CPH:AOJ-B
Brødrene A & O Johansen A/S
- Stock
Last Close
86.00
02/05 08:51
Market Cap
2.12B
Beta: 1.07
Volume Today
21.36K
Avg: 30.75K
PE Ratio
8.07
PFCF: 12.69
Dividend Yield
7.29%
Payout:58.30%
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 '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Jun '16 | Dec '16 | Jun '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 | Dec '24 | Mar '25 | Jun '25 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
account payables | 343.99M - | 348.41M 1.28% | 408.12M 17.14% | 459.75M 12.65% | 454.32M 1.18% | 449.96M 0.96% | 468.20M 4.05% | 518.48M 10.74% | 516.62M 0.36% | 534.20M 3.40% | 518.70M 2.90% | 536.78M 3.49% | 589.26M 9.78% | 653.81M 10.96% | 609.97M 6.71% | 496.47M 18.61% | 704.65M 41.93% | 716.26M 1.65% | 730.15M 1.94% | 757.87M 3.80% | 826.42M 9.04% | 966.41M 16.94% | 933.89M 3.36% | 712.04M 23.76% | 1.01B 42.22% | 1.05B 3.66% | 1.05B 0.43% | 1.00B 4.06% | 1.18B 17.81% | 1.06B 10.23% | 870.97M 17.87% | 902.69M 3.64% | 1.01B 11.51% | 982.52M 2.39% | 1.02B 3.79% | 759.91M 25.48% | 1.04B 36.44% | 861.30M 16.93% | 1.07B 24.20% | |
accumulated other comprehensive income loss | -7.66M - | -8.67M 13.23% | -11.12M 28.29% | -10.27M 7.65% | -8.50M - | |||||||||||||||||||||||||||||||||||
cash and cash equivalents | 72.69M - | 57.16M 21.36% | 91.79M 60.59% | 5.13M 94.41% | 10.37M 102.11% | 7.10M 31.53% | 7.30M 2.87% | 7.32M 0.29% | 28.55M 289.86% | 35.12M 23.00% | 22.65M 35.50% | 35.37M 56.14% | 16.63M 52.98% | 13.47M 19.03% | 2.80M 79.22% | 2.78M 0.57% | 80.41M 2,790.26% | 13.35M 83.39% | 14.20M 6.33% | 14.62M 2.99% | 133.22M 811.11% | 163.27M 22.55% | 66.78M 59.10% | 4.32M 93.54% | 136.95M 3,072.98% | 639K 99.53% | 767K 20.03% | 25.17M 3,181.23% | 34.97M 38.96% | 382K 98.91% | 306K 19.90% | 332K 8.50% | 89.50M 26,859.04% | 44.68M 50.08% | 35.91M 19.62% | 53.78M 49.77% | 55.40M 3.00% | 41M 25.99% | 57.80M 40.98% | |
cash and short term investments | 72.69M - | 57.16M 21.36% | 91.79M 60.59% | 5.13M 94.41% | 10.37M 102.11% | 7.10M 31.53% | 7.30M 2.87% | 7.32M 0.29% | 28.55M 289.86% | 35.12M 23.00% | 22.65M 35.50% | 35.37M 56.14% | 16.63M 52.98% | 13.47M 19.03% | 2.80M 79.22% | 2.78M 0.57% | 80.41M 2,790.26% | 13.35M 83.39% | 14.20M 6.33% | 14.62M 2.99% | 133.22M 811.11% | 163.27M 22.55% | 66.78M 59.10% | 4.32M 93.54% | 136.95M 3,072.98% | 639K 99.53% | 767K 20.03% | 25.17M 3,181.23% | 34.97M 38.96% | 382K 98.91% | 306K 19.90% | 332K 8.50% | 89.50M 26,859.04% | 44.68M 50.08% | 35.91M 19.62% | 53.78M 49.77% | 55.40M 3.00% | 41M 25.99% | 57.80M 40.98% | |
common stock | 57M - | 57M 0% | 57M 0% | 57M 0% | 57M 0% | 57M 0% | 57M 0% | 28M 50.88% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | 28M 0% | |
deferred revenue | 115.72M - | 105.20M 9.09% | 70.57M 32.92% | 7.13M - | 3.05M - | 6.11M 100.23% | 8.26M 35.25% | 15.90M 92.45% | 23.66M 48.86% | 65.43M 176.50% | 4.07M 93.78% | 4.26M 4.74% | 3.54M 16.87% | 78.16M 2,105.93% | 19.87M 74.57% | 35.99M 81.09% | 51.39M 42.80% | 50.97M 0.82% | 3.06M - | 2.69M 12.31% | 5.06M 88.57% | 14.59M 188.09% | ||||||||||||||||||
deferred revenue non current | 9.92M - | 18.50M 86.49% | 26.19M 41.55% | 29.98M 14.48% | 31.86M 6.24% | 31.86M 0% | 1.46M 95.41% | 66.92M - | 114.50M 71.10% | |||||||||||||||||||||||||||||||
deferrred tax liabilities non current | 37.02M - | 37.02M 0.01% | 37M 0.05% | 49.54M 33.90% | 51.63M 4.21% | 51.35M 0.54% | 54.81M 6.73% | 54.77M 0.08% | 61.96M 13.14% | 61.93M 0.06% | 61.67M 0.41% | 61.68M 0.01% | 60.47M 1.96% | 60.45M 0.04% | 60.44M 0.01% | 60.41M 0.05% | 58.50M 3.17% | 58.35M 0.25% | 58.45M 0.17% | 58.68M 0.40% | 52.58M 10.40% | 52.23M 0.67% | 51.80M 0.81% | 51.81M 0.01% | 52.19M 0.74% | 52.24M 0.09% | 54.21M 3.77% | 53.88M 0.61% | 64.61M 19.93% | 64.52M 0.15% | 63.66M 1.34% | 63.75M 0.15% | 70.10M 9.96% | 70.08M 0.03% | 70.29M 0.31% | 73.01M 3.86% | 83.20M 13.96% | 83.30M 0.12% | 83.20M 0.12% | |
goodwill | 102.35M - | 102.35M 0.00% | 102.35M 0% | 302.24M 195.30% | 302.32M 0.03% | 302.32M 0.00% | 371.53M 22.89% | 371.52M 0.00% | 371.33M 0.05% | 371.33M 0% | 371.33M 0% | 371.33M 0% | 371.33M 0% | 371.33M 0% | 371.33M 0% | 371.33M 0% | 384.93M 3.66% | 384.93M 0% | 384.93M 0% | 384.93M 0% | 384.93M 0% | 384.93M 0% | 412.18M 7.08% | 412.18M 0% | 412.03M 0.04% | 412.03M 0% | 496.12M 20.41% | 496.12M 0% | 499.69M 0.72% | 499.69M 0% | 508.54M 1.77% | 508.54M 0% | 508.54M 0% | 508.54M 0% | 608.42M 19.64% | 751.41M 23.50% | 757.50M 0.81% | 760.70M 0.42% | 759.10M 0.21% | |
goodwill and intangible assets | 155.38M - | 154.56M 0.52% | 154.24M 0.21% | 409.18M 165.29% | 407.26M 0.47% | 400.30M 1.71% | 473.80M 18.36% | 474.14M 0.07% | 475.60M 0.31% | 473.74M 0.39% | 470.78M 0.63% | 466.06M 1.00% | 463.11M 0.63% | 457.42M 1.23% | 455.31M 0.46% | 453.43M 0.41% | 469.79M 3.61% | 466.63M 0.67% | 467.82M 0.26% | 466.55M 0.27% | 466.98M 0.09% | 466.22M 0.16% | 495.65M 6.31% | 498.64M 0.60% | 501.32M 0.54% | 500.55M 0.15% | 595.11M 18.89% | 596.19M 0.18% | 612.03M 2.66% | 612.00M 0.00% | 622.59M 1.73% | 629.47M 1.11% | 636.06M 1.05% | 633.31M 0.43% | 608.42M 3.93% | 909.66M 49.51% | 928M 2.02% | 935.90M 0.85% | 939.10M 0.34% | |
intangible assets | 53.03M - | 52.22M 1.53% | 51.89M 0.62% | 106.94M 106.09% | 104.94M 1.87% | 97.97M 6.64% | 102.28M 4.39% | 102.61M 0.33% | 104.26M 1.61% | 102.41M 1.78% | 99.45M 2.89% | 94.72M 4.75% | 91.78M 3.11% | 86.08M 6.20% | 83.97M 2.45% | 82.09M 2.24% | 84.85M 3.36% | 81.69M 3.72% | 82.89M 1.46% | 81.62M 1.53% | 82.05M 0.53% | 81.29M 0.92% | 83.47M 2.68% | 86.45M 3.57% | 89.29M 3.28% | 88.52M 0.86% | 98.99M 11.83% | 100.06M 1.08% | 112.34M 12.27% | 112.32M 0.02% | 114.05M 1.54% | 120.94M 6.03% | 127.52M 5.45% | 124.77M 2.16% | 158.25M - | 170.50M 7.74% | 175.20M 2.76% | 180M 2.74% | ||
inventory | 307.34M - | 313.67M 2.06% | 323.63M 3.18% | 346.90M 7.19% | 374.31M 7.90% | 362.36M 3.19% | 388.12M 7.11% | 416.53M 7.32% | 414.05M 0.59% | 456.56M 10.27% | 444.88M 2.56% | 448.19M 0.74% | 435.36M 2.86% | 473.80M 8.83% | 458.87M 3.15% | 467.94M 1.98% | 458.97M 1.92% | 478.22M 4.20% | 462.40M 3.31% | 473.44M 2.39% | 478.00M 0.96% | 502.98M 5.22% | 523.73M 4.13% | 550.89M 5.19% | 580.48M 5.37% | 685.32M 18.06% | 796.66M 16.25% | 784.33M 1.55% | 865.95M 10.41% | 929.03M 7.28% | 856.65M 7.79% | 793.11M 7.42% | 757.41M 4.50% | 749.38M 1.06% | 767.65M 2.44% | 812.13M 5.79% | 814.50M 0.29% | 820.50M 0.74% | 865.10M 5.44% | |
long term debt | 167.48M - | 167.03M 0.27% | 166.66M 0.22% | 166.23M 0.26% | 165.83M 0.24% | 291.40M 75.72% | 284.33M 2.43% | 280.23M 1.44% | 168.15M 40.00% | 165.86M 1.36% | 163.11M 1.66% | 161.26M 1.13% | 228.13M 41.46% | 249.79M 9.49% | 241.66M 3.25% | 272.14M 12.61% | 264.44M 2.83% | 257.80M 2.51% | 253.30M 1.74% | 245.41M 3.12% | 243.18M 0.91% | 250.47M 3.00% | 253.29M 1.12% | 246.79M 2.56% | 242.22M 1.85% | 244.04M 0.75% | 309.24M 26.72% | 502.69M 62.56% | 474.85M 5.54% | 470.08M 1.00% | 470.85M 0.16% | 463.91M 1.47% | 398.70M 14.06% | 393.37M 1.34% | 408.42M 3.83% | 714.55M 74.95% | 737.30M 3.18% | 808.80M 9.70% | 780.10M 3.55% | |
long term investments | 247K - | 247K 0% | 247K 0% | 247K 0% | 200K - | |||||||||||||||||||||||||||||||||||
net debt | 112.49M - | 116.37M 3.44% | 77.15M 33.70% | 265.35M 243.94% | 317.08M 19.50% | 640.55M 102.01% | 606.53M 5.31% | 892.21M 47.10% | 831.17M 6.84% | 845.29M 1.70% | 855.98M 1.26% | 813.81M 4.93% | 629.84M 22.61% | 725.35M 15.16% | 676.93M 6.68% | 777.32M 14.83% | 493.94M 36.46% | 509.48M 3.15% | 423.11M 16.95% | 389.45M 7.96% | 215.21M 44.74% | 203.32M 5.52% | 268.01M 31.82% | 494.22M 84.40% | 194.76M 60.59% | 488.69M 150.91% | 718.90M 47.11% | 752.75M 4.71% | 542.54M 27.93% | 853.52M 57.32% | 940.33M 10.17% | 759.57M 19.22% | 521.74M 31.31% | 717.27M 37.48% | 800.51M 11.60% | 1.22B 52.12% | 992.60M 18.49% | 1.34B 34.98% | 1.17B 12.82% | |
net receivables | 332.05M - | 341.96M 2.98% | 398.46M - | 474.84M - | 421.94M 11.14% | 457.25M - | 391.82M - | 465.68M - | 563.36M - | 639.52M 13.52% | 669.18M 4.64% | 698.58M 4.39% | 787.20M - | 793.90M 0.85% | ||||||||||||||||||||||||||
other assets | 1K - | 2K - | 1K 50% | -100K - | ||||||||||||||||||||||||||||||||||||
other current assets | 314.18M - | -1K 100.00% | 1K 200% | 388.08M 38,807,800% | -1K 100.00% | 351.81M 35,181,200% | 332.46M 5.50% | -2K 100.00% | -1K 50% | 429.16M 42,916,100% | -1K 100.00% | 460.06M 46,005,900% | 1K 100.00% | 458.89M 45,889,000% | 430.20M 6.25% | -1K 100.00% | 418.09M 41,808,700% | 454.97M 8.82% | 483.16M 6.20% | 525.97M 8.86% | 451.96M 14.07% | 571.09M 26.36% | 586.01M 2.61% | 582.74M 0.56% | 518.43M 11.04% | 672.01M 29.63% | 687.88M 2.36% | 784.01M 13.97% | 690.08M 11.98% | 26.17M - | 36.60M 39.82% | 32.88M 10.17% | 25.77M 21.61% | 686.40M 2,563.36% | 23.30M 96.61% | 12.50M 46.35% | ||||
other current liabilities | 88.97M - | 86.67M 2.58% | 70.83M 18.28% | -1K 100.00% | 1K 200% | -1K 200% | 125.90M 12,590,200% | 134.71M 7.00% | 74.93M 44.38% | 82.08M 9.54% | 77.35M 5.76% | 83.68M 8.19% | 84.96M 1.53% | 86.11M 1.35% | 86.47M 0.43% | 84.74M 2.00% | 19.03M 77.54% | 70.57M 270.76% | 98.69M 39.85% | 103.67M 5.05% | 12.54M 87.91% | 97.82M 680.23% | 119.59M 22.26% | 108.38M 9.37% | 19.57M 81.94% | 108.36M 453.60% | 120.89M 11.57% | 140.95M 16.59% | 87.38M 38.01% | 116.04M 32.80% | 99.67M 14.11% | 118.02M 18.41% | 76.03M 35.58% | 88.17M 15.97% | 85.69M 2.81% | 80.67M 5.87% | 45.40M 43.72% | 111.90M 146.48% | 100.10M 10.55% | |
other liabilities | 1 - | 1 - | ||||||||||||||||||||||||||||||||||||||
other non current assets | -1K - | 1K 200% | 1K - | 1M - | 1M 0% | 999K 0.10% | 1M 0.10% | 1M 0% | 999K 0.10% | -1K - | 247K - | 249K 0.81% | 247K 0.80% | 284K 14.98% | 284K 0% | 284K 0% | 247K 13.03% | 247K 0% | 247K 0% | 127.52M 51,529.15% | 124.77M 2.16% | 129.09M 3.46% | 200K - | 200K 0% | 100K 50% | |||||||||||||||
other non current liabilities | 1K - | 1K - | 1K - | -1K 200% | 1K - | 2.57M - | 4.50M 74.85% | 4.50M 0.02% | 3M 33.33% | 3M 0% | 3M 0% | 3M 0% | 1.50M 50% | 1.50M 0% | 1.50M 0% | 1.50M 0% | 3.80M 153.20% | 1.51M 60.11% | 66.35M - | 61.18M 7.80% | 9.60M 84.31% | 11.01M 14.68% | 11.10M 0.83% | 11.70M 5.41% | 10.10M 13.68% | |||||||||||||||
othertotal stockholders equity | 201.61M - | 201.61M 0% | 201.61M 0% | 201.61M 0% | 202.78M 0.58% | 200.75M 1.00% | 1.46M 99.27% | 1.06M 27.31% | -232K 121.85% | -1.64M 604.74% | -2.34M 43.00% | -1.41M - | -2.88M - | -3.69M 28.08% | 14.30M 488.09% | -6.07M 142.46% | -3.31M 45.52% | -4.07M 23.10% | 42.88M 1,153.02% | -1.28M 102.98% | -688K 46.12% | -1.76M 156.54% | 123.51M 7,097.85% | -2.40M 101.95% | -2.83M 17.88% | -6.91M 143.63% | 138.36M 2,103.13% | -10.27M 107.42% | -15.10M 47.11% | -9.54M 36.85% | 72.30M - | -3M 104.15% | ||||||||
preferred stock | ||||||||||||||||||||||||||||||||||||||||
property plant equipment net | 741.29M - | 741.62M 0.04% | 743.97M 0.32% | 741.63M 0.31% | 772.75M 4.20% | 767.76M 0.65% | 793.13M 3.30% | 833.35M 5.07% | 828.96M 0.53% | 826.92M 0.25% | 832.21M 0.64% | 844.64M 1.49% | 836.04M 1.02% | 914.35M 9.37% | 906.07M 0.91% | 888.76M 1.91% | 879.43M 1.05% | 871.16M 0.94% | 865.14M 0.69% | 853.56M 1.34% | 853.06M 0.06% | 886.14M 3.88% | 921.35M 3.97% | 961.04M 4.31% | 971.13M 1.05% | 1.03B 5.77% | 1.12B 8.89% | 1.11B 0.76% | 1.12B 0.45% | 1.12B 0.42% | 1.15B 2.62% | 1.15B 0.10% | 1.17B 1.89% | 1.20B 2.74% | 1.21B 0.78% | 1.30B 7.38% | 1.30B 0.20% | 1.35B 3.68% | 1.36B 0.93% | |
retained earnings | 677.09M - | 694.82M 2.62% | 712.09M 2.48% | 736.82M 3.47% | 764.78M 3.80% | 412.04M 46.12% | 673.61M 63.48% | 562.49M 16.50% | 628.10M 11.67% | 636.51M 1.34% | 666.75M 4.75% | 692.95M 3.93% | 730.11M 5.36% | 743.49M 1.83% | 776.61M 4.46% | 807.32M 3.95% | 828.00M 2.56% | 867.33M 4.75% | 909.97M 4.92% | 949.39M 4.33% | 959.37M 1.05% | 1.03B 6.86% | 1.09B 6.05% | 1.15B 5.59% | 1.09B 5.19% | 1.16B 6.50% | 1.23B 6.13% | 1.30B 5.82% | 1.24B 4.66% | 1.31B 5.66% | 1.36B 3.53% | 1.41B 3.50% | 1.45B 3.54% | 1.38B 5.11% | 1.41B 2.17% | 1.46B 3.33% | 1.44B 1.48% | 1.48B 3.03% | 1.52B 2.76% | |
short term debt | 17.70M - | 6.49M 63.33% | 2.28M 64.89% | 104.25M 4,474.29% | 161.62M 55.03% | 356.25M 120.42% | 329.50M 7.51% | 619.30M 87.95% | 691.57M 11.67% | 714.55M 3.32% | 715.53M 0.14% | 687.92M 3.86% | 418.34M 39.19% | 489.02M 16.90% | 438.06M 10.42% | 507.95M 15.95% | 309.90M 38.99% | 265.03M 14.48% | 184.01M 30.57% | 158.66M 13.77% | 105.25M 33.66% | 116.12M 10.32% | 81.50M 29.81% | 251.75M 208.88% | 89.49M 64.45% | 245.29M 174.10% | 410.43M 67.32% | 275.23M 32.94% | 102.66M 62.70% | 383.82M 273.87% | 469.79M 22.40% | 295.99M 36.99% | 146.19M 50.61% | 307.41M 110.28% | 361.08M 17.46% | 556.97M 54.25% | 310.70M 44.22% | 572M 84.10% | 445.70M 22.08% | |
short term investments | ||||||||||||||||||||||||||||||||||||||||
tax assets | -127.52M - | -124.77M 2.16% | ||||||||||||||||||||||||||||||||||||||
tax payables | 5.08M - | 3.39M - | 7.13M - | 3.05M - | 6.11M 100.23% | 8.26M 35.25% | 15.90M 92.45% | 23.66M 48.86% | 23.15M 2.15% | 2.41M 89.61% | 2.65M 9.98% | 1.93M 27.17% | 27.03M 1,302.80% | 18.66M 30.98% | 33.24M 78.15% | 48.64M 46.34% | 10.74M 77.92% | 14.70M 36.81% | 38.64M 162.97% | 56.55M 46.33% | 11.65M 79.40% | 2.31M 80.20% | 8.10M 251.04% | 20.34M 151.22% | 3.06M 84.94% | 2.69M 12.31% | 5.06M 88.57% | 26.60M - | 5.50M 79.32% | 3.30M 40% | ||||||||||
total assets | 1.59B - | 1.60B 0.52% | 1.66B 3.53% | 1.89B 14.21% | 1.96B 3.82% | 1.89B 3.76% | 1.99B 5.58% | 2.21B 10.60% | 2.17B 1.68% | 2.22B 2.42% | 2.23B 0.33% | 2.26B 1.19% | 2.14B 4.94% | 2.32B 8.16% | 2.25B 2.79% | 2.28B 1.12% | 2.31B 1.19% | 2.28B 0.97% | 2.29B 0.37% | 2.33B 1.81% | 2.38B 2.10% | 2.59B 8.66% | 2.59B 0.15% | 2.60B 0.17% | 2.71B 4.26% | 2.89B 6.55% | 3.20B 10.86% | 3.30B 3.15% | 3.32B 0.56% | 3.42B 3.19% | 3.35B 2.29% | 3.27B 2.32% | 3.24B 0.78% | 3.31B 1.94% | 3.45B 4.51% | 3.80B 10.02% | 3.79B 0.35% | 3.96B 4.53% | 4.03B 1.85% | |
total current assets | 694.20M - | 702.88M 1.25% | 757.38M 7.75% | 740.11M 2.28% | 783.14M 5.81% | 721.27M 7.90% | 727.88M 0.92% | 898.69M 23.47% | 864.54M 3.80% | 920.84M 6.51% | 924.79M 0.43% | 943.62M 2.04% | 843.82M 10.58% | 946.16M 12.13% | 891.87M 5.74% | 936.41M 4.99% | 957.46M 2.25% | 946.55M 1.14% | 959.75M 1.40% | 1.01B 5.66% | 1.06B 4.85% | 1.24B 16.38% | 1.18B 4.92% | 1.14B 3.28% | 1.24B 8.60% | 1.36B 9.88% | 1.49B 9.38% | 1.59B 7.28% | 1.59B 0.16% | 1.69B 6.35% | 1.57B 7.00% | 1.49B 5.29% | 1.44B 3.62% | 1.47B 2.35% | 1.51B 2.41% | 1.59B 5.62% | 1.56B 2.14% | 1.67B 7.43% | 1.73B 3.43% | |
total current liabilities | 450.66M - | 441.58M 2.02% | 481.23M 8.98% | 679.72M 41.25% | 721.14M 6.09% | 876.78M 21.58% | 923.61M 5.34% | 1.28B 38.55% | 1.28B 0.27% | 1.33B 3.72% | 1.31B 1.45% | 1.31B 0.01% | 1.10B 16.22% | 1.24B 12.61% | 1.15B 7.02% | 1.11B 3.27% | 1.10B 1.24% | 1.06B 3.92% | 1.02B 3.68% | 1.02B 0.65% | 1.02B 0.13% | 1.20B 17.40% | 1.17B 2.44% | 1.12B 4.05% | 1.17B 4.37% | 1.40B 19.67% | 1.58B 12.34% | 1.42B 10.00% | 1.37B 3.35% | 1.56B 13.78% | 1.44B 7.68% | 1.32B 8.59% | 1.23B 6.44% | 1.38B 12.09% | 1.47B 6.58% | 1.41B 4.04% | 1.42B 0.52% | 1.55B 9.24% | 1.62B 4.39% | |
total debt | 185.18M - | 173.53M 6.30% | 168.94M 2.64% | 270.48M 60.10% | 327.45M 21.06% | 647.65M 97.79% | 613.83M 5.22% | 899.53M 46.54% | 859.72M 4.43% | 880.41M 2.41% | 878.64M 0.20% | 849.18M 3.35% | 646.47M 23.87% | 738.81M 14.28% | 679.73M 8.00% | 780.10M 14.77% | 574.35M 26.38% | 522.83M 8.97% | 437.31M 16.36% | 404.07M 7.60% | 348.43M 13.77% | 366.59M 5.21% | 334.79M 8.67% | 498.54M 48.91% | 331.71M 33.46% | 489.33M 47.52% | 719.67M 47.07% | 777.92M 8.09% | 577.51M 25.76% | 853.90M 47.86% | 940.64M 10.16% | 759.90M 19.21% | 611.24M 19.56% | 761.95M 24.66% | 836.42M 9.77% | 1.27B 52.02% | 1.05B 17.58% | 1.38B 31.76% | 1.23B 11.23% | |
total investments | 1M - | 1M 0% | 1M 0% | 1M 0% | 1M 0% | 1M 0% | 247K - | 247K 0% | 247K 0% | 284K 14.98% | 284K 0% | 284K 0% | 247K 13.03% | 247K 0% | 247K 0% | 247K 0% | 247K 0% | 247K 0% | 247K 0% | 200K 19.03% | 200K 0% | 200K 0% | ||||||||||||||||||
total liabilities | 655.17M - | 645.63M 1.46% | 684.89M 6.08% | 895.49M 30.75% | 938.60M 4.81% | 1.22B 29.93% | 1.26B 3.54% | 1.61B 27.87% | 1.51B 6.28% | 1.56B 3.00% | 1.54B 1.43% | 1.53B 0.13% | 1.39B 9.59% | 1.55B 11.55% | 1.45B 6.13% | 1.45B 0.31% | 1.44B 0.80% | 1.40B 2.87% | 1.36B 2.65% | 1.36B 0.20% | 1.35B 0.58% | 1.54B 13.66% | 1.48B 3.82% | 1.42B 3.74% | 1.47B 3.16% | 1.70B 15.83% | 1.94B 14.26% | 1.98B 1.71% | 1.91B 3.35% | 2.09B 9.64% | 1.97B 5.73% | 1.84B 6.61% | 1.77B 4.19% | 1.91B 7.83% | 2.03B 6.37% | 2.33B 14.72% | 2.25B 3.19% | 2.45B 9.04% | 2.49B 1.54% | |
total liabilities and stockholders equity | 1.59B - | 1.60B 0.52% | 1.66B 3.53% | 1.89B 14.21% | 1.96B 3.82% | 1.89B 3.76% | 1.99B 5.58% | 2.21B 10.60% | 2.17B 1.68% | 2.22B 2.42% | 2.23B 0.33% | 2.26B 1.19% | 2.14B 4.94% | 2.32B 8.16% | 2.25B 2.79% | 2.28B 1.12% | 2.31B 1.19% | 2.28B 0.97% | 2.29B 0.37% | 2.33B 1.81% | 2.38B 2.10% | 2.59B 8.66% | 2.59B 0.15% | 2.60B 0.17% | 2.71B 4.26% | 2.89B 6.55% | 3.20B 10.86% | 3.30B 3.15% | 3.32B 0.56% | 3.42B 3.19% | 3.35B 2.29% | 3.27B 2.32% | 3.24B 0.78% | 3.31B 1.94% | 3.45B 4.51% | 3.80B 10.02% | 3.79B 0.35% | 3.96B 4.53% | 4.03B 1.85% | |
total non current assets | 896.67M - | 896.18M 0.05% | 898.20M 0.23% | 1.15B 28.12% | 1.18B 2.54% | 1.17B 1.01% | 1.27B 8.47% | 1.31B 3.20% | 1.30B 0.22% | 1.30B 0.30% | 1.30B 0.26% | 1.31B 0.59% | 1.30B 0.88% | 1.37B 5.59% | 1.36B 0.76% | 1.34B 1.41% | 1.35B 0.45% | 1.34B 0.85% | 1.33B 0.36% | 1.32B 0.96% | 1.32B 0.00% | 1.35B 2.45% | 1.42B 4.78% | 1.46B 3.03% | 1.47B 0.87% | 1.53B 3.75% | 1.71B 12.17% | 1.71B 0.44% | 1.73B 1.22% | 1.73B 0.27% | 1.77B 2.30% | 1.78B 0.33% | 1.81B 1.59% | 1.84B 1.62% | 1.95B 6.19% | 2.21B 13.42% | 2.23B 0.94% | 2.29B 2.51% | 2.30B 0.70% | |
total non current liabilities | 204.51M - | 204.05M 0.22% | 203.66M 0.19% | 215.77M 5.95% | 217.46M 0.78% | 342.76M 57.62% | 339.14M 1.06% | 335.00M 1.22% | 230.12M 31.31% | 227.79M 1.01% | 224.78M 1.32% | 222.94M 0.82% | 288.60M 29.45% | 310.24M 7.50% | 302.10M 2.62% | 335.13M 10.93% | 337.36M 0.67% | 339.15M 0.53% | 340.94M 0.53% | 337.08M 1.13% | 330.61M 1.92% | 337.56M 2.10% | 308.06M 8.74% | 300.10M 2.58% | 295.91M 1.40% | 297.77M 0.63% | 367.25M 23.33% | 558.08M 51.96% | 539.46M 3.34% | 534.60M 0.90% | 534.50M 0.02% | 527.66M 1.28% | 535.15M 1.42% | 524.62M 1.97% | 555.24M 5.84% | 913.07M 64.45% | 831.60M 8.92% | 903.80M 8.68% | 873.40M 3.36% | |
total stockholders equity | 935.70M - | 953.43M 1.90% | 970.70M 1.81% | 995.42M 2.55% | 1.02B 2.93% | 669.79M 34.63% | 732.07M 9.30% | 591.55M 19.20% | 655.87M 10.87% | 662.88M 1.07% | 692.41M 4.46% | 720.95M 4.12% | 756.70M 4.96% | 771.49M 1.95% | 801.74M 3.92% | 831.64M 3.73% | 870.30M 4.65% | 889.26M 2.18% | 934.66M 5.11% | 973.32M 4.14% | 1.03B 5.85% | 1.05B 2.10% | 1.11B 5.95% | 1.17B 5.36% | 1.24B 5.60% | 1.18B 4.45% | 1.26B 5.96% | 1.32B 5.38% | 1.41B 6.39% | 1.33B 5.57% | 1.37B 3.12% | 1.42B 3.87% | 1.48B 3.63% | 1.40B 5.10% | 1.43B 1.97% | 1.48B 3.35% | 1.54B 4.13% | 1.50B 2.07% | 1.54B 2.35% |
All numbers in DKK (except ratios and percentages)