25 XP   0   0   10

Alm. Brand
Buy, Hold or Sell?

Let's analyse Alm. Brand together

PenkeI guess you are interested in Alm. Brand. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Alm. Brand. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Alm. Brand

I send you an email if I find something interesting about Alm. Brand.

Quick analysis of Alm. Brand (30 sec.)










What can you expect buying and holding a share of Alm. Brand? (30 sec.)

How much money do you get?

How much money do you get?
kr0.00
When do you have the money?
1 year
How often do you get paid?
52.5%

What is your share worth?

Current worth
kr8.99
Expected worth in 1 year
kr9.14
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
kr0.15
Return On Investment
1.4%

For what price can you sell your share?

Current Price per Share
kr11.08
Expected price per share
kr10.80 - kr11.56
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Alm. Brand (5 min.)




Live pricePrice per Share (EOD)

kr11.08

Intrinsic Value Per Share

kr-14.60 - kr-2.38

Total Value Per Share

kr-5.61 - kr6.61

2. Growth of Alm. Brand (5 min.)




Is Alm. Brand growing?

Current yearPrevious yearGrowGrow %
How rich?$2b$2b$1.5b43.2%

How much money is Alm. Brand making?

Current yearPrevious yearGrowGrow %
Making money$23.9m-$664.2k$24.5m102.8%
Net Profit Margin4.8%-1.4%--

How much money comes from the company's main activities?

3. Financial Health of Alm. Brand (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Alm. Brand? (5 min.)

Welcome investor! Alm. Brand's management wants to use your money to grow the business. In return you get a share of Alm. Brand.

What can you expect buying and holding a share of Alm. Brand?

First you should know what it really means to hold a share of Alm. Brand. And how you can make/lose money.

Speculation

The Price per Share of Alm. Brand is kr11.08. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Alm. Brand.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Alm. Brand, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is kr8.99. Based on the TTM, the Book Value Change Per Share is kr0.04 per quarter. Based on the YOY, the Book Value Change Per Share is kr1.68 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is kr0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alm. Brand.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 kr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Share
Usd Eps0.010.1%0.020.1%0.010.1%0.010.1%0.010.1%
Usd Book Value Change Per Share-1.95-17.6%0.010.1%0.252.2%0.040.4%0.020.2%
Usd Dividend Per Share0.000.0%0.000.0%0.030.3%0.040.4%0.030.3%
Usd Total Gains Per Share-1.95-17.6%0.010.1%0.282.5%0.090.8%0.050.5%
Usd Price Per Share1.56-1.67-1.62-5.83-6.43-
Price to Earnings Ratio27.55-31.08-10.87-184.21-165.67-
Price-to-Total Gains Ratio-0.80-24.93-0.99--363.94-490.26-
Price to Book Ratio1.18-0.87-1.23-12.61-13.73-
Price-to-Total Gains Ratio-0.80-24.93-0.99--363.94-490.26-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.635408
Number of shares611
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.04
Usd Book Value Change Per Share0.010.04
Usd Total Gains Per Share0.010.09
Gains per Quarter (611 shares)3.4053.84
Gains per Year (611 shares)13.58215.37
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10144108107205
202718217214420
304132325321635
405446434428850
5068605425351065
6081746516421280
7095887597491495
801091028678551710
901221169769621925
100136130108410692140

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%67.010.00.087.0%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%12.08.00.060.0%28.012.00.070.0%52.025.00.067.5%
Dividend per Share0.00.04.00.0%7.00.05.058.3%12.00.08.060.0%21.00.019.052.5%21.00.056.027.3%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%15.05.00.075.0%33.07.00.082.5%57.020.00.074.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Alm. Brand

About Alm. Brand

Alm. Brand A/S, together with its subsidiaries, provides non-life insurance products and services in Denmark. The company offers its non-life insurance products, such as health and accident, workers' compensation, liability, vehicle, fire and property, marine, aviation and transport, and other insurance products to private households, agricultural, and commercial customers through its sales channels and partnerships. The company was founded in 1792 and is headquartered in Copenhagen, Denmark.

Fundamental data was last updated by Penke on 2023-11-18 13:27:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Alm. Brand.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Alm. Brand earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Alm. Brand to the Insurance - Diversified industry mean.
  • A Net Profit Margin of 4.3% means that kr0.04 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alm. Brand:

  • The MRQ is 4.3%. The company is making a profit. +1
  • The TTM is 4.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.3%TTM4.8%-0.5%
TTM4.8%YOY-1.4%+6.1%
TTM4.8%5Y4.6%+0.1%
5Y4.6%10Y6.3%-1.7%
1.1.2. Return on Assets

Shows how efficient Alm. Brand is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alm. Brand to the Insurance - Diversified industry mean.
  • 0.4% Return on Assets means that Alm. Brand generated kr0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alm. Brand:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.4%0.0%
TTM0.4%YOY-0.1%+0.5%
TTM0.4%5Y0.3%+0.2%
5Y0.3%10Y0.3%-0.1%
1.1.3. Return on Equity

Shows how efficient Alm. Brand is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alm. Brand to the Insurance - Diversified industry mean.
  • 1.1% Return on Equity means Alm. Brand generated kr0.01 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alm. Brand:

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.2%-0.1%
TTM1.2%YOY0.0%+1.2%
TTM1.2%5Y2.0%-0.9%
5Y2.0%10Y2.5%-0.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Alm. Brand.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Alm. Brand is operating .

  • Measures how much profit Alm. Brand makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Alm. Brand to the Insurance - Diversified industry mean.
  • An Operating Margin of 0.0% means the company generated kr0.00  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alm. Brand:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.0%-2.0%
TTM2.0%YOY12.5%-10.5%
TTM2.0%5Y10.6%-8.6%
5Y10.6%10Y9.3%+1.2%
1.2.2. Operating Ratio

Measures how efficient Alm. Brand is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are kr0.94 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Alm. Brand:

  • The MRQ is 0.941. The company is less efficient in keeping operating costs low.
  • The TTM is -0.456.
Trends
Current periodCompared to+/- 
MRQ0.941TTM-0.456+1.397
TTM-0.456YOY-0.811+0.355
TTM-0.4565Y-0.618+0.163
5Y-0.61810Y-0.622+0.004
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Alm. Brand.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Alm. Brand is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A Current Ratio of 0.00 means the company has kr0.00 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Alm. Brand:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.295-0.295
TTM0.295YOY1.504-1.208
TTM0.2955Y1.795-1.500
5Y1.79510Y3.107-1.312
1.3.2. Quick Ratio

Measures if Alm. Brand is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Alm. Brand to the Insurance - Diversified industry mean.
  • A Quick Ratio of 0.00 means the company can pay off kr0.00 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alm. Brand:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.823-0.823
TTM0.823YOY4.047-3.224
TTM0.8235Y2.695-1.872
5Y2.69510Y4.044-1.349
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Alm. Brand.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Alm. Brand assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alm. Brand to Insurance - Diversified industry mean.
  • A Debt to Asset Ratio of 0.62 means that Alm. Brand assets are financed with 61.9% credit (debt) and the remaining percentage (100% - 61.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alm. Brand:

  • The MRQ is 0.619. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.350. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.619TTM0.350+0.270
TTM0.350YOY0.605-0.255
TTM0.3505Y0.721-0.371
5Y0.72110Y0.793-0.072
1.4.2. Debt to Equity Ratio

Measures if Alm. Brand is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alm. Brand to the Insurance - Diversified industry mean.
  • A Debt to Equity ratio of 162.8% means that company has kr1.63 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alm. Brand:

  • The MRQ is 1.628. The company is just able to pay all its debts with equity.
  • The TTM is 0.948. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.628TTM0.948+0.680
TTM0.948YOY1.630-0.682
TTM0.9485Y5.116-4.168
5Y5.11610Y5.820-0.704
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Alm. Brand

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings Alm. Brand generates.

  • Above 15 is considered overpriced but always compare Alm. Brand to the Insurance - Diversified industry mean.
  • A PE ratio of 27.55 means the investor is paying kr27.55 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alm. Brand:

  • The EOD is 28.825. Based on the earnings, the company is overpriced. -1
  • The MRQ is 27.550. Based on the earnings, the company is overpriced. -1
  • The TTM is 31.081. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD28.825MRQ27.550+1.275
MRQ27.550TTM31.081-3.530
TTM31.081YOY10.868+20.213
TTM31.0815Y184.212-153.131
5Y184.21210Y165.667+18.545
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Alm. Brand:

  • The EOD is -16.730. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -15.990. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 12.145. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-16.730MRQ-15.990-0.740
MRQ-15.990TTM12.145-28.135
TTM12.145YOY3.547+8.598
TTM12.1455Y204.061-191.916
5Y204.06110Y146.164+57.896
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Alm. Brand is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A PB ratio of 1.18 means the investor is paying kr1.18 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Alm. Brand:

  • The EOD is 1.232. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.178. Based on the equity, the company is underpriced. +1
  • The TTM is 0.871. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.232MRQ1.178+0.054
MRQ1.178TTM0.871+0.307
TTM0.871YOY1.234-0.363
TTM0.8715Y12.608-11.737
5Y12.60810Y13.725-1.117
2. Total Gains per Share

2.4. Latest News of Alm. Brand

Does Alm. Brand still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Alm. Brand to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2023-11-28
08:00
Alm. Brand Group changes management structure and aligns organisationRead
2023-11-16
12:30
Alm. Brand – Report on trading in Alm. Brand A/S shares by executives and their related partiesRead
2023-11-16
12:30
Alm. Brand – Report on trading in Alm. Brand A/S shares by executives and their related partiesRead
2023-11-09
08:00
Alm. Brand A/S - Interim report for Q3 2023Read
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Alm. Brand compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---13.1930.038-35138%1.679-886%0.296-4551%0.149-8945%
Book Value Per Share--8.99115.692-43%8.910+1%6.657+35%4.935+82%
Current Ratio---0.295-100%1.504-100%1.795-100%3.107-100%
Debt To Asset Ratio--0.6190.350+77%0.605+2%0.721-14%0.793-22%
Debt To Equity Ratio--1.6280.948+72%1.6300%5.116-68%5.820-72%
Dividend Per Share----0%0.225-100%0.301-100%0.222-100%
Eps--0.0960.105-9%0.085+13%0.087+11%0.093+4%
Free Cash Flow Per Share---0.166-0.043-74%-0.012-93%0.038-538%0.053-412%
Free Cash Flow To Equity Per Share---0.166-0.160-4%1.868-109%0.171-197%0.023-814%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---2.379--------
Intrinsic Value_10Y_min---14.604--------
Intrinsic Value_1Y_max--0.147--------
Intrinsic Value_1Y_min---0.226--------
Intrinsic Value_3Y_max--0.148--------
Intrinsic Value_3Y_min---1.756--------
Intrinsic Value_5Y_max---0.205--------
Intrinsic Value_5Y_min---4.452--------
Market Cap17064307645.440+4%16309701360.00017462459754.560-7%16946773580.400-4%60814607446.384-73%67134837710.072-76%
Net Profit Margin--0.0430.048-10%-0.014+131%0.046-7%0.063-32%
Operating Margin---0.020-100%0.125-100%0.106-100%0.093-100%
Operating Ratio--0.941-0.456+148%-0.811+186%-0.618+166%-0.622+166%
Pb Ratio1.232+4%1.1780.871+35%1.234-5%12.608-91%13.725-91%
Pe Ratio28.825+4%27.55031.081-11%10.868+153%184.212-85%165.667-83%
Price Per Share11.080+4%10.59011.335-7%11.003-4%39.487-73%43.591-76%
Price To Free Cash Flow Ratio-16.730-5%-15.99012.145-232%3.547-551%204.061-108%146.164-111%
Price To Total Gains Ratio-0.840-5%-0.80324.932-103%0.987-181%-363.939+45241%490.255-100%
Quick Ratio---0.823-100%4.047-100%2.695-100%4.044-100%
Return On Assets--0.0040.004-7%-0.001+117%0.003+45%0.003+17%
Return On Equity--0.0110.012-9%0.000+103%0.020-47%0.025-58%
Total Gains Per Share---13.1930.038-35138%1.904-793%0.597-2310%0.371-3654%
Usd Book Value--2043817200.0003568119300.000-43%2025514800.000+1%1513601100.000+35%1121974020.000+82%
Usd Book Value Change Per Share---1.9470.006-35138%0.248-886%0.044-4551%0.022-8945%
Usd Book Value Per Share--1.3272.316-43%1.315+1%0.983+35%0.728+82%
Usd Dividend Per Share----0%0.033-100%0.044-100%0.033-100%
Usd Eps--0.0140.016-9%0.013+13%0.013+11%0.014+4%
Usd Free Cash Flow---37638000.000-9815400.000-74%-2656800.000-93%8597700.000-538%12055230.000-412%
Usd Free Cash Flow Per Share---0.024-0.006-74%-0.002-93%0.006-538%0.008-412%
Usd Free Cash Flow To Equity Per Share---0.024-0.024-4%0.276-109%0.025-197%0.003-814%
Usd Market Cap2518691808.467+4%2407311920.7362577459059.773-7%2501343780.467-4%8976236059.086-73%9909102046.007-76%
Usd Price Per Share1.635+4%1.5631.673-7%1.624-4%5.828-73%6.434-76%
Usd Profit--21844800.00023911200.000-9%-664200.000+103%16258140.000+34%19317150.000+13%
Usd Revenue--508039200.000507042900.000+0%255827700.000+99%324402660.000+57%303808770.000+67%
Usd Total Gains Per Share---1.9470.006-35138%0.281-793%0.088-2310%0.055-3654%
 EOD+4 -4MRQTTM+4 -29YOY+14 -215Y+15 -2010Y+14 -21

3.2. Fundamental Score

Let's check the fundamental score of Alm. Brand based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.825
Price to Book Ratio (EOD)Between0-11.232
Net Profit Margin (MRQ)Greater than00.043
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.619
Debt to Equity Ratio (MRQ)Less than11.628
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.004
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Alm. Brand based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.439
Ma 20Greater thanMa 5010.584
Ma 50Greater thanMa 10010.527
Ma 100Greater thanMa 20010.705
OpenGreater thanClose11.250
Total3/5 (60.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-09-302022-12-312023-03-312023-06-302023-09-30
Total Operating Expenses  -2,328,000-615,000-2,943,000-473,000-3,416,000292,000-3,124,0006,364,0003,240,000



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in DKK. All numbers in thousands.

Summary
Total Assets36,390,000
Total Liabilities22,543,000
Total Stockholder Equity13,847,000
 As reported
Total Liabilities 22,543,000
Total Stockholder Equity+ 13,847,000
Total Assets = 36,390,000

Assets

Total Assets36,390,000
Total Current Assets0
Long-term Assets0
Total Current Assets
Cash And Cash Equivalents 329,000
Total Current Assets  (as reported)0
Total Current Assets  (calculated)329,000
+/- 329,000
Long-term Assets
Long Term Investments 22,900,000
Intangible Assets 10,415,000
Long-term Assets  (as reported)0
Long-term Assets  (calculated)33,315,000
+/- 33,315,000

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities0
Total Stockholder Equity13,847,000
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Total Stockholder Equity (as reported)13,847,000
Total Stockholder Equity (calculated)0
+/- 13,847,000
Other
Capital Stock1,541,000
Common Stock Shares Outstanding 1,540,104
Net Debt 1,298,000
Net Invested Capital 15,474,000



Balance Sheet

Currency in DKK. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
12,356,600
12,236,000
37,704,000
20,902,000
18,244,000
22,979,000
22,057,000
23,334,000
23,119,000
23,124,000
22,791,000
38,565,000
40,184,000
41,262,000
42,550,000
41,628,000
41,493,000
43,692,000
42,992,000
47,402,000
47,487,000
47,064,000
47,886,000
50,622,000
48,536,000
45,828,000
45,777,000
48,407,000
49,294,000
47,815,000
47,498,000
47,483,000
49,203,000
49,669,000
48,149,000
48,320,000
46,523,000
46,829,000
44,913,000
46,582,000
46,621,000
44,012,000
42,559,000
41,870,000
41,693,000
39,291,000
39,580,000
39,434,000
38,708,000
38,818,000
39,118,000
38,193,000
36,915,000
37,151,000
35,083,000
35,913,000
35,900,000
35,192,000
34,859,000
35,751,000
35,034,000
34,945,000
34,654,000
35,454,000
39,065,000
38,852,000
39,025,000
41,556,000
41,993,000
43,530,000
41,798,000
42,599,000
42,645,000
42,711,000
32,780,000
31,603,000
30,164,000
30,124,000
42,235,000
26,037,000
38,590,000
37,162,000
38,566,000
37,440,000
36,677,000
36,390,000
36,390,00036,677,00037,440,00038,566,00037,162,00038,590,00026,037,00042,235,00030,124,00030,164,00031,603,00032,780,00042,711,00042,645,00042,599,00041,798,00043,530,00041,993,00041,556,00039,025,00038,852,00039,065,00035,454,00034,654,00034,945,00035,034,00035,751,00034,859,00035,192,00035,900,00035,913,00035,083,00037,151,00036,915,00038,193,00039,118,00038,818,00038,708,00039,434,00039,580,00039,291,00041,693,00041,870,00042,559,00044,012,00046,621,00046,582,00044,913,00046,829,00046,523,00048,320,00048,149,00049,669,00049,203,00047,483,00047,498,00047,815,00049,294,00048,407,00045,777,00045,828,00048,536,00050,622,00047,886,00047,064,00047,487,00047,402,00042,992,00043,692,00041,493,00041,628,00042,550,00041,262,00040,184,00038,565,00022,791,00023,124,00023,119,00023,334,00022,057,00022,979,00018,244,00020,902,00037,704,00012,236,00012,356,600
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,000
58,000
28,000
106,000
379,000
15,000
49,000
38,000
139,000
37,000
1,035,000
497,000
1,185,000
1,215,000
1,977,000
961,000
1,034,000
1,430,000
1,283,000
922,000
1,201,000
1,149,000
1,223,000
826,000
636,000
422,000
637,000
496,000
923,000
955,000
554,000
418,000
500,000
995,000
1,312,000
1,111,000
1,093,000
1,146,000
1,371,000
1,071,000
1,036,000
1,843,000
1,402,000
1,412,000
524,000
355,000
479,000
213,000
110,000
223,000
551,000
550,000
458,000
398,000
403,000
0
0403,000398,000458,000550,000551,000223,000110,000213,000479,000355,000524,0001,412,0001,402,0001,843,0001,036,0001,071,0001,371,0001,146,0001,093,0001,111,0001,312,000995,000500,000418,000554,000955,000923,000496,000637,000422,000636,000826,0001,223,0001,149,0001,201,000922,0001,283,0001,430,0001,034,000961,0001,977,0001,215,0001,185,000497,0001,035,00037,000139,00038,00049,00015,000379,000106,00028,00058,00049,000000000000000000000000000000000
       Cash And Cash Equivalents 
563,000
13,000
0
719,000
347,000
697,000
423,000
532,000
715,000
694,000
544,000
323,000
217,000
319,000
331,000
455,000
406,000
337,000
365,000
2,843,000
3,749,000
3,253,000
3,119,000
3,507,000
4,326,000
2,906,000
3,117,000
3,993,000
2,826,000
1,698,000
49,000
58,000
28,000
106,000
379,000
15,000
49,000
38,000
139,000
37,000
1,035,000
497,000
1,185,000
1,215,000
1,977,000
961,000
1,034,000
1,430,000
1,283,000
922,000
1,201,000
1,149,000
1,223,000
826,000
636,000
422,000
637,000
496,000
923,000
955,000
554,000
418,000
500,000
995,000
1,312,000
1,111,000
1,093,000
1,146,000
1,371,000
1,071,000
1,036,000
1,843,000
1,402,000
1,412,000
524,000
355,000
479,000
213,000
110,000
223,000
551,000
550,000
458,000
398,000
403,000
329,000
329,000403,000398,000458,000550,000551,000223,000110,000213,000479,000355,000524,0001,412,0001,402,0001,843,0001,036,0001,071,0001,371,0001,146,0001,093,0001,111,0001,312,000995,000500,000418,000554,000955,000923,000496,000637,000422,000636,000826,0001,223,0001,149,0001,201,000922,0001,283,0001,430,0001,034,000961,0001,977,0001,215,0001,185,000497,0001,035,00037,000139,00038,00049,00015,000379,000106,00028,00058,00049,0001,698,0002,826,0003,993,0003,117,0002,906,0004,326,0003,507,0003,119,0003,253,0003,749,0002,843,000365,000337,000406,000455,000331,000319,000217,000323,000544,000694,000715,000532,000423,000697,000347,000719,000013,000563,000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
178,000
0
0
0
0
0
0
0
82,000
0
0
0
266,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-342,000
0
0
0
000-342,00000000000000000000000000266,00000082,0000000000178,0000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
204,000
742,000
0
0
238,000
28,000
22,000
7,000
259,000
7,000
0
0
241,000
51,000
0
0
290,000
5,000
0
0
276,000
384,000
562,000
803,000
1,162,000
0
0
0
0001,162,000803,000562,000384,000276,000005,000290,0000051,000241,000007,000259,0007,00022,00028,000238,00000742,000204,0000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,392,000
18,917,000
18,985,000
15,950,000
16,671,000
16,053,000
14,683,000
19,300,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,012,000
250,000
234,000
7,975,000
6,181,000
7,596,000
8,481,000
8,563,000
7,555,000
8,987,000
8,825,000
8,985,000
7,112,000
8,821,000
8,221,000
8,209,000
2,375,000
2,799,000
2,568,000
18,804,000
19,421,000
717,000
2,245,000
1,706,000
0
0
0
0
00001,706,0002,245,000717,00019,421,00018,804,0002,568,0002,799,0002,375,0008,209,0008,221,0008,821,0007,112,0008,985,0008,825,0008,987,0007,555,0008,563,0008,481,0007,596,0006,181,0007,975,000234,000250,0001,012,0000000000000000000000019,300,00014,683,00016,053,00016,671,00015,950,00018,985,00018,917,00018,392,000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,057,000
28,508,000
30,190,000
33,613,000
31,099,000
32,252,000
31,791,000
27,491,000
31,174,000
32,317,000
41,656,000
31,646,000
31,523,000
30,540,000
29,825,000
28,802,000
29,236,000
28,210,000
28,028,000
28,704,000
29,735,000
27,482,000
26,214,000
26,721,000
26,914,000
26,152,000
26,079,000
26,011,000
27,036,000
26,218,000
25,935,000
26,552,000
27,973,000
26,863,000
29,272,000
29,178,000
30,377,000
31,423,000
31,797,000
33,474,000
33,650,000
31,935,000
33,022,000
33,090,000
29,881,000
28,449,000
27,117,000
9,879,000
22,657,000
24,642,000
34,891,000
33,566,000
33,472,000
35,204,000
34,447,000
0
034,447,00035,204,00033,472,00033,566,00034,891,00024,642,00022,657,0009,879,00027,117,00028,449,00029,881,00033,090,00033,022,00031,935,00033,650,00033,474,00031,797,00031,423,00030,377,00029,178,00029,272,00026,863,00027,973,00026,552,00025,935,00026,218,00027,036,00026,011,00026,079,00026,152,00026,914,00026,721,00026,214,00027,482,00029,735,00028,704,00028,028,00028,210,00029,236,00028,802,00029,825,00030,540,00031,523,00031,646,00041,656,00032,317,00031,174,00027,491,00031,791,00032,252,00031,099,00033,613,00030,190,00028,508,00029,057,000000000000000000000000000000000
       Property Plant Equipment 
318,500
316,000
0
549,000
882,000
79,000
63,000
58,000
54,000
64,000
38,000
608,000
612,000
615,000
688,000
629,000
617,000
610,000
693,000
632,000
639,000
656,000
734,000
672,000
676,000
678,000
1,096,000
1,036,000
1,035,000
1,033,000
1,035,000
1,038,000
1,033,000
1,032,000
1,030,000
1,015,000
1,016,000
1,077,000
1,085,000
1,084,000
1,085,000
1,079,000
1,230,000
1,059,000
1,059,000
1,057,000
1,364,000
1,058,000
1,061,000
1,061,000
1,569,000
976,000
980,000
984,000
1,336,000
675,000
674,000
675,000
1,520,000
698,000
697,000
697,000
1,626,000
663,000
690,000
692,000
1,590,000
715,000
709,000
709,000
1,781,000
752,000
752,000
754,000
883,000
716,000
717,000
0
132,000
791,000
1,016,000
964,000
914,000
923,000
820,000
0
0820,000923,000914,000964,0001,016,000791,000132,0000717,000716,000883,000754,000752,000752,0001,781,000709,000709,000715,0001,590,000692,000690,000663,0001,626,000697,000697,000698,0001,520,000675,000674,000675,0001,336,000984,000980,000976,0001,569,0001,061,0001,061,0001,058,0001,364,0001,057,0001,059,0001,059,0001,230,0001,079,0001,085,0001,084,0001,085,0001,077,0001,016,0001,015,0001,030,0001,032,0001,033,0001,038,0001,035,0001,033,0001,035,0001,036,0001,096,000678,000676,000672,000734,000656,000639,000632,000693,000610,000617,000629,000688,000615,000612,000608,00038,00064,00054,00058,00063,00079,000882,000549,0000316,000318,500
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,000
0
0
0
138,000
0
0
0
49,000
0
0
0
49,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,736,000
0
0
0
0007,736,000000000000000000000000000000000000000000000000000000000049,00000049,000000138,00000049,00000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,679,000
25,342,000
25,105,000
25,768,000
25,776,000
26,081,000
28,306,000
28,246,000
28,020,000
30,502,000
30,887,000
32,570,000
31,682,000
30,978,000
32,096,000
32,169,000
28,989,000
27,650,000
26,291,000
9,852,000
22,482,000
23,799,000
22,899,000
21,737,000
22,136,000
23,633,000
23,095,000
22,900,000
22,900,00023,095,00023,633,00022,136,00021,737,00022,899,00023,799,00022,482,0009,852,00026,291,00027,650,00028,989,00032,169,00032,096,00030,978,00031,682,00032,570,00030,887,00030,502,00028,020,00028,246,00028,306,00026,081,00025,776,00025,768,00025,105,00025,342,00024,679,0000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
5,000
113,000
107,000
104,000
108,000
104,000
103,000
104,000
106,000
106,000
101,000
130,000
133,000
126,000
119,000
187,000
187,000
200,000
203,000
227,000
231,000
234,000
228,000
243,000
235,000
231,000
228,000
118,000
109,000
100,000
91,000
82,000
74,000
65,000
56,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
3,000
4,000
222,000
216,000
211,000
206,000
201,000
195,000
187,000
180,000
174,000
167,000
9,000
12,000
21,000
27,000
43,000
52,000
10,976,000
10,865,000
3,028,000
10,648,000
10,532,000
10,415,000
10,415,00010,532,00010,648,0003,028,00010,865,00010,976,00052,00043,00027,00021,00012,0009,000167,000174,000180,000187,000195,000201,000206,000211,000216,000222,0004,0003,0001,0000000000000000000000000056,00065,00074,00082,00091,000100,000109,000118,000228,000231,000235,000243,000228,000234,000231,000227,000203,000200,000187,000187,000119,000126,000133,000130,000101,000106,000106,000104,000103,000104,000108,000104,000107,000113,0005,000000
> Total Liabilities 
10,430,700
10,287,000
33,459,000
18,213,000
15,359,000
19,899,000
18,590,000
19,680,000
19,382,000
19,236,000
18,836,000
34,302,000
35,740,000
36,654,000
37,615,000
36,587,000
36,447,000
38,416,000
37,560,000
41,944,000
42,016,000
41,416,000
42,440,000
45,221,000
43,391,000
40,839,000
40,977,000
43,564,000
45,067,000
43,786,000
43,804,000
43,980,000
45,615,000
46,365,000
43,391,000
43,648,000
41,840,000
42,246,000
40,707,000
42,295,000
42,255,000
39,586,000
38,053,000
37,332,000
37,176,000
34,633,000
34,895,000
34,684,000
33,839,000
34,062,000
34,271,000
33,202,000
31,920,000
31,981,000
29,851,000
30,638,000
30,995,000
30,081,000
29,659,000
30,391,000
30,350,000
30,060,000
29,718,000
30,463,000
34,460,000
34,136,000
34,277,000
36,647,000
37,459,000
38,932,000
37,222,000
38,033,000
37,789,000
37,611,000
27,613,000
27,565,000
27,021,000
26,853,000
28,529,000
11,959,000
25,097,000
23,547,000
24,801,000
2,521,000
2,511,000
22,543,000
22,543,0002,511,0002,521,00024,801,00023,547,00025,097,00011,959,00028,529,00026,853,00027,021,00027,565,00027,613,00037,611,00037,789,00038,033,00037,222,00038,932,00037,459,00036,647,00034,277,00034,136,00034,460,00030,463,00029,718,00030,060,00030,350,00030,391,00029,659,00030,081,00030,995,00030,638,00029,851,00031,981,00031,920,00033,202,00034,271,00034,062,00033,839,00034,684,00034,895,00034,633,00037,176,00037,332,00038,053,00039,586,00042,255,00042,295,00040,707,00042,246,00041,840,00043,648,00043,391,00046,365,00045,615,00043,980,00043,804,00043,786,00045,067,00043,564,00040,977,00040,839,00043,391,00045,221,00042,440,00041,416,00042,016,00041,944,00037,560,00038,416,00036,447,00036,587,00037,615,00036,654,00035,740,00034,302,00018,836,00019,236,00019,382,00019,680,00018,590,00019,899,00015,359,00018,213,00033,459,00010,287,00010,430,700
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,313,000
9,311,000
6,892,000
8,216,000
6,588,000
7,555,000
6,185,000
6,166,000
4,611,000
5,180,000
0
0
29,000
0
0
0
119,000
0
0
0
47,000
0
0
0
61,000
0
0
0
38,000
550,000
462,000
407,000
87,000
330,000
325,000
416,000
155,000
668,000
789,000
1,414,000
121,000
1,141,000
1,245,000
1,334,000
146,000
558,000
563,000
18,210,000
99,000
95,000
627,000
328,000
388,000
0
0
0
000388,000328,000627,00095,00099,00018,210,000563,000558,000146,0001,334,0001,245,0001,141,000121,0001,414,000789,000668,000155,000416,000325,000330,00087,000407,000462,000550,00038,00000061,00000047,000000119,00000029,000005,180,0004,611,0006,166,0006,185,0007,555,0006,588,0008,216,0006,892,0009,311,00011,313,000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,487,000
1,118,000
1,019,000
371,000
906,000
905,000
900,000
0
0
0
0
0
150,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000150,00000000900,000905,000906,000371,0001,019,0001,118,0001,487,0000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,487,000
1,118,000
1,019,000
371,000
906,000
905,000
900,000
0
0
0
0
0
150,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000150,00000000900,000905,000906,000371,0001,019,0001,118,0001,487,0000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
27,000
23,000
43,000
40,000
112,000
0
12,000
0
0
0
17,000
0
0
0
34,000
0
0
0
0
0
0
0
0
0
0
0
11,313,000
9,311,000
6,892,000
8,216,000
6,588,000
7,555,000
6,185,000
6,166,000
4,611,000
5,180,000
0
0
29,000
0
0
0
119,000
0
0
0
47,000
0
0
0
61,000
0
0
0
38,000
0
0
0
87,000
0
0
0
155,000
0
0
0
121,000
0
0
0
146,000
0
0
0
99,000
95,000
627,000
328,000
389,000
0
0
0
000389,000328,000627,00095,00099,000000146,000000121,000000155,00000087,00000038,00000061,00000047,000000119,00000029,000005,180,0004,611,0006,166,0006,185,0007,555,0006,588,0008,216,0006,892,0009,311,00011,313,0000000000000034,00000017,00000012,0000112,00040,00043,00023,00027,0000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-11,313,000
-9,311,000
-6,892,000
-8,216,000
-6,588,000
-7,555,000
-6,185,000
-6,166,000
-4,611,000
-5,180,000
0
0
-29,000
0
0
0
-119,000
0
0
0
-47,000
0
0
0
-61,000
0
0
0
-38,000
6,000
17,000
36,000
-87,000
0
0
0
-155,000
0
21,000
57,000
-121,000
0
28,000
87,000
-146,000
0
59,000
18,060,000
-99,000
-95,000
-627,000
-328,000
-1,000
0
0
0
000-1,000-328,000-627,000-95,000-99,00018,060,00059,0000-146,00087,00028,0000-121,00057,00021,0000-155,000000-87,00036,00017,0006,000-38,000000-61,000000-47,000000-119,000000-29,00000-5,180,000-4,611,000-6,166,000-6,185,000-7,555,000-6,588,000-8,216,000-6,892,000-9,311,000-11,313,000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,906,000
1,909,000
7,915,000
7,906,000
7,906,000
7,906,000
7,906,000
7,906,000
7,907,000
5,907,000
42,255,000
39,586,000
6,091,000
37,332,000
37,176,000
34,633,000
3,883,000
34,684,000
33,839,000
34,062,000
2,609,000
33,202,000
31,920,000
31,981,000
1,341,000
30,638,000
30,995,000
30,081,000
1,303,000
30,391,000
30,350,000
30,060,000
936,000
30,463,000
34,460,000
34,136,000
1,047,000
36,647,000
37,459,000
38,932,000
1,685,000
38,033,000
37,789,000
37,611,000
1,643,000
27,565,000
27,021,000
26,853,000
99,000
95,000
627,000
328,000
388,000
2,521,000
2,511,000
0
02,511,0002,521,000388,000328,000627,00095,00099,00026,853,00027,021,00027,565,0001,643,00037,611,00037,789,00038,033,0001,685,00038,932,00037,459,00036,647,0001,047,00034,136,00034,460,00030,463,000936,00030,060,00030,350,00030,391,0001,303,00030,081,00030,995,00030,638,0001,341,00031,981,00031,920,00033,202,0002,609,00034,062,00033,839,00034,684,0003,883,00034,633,00037,176,00037,332,0006,091,00039,586,00042,255,0005,907,0007,907,0007,906,0007,906,0007,906,0007,906,0007,906,0007,915,0001,909,0001,906,000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,487,000
-1,118,000
-1,019,000
-371,000
-906,000
-905,000
-900,000
0
0
0
55,000
0
26,000
0
0
0
127,000
0
0
0
134,000
0
0
0
957,000
0
0
0
000957,000000134,000000127,00000026,000055,000000-900,000-905,000-906,000-371,000-1,019,000-1,118,000-1,487,0000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,888,100
1,909,000
4,245,000
2,632,000
2,786,000
2,978,000
3,190,000
3,359,000
3,442,000
3,574,000
3,632,000
3,789,000
3,957,000
4,109,000
4,461,000
4,630,000
4,706,000
4,845,000
4,912,000
4,975,000
4,988,000
5,063,000
4,942,000
4,938,000
4,749,000
4,654,000
4,518,000
4,571,000
3,946,000
3,779,000
3,694,000
3,503,000
3,588,000
3,304,000
4,598,000
4,519,000
4,551,000
4,476,000
4,093,000
4,156,000
4,245,000
4,290,000
4,369,000
4,383,000
4,385,000
4,513,000
4,532,000
4,588,000
4,707,000
4,756,000
4,847,000
4,991,000
4,995,000
5,170,000
5,232,000
5,275,000
4,905,000
5,111,000
5,200,000
5,360,000
4,684,000
4,885,000
4,936,000
4,991,000
4,605,000
4,716,000
4,748,000
4,909,000
4,534,000
4,598,000
4,576,000
4,566,000
4,856,000
5,100,000
5,167,000
4,038,000
3,143,000
3,271,000
13,706,000
14,078,000
13,493,000
13,615,000
13,765,000
13,925,000
13,714,000
13,847,000
13,847,00013,714,00013,925,00013,765,00013,615,00013,493,00014,078,00013,706,0003,271,0003,143,0004,038,0005,167,0005,100,0004,856,0004,566,0004,576,0004,598,0004,534,0004,909,0004,748,0004,716,0004,605,0004,991,0004,936,0004,885,0004,684,0005,360,0005,200,0005,111,0004,905,0005,275,0005,232,0005,170,0004,995,0004,991,0004,847,0004,756,0004,707,0004,588,0004,532,0004,513,0004,385,0004,383,0004,369,0004,290,0004,245,0004,156,0004,093,0004,476,0004,551,0004,519,0004,598,0003,304,0003,588,0003,503,0003,694,0003,779,0003,946,0004,571,0004,518,0004,654,0004,749,0004,938,0004,942,0005,063,0004,988,0004,975,0004,912,0004,845,0004,706,0004,630,0004,461,0004,109,0003,957,0003,789,0003,632,0003,574,0003,442,0003,359,0003,190,0002,978,0002,786,0002,632,0004,245,0001,909,0001,888,100
   Common Stock
0
750,000
0
1,500,000
1,788,000
0
1,788,000
0
0
0
1,788,000
1,788,000
1,788,000
1,778,000
1,788,000
0
0
0
1,788,000
1,788,000
1,788,000
1,668,000
1,668,000
1,572,000
1,572,000
1,476,000
1,476,000
1,388,000
1,388,000
1,388,000
1,388,000
1,388,000
1,388,000
1,388,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,735,000
1,655,000
1,655,000
1,655,000
1,655,000
1,610,000
1,610,000
1,610,000
1,610,000
1,577,000
1,577,000
1,577,000
1,577,000
1,577,000
1,577,000
1,541,000
1,541,000
1,541,000
154,000
1,541,000
1,541,000
1,541,000
1,541,000
1,541,000
1,541,000
1,541,000
0
01,541,0001,541,0001,541,0001,541,0001,541,0001,541,0001,541,000154,0001,541,0001,541,0001,541,0001,577,0001,577,0001,577,0001,577,0001,577,0001,577,0001,610,0001,610,0001,610,0001,610,0001,655,0001,655,0001,655,0001,655,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,735,0001,388,0001,388,0001,388,0001,388,0001,388,0001,388,0001,388,0001,476,0001,476,0001,572,0001,572,0001,668,0001,668,0001,788,0001,788,0001,788,0000001,788,0001,778,0001,788,0001,788,0001,788,0000001,788,00001,788,0001,500,0000750,0000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000-114,000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,388,000
1,388,000
1,388,000
1,760,000
0
0
0
0
0
0
0
0
1,397,000
1,397,000
1,397,000
1,397,000
1,397,000
1,397,000
1,397,000
1,397,000
1,484,000
1,484,000
1,397,000
1,397,000
1,918,000
1,918,000
1,397,000
1,397,000
2,228,000
2,228,000
1,397,000
1,397,000
1,877,000
1,877,000
1,397,000
1,397,000
1,867,000
470,000
1,397,000
1,215,000
1,857,000
1,857,000
1,397,000
1,397,000
2,478,000
2,476,000
1,397,000
2,602,000
644,000
12,537,000
1,489,000
1,489,000
12,224,000
1,951,000
12,173,000
0
012,173,0001,951,00012,224,0001,489,0001,489,00012,537,000644,0002,602,0001,397,0002,476,0002,478,0001,397,0001,397,0001,857,0001,857,0001,215,0001,397,000470,0001,867,0001,397,0001,397,0001,877,0001,877,0001,397,0001,397,0002,228,0002,228,0001,397,0001,397,0001,918,0001,918,0001,397,0001,397,0001,484,0001,484,0001,397,0001,397,0001,397,0001,397,0001,397,0001,397,0001,397,0001,397,000000000001,760,0001,388,0001,388,0001,388,000000000000000000000000000000000



Balance Sheet

Currency in DKK. All numbers in thousands.