
Q1 [DKK] | Q2E [DKK] | Q3E [DKK] | Q4E [DKK] | 2022E [DKK] | 2023E [DKK] | 2024E [DKK] | 2025E [DKK] | 2026E [DKK] | |
---|---|---|---|---|---|---|---|---|---|
Umsatz | 42,03 Mrd. | 40,69 Mrd. | 42,41 Mrd. | 45,36 Mrd. | 170,21 Mrd. | 192,61 Mrd. | 213,18 Mrd. | 234,51 Mrd. | 256,78 Mrd. |
Gewinn | 14,21 Mrd. | - | - | - | - | - | - | - | - |
EPS | - | 5,91 | 6,10 | 5,74 | 23,83 | 28,77 | 32,80 | 37,18 | 43,48 |
Dividend | - | 1,81% | - | 8,58% | 10,63% | 12,51% | 14,10% | 16,51% | 18,16% |
Datum | Umsatz | EBIT | Gewinn | EPS | Dividende | KGV | KUV |
---|---|---|---|---|---|---|---|
2021 [DKK] | 140,80 Mrd. | 59,10 Mrd. | 47,76 Mrd. | 20,80 | 9,41% | 5,31 | 1,79 |
2020 [DKK] | 126,95 Mrd. | 52,98 Mrd. | 42,14 Mrd. | 18,06 | 8,24% | 6,12 | 2,01 |
2019 [DKK] | 122,02 Mrd. | 48,69 Mrd. | 38,95 Mrd. | 16,41 | 7,56% | 6,73 | 2,13 |
2018 [DKK] | 111,83 Mrd. | 47,60 Mrd. | 38,63 Mrd. | 15,97 | 7,38% | 6,92 | 2,37 |
2017 [DKK] | 111,70 Mrd. | 48,67 Mrd. | 38,13 Mrd. | 15,42 | 7,11% | 7,16 | 2,42 |
2016 [DKK] | 111,78 Mrd. | 47,77 Mrd. | 37,93 Mrd. | 14,99 | 6,88% | 7,37 | 2,48 |
2015 [DKK] | 107,93 Mrd. | 43,47 Mrd. | 34,86 Mrd. | 13,56 | 5,79% | 8,15 | 2,61 |
2014 [DKK] | 88,81 Mrd. | 34,10 Mrd. | 26,48 Mrd. | 10,10 | 4,53% | 10,94 | 3,23 |
2013 [DKK] | 83,57 Mrd. | 32,54 Mrd. | 25,18 Mrd. | 9,40 | 4,07% | 11,75 | 3,50 |
2012 [DKK] | 78,03 Mrd. | 27,81 Mrd. | 21,43 Mrd. | 7,82 | 3,26% | 14,13 | 3,84 |
2011 [DKK] | 66,35 Mrd. | 21,93 Mrd. | 17,10 Mrd. | 6,05 | 2,53% | 18,27 | 4,63 |
2010 [DKK] | 60,78 Mrd. | 17,22 Mrd. | 14,40 Mrd. | 4,96 | 1,81% | 22,27 | 5,20 |
2009 [DKK] | 51,08 Mrd. | 14,04 Mrd. | 10,77 Mrd. | 3,59 | 1,36% | 30,74 | 6,36 |
2008 [DKK] | 45,55 Mrd. | 12,82 Mrd. | 9,65 Mrd. | 3,13 | 1,09% | 35,27 | 7,38 |
2007 [DKK] | 41,83 Mrd. | 9,74 Mrd. | 8,52 Mrd. | 2,70 | 0,81% | 40,95 | 8,20 |
2006 [DKK] | 38,74 Mrd. | 9,42 Mrd. | 6,45 Mrd. | 2,01 | 0,63% | 54,97 | 9,05 |
2005 [DKK] | 33,76 Mrd. | 7,92 Mrd. | 5,86 Mrd. | 1,79 | 0,54% | 61,76 | 10,59 |
2004 [DKK] | 29,03 Mrd. | 7,57 Mrd. | 5,01 Mrd. | 1,49 | 0,43% | 74,20 | 12,64 |
2003 [DKK] | 26,54 Mrd. | 7,38 Mrd. | 4,86 Mrd. | 1,42 | 0,40% | 77,58 | 14,08 |
2002 [DKK] | 25,19 Mrd. | 6,27 Mrd. | 4,10 Mrd. | 1,18 | 0,33% | 93,55 | 15,15 |
2001 [DKK] | 23,78 Mrd. | 6,03 Mrd. | 3,87 Mrd. | 1,12 | 0,30% | 98,82 | 16,11 |
2000 [DKK] | 20,81 Mrd. | 4,84 Mrd. | 3,09 Mrd. | 0,88 | 0,24% | 124,98 | 18,35 |
1999 [DKK] | 20,92 Mrd. | 3,95 Mrd. | 2,41 Mrd. | 0,67 | 0,18% | 163,92 | 18,72 |
1998 [DKK] | 17,91 Mrd. | 3,74 Mrd. | 2,41 Mrd. | 0,65 | 0,14% | 170,23 | 22,36 |
1997 [DKK] | 16,93 Mrd. | 3,16 Mrd. | 2,21 Mrd. | 0,59 | 0,10% | 187,25 | 24,28 |
1996 [DKK] | 14,87 Mrd. | 2,52 Mrd. | 1,80 Mrd. | 0,48 | 0,07% | 230,17 | 27,65 |
1995 [DKK] | 13,72 Mrd. | 2,16 Mrd. | 1,56 Mrd. | 0,42 | 0,05% | 264,94 | 29,96 |
1994 [DKK] | 13,52 Mrd. | 1,93 Mrd. | 1,43 Mrd. | 0,38 | 0,05% | 289,21 | 30,40 |
1993 [DKK] | 12,35 Mrd. | 1,87 Mrd. | 1,43 Mrd. | 0,38 | 0,04% | 290,74 | 33,30 |
1992 [DKK] | 10,79 Mrd. | 1,68 Mrd. | 1,28 Mrd. | 0,34 | 0,04% | 323,99 | 38,11 |
1991 [DKK] | 9,44 Mrd. | 1,46 Mrd. | 928,42 Mio. | 0,27 | 0,04% | 409,19 | 43,38 |
1990 [DKK] | 8,13 Mrd. | 1,14 Mrd. | 760,46 Mio. | 0,24 | 0,03% | 464,20 | 44,26 |
1989 [DKK] | 7,40 Mrd. | 1,05 Mrd. | 745,79 Mio. | 0,23 | 0,03% | 484,56 | 48,54 |
1988 [DKK] | 5,26 Mrd. | 904,43 Mio. | 636,76 Mio. | 0,24 | 0,03% | 458,42 | 55,44 |
1987 [DKK] | 4,91 Mrd. | 698,28 Mio. | 477,28 Mio. | 0,18 | 0,03% | 610,39 | 59,41 |
1986 [DKK] | 4,21 Mrd. | 785,44 Mio. | 521,29 Mio. | 0,00 | 0,03% | - | 69,32 |
1985 [DKK] | 4,12 Mrd. | 872,58 Mio. | 604,40 Mio. | 0,00 | 0,03% | - | 70,87 |
1984 [DKK] | 3,77 Mrd. | 917,65 Mio. | 685,47 Mio. | 0,00 | 0,03% | - | 76,96 |
1983 [DKK] | 3,36 Mrd. | 938,98 Mio. | 686,25 Mio. | 0,00 | 0,03% | - | 85,43 |
1982 [DKK] | 2,68 Mrd. | 702,85 Mio. | 553,32 Mio. | 0,00 | 0,03% | - | 97,16 |
1981 [DKK] | 2,23 Mrd. | 448,72 Mio. | 341,25 Mio. | 0,00 | 0,03% | - | 115,93 |
1980 [DKK] | 1,58 Mrd. | 239,49 Mio. | 175,85 Mio. | 0,00 | 0,02% | - | 137,59 |