XML 185 R5.htm IDEA: XBRL DOCUMENT v3.22.4
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, 2019 kr 65 kr 11,755 kr 98 kr 2,130 kr 14,048
Net profit       4,758 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 19,121
Net profit       3,008 3,008
Other comprehensive income     27   27
Total comprehensive income     27 3,008 3,035
Transactions with owners:          
Exercise of warrants   135     135
Share-based compensation expenses       310 310
Net settlement of RSUs       (50) (50)
Tax on items recognized directly in equity       92 92
Purchase of treasury shares       (447) (447)
Balance at end of period at Dec. 31, 2021 66 12,029 81 10,020 22,196
Net profit       5,522 5,522
Other comprehensive income     17   17
Total comprehensive income     17 5,522 5,539
Transactions with owners:          
Exercise of warrants   280     280
Share-based compensation expenses       439 439
Net settlement of RSUs       (88) (88)
Tax on items recognized directly in equity       (17) (17)
Purchase of treasury shares       (908) (908)
Balance at end of period at Dec. 31, 2022 kr 66 kr 12,309 kr 98 kr 14,968 kr 27,441