XML 206 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Changes in Equity - DKK (kr)
kr in Millions
Issued capital [member]
Share premium [Member]
Translation reserves
Retained Earnings [Member]
Total
Balance at beginning of period at Dec. 31, 2018 kr 61 kr 8,059 kr 92 kr (198) kr 8,014
Number of shares, at beginning of period at Dec. 31, 2018         61,497,571
Net profit       2,166 kr 2,166
Other comprehensive income     6   6
Total comprehensive income     6 2,166 2,172
Transactions with owners:          
Exercise of warrants 1 64     65
Shares issued for cash 3 3,870     3,873
Expenses related to capital increases   (238)     (238)
Share-based compensation expenses       (147) (147)
Net settlement of RSUs       (9) (9)
Tax on items recognized directly in equity       24 24
Balance at end of period at Dec. 31, 2019 65 11,755 98 2,130 kr 14,048
Number of shares, at end of period at Dec. 31, 2019         65,074,502
Net profit       4,758 kr 4,758
Other comprehensive income     (44)   (44)
Total comprehensive income     (44) 4,758 4,714
Transactions with owners:          
Exercise of warrants 1 139     140
Share-based compensation expenses       200 200
Net settlement of RSUs       (25) (25)
Tax on items recognized directly in equity       44 44
Balance at end of period at Dec. 31, 2020 66 11,894 54 7,107 kr 19,121
Number of shares, at end of period at Dec. 31, 2020         65,545,748
Net profit       3,008 kr 3,008
Other comprehensive income     27   27
Total comprehensive income     27 3,008 3,035
Transactions with owners:          
Exercise of warrants   135     135
Purchase of treasury shares       (447) (447)
Share-based compensation expenses       310 310
Net settlement of RSUs       (50) (50)
Tax On Items Recognized Directly In Equity       92 92
Tax on items recognized directly in equity         31
Balance at end of period at Dec. 31, 2021 kr 66 kr 12,029 kr 81 kr 10,020 kr 22,196
Number of shares, at end of period at Dec. 31, 2021         65,718,456