|
| | 127.8 | 127.8 | 130.6 | 125.4 | 24 |
- Western Europe (m hl) | | 43.8 | 43.8 | 44.6 | 42.6 | 24 |
- Asia (m hl) | | 51.3 | 51.2 | 53.6 | 50.2 | 24 |
- Central and Eastern Europe (m hl) | | 32.8 | 33.0 | 34.7 | 29.4 | 24 |
Net sales | | 74,034 | 74,338 | 75,929 | 70,265 | 27 |
- Western Europe | | 36,616 | 36,755 | 37,558 | 34,888 | 25 |
- Asia | | 24,561 | 24,407 | 25,813 | 23,367 | 25 |
- Central and Eastern Europe | | 12,959 | 13,049 | 13,691 | 11,679 | 25 |
- Other sales | | 19 | 16 | 80 | 7 | 25 |
EBIT before special items | | 11,405 | 11,422 | 11,879 | 10,942 | 27 |
- Western Europe | | 4,882 | 4,904 | 5,140 | 4,554 | 25 |
- Asia | | 5,508 | 5,459 | 5,908 | 5,268 | 25 |
- Central and Eastern Europe | | 2,327 | 2,317 | 2,483 | 2,103 | 25 |
- Other EBIT | | -1,362 | -1,384 | -1,132 | -1,597 | 25 |
Special items | | -248 | -200 | 0 | -1,272 | 25 |
Net financials | | -695 | -706 | -463 | -845 | 25 |
EBT | | 10,465 | 10,542 | 11,416 | 9,565 | 27 |
Taxes | | -2,209 | -2,209 | -1,973 | -2,537 | 26 |
Consolidated profit | | 8,259 | 8,337 | 8,879 | 7,289 | 26 |
Minority interests | | -1,252 | -1,251 | -1,160 | -1,450 | 26 |
Russian operations | | -3,414 | 0 | 1,406 | -42,804 | 26 |
Net profit | | 2,204 | 7,032 | 8,686 | -35,643 | 27 |
EBIT margin (%) | | 15.4 | 15.3 | 16.2 | 14.9 | 27 |
Tax rate (%) | | 21.1 | 21.0 | 23.8 | 19.9 | 26 |
| | 15.7 | 50.4 | 61.4 | -263.8 | 27 |
Adjusted EPS (DKK) | | 54.4 | 53.7 | 59.4 | 48.1 | 26 |
DPS (DKK) | | 27.7 | 27.3 | 31.0 | 23.0 | 26 |
Free cash flow | | 7,962 | 7,475 | 16,910 | 1,803 | 24 |
Net interest-bearing debt | | 19,012 | 20,297 | 26,536 | 10,919 | 25 |