|
| | 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 | 46.4 | 48.2 | 50.2 |
- Central and Eastern Europe (m hl) | | 31.7 | 37.2 | 37.7 | 38.9 |
Net sales | | 73,585 | 76,781 | 80,317 | 83,995 |
- Western Europe | | 37,317 | 38,852 | 39,938 | 41,164 |
- Asia | | 23,288 | 21,489 | 23,011 | 24,543 |
- Central and Eastern Europe | | 12,959 | 16,392 | 17,236 | 18,172 |
- Other sales | | 21 | 21 | 21 | 21 |
EBIT before special items | | 11,105 | 11,654 | 12,543 | 13,374 |
- Western Europe | | 4,981 | 5,261 | 5,603 | 5,822 |
- Asia | | 5,208 | 4,776 | 5,185 | 5,590 |
- Central and Eastern Europe | | 2,224 | 3,015 | 3,228 | 3,451 |
- Other EBIT | | -1,308 | -1,354 | -1,353 | -1,382 |
Special items | | -431 | 0 | 0 | -1 |
Net financials | | -844 | -1,094 | -1,125 | -1,140 |
EBT | | 9,830 | 10,564 | 11,351 | 12,323 |
Taxes | | -1,859 | -2,216 | -2,424 | -2,618 |
Consolidated profit | | 7,971 | 8,314 | 8,954 | 9,669 |
Minority interests | | -1,011 | -1,062 | -1,139 | -1,234 |
Net profit | | -40,788 | 7,248 | 7,836 | 8,405 |
EBIT margin (%) | | 15.1 | 15.2 | 15.6 | 16.1 |
Tax rate (%) | | 18.9 | 21.0 | 21.0 | 21.0 |
| | -299.7 | 54.2 | 60.3 | 66.9 |
Adjusted EPS (DKK) | | 54.6 | 55.1 | 61.4 | 68.4 |
DPS (DKK) | | 27.0 | 27.5 | 30.4 | 33.5 |
Free cash flow | | 4,878 | 7,316 | 8,169 | 8,901 |
Net interest-bearing debt | | 22,351 | 24,250 | 24,782 | 25,764 |