Financials data is unavailable for this security.
Income statement Back to Overview
In millions of DKK(except for per share items)
| Fiscal data as of Dec 31 2024 | 2024 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 71,034 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 44,660 | ||
| Selling, general and admin. expenses, total | 6,532 | ||
| Depreciation/amortization | 10,225 | ||
| Unusual expense(income) | 7,890 | ||
| Other operating expenses, total | (4364) | ||
| Total operating expense | 64,874 | ||
| Operating income | 6,160 | ||
| Other, net | (1475) | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 2,606 | ||
| Provision for income taxes | 2,590 | ||
| Net income after taxes | 16 | ||
| Minority interest | (222) | ||
| Net income before extra. Items | (206) | ||
| Total extraordinary items | -- | ||
| Net income | (206) | ||
| Inc.avail. to common excl. extra. Items | (923) | ||
| Inc.avail. to common incl. extra. Items | (923) | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 756 | ||
| Basic/primary eps excl. extra items | (1.22) | ||
| Basic/primary eps incl. extra items | (1.22) | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 756 | ||
| Diluted eps excl. extra items | (1.22) | ||
| Diluted eps incl. extra items | (1.22) | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 0 | ||
| Gross dividend - common stock | 0 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 3,894 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 10,094 | ||
| Total special items | 7,890 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 10,496 | ||
| Effect of special items on income taxes | 2,762 | ||
| Income tax excluding impact of special items | 5,352 | ||
| Normalized income after tax | 5,145 | ||
| Normalized income avail. to common | 4,206 | ||
| Basic normalized EPS | 5.56 | ||
| Diluted normalized EPS | 5.56 | ||
