Balance Sheet

Assets

+9%

+35%

10Y

Currency: DKK

	Dec-2001	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024
Assets
Cash & Cash Equivalents	11	249	9	24	136	187	15	7	3	3	119	307	494	7	27	10	3	4	67	111	2	15	28	77
Cash Equivalents	11	249	9	24	136	187	15	7	3	3	119	307	494	7	27	10	3	4	67	111	2	15	28	77
Short-Term Investments	11	1	1	3	3	4	4	4	4	4	5	6	6	6	8	11	11	11	11	8	9	9	10	10
Total Receivables	380	22	23	143	37	24	38	33	50	58	68	47	50	37	68	35	47	79	42	60	61	69	593	566
Accounts Receivables	7	6	9	7	4	5	10	19	26	31	24	18	14	14	15	21	13	13	17	39	27	24	37	43
Other Receivables	373	16	14	136	33	19	28	14	24	27	44	29	36	23	53	13	34	66	25	22	33	45	557	523
Inventory	8	15	22	3	0	0	1	6	9	6	7	6	15	49	45	67	81	97	175	119	246	172	0	0
Other Current Assets	0	2	2	2	1	2	2	2	2	3	4	4	5	9	12	8	6	9	7	10	6	9	12	12
Total Current Assets	409	288	58	174	178	217	60	52	68	75	203	369	569	108	159	131	149	200	302	308	324	102	643	664
PP&E Net	2 221	2 147	2 730	4 312	5 203	5 828	8 767	9 374	13 001	14 129	15 358	16 636	26	28	39	38	40	36	38	31	34	49	53	43
PP&E Gross	2 221	2 147	2 730	4 312	5 203	5 828	8 767	9 374	13 001	14 129	15 358	16 636	26	28	39	38	40	36	38	31	34	49	53	43
Accumulated Depreciation	7	7	7	12	11	16	22	32	41	46	61	74	47	52	38	49	62	77	89	95	106	118	131	150
Goodwill	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Note Receivable	0	0	0	0	0	0	0	0	0	0	5	0	0	0	0	0	0	0	0	0	0	0	0	0
Long-Term Investments	11	1	1	11	0	0	0	0	0	0	0	0	17 205	18 935	20 107	20 996	23 403	24 027	26 362	28 299	31 012	34 811	34 527	35 350
Other Long-Term Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2 101	1 372	977
Other Assets	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	2 642 N/A	2 437 -8%	2 789 +14%	4 497 +61%	5 380 +20%	6 045 +12%	8 827 +46%	9 426 +7%	13 070 +39%	14 204 +9%	15 566 +10%	17 006 +9%	17 800 +5%	19 071 +7%	20 306 +6%	21 165 +4%	23 593 +11%	24 263 +3%	26 702 +10%	28 638 +7%	31 369 +10%	37 063 +18%	36 595 -1%	37 035 +1%
Liabilities
Accounts Payable	0	0	0	18	15	9	47	24	25	34	29	28	32	32	40	34	48	59	42	76	101	79	108	84
Accrued Liabilities	0	20	15	44	16	3	33	32	44	29	10	25	67	27	31	27	36	20	15	38	36	35	31	36
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
Current Portion of Long-Term Debt	248	67	168	270	457	490	1 092	462	2 154	1 231	609	653	759	931	628	841	707	985	997	777	805	651	686	977
Other Current Liabilities	71	131	57	29	25	79	101	111	163	128	149	198	192	218	235	264	292	299	300	339	444	899	323	302
Total Current Liabilities	320	218	240	362	514	581	1 273	628	2 386	1 422	797	904	1 050	1 208	934	1 166	1 084	1 364	1 354	1 231	1 386	1 663	1 148	1 399
Long-Term Debt	1 408	1 227	1 414	2 380	2 283	2 479	3 449	5 300	6 587	7 498	9 933	11 327	11 155	12 632	13 095	13 482	14 928	14 706	16 213	17 696	17 484	18 994	20 215	20 447
Deferred Income Tax	134	46	78	95	317	447	605	465	703	756	677	700	733	688	904	979	1 147	1 305	1 522	1 643	2 215	2 869	2 637	2 667
Other Liabilities	104	42	53	86	92	57	71	79	112	144	143	147	166	173	179	169	190	181	196	205	204	230	283	261
Total Liabilities	1 966 N/A	1 534 -22%	1 785 +16%	2 922 +64%	3 206 +10%	3 565 +11%	5 398 +51%	6 471 +20%	9 788 +51%	9 820 +0%	11 550 +18%	13 078 +13%	13 104 +0%	14 701 +12%	15 112 +3%	15 795 +5%	17 349 +10%	17 556 +1%	19 286 +10%	20 775 +8%	21 289 +2%	23 755 +12%	24 283 +2%	24 775 +2%
Equity
Common Stock	380	385	385	578	578	578	710	710	756	1 059	1 059	1 059	1 109	1 109	1 109	1 109	1 109	1 109	1 109	1 109	1 109	1 109	1 109	1 109
Retained Earnings	227	457	558	588	1 597	1 903	2 719	2 245	2 525	3 325	2 958	2 869	3 588	3 262	4 085	4 262	5 135	5 599	6 307	6 755	8 971	12 199	11 204	11 151
Additional Paid In Capital	61	61	61	409	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Treasury Stock	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other 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
Total Equity	675 N/A	902 +34%	1 004 +11%	1 574 +57%	2 175 +38%	2 480 +14%	3 429 +38%	2 955 -14%	3 281 +11%	4 383 +34%	4 016 -8%	3 927 -2%	4 697 +20%	4 370 -7%	5 193 +19%	5 370 +3%	6 244 +16%	6 707 +7%	7 416 +11%	7 863 +6%	10 079 +28%	13 308 +32%	12 312 -7%	12 259 0%
Total Liabilities & Equity	2 642 N/A	2 437 -8%	2 789 +14%	4 497 +61%	5 380 +20%	6 045 +12%	8 827 +46%	9 426 +7%	13 070 +39%	14 204 +9%	15 566 +10%	17 006 +9%	17 800 +5%	19 071 +7%	20 306 +6%	21 165 +4%	23 593 +11%	24 263 +3%	26 702 +10%	28 638 +7%	31 369 +10%	37 063 +18%	36 595 -1%	37 035 +1%
Shares Outstanding
Common Shares Outstanding	4	4	4	6	6	6	8	8	8	11	11	11	11	11	55	54	55	55	55	55	55	55	55	55

Income Statement Balance Sheet Cash Flow Statement

Jeudan A/S
F:0AZ

Balance Sheet

Balance Sheet Decomposition
Jeudan A/S

Balance Sheet
Jeudan A/S

See Also

Company

Help

Tools

Stocks

Jeudan A/S F:0AZ

Balance Sheet

Balance Sheet Decomposition Jeudan A/S

Balance Sheet Jeudan A/S

See Also

Company

Help

Tools

Stocks

Jeudan A/S
F:0AZ

Balance Sheet Decomposition
Jeudan A/S

Balance Sheet
Jeudan A/S