Watchlist Manager

Watchlist

Price: 5.12 USD Market Closed

Market Cap: $7.8B

Cash Flow Statement

Operating Cash Flow

Investing Cash Flow

Financing Cash Flow

Currency: DKK

		Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Operating Cash Flow
Cash Taxes Paid		(156)	(4)	(7)	(12)	(189)	(129)	(128)	(129)	(54)	(45)	(46)	(44)	(23)	(13)	(11)	(9)	(175)	7	7	5	17	9	9	13	(110)	4	4	2	(145)	6	6	5	(10)	(10)	(11)	(10)	(73)	(76)	(75)	(75)	2	(38)	4	4	(63)	(23)	(65)	(72)	(60)	(80)	(31)	(24)	(3)	14	(35)	(35)	(134)	(134)	(135)	(134)	(162)	(176)	(177)	(170)	(187)	(215)	(192)	(200)	(19)	(6)	(30)	(30)	(301)	(300)	(298)	(298)	(388)	(1 091)	(1 084)	(1 084)	(873)
Cash Interest Paid		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(352)	0	0	0	(356)	(321)	(382)	(435)	(232)	(216)	(191)	(161)	(131)	(95)	(97)	(58)	(47)	(38)	(6)	(28)	(25)	(22)	(19)	(18)	(16)	(14)	(14)	(12)	(10)	(18)	(19)	(21)	(24)	0	0	0	0	(14)	(22)	(33)	(44)	(55)	(68)	(108)	(149)	(175)	(384)	(113)	(120)	(98)	97	(146)	(103)	(244)
Change in Working Capital		487	495	180	135	(124)	(402)	(229)	(259)	(69)	(41)	(35)	24	111	174	18	53	(249)	(640)	(583)	(468)	(58)	(207)	(189)	(500)	(219)	(110)	(65)	287	(164)	111	118	(228)	(301)	159	112	115	(77)	(756)	(681)	(817)	(993)	(1 154)	(565)	(720)	(553)	(435)	(1 235)	(982)	(1 026)	(898)	(933)	(1 162)	(547)	(263)	(459)	(267)	(1 093)	(1 177)	(962)	(904)	(3 946)	(4 215)	(4 141)	(4 671)	(1 547)	(1 024)	(1 488)	(1 897)	(1 995)	2 881	5 133	8 179	10 945	10 486	10 613	10 812	10 597	10 082	10 757	11 012	11 371
Cash from Operating Activities		1 015 N/A	998 -2%	941 -6%	986 +5%	842 -15%	974 +16%	970 0%	1 082 +12%	946 -13%	864 -9%	781 -10%	346 -56%	727 +110%	882 +21%	854 -3%	1 291 +51%	710 -45%	444 -37%	552 +24%	245 -56%	731 +198%	493 -33%	419 -15%	374 -11%	299 -20%	407 +36%	597 +47%	844 +41%	1 118 +32%	615 -45%	499 -19%	83 -83%	(402) N/A	419 N/A	222 -47%	492 +122%	745 +51%	669 -10%	981 +47%	1 123 +14%	891 -21%	1 254 +41%	987 -21%	1 124 +14%	1 387 +23%	802 -42%	1 083 +35%	1 097 +1%	1 046 -5%	1 221 +17%	1 385 +13%	1 293 -7%	2 226 +72%	2 406 +8%	2 316 -4%	2 433 +5%	1 431 -41%	1 120 -22%	1 271 +13%	1 368 +8%	(1 801) N/A	(1 774) +1%	(1 823) -3%	(2 433) -33%	744 N/A	1 191 +60%	248 -79%	219 -12%	315 +44%	667 +112%	1 060 +59%	1 219 +15%	108 -91%	86 -20%	821 +855%	412 -50%	705 +71%	160 -77%	(30) N/A	585 N/A	1 057 +81%
Investing Cash Flow
Capital Expenditures		(33)	(38)	(30)	(27)	(19)	(21)	(24)	(52)	(59)	(66)	(66)	(41)	(23)	(13)	(8)	(6)	9	5	9	13	(5)	23	42	28	53	33	20	0	(48)	(108)	(116)	(115)	(170)	(339)	(358)	(428)	(348)	(242)	(254)	(197)	(152)	(244)	(126)	(138)	(160)	(52)	(194)	(228)	(142)	0	(66)	(91)	(135)	0	0	(10)	(35)	(43)	0	0	(1)	(4)	(14)	(21)	(38)	(46)	(41)	(37)	0	0	0	(1)	0	(38)	(75)	(95)	(117)	(86)	(59)	(54)	(48)
Other Items		(4 624)	(3 080)	(3 747)	(5 130)	(2 839)	(4 658)	(4 561)	(3 045)	(3 332)	(3 451)	(1 577)	(165)	338	1 640	(2 973)	(4 080)	(5 078)	(3 309)	(1 241)	(3 910)	(349)	(2 163)	(532)	7 133	1 607	1 799	1 578	(2 353)	2 070	3 757	3 344	3 582	3 045	3 083	3 379	1 686	1 210	1 729	1 386	663	2 690	2 188	753	2 172	921	(635)	983	714	298	573	(3 115)	(3 177)	(1 142)	(2 118)	1 073	86	(1 421)	(346)	(516)	603	1 243	2 062	3 595	3 876	(9 261)	(10 549)	(11 239)	(11 358)	447	(455)	(555)	(794)	464	1 208	1 026	1 051	556	1 500	1 778	2 265	2 022
Cash from Investing Activities		(4 657) N/A	(3 118) +33%	(3 777) -21%	(5 157) -37%	(2 858) +45%	(4 679) -64%	(4 585) +2%	(3 097) +32%	(3 391) -9%	(3 517) -4%	(1 643) +53%	(206) +87%	315 N/A	1 627 +417%	(2 981) N/A	(4 086) -37%	(5 069) -24%	(3 304) +35%	(1 232) +63%	(3 897) -216%	(354) +91%	(2 140) -505%	(490) +77%	7 161 N/A	1 660 -77%	1 832 +10%	1 598 -13%	(2 336) N/A	2 022 N/A	3 634 +80%	3 213 -12%	3 467 +8%	2 875 -17%	2 744 -5%	3 021 +10%	1 258 -58%	862 -31%	1 487 +73%	1 132 -24%	466 -59%	2 538 +445%	1 944 -23%	627 -68%	2 034 +224%	761 -63%	(687) N/A	789 N/A	486 -38%	156 -68%	483 +210%	(3 181) N/A	(3 268) -3%	(1 277) +61%	(2 253) -76%	966 N/A	(59) N/A	(1 456) -2 368%	(389) +73%	(551) -42%	689 N/A	1 242 +80%	2 066 +66%	3 581 +73%	3 855 +8%	(9 299) N/A	(10 595) -14%	(11 280) -6%	(11 395) -1%	447 N/A	(444) N/A	(539) -21%	(776) -44%	464 N/A	1 171 +152%	952 -19%	957 +1%	439 -54%	1 414 +222%	1 719 +22%	2 211 +29%	1 974 -11%
Financing Cash Flow
Net Issuance of Common Stock		22	11	(101)	(183)	(360)	(507)	(503)	(518)	(677)	(655)	(669)	(678)	(397)	(299)	(158)	(48)	(19)	8	8	8	1 508	1 503	1 503	1 503	2	0	(1)	(3)	(3)	(10)	(30)	(31)	(38)	(34)	(24)	(26)	(23)	(32)	(28)	(25)	(59)	(332)	(184)	(240)	(286)	(56)	(275)	(288)	(262)	(270)	(245)	(243)	(218)	(171)	(149)	(141)	(157)	(176)	(144)	(81)	(29)	3	(1)	(8)	10 249	10 243	10 638	10 646	383	377	(14)	(25)	(51)	(183)	(342)	(381)	(470)	(1 286)	(1 338)	(1 470)	(1 524)
Net Issuance of Debt		4 214	2 151	2 023	4 084	331	3 015	4 964	2 340	2 505	2 690	313	707	(256)	(1 389)	454	336	2 385	1 012	2 633	4 704	1 262	4 223	(393)	(2 048)	(1 980)	(2 363)	(1 115)	1 039	(6 429)	(8 040)	(7 432)	(9 184)	(2 202)	(1 947)	(3 019)	(3 318)	(1 273)	(991)	(779)	175	(1 278)	(794)	(102)	(1 573)	(22)	(150)	(595)	(221)	(308)	(159)	(67)	99	99	336	443	941	408	623	599	40	246	(565)	(1 091)	(664)	1 110	1 147	1 766	1 140	(180)	99	(1)	181	6	88	(84)	87	(45)	(168)	(78)	(667)	(463)
Cash Paid for Dividends		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(87)	(87)	(85)	(606)	(498)	(498)	(500)	21	(831)	(831)	(813)	(813)	(462)	(462)	(480)	(480)	(470)	(470)	(470)	(470)	0	0	0	(1 231)	(2 308)	(2 308)	(2 308)	0	(462)	(462)	(462)	(462)	(462)	(462)	(462)	(462)	(848)	(848)	(848)	(848)	(864)	(864)	(864)
Other		(91)	271	609	(318)	731	2 063	(120)	372	2 068	1 330	1 840	(511)	(368)	(338)	333	1 317	252	(517)	(1 963)	(1 805)	(2 611)	(3 715)	(2 473)	(1 922)	(690)	(3)	475	(180)	3 270	3 145	2 785	1 241	(384)	(967)	(894)	1 555	(144)	(1 413)	(1 279)	(1 748)	(2 572)	(1 712)	(1 416)	(1 177)	(1 046)	126	(247)	(314)	(242)	(420)	3 328	3 274	243	313	(3 047)	(2 744)	187	(11)	(1 144)	(1 675)	(170)	13	719	359	(910)	(1 041)	(638)	253	(124)	(16)	(391)	(422)	25	44	38	54	51	76	48	46	15
Cash from Financing Activities		4 145 N/A	2 433 -41%	2 531 +4%	3 583 +42%	702 -80%	4 571 +551%	4 341 -5%	2 194 -49%	3 896 +78%	3 365 -14%	1 484 -56%	(482) N/A	(1 021) -112%	(2 026) -98%	629 N/A	1 605 +155%	2 618 +63%	503 -81%	678 +35%	2 907 +329%	159 -95%	2 011 +1 165%	(1 363) N/A	(2 467) -81%	(2 668) -8%	(2 366) +11%	(641) +73%	856 N/A	(3 162) N/A	(4 905) -55%	(4 677) +5%	(7 974) -70%	(2 624) +67%	(2 948) -12%	(3 937) -34%	(1 789) +55%	(1 440) +20%	(2 436) -69%	(2 173) +11%	(1 685) +22%	(3 994) -137%	(3 444) +14%	(2 200) +36%	(3 488) -59%	(1 854) +47%	(59) +97%	(1 948) -3 202%	(1 654) +15%	(1 625) +2%	(1 662) -2%	2 554 N/A	2 668 +4%	(356) N/A	(2) +99%	(3 223) -161 050%	(2 414) +25%	(32) +99%	(34) -6%	(689) -1 926%	(1 716) -149%	47 N/A	(1 780) N/A	(2 681) -51%	(2 621) +2%	8 141 N/A	9 272 +14%	11 304 +22%	11 577 +2%	(383) N/A	(2) +99%	(868) -43 300%	(728) +16%	(482) +34%	(513) -6%	(1 236) -141%	(1 088) +12%	(1 312) -21%	(2 226) -70%	(2 232) 0%	(2 955) -32%	(2 836) +4%
Change in Cash
Effect of Foreign Exchange Rates		58	27	(30)	(16)	(40)	(30)	(12)	(35)	(34)	(48)	(45)	(5)	(23)	3	(2)	(22)	4	(2)	(2)	0	0	0	0	0	0	0	0	(4 000)	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
Net Change in Cash		561 N/A	340 -39%	(335) N/A	(604) -80%	(1 354) -124%	836 N/A	714 -15%	144 -80%	1 417 +884%	664 -53%	577 -13%	(347) N/A	(2) +99%	486 N/A	(1 500) N/A	(1 212) +19%	(1 737) -43%	(2 359) -36%	(4) +100%	(745) -18 525%	536 N/A	364 -32%	(1 434) N/A	5 068 N/A	(709) N/A	(127) +82%	1 554 N/A	(4 636) N/A	(22) +100%	(656) -2 882%	(965) -47%	(4 424) -358%	(151) +97%	215 N/A	(694) N/A	(39) +94%	167 N/A	(280) N/A	(60) +79%	(96) -60%	(565) -489%	(246) +56%	(586) -138%	(330) +44%	294 N/A	56 -81%	(76) N/A	(71) +7%	(423) -496%	42 N/A	758 +1 705%	693 -9%	593 -14%	151 -75%	59 -61%	(40) N/A	(57) -43%	697 N/A	31 -96%	341 +1 000%	(512) N/A	(1 488) -191%	(923) +38%	(1 199) -30%	(414) +65%	(132) +68%	272 N/A	401 +47%	379 -5%	221 -42%	(347) N/A	(285) +18%	90 N/A	744 +727%	537 -28%	281 -48%	(168) N/A	(652) -288%	(543) +17%	(159) +71%	195 N/A

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 323,300+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.