12.64B 29.41% | 13.40B 6.00% | 10.96B 18.21% | |
net receivables | 3.02B - | 2.43B 19.53% | 2.99B 23.36% | 2.82B 5.81% | 2.33B 17.38% | 2.20B 5.54% | 2.51B 13.95% | 3.30B 31.62% | 2.56B 22.51% | 1.66B 35.30% | 1.78B 7.61% | 2.05B 15.05% | 1.66B 18.89% | 1.47B 11.85% | 1.54B 5.39% | 1.08B 30.12% | 842M 21.96% | 715M 15.08% | 922M 28.95% | 1.32B 42.73% | 2.17B 64.82% | 1.83B 15.72% | 2.03B 11.11% | 2.38B 17.23% | 2.14B 10.04% | 1.96B 8.68% | 1.75B 10.79% | ||||||||||||||||||
other assets | -1M - | 1M - | -1M - | -1M - | 1M 200% | -1M 200% | -1M 0% | 1M - | |||||||||||||||||||||||||||||||||||||
other current assets | 1.66B - | 1.48B 11.02% | 1.41B 4.47% | 1.77B 25.57% | 1.67B 6.09% | 2.29B 37.30% | 2.13B 7.00% | 2.60B 22.11% | 2.34B 9.82% | 2.36B 0.81% | 2.53B 7.12% | 3.16B 25% | 2.73B 13.61% | 2.71B 0.73% | 2.48B 8.52% | 3.47B 40.14% | 3.02B 13.01% | 139M 95.40% | 124M 10.79% | 145M 16.94% | 94M 35.17% | 71M 24.47% | 63M 11.27% | 59M 6.35% | 73M 23.73% | 60M 17.81% | 61M 1.67% | 56M 8.20% | 62M 10.71% | 54M 12.90% | 52M 3.70% | 51M 1.92% | 70M 37.25% | 53M 24.29% | 52M 1.89% | 42M 19.23% | 54M 28.57% | 38M 29.63% | 40M 5.26% | 37M 7.50% | 54M 45.95% | 127M 135.19% | 282M 122.05% | 368M 30.50% | |
other current liabilities | 1.17B - | 1.10B 5.90% | 920M 16.44% | 1.17B 26.63% | 1.58B 35.28% | 2.02B 27.98% | 1.57B 21.96% | 1.95B 23.95% | 2.19B 12.25% | 2.49B 13.56% | 2.01B 19.18% | 1.93B 3.78% | 2.22B 14.99% | 2.06B 7.37% | 1.75B 15.29% | 1.91B 9.63% | 1.87B 2.30% | 676M 63.83% | 627M 7.25% | 754M 20.26% | 869M 15.25% | 678M 21.98% | 624M 7.96% | 622M 0.32% | 755M 21.38% | 643M 14.83% | 629M 2.18% | 615M 2.23% | 654M 6.34% | 589M 9.94% | 555M 5.77% | 524M 5.59% | 723M 37.98% | 2.90B 300.69% | 3.04B 4.87% | 3.51B 15.60% | 3.59B 2.28% | 2.74B 23.66% | 478M 82.57% | -1M 100.21% | 3.41B 341,300% | 2.26B 33.65% | 1.99B 11.97% | 2.21B 10.79% | |
other liabilities | |||||||||||||||||||||||||||||||||||||||||||||
other non current assets | 48M - | 57M 18.75% | 64M 12.28% | 84M 31.25% | 99M 17.86% | 131M 32.32% | 144M 9.92% | 143M 0.69% | 159M 11.19% | 191M 20.13% | 217M 13.61% | 240M 10.60% | 250M 4.17% | 272M 8.80% | 269M 1.10% | 288M 7.06% | 289M 0.35% | 307M 6.23% | 312M 1.63% | 319M 2.24% | 323M 1.25% | 318M 1.55% | 313M 1.57% | -1M 100.32% | 290M 29,100% | -1M 100.34% | -1M 0% | 2M 300% | -1M 150% | 238M 23,900% | 232M 2.52% | -1M 100.43% | 222M 22,300% | 216M 2.70% | 221M 2.31% | 242M 9.50% | 250M 3.31% | 240M 4% | 1M 99.58% | 225M 22,400% | 214M 4.89% | 1M 99.53% | 3.04B 303,900% | ||
other non current liabilities | 38M - | 79M 107.89% | 62M 21.52% | 63M 1.61% | 61M 3.17% | 132M 116.39% | 55M 58.33% | 57M 3.64% | 346M 507.02% | 355M 2.60% | 373M 5.07% | 390M 4.56% | 494M 26.67% | 517M 4.66% | 507M 1.93% | 517M 1.97% | 631M 22.05% | 325M 48.49% | 392M 20.62% | 418M 6.63% | 451M 7.89% | 1M 99.78% | 278M 27,700% | 1M 99.64% | 1M 0% | -1M 200% | 290M 29,100% | -1M 100.34% | 1M 200% | -1M 200% | 421M 42,200% | 1M 99.76% | 1M 0% | 425M 42,400% | 387M 8.94% | 330M 14.73% | 363M 10% | 329M 9.37% | 369M 12.16% | 378M 2.44% | 489M 29.37% | 574M 17.38% | 656M 14.29% | 663M 1.07% | |
othertotal stockholders equity | 1.54B - | 554M 63.98% | 396M 28.52% | -272M 168.69% | 367M 234.93% | -326M 188.83% | 498M 252.76% | -1.18B 336.14% | -1.62B 37.59% | -3.56B 119.78% | -1.10B 68.93% | -2.40B 116.74% | -2.15B 10.40% | -2.06B 3.87% | 905M 143.87% | 170M 81.22% | -90M 152.94% | -1.24B 1,273.33% | 236M 119.09% | -1.66B 802.12% | -1.58B 4.53% | -3.34B 111.13% | 1.50B 145.06% | -65M 104.32% | 39M 160% | -1.57B 4,133.33% | 921M 158.55% | 782M 15.09% | 657M 15.98% | 538M 18.11% | 176M 67.29% | -818M 564.77% | -2.62B 220.54% | -3.42B 30.24% | -780M 77.16% | -1.47B 88.97% | -973M 33.99% | -3.58B 267.52% | -1.69B 52.82% | -2.99B 77.24% | -2.26B 24.28% | -5.18B 128.98% | -1.09B 78.94% | -2.19B 100.46% | |
preferred stock | |||||||||||||||||||||||||||||||||||||||||||||
property plant equipment net | 497M - | 515M 3.62% | 556M 7.96% | 633M 13.85% | 711M 12.32% | 866M 21.80% | 941M 8.66% | 1.07B 13.92% | 1.24B 15.39% | 1.34B 8.65% | 1.54B 14.81% | 1.71B 10.69% | 1.77B 3.45% | 1.86B 5.38% | 1.89B 1.66% | 2.09B 10.35% | 2.32B 11.25% | 2.36B 1.46% | 2.48B 5.17% | 2.56B 3.35% | 2.63B 2.77% | 7.09B 169.10% | 6.93B 2.24% | 6.87B 0.91% | 6.60B 3.93% | 5.91B 10.40% | 5.62B 4.92% | 5.21B 7.26% | 5.06B 2.86% | 4.87B 3.89% | 4.51B 7.38% | 4.34B 3.71% | 4.35B 0.21% | 4.43B 1.98% | 4.64B 4.67% | 4.90B 5.62% | 5.20B 6.14% | 5.36B 2.94% | 5.75B 7.34% | 6.09B 5.97% | 6.53B 7.11% | 6.78B 3.97% | 7.41B 9.21% | 7.87B 6.18% | |
retained earnings | 4.79B - | 5.48B 14.23% | 5.75B 5.00% | 6.50B 13.13% | 6.54B 0.49% | 6.63B 1.44% | 5.48B 17.40% | 6.52B 19.03% | 7.63B 17.12% | 8.74B 14.42% | 6.40B 26.73% | 7.81B 21.95% | 8.82B 13.03% | 8.96B 1.51% | 5.22B 41.67% | 5.61B 7.45% | 6.49B 15.64% | 7.54B 16.10% | 5.91B 21.52% | 6.81B 15.22% | 7.89B 15.81% | 8.70B 10.24% | 3.92B 54.90% | 4.20B 7.14% | 5.11B 21.58% | 5.11B 0.10% | 4.45B 12.79% | 4.80B 7.82% | 6.63B 38.17% | 7.30B 10.12% | 7.85B 7.54% | 8.04B 2.37% | 9.52B 18.45% | 8.84B 7.16% | 6.30B 28.73% | 7.06B 12.01% | 8.04B 13.97% | 8.73B 8.58% | 5.84B 33.10% | 6.42B 9.91% | 7.53B 17.25% | 8.38B 11.27% | 4.27B 49.06% | 4.87B 14.15% | |
short term debt | 49M - | 25M 48.98% | 17M 32% | 205M 1,105.88% | 10M 95.12% | 64M 540% | 291M 354.69% | 23M 92.10% | 257M 1,017.39% | 52M 79.77% | 94M 80.77% | 120M 27.66% | 3M 97.50% | 187M 6,133.33% | 237M 26.74% | 42M 82.28% | 164M 290.48% | 449M 173.78% | 509M 13.36% | 2.93B 474.85% | 248M 91.52% | 3.40B 1,271.77% | 5.09B 49.76% | 5.19B 1.88% | 2.07B 60.14% | 4.83B 133.59% | 2.74B 43.24% | 2.65B 3.28% | 4.00B 50.62% | 4.00B 0.08% | 927M 76.82% | 887M 4.31% | 1.16B 30.89% | 1.31B 12.66% | 933M 28.67% | 2.42B 159.49% | 4.46B 84.14% | 1.41B 68.42% | 1.66B 18.11% | 1.58B 4.69% | 1.43B 9.78% | 5.52B 286.08% | 2.32B 57.96% | 3.64B 56.66% | |
short term investments | |||||||||||||||||||||||||||||||||||||||||||||
tax assets | 276M - | 369M 33.70% | 411M 11.38% | 465M 13.14% | 407M 12.47% | 399M 1.97% | 592M 48.37% | 610M 3.04% | 879M 44.10% | 905M 2.96% | 873M 3.54% | 872M 0.11% | 946M 8.49% | 924M 2.33% | 909M 1.62% | 949M 4.40% | 884M 6.85% | 858M 2.94% | 954M 11.19% | 1.15B 20.65% | 1.05B 8.77% | 1.02B 2.38% | 969M 5.46% | 1.03B 6.60% | 675M 34.66% | 706M 4.59% | 914M 29.46% | 997M 9.08% | 764M 23.37% | 734M 3.93% | 837M 14.03% | 885M 5.73% | 891M 0.68% | 1.03B 15.60% | 1.17B 13.98% | 1.43B 21.47% | 1.26B 11.57% | 1.27B 0.95% | 1.30B 2.04% | 1.32B 1.39% | 1.26B 4.33% | 1.35B 6.90% | 1.42B 5.20% | 1.63B 15.17% | |
tax payables | 546M - | 651M 19.23% | 769M 18.13% | 995M 29.39% | 643M 35.38% | 1.11B 73.25% | 838M 24.78% | 1.18B 40.57% | 306M 74.02% | 337M 10.13% | 480M 42.43% | 824M 71.67% | 547M 33.62% | 642M 17.37% | 651M 1.40% | 983M 51.00% | 572M 41.81% | 348M 39.16% | 609M 75% | 976M 60.26% | 543M 44.36% | 455M 16.21% | 451M 0.88% | 404M 10.42% | 438M 8.42% | 437M 0.23% | 444M 1.60% | 529M 19.14% | 382M 27.79% | 406M 6.28% | 715M 76.11% | 875M 22.38% | 1.00B 14.63% | 712M 29.01% | 981M 37.78% | 1.18B 19.78% | 1.07B 9.11% | 864M 19.10% | 964M 11.57% | 1.08B 11.93% | 583M 45.97% | 534M 8.40% | 718M 34.46% | ||
total assets | 9.28B - | 9.19B 0.89% | 9.23B 0.42% | 10.35B 12.17% | 10.56B 1.95% | 11.40B 7.96% | 11.78B 3.38% | 12.92B 9.66% | 13.31B 3.03% | 13.50B 1.43% | 14.24B 5.48% | 15.24B 7.02% | 15.09B 1.03% | 15.29B 1.33% | 15.14B 0.98% | 17.55B 15.96% | 17.24B 1.77% | 17.21B 0.15% | 17.58B 2.15% | 19.53B 11.07% | 19.24B 1.46% | 22.41B 16.45% | 21.53B 3.91% | 21.97B 2.02% | 21.57B 1.81% | 19.53B 9.47% | 18.86B 3.43% | 18.93B 0.39% | 19.98B 5.56% | 19.21B 3.87% | 18.28B 4.86% | 18.17B 0.57% | 18.54B 2.03% | 19.42B 4.73% | 20.50B 5.58% | 21.78B 6.21% | 22.01B 1.09% | 21.52B 2.24% | 22.11B 2.76% | 23.13B 4.59% | 23.80B 2.91% | 23.99B 0.82% | 24.80B 3.35% | 25.53B 2.95% | |
total current assets | 3.84B - | 3.62B 5.58% | 3.55B 1.93% | 4.35B 22.54% | 4.48B 2.89% | 4.86B 8.37% | 4.90B 0.89% | 5.73B 16.95% | 5.59B 2.46% | 5.54B 0.89% | 6.00B 8.31% | 6.76B 12.79% | 6.36B 6.03% | 6.26B 1.49% | 6.07B 3.03% | 7.35B 21.03% | 6.74B 8.22% | 6.69B 0.83% | 6.43B 3.80% | 7.73B 20.21% | 7.46B 3.56% | 6.34B 15.06% | 5.76B 9.04% | 6.27B 8.76% | 6.57B 4.74% | 5.31B 19.12% | 4.79B 9.76% | 5.33B 11.23% | 6.97B 30.81% | 6.33B 9.24% | 5.68B 10.27% | 5.62B 1.09% | 5.99B 6.62% | 6.39B 6.73% | 7.03B 10.06% | 7.49B 6.51% | 7.73B 3.19% | 7.08B 8.49% | 7.18B 1.53% | 7.74B 7.75% | 8.00B 3.33% | 7.63B 4.63% | 7.59B 0.45% | 7.69B 1.22% | |
total current liabilities | 2.30B - | 2.39B 3.73% | 2.34B 2.13% | 3.12B 33.52% | 3.03B 2.88% | 4.15B 36.80% | 3.68B 11.26% | 4.19B 13.74% | 4.08B 2.53% | 4.13B 1.30% | 3.82B 7.55% | 4.19B 9.52% | 4.40B 4.99% | 4.35B 1.02% | 3.98B 8.41% | 4.31B 8.23% | 4.31B 0.05% | 4.30B 0.21% | 4.39B 1.95% | 8.31B 89.42% | 5.49B 33.90% | 7.47B 36.11% | 8.85B 18.41% | 10.16B 14.78% | 7.85B 22.77% | 9.62B 22.66% | 7.24B 24.79% | 7.54B 4.10% | 9.79B 29.93% | 8.61B 12.10% | 5.82B 32.33% | 6.51B 11.78% | 8.25B 26.69% | 6.71B 18.64% | 6.36B 5.26% | 8.61B 35.42% | 11.18B 29.91% | 6.34B 43.28% | 6.77B 6.73% | 7.12B 5.17% | 8.05B 13.12% | 11.18B 38.83% | 7.84B 29.85% | 9.53B 21.56% | |
total debt | 49M - | 25M 48.98% | 17M 32% | 464M 2,629.41% | 10M 97.84% | 314M 3,040% | 1.64B 422.61% | 2.72B 65.94% | 2.61B 4.26% | 3.25B 24.74% | 4.19B 28.97% | 4.77B 13.73% | 3.01B 36.88% | 3.19B 6.11% | 4.20B 31.30% | 6.45B 53.75% | 5.45B 15.55% | 6.08B 11.66% | 6.54B 7.51% | 7.93B 21.29% | 6.67B 15.91% | 12.17B 82.46% | 11.55B 5.07% | 12.15B 5.22% | 10.03B 17.47% | 10.67B 6.40% | 8.22B 23.00% | 7.74B 5.87% | 6.06B 21.64% | 5.97B 1.47% | 4.61B 22.84% | 4.64B 0.72% | 3.93B 15.42% | 7.87B 100.56% | 8.93B 13.42% | 9.44B 5.64% | 7.59B 19.58% | 10.77B 41.91% | 12.22B 13.47% | 13.55B 10.94% | 11.17B 17.62% | 13.58B 21.58% | 14.30B 5.32% | 11.64B 18.61% | |
total investments | 48M - | 57M 18.75% | 64M 12.28% | 84M 31.25% | 99M 17.86% | 131M 32.32% | 144M 9.92% | 143M 0.69% | 159M 11.19% | 191M 20.13% | 217M 13.61% | 240M 10.60% | 250M 4.17% | 272M 8.80% | 269M 1.10% | 288M 7.06% | 289M 0.35% | 307M 6.23% | 312M 1.63% | 319M 2.24% | 323M 1.25% | 318M 1.55% | 313M 1.57% | 314M 0.32% | 290M 7.64% | 279M 3.79% | 272M 2.51% | 262M 3.68% | 244M 6.87% | 238M 2.46% | 232M 2.52% | 229M 1.29% | 222M 3.06% | 216M 2.70% | 221M 2.31% | 243M 9.95% | 249M 2.47% | 240M 3.61% | 214M 10.83% | 225M 5.14% | 215M 4.44% | 249M 15.81% | 267M 7.23% | 280M 4.87% | |
total liabilities | 2.81B - | 3.03B 7.79% | 2.96B 2.47% | 3.99B 35.04% | 3.52B 11.75% | 4.96B 40.83% | 5.68B 14.53% | 7.45B 31.14% | 7.17B 3.78% | 8.20B 14.33% | 8.83B 7.67% | 9.71B 10.02% | 8.29B 14.65% | 8.28B 0.18% | 8.89B 7.47% | 11.65B 31.04% | 10.73B 7.97% | 10.80B 0.70% | 11.32B 4.84% | 14.26B 25.95% | 12.82B 10.08% | 16.94B 32.09% | 16.00B 5.52% | 17.73B 10.78% | 16.32B 7.94% | 15.90B 2.60% | 13.39B 15.80% | 13.25B 1.02% | 12.60B 4.94% | 11.27B 10.52% | 10.15B 9.96% | 10.85B 6.94% | 11.54B 6.36% | 13.89B 20.38% | 14.89B 7.15% | 16.10B 8.13% | 14.85B 7.77% | 16.27B 9.56% | 17.87B 9.85% | 19.61B 9.73% | 18.44B 5.93% | 20.03B 8.62% | 20.72B 3.43% | 22.01B 6.25% | |
total liabilities and stockholders equity | 9.28B - | 9.19B 0.89% | 9.23B 0.42% | 10.35B 12.17% | 10.56B 1.95% | 11.40B 7.96% | 11.78B 3.38% | 12.92B 9.66% | 13.31B 3.03% | 13.50B 1.43% | 14.24B 5.48% | 15.24B 7.02% | 15.09B 1.03% | 15.29B 1.33% | 15.14B 0.98% | 17.55B 15.96% | 17.24B 1.77% | 17.21B 0.15% | 17.58B 2.15% | 19.53B 11.07% | 19.24B 1.46% | 22.41B 16.45% | 21.53B 3.91% | 21.97B 2.02% | 21.57B 1.81% | 19.53B 9.47% | 18.86B 3.43% | 18.93B 0.39% | 19.98B 5.56% | 19.21B 3.87% | 18.28B 4.86% | 18.17B 0.57% | 18.54B 2.03% | 19.42B 4.73% | 20.50B 5.58% | 21.78B 6.21% | 22.01B 1.09% | 21.52B 2.24% | 22.11B 2.76% | 23.13B 4.59% | 23.80B 2.91% | 23.99B 0.82% | 24.80B 3.35% | 25.53B 2.96% | |
total non current assets | 5.44B - | 5.57B 2.41% | 5.68B 1.96% | 6B 5.67% | 6.08B 1.27% | 6.54B 7.65% | 6.88B 5.23% | 7.19B 4.47% | 7.72B 7.41% | 7.96B 3.12% | 8.24B 3.52% | 8.48B 2.83% | 8.73B 2.96% | 9.03B 3.39% | 9.06B 0.44% | 10.20B 12.55% | 10.50B 2.87% | 10.53B 0.29% | 11.15B 5.93% | 11.80B 5.79% | 11.79B 0.09% | 16.07B 36.39% | 15.77B 1.88% | 15.70B 0.45% | 15.01B 4.42% | 14.22B 5.25% | 14.07B 1.06% | 13.60B 3.30% | 13.01B 4.34% | 12.88B 0.99% | 12.60B 2.20% | 12.56B 0.35% | 12.55B 0.01% | 13.03B 3.78% | 13.47B 3.38% | 14.28B 6.04% | 14.28B 0.01% | 14.44B 1.13% | 14.93B 3.36% | 15.39B 3.06% | 15.80B 2.69% | 16.36B 3.58% | 17.20B 5.12% | 17.84B 3.71% | |
total non current liabilities | 509M - | 642M 26.13% | 618M 3.74% | 870M 40.78% | 491M 43.56% | 814M 65.78% | 2.00B 145.95% | 3.27B 63.14% | 3.09B 5.39% | 4.07B 31.55% | 5.01B 23.15% | 5.53B 10.41% | 3.90B 29.53% | 3.92B 0.77% | 4.91B 25.07% | 7.34B 49.56% | 6.42B 12.63% | 6.50B 1.31% | 6.94B 6.75% | 5.96B 14.17% | 7.33B 23.14% | 9.46B 29.07% | 7.15B 24.42% | 7.57B 5.83% | 8.48B 11.95% | 6.27B 25.99% | 6.15B 1.99% | 5.71B 7.04% | 2.81B 50.92% | 2.67B 4.99% | 4.32B 62.25% | 4.34B 0.42% | 3.29B 24.11% | 7.18B 118.03% | 8.53B 18.74% | 7.49B 12.20% | 3.67B 51.06% | 9.92B 170.75% | 11.10B 11.84% | 12.49B 12.51% | 10.39B 16.79% | 8.85B 14.80% | 12.88B 45.47% | 12.48B 3.08% | |
total stockholders equity | 6.46B - | 6.16B 4.67% | 6.27B 1.85% | 6.36B 1.39% | 7.03B 10.55% | 6.43B 8.52% | 6.10B 5.22% | 5.46B 10.37% | 6.14B 12.33% | 5.30B 13.63% | 5.41B 2.09% | 5.53B 2.12% | 6.79B 22.90% | 7.01B 3.18% | 6.24B 10.96% | 5.90B 5.54% | 6.51B 10.48% | 6.41B 1.55% | 6.26B 2.39% | 5.27B 15.86% | 6.42B 21.87% | 5.47B 14.80% | 5.53B 1.08% | 4.24B 23.34% | 5.25B 23.86% | 3.63B 30.81% | 5.47B 50.69% | 5.68B 3.82% | 7.39B 30.04% | 7.94B 7.47% | 8.13B 2.38% | 7.32B 9.94% | 7.00B 4.38% | 5.53B 21.07% | 5.62B 1.65% | 5.68B 1.12% | 7.17B 26.18% | 5.25B 26.69% | 4.25B 19.20% | 3.52B 17.06% | 5.36B 52.09% | 3.96B 26.03% | 4.08B 2.90% | 3.52B 13.76% |
All numbers in DKK (except ratios and percentages)