Novo Nordisk A/S

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Rok finansowy 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 20,815 23,717 25,154 26,613 29,234 33,714 38,752 41,889 45,666 51,078 60,776 66,346 78,026 83,572 88,806 107,927 15,033 15,002 14,986 16,329 17,055 18,932 23,726 31,149 290,403
Przychód Δ r/r 0.0% 13.9% 6.1% 5.8% 9.8% 15.3% 14.9% 8.1% 9.0% 11.9% 19.0% 9.2% 17.6% 7.1% 6.3% 21.5% -86.1% -0.2% -0.1% 9.0% 4.4% 11.0% 25.3% 31.3% 832.3%
Marża brutto 79.0% 74.9% 73.7% 72.0% 72.3% 72.8% 75.3% 76.6% 77.8% 79.6% 80.8% 81.0% 82.7% 83.1% 83.6% 85.0% 84.2% 83.7% 83.1% 82.6% 81.8% 82.0% 82.5% 83.3% 84.7%
EBIT (mln) 4,243 5,597 4,721 4,381 7,030 8,075 9,120 8,955 12,405 14,933 18,891 22,374 29,474 31,493 34,492 49,444 6,486 6,479 6,191 7,101 7,271 7,934 9,978 13,865 128,339
EBIT Δ r/r 0.0% 31.9% -15.7% -7.2% 60.5% 14.9% 12.9% -1.8% 38.5% 20.4% 26.5% 18.4% 31.7% 6.9% 9.5% 43.3% -86.9% -0.1% -4.4% 14.7% 2.4% 9.1% 25.8% 39.0% 825.6%
EBIT (%) 20.4% 23.6% 18.8% 16.5% 24.0% 24.0% 23.5% 21.4% 27.2% 29.2% 31.1% 33.7% 37.8% 37.7% 38.8% 45.8% 43.1% 43.2% 41.3% 43.5% 42.6% 41.9% 42.1% 44.5% 44.2%
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 1,265 2,057 959 1,788 55 563 6,046 20 21 21 67 390 289 378 542 1,929
EBITDA (mln) 4,909 5,806 6,051 8,024 8,473 9,286 10,759 11,972 14,480 17,804 21,253 24,937 30,442 35,249 38,094 49,578 6,842 6,864 6,701 7,727 7,980 8,648 10,863 14,938 137,376
EBITDA(%) 23.6% 24.5% 24.1% 22.6% 29.0% 27.5% 27.8% 25.9% 31.7% 35.6% 35.8% 33.8% 41.4% 42.0% 42.9% 48.6% 45.5% 45.8% 44.7% 47.3% 46.8% 45.7% 45.8% 48.0% 47.3%
Podatek (mln) 1,757 2,164 2,201 2,531 2,459 2,364 2,712 2,455 3,060 3,220 3,883 4,828 6,379 7,355 7,615 8,623 1,328 1,417 1,204 1,285 1,477 1,523 1,815 2,815 26,203
Zysk Netto (mln) 3,088 3,851 4,091 4,872 5,049 5,856 6,453 8,535 9,666 10,768 14,403 17,097 21,432 25,184 26,481 34,860 5,101 5,121 5,176 5,213 5,661 6,422 7,445 11,223 100,988
Zysk netto Δ r/r 0.0% 24.7% 6.2% 19.1% 3.6% 16.0% 10.2% 32.3% 13.2% 11.4% 33.8% 18.7% 25.4% 17.5% 5.2% 31.6% -85.4% 0.4% 1.1% 0.7% 8.6% 13.4% 15.9% 50.7% 799.8%
Zysk netto (%) 14.8% 16.2% 16.3% 18.3% 17.3% 17.4% 16.7% 20.4% 21.2% 21.1% 23.7% 25.8% 27.5% 30.1% 29.8% 32.3% 33.9% 34.1% 34.5% 31.9% 33.2% 33.9% 31.4% 36.0% 34.8%
EPS 0.445 0.56 0.59 0.715 0.745 0.89 1.005 1.355 1.565 1.795 2.48 3.025 7.82 4.7 5.05 6.78 1.01 1.04 1.07 1.1 1.21 1.4 1.64 2.5 22.67
EPS (rozwodnione) 0.445 0.555 0.585 0.71 0.745 0.89 1.0 1.345 1.55 1.78 2.46 3.0 7.77 4.675 5.035 6.76 1.01 1.03 1.07 1.1 1.21 1.39 1.64 2.5 22.63
Ilośc akcji (mln) 3,462 3,443 3,464 3,416 3,381 3,284 3,212 3,155 3,089 5,992 5,805 5,654 5,517 5,387 5,259 5,155 5,060 4,946 4,839 4,749 4,668 4,593 4,531 4,483 4,454
Ważona ilośc akcji (mln) 3,470 3,468 3,491 3,440 3,395 3,295 3,230 3,178 3,113 6,043 5,855 5,701 5,517 5,387 5,260 5,157 5,069 4,956 4,849 4,757 4,680 4,606 4,545 4,495 4,463
Waluta DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK EUR EUR EUR EUR DKK DKK DKK DKK DKK