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 2025 | 2025 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 89,095 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 48,859 | ||
| Selling, general and admin. expenses, total | 25,563 | ||
| Depreciation/amortization | 2,526 | ||
| Unusual expense(income) | 1,817 | ||
| Other operating expenses, total | (617) | ||
| Total operating expense | 77,640 | ||
| Operating income | 11,455 | ||
| Other, net | (142) | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 9,050 | ||
| Provision for income taxes | 2,072 | ||
| Net income after taxes | 6,978 | ||
| Minority interest | (1023) | ||
| Net income before extra. Items | 5,955 | ||
| Total extraordinary items | 0 | ||
| Net income | 5,955 | ||
| Inc.avail. to common excl. extra. Items | 5,955 | ||
| Inc.avail. to common incl. extra. Items | 5,955 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 132 | ||
| Basic/primary eps excl. extra items | 45 | ||
| Basic/primary eps incl. extra items | 45 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 133 | ||
| Diluted eps excl. extra items | 45 | ||
| Diluted eps incl. extra items | 45 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 29 | ||
| Gross dividend - common stock | 3,847 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 2,399 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 4,590 | ||
| Total special items | 2,145 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 11,195 | ||
| Effect of special items on income taxes | 491 | ||
| Income tax excluding impact of special items | 2,563 | ||
| Normalized income after tax | 8,632 | ||
| Normalized income avail. to common | 7,609 | ||
| Basic normalized EPS | 58 | ||
| Diluted normalized EPS | 57 | ||
