FRA:DS81 • DK0060079531
| 2025 (2025-12-31) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 28.24B | 21.83B | 23.00B | 30.27B | 20.42B | |||
| Change In Working Capital | -1.60B | -9.26B | -5.84B | -3.49B | -7.65B | |||
| Interest Paid | 3.83B | 2.08B | 1.55B | 1.47B | 938.00M | |||
| Taxes Paid | 3.89B | 3.62B | 5.59B | 5.18B | 2.26B | |||
| Other non cash items | -5.16B | -921.00M | -700.00M | 58.00M | -563.00M | |||
| OPERATING CASH FLOW | 21.48B | 11.65B | 16.46B | 26.85B | 12.20B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -2.59B | -2.43B | -2.38B | -1.79B | -1.48B | |||
| Other Investing Activity | -75.14B | 54.00M | 345.00M | 828.00M | 1.90B | |||
| INVESTING CASH FLOW | -77.72B | -2.38B | -2.03B | -966.00M | 420.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -13.61B | 34.71B | -4.02B | -3.06B | 9.19B | |||
| Stock Issued/Repurchased | 2.08B | 34.76B | -12.20B | -19.70B | -17.06B | |||
| Dividend Paid | -1.68B | -1.53B | -1.42B | -1.32B | -920.00M | |||
| Other Financing Activity | -241.00M | 7.00M | 73.00M | -170.00M | 112.00M | |||
| FINANCING CASH FLOW | -13.46B | 67.94B | -17.57B | -24.25B | -8.68B | |||
| Exchange Rate Effect | -698.00M | -95.00M | -562.00M | 226.00M | 297.00M | |||
| CHANGE IN CASH | -70.40B | 77.12B | -3.71B | 1.86B | 4.24B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 21.48B | 11.65B | 16.46B | 26.85B | 12.20B | |||
| Capital Expenditure | -2.59B | -2.43B | -2.38B | -1.79B | -1.48B | |||
| FREE CASH FLOW | 18.89B | 9.22B | 14.08B | 25.05B | 10.72B | |||
All data in DKK