|
| | 125.1 | 127.8 | 130.8 | 133.9 |
- Western Europe (m hl) | | 43.4 | 44.0 | 44.3 | 44.7 |
- Asia (m hl) | | 50.0 | 46.3 | 48.2 | 50.2 |
- Central and Eastern Europe (m hl) | | 31.7 | 37.4 | 38.2 | 38.9 |
Net sales | | 73,585 | 76,762 | 80,322 | 83,869 |
- Western Europe | | 37,317 | 38,940 | 39,966 | 41,173 |
- Asia | | 23,288 | 21,452 | 22,993 | 24,543 |
- Central and Eastern Europe | | 12,959 | 16,325 | 17,152 | 18,165 |
- Other sales | | 21 | 21 | 21 | 21 |
EBIT before special items | | 11,105 | 11,633 | 12,516 | 13,367 |
- Western Europe | | 4,981 | 5,258 | 5,591 | 5,822 |
- Asia | | 5,208 | 4,770 | 5,183 | 5,594 |
- Central and Eastern Europe | | 2,224 | 3,019 | 3,227 | 3,440 |
- Other EBIT | | -1,308 | -1,350 | -1,353 | -1,383 |
Special items | | -431 | -16 | -16 | -15 |
Net financials | | -844 | -1,100 | -1,122 | -1,117 |
EBT | | 9,830 | 10,502 | 11,421 | 12,382 |
Taxes | | -1,859 | -2,212 | -2,429 | -2,627 |
Consolidated profit | | 7,971 | 8,294 | 8,945 | 9,718 |
Minority interests | | -1,011 | -1,061 | -1,138 | -1,234 |
Net profit | | -40,788 | 7,218 | 7,831 | 8,456 |
EBIT margin (%) | | 15.1 | 15.1 | 15.6 | 16.0 |
Tax rate (%) | | 18.9 | 21.0 | 21.0 | 21.0 |
| | -299.7 | 54.1 | 60.2 | 66.7 |
Adjusted EPS (DKK) | | 54.6 | 55.0 | 61.5 | 67.9 |
DPS (DKK) | | 27.0 | 27.5 | 30.4 | 33.2 |
Free cash flow | | 4,878 | 7,192 | 8,392 | 9,056 |
Net interest-bearing debt | | 22,351 | 24,376 | 24,764 | 25,764 |