| Market Cap | DKK 310.70B | |
| Enterprise Value | — | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | DKK 23.63B | +11.1% |
| Diluted EPS | DKK 27.80 | +12.6% |
| Free Cash Flow | -DKK 93.45B | −166.4% |
| DPS (FY2024) | DKK 28.70 |
| Trailing yield | 7.92% |
| Payout ratio | — |
| Growth streak | 1 yr |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20242024-12-31 | DKK 28.70 | +97.9% | reported |
| FY20232023-12-31 | DKK 14.50 | — | reported |
| FY20222022-12-31 | DKK 0.00 | −100.0% | reported |
| FY20212021-12-31 | DKK 2.00 | — | reported |
| Ratio | 2021 | 2022 | 2023 | 2024 | Trend · 4y | vs own |
|---|---|---|---|---|---|---|
| ▾Returns on Capital | ||||||
| Return on Equity | — | −2.82% | 12.66% | 13.45% | 83% | |
| Return on Assets | — | −0.12% | 0.57% | 0.63% | 83% | |
| ▸DuPont factors (ROE drivers) · 3 ratios | ||||||
| ▸Earnings quality · 4 ratios | ||||||
| ▸Liquidity & coverage · 1 ratios | ||||||
| ▸Leverage · 2 ratios | ||||||
| ▸Capital allocation · 5 ratios | ||||||
| Line | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total Operating Expenses | DKK 30.82B | DKK 30.25B | DKK 25.48B | DKK 25.74B |
| YoY % | -1.8% | -15.8% | +1.0% | |
| Interest Expense | DKK 30.90B | DKK 24.63B | DKK 41.09B | DKK 43.83B |
| YoY % | -20.3% | +66.8% | +6.7% | |
| Interest & Investment Income | DKK 35.60B | DKK 18.29B | DKK 16.29B | DKK 17.50B |
| YoY % | -48.6% | -10.9% | +7.5% | |
| Pretax Income | DKK 16.57B | -DKK 1.70B | DKK 26.68B | DKK 31.21B |
| YoY % | +17.0% | |||
| Income Tax | DKK 3.65B | DKK 2.88B | DKK 5.42B | DKK 7.58B |
| YoY % | -21.0% | +88.0% | +39.9% | |
| Net Income (incl. NCI) | DKK 12.92B | -DKK 4.58B | DKK 21.26B | DKK 23.63B |
| YoY % | +11.1% | |||
| Minority Interest (P&L) | DKK 451.0M | DKK 86.0M | DKK 0 | — |
| YoY % | -80.9% | -100.0% | ||
| Net Income | DKK 12.47B | -DKK 4.67B | DKK 21.26B | — |
| EPS (Basic) | DKK 14.60 | -DKK 5.40 | DKK 24.80 | DKK 27.90 |
| YoY % | +12.5% | |||
| EPS (Diluted) | DKK 14.60 | -DKK 5.40 | DKK 24.70 | DKK 27.80 |
| YoY % | +12.6% | |||
| Dividends Declared per Share | DKK 2 | DKK 0 | DKK 15 | DKK 29 |
| YoY % | -100.0% | +97.9% |
Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
