(Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | (Q2)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 2.61%1.81B | 5.16%6.77B | -7.48%1.65B | -1.55%1.71B | 26.51%1.65B | 9.04%1.76B | 4.61%6.44B | 7.76%1.78B | 9.36%1.74B | -5.23%1.31B |
Other non cash items | 75.00%21M | 11.54%58M | -6.25%15M | 45.45%16M | 7.14%15M | 9.09%12M | 4.00%52M | 45.45%16M | 10.00%11M | 0.00%14M |
Change In working capital | 77.64%-112M | -5.18%-893M | 34.94%421M | 66.67%-25M | 31.42%-788M | -895.24%-501M | -1,032.00%-849M | -9.83%312M | -270.45%-75M | -61.60%-1.15B |
-Change in receivables | -43.02%-246M | 41.02%-381M | 76.85%-25M | 87.55%-29M | 50.79%-155M | -1,820.00%-172M | -368.12%-646M | -36.71%-108M | -356.86%-233M | -705.77%-315M |
-Change in inventory | 79.34%-63M | 12.22%-474M | 122.39%30M | 64.24%-59M | 29.29%-140M | -609.30%-305M | -235.40%-540M | -157.69%-134M | -129.17%-165M | -518.75%-198M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 267.15%1.79B | -17.12%4.23B | -12.10%1.88B | -25.92%1.17B | 175.60%689M | -56.94%487M | -3.61%5.1B | 9.52%2.14B | 14.60%1.58B | -66.53%250M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -18.69%-235M | -10.48%-1.01B | -3.91%-319M | -27.05%-263M | -2.20%-232M | -13.14%-198M | -3.74%-916M | -17.62%-307M | -26.22%-207M | -10.19%-227M |
Net intangibles purchase and sale | 48.05%-40M | -6.25%-221M | 36.17%-60M | 49.06%-27M | -62.86%-57M | -196.15%-77M | 80.13%-208M | -276.00%-94M | -112.00%-53M | -59.09%-35M |
Net business purchase and sale | --8M | 25.49%-7.92B | ---7.92B | --0 | --0 | --0 | -10,861.86%-10.63B | --0 | --0 | ---- |
Net investment purchase and sale | ---- | 10,050.00%199M | --0 | 900.00%16M | ---- | ---- | -112.50%-2M | --0 | -106.67%-2M | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 2.91%-267M | 23.83%-8.96B | -1,970.32%-8.3B | -4.58%-274M | 99.03%-106M | -36.82%-275M | -484.73%-11.76B | -33.22%-401M | -32.99%-262M | -3,696.17%-10.9B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -37.38%2.08B | -94.33%622M | -39.51%-2.57B | 191.30%441M | -105.19%-572M | 45.87%3.32B | 944.67%10.97B | -20.81%-1.84B | -365.38%-483M | 2,218.46%11.02B |
Net common stock issuance | 1,920.00%101M | 1,575.61%9.13B | 19,058.33%9.1B | 119.85%27M | 100.45%2M | -28.57%5M | -219.07%-619M | 38.46%-48M | 38.18%-136M | -681.58%-442M |
Cash dividends paid | -12.87%-3.6B | -5.10%-4.25B | --0 | 0.00%-1.06B | --0 | -6.92%-3.19B | -5.51%-4.04B | --0 | 0.28%-1.06B | --0 |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | --521M | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -2,095.95%-1.48B | -20.12%5.27B | 430.22%6.47B | 46.36%-655M | -105.92%-623M | 109.93%74M | 307.53%6.59B | -18.30%-1.96B | -6.08%-1.22B | 2,228.74%10.52B |
Net cash flow | ||||||||||
Beginning cash position | 120.05%911M | -7.59%414M | 34.86%855M | 21.47%628M | 4.52%671M | -7.59%414M | 38.70%448M | 41.83%634M | 23.68%517M | 47.59%642M |
Current changes in cash | -84.62%44M | 873.91%534M | 121.82%48M | 152.63%240M | 68.99%-40M | 54.59%286M | -166.99%-69M | -7,233.33%-220M | 227.59%95M | -279.41%-129M |
End cash Position | 36.51%916M | 120.05%911M | 120.05%911M | 34.86%855M | 21.47%628M | 4.52%671M | -7.59%414M | -7.59%414M | 41.83%634M | 23.68%517M |
Free cash flow | 613.21%1.51B | -24.70%2.99B | -13.87%1.5B | -33.23%878M | 2,194.74%398M | -77.20%212M | 19.25%3.96B | 4.20%1.74B | 13.75%1.32B | -103.67%-19M |
Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |
No Data
No Data