XML 193 R13.htm IDEA: XBRL DOCUMENT v3.22.4
Results for the Year (Tables)
12 Months Ended
Dec. 31, 2022
Results for the Year  
Schedule of revenue by type and collaboration partner under agreements

(DKK million)

2022

2021

2020

Revenue by type:

Royalties

11,672

6,977

4,741

Reimbursement revenue

818

531

431

Milestone revenue

1,767

954

351

License revenue

6

-

4,588

Collaboration revenue

332

20

-

Total

14,595

8,482

10,111

Revenue by collaboration partner:

Janssen

10,620

6,847

4,693

AbbVie

1,174

245

4,398

Roche

796

603

305

Novartis

815

236

212

BioNTech

708

416

230

Seagen

413

135

201

Other

69

-

72

Total

14,595

8,482

10,111

Royalties by product:

DARZALEX

10,056

6,135

4,419

TEPEZZA

796

593

298

Kesimpta

779

235

10

Other

41

14

14

Total

11,672

6,977

4,741

Schedule of segment disclosures in the financial statements as the group's business activities.

Revenue

Non-current assets

Revenue

Non-current assets

Revenue

Non-current assets

(DKK million)

2022

2021

2020

Denmark

14,595

211

8,482

269

10,111

344

Netherlands

-

793

-

422

-

380

United States

-

442

-

470

-

370

Japan

-

70

-

95

-

-

Total

14,595

1,516

8,482

1,256

10,111

1,094

Schedule of staff cost

2022

2021

2020

(DKK million)

Wages and salaries

1,913

1,174

694

Share-based compensation

439

310

200

Defined contribution plans

112

80

51

Other social security costs

263

155

108

Government grants

(144)

(122)

(119)

Total

2,583

1,597

934

Staff costs are included in the income statement as follows:

Research and development expenses

1,662

1,190

803

Selling, general and administrative expenses

1,065

529

250

Government grants related to research and development expenses

(144)

(122)

(119)

Total

2,583

1,597

934

Average number of FTE

1,460

1,022

656

Number of FTE at year-end

1,660

1,212

781

Schedule of corporate and deferred Tax

2022

2021

2020

(DKK million)

Current tax on profit

1,498

968

1,191

Adjustment to deferred tax

107

(371)

(112)

Adjustment to unrecognized deferred tax assets

(92)

378

67

Total tax for the period in the income statement

1,513

975

1,146

2022

2021

2020

(DKK million)

Net profit before tax

7,035

3,983

5,904

Tax at the Danish corporation tax rate of 22% for all periods

1,548

876

1,299

Tax effect of:

Adjustment to unrecognized deferred tax assets

(92)

137

67

Recognition of previously unrecognized tax losses and deductible temporary differences

(12)

119

(222)

Non-deductible expenses/non-taxable income and other permanent differences, net

73

(147)

(5)

All other

(4)

(10)

7

Total tax effect

(35)

99

(153)

Total tax for the period in the income statement

1,513

975

1,146

Total tax for the period in shareholders' equity

(22)

(31)

(44)

Effective Tax Rate

21.5%

24.5%

19.4%

Schedule of components of the deferred tax asset

2022

2021

(DKK million)

Share-based instruments

128

136

Deferred revenue

113

113

Other temporary differences

11

15

Total Deferred Taxes

252

264

Schedule of Result Per Share

(DKK million)

2022

2021

2020

Net profit

5,522

3,008

4,758

(Shares)

Average number of shares outstanding

65,783,130

65,634,300

65,315,975

Average number of treasury shares

(395,829)

(238,663)

(136,969)

Average number of shares excl. treasury shares

65,387,301

65,395,637

65,179,006

Average number of share-based instruments, dilution

622,303

650,114

706,869

Average number of shares, diluted

66,009,604

66,045,751

65,885,875

Basic net profit per share

84.45

46.00

73.00

Diluted net profit per share

83.65

45.54

72.21