Novo Nordisk A/S
NOVO-B.CO
CPH
314.5
DKK-10.50(-3.23%)
As of today
Novo Nordisk A/S fundamentals
NOVO-B.CO Income Statement
| Period Ending | Dec 31, 1985 | Dec 31, 1986 | Dec 31, 1987 | Dec 31, 1988 | Dec 31, 1989 | Dec 31, 1990 | Dec 31, 1991 | Dec 31, 1992 | Dec 31, 1993 | Dec 31, 1994 | Dec 31, 1995 | Dec 31, 1996 | Dec 31, 1997 | Dec 31, 1998 | Dec 31, 1999 | Dec 31, 2000 | Dec 31, 2001 | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4,158,399,600 | 4,187,427,750 | 5,027,783,550 | 5,629,806,000 | 7,619,108,250 | 8,331,880,000 | 9,829,419,700 | 10,670,777,000 | 13,145,607,000 | 13,517,840,700 | 13,713,124,800 | 14,903,938,620 | 16,984,033,110 | 17,909,684,240 | 20,944,397,330 | 20,815,014,000 | 23,717,034,390 | 25,154,110,260 | 26,613,062,700 | 29,233,563,870 | 33,713,685,040 | 38,751,814,800 | 41,888,774,000 | 45,666,120,400 | 51,078,000,000 | 60,776,000,000 | 66,346,000,000 | 78,026,000,000 | 83,572,000,000 | 88,806,000,000 | 107,927,000,000 | 111,780,000,000 | 111,696,000,000 | 111,831,000,000 | 122,021,000,000 | 126,946,000,000 | 140,800,000,000 | 176,954,000,000 | 232,261,000,000 | 290,403,000,000 | |
| Cost of Revenue | 2,073,373,200 | 3,293,845,500 | 2,589,793,200 | 2,716,604,800 | 3,764,953,500 | 4,125,219,200 | 4,795,257,150 | 2,526,563,000 | 6,407,685,000 | 3,833,399,360 | 3,829,522,000 | 4,167,384,276 | 4,721,704,992 | 4,386,980,976 | 5,049,425,830 | 4,379,575,200 | 5,964,763,140 | 6,624,717,840 | 7,461,827,400 | 8,105,495,370 | 9,165,986,920 | 9,589,068,200 | 9,803,538,000 | 10,131,384,800 | 10,438,000,000 | 11,680,000,000 | 12,589,000,000 | 13,465,000,000 | 14,140,000,000 | 14,562,000,000 | 16,188,000,000 | 17,183,000,000 | 17,632,000,000 | 17,617,000,000 | 20,088,000,000 | 20,932,000,000 | 23,658,000,000 | 28,448,000,000 | 35,765,000,000 | 44,522,000,000 | |
| Gross Profit | 2,085,026,400 | 893,582,250 | 2,437,990,350 | 2,913,201,200 | 3,854,154,750 | 4,206,660,800 | 5,034,162,550 | 8,144,214,000 | 6,737,922,000 | 9,684,441,340 | 9,883,602,800 | 10,736,554,344 | 12,262,328,118 | 13,522,703,264 | 15,894,971,500 | 16,435,438,800 | 17,752,271,250 | 18,529,392,420 | 19,151,235,300 | 21,128,068,500 | 24,547,698,120 | 29,162,746,600 | 32,085,236,000 | 35,534,735,600 | 40,640,000,000 | 49,096,000,000 | 53,757,000,000 | 64,561,000,000 | 69,432,000,000 | 74,244,000,000 | 91,739,000,000 | 94,597,000,000 | 94,064,000,000 | 94,214,000,000 | 101,933,000,000 | 106,014,000,000 | 117,142,000,000 | 148,506,000,000 | 196,496,000,000 | 245,881,000,000 | |
| Gross Profit Margin | 0.501 | 0.213 | 0.485 | 0.517 | 0.506 | 0.505 | 0.512 | 0.763 | 0.513 | 0.716 | 0.721 | 0.72 | 0.722 | 0.755 | 0.759 | 0.79 | 0.749 | 0.737 | 0.72 | 0.723 | 0.728 | 0.753 | 0.766 | 0.778 | 0.796 | 0.808 | 0.81 | 0.827 | 0.831 | 0.836 | 0.85 | 0.846 | 0.842 | 0.842 | 0.835 | 0.835 | 0.832 | 0.839 | 0.846 | 0.847 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,769,619,590 | 3,398,509,072 | 3,356,426,540 | 3,224,522,400 | 3,959,800,740 | 4,133,370,960 | 4,203,929,700 | 4,384,760,190 | 5,074,703,900 | 6,317,370,800 | 8,550,608,000 | 7,874,022,400 | 7,864,000,000 | 9,602,000,000 | 9,628,000,000 | 10,897,000,000 | 11,733,000,000 | 13,762,000,000 | 13,608,000,000 | 14,563,000,000 | 14,014,000,000 | 14,805,000,000 | 14,220,000,000 | 15,462,000,000 | 17,772,000,000 | 24,047,000,000 | 32,443,000,000 | 48,062,000,000 | |
| General & Administrative Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,764,000,000 | 3,722,000,000 | 3,245,000,000 | 3,312,000,000 | 3,508,000,000 | 3,537,000,000 | 3,857,000,000 | 3,962,000,000 | 3,784,000,000 | 3,916,000,000 | 4,007,000,000 | 3,958,000,000 | 4,050,000,000 | 4,467,000,000 | 4,855,000,000 | 5,276,000,000 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,420,000,000 | 18,195,000,000 | 19,004,000,000 | 21,544,000,000 | 23,380,000,000 | 23,223,000,000 | 28,312,000,000 | 28,377,000,000 | 28,340,000,000 | 29,397,000,000 | 31,823,000,000 | 32,928,000,000 | 37,008,000,000 | 46,217,000,000 | 56,743,000,000 | 62,101,000,000 | |
| SG&A Expenses | 1,151,874,000 | 0 | 1,524,125,000 | 1,653,197,000 | 2,332,447,500 | 2,633,856,000 | 3,038,356,300 | 6,291,944,750 | 3,994,780,500 | 6,789,324,850 | 6,872,080,000 | 7,689,050,348 | 6,016,476,474 | 6,588,751,190 | 7,496,512,140 | 7,932,966,800 | 9,055,746,840 | 9,420,405,390 | 9,673,177,200 | 10,295,131,560 | 11,794,746,580 | 13,996,536,200 | 14,897,082,000 | 15,822,933,600 | 18,184,000,000 | 21,917,000,000 | 22,249,000,000 | 24,856,000,000 | 26,888,000,000 | 26,760,000,000 | 32,169,000,000 | 32,339,000,000 | 32,124,000,000 | 33,313,000,000 | 35,830,000,000 | 36,886,000,000 | 41,058,000,000 | 50,684,000,000 | 61,598,000,000 | 67,377,000,000 | |
| Other Expenses | 199,897,200 | 224,680,500 | 266,417,050 | 323,765,400 | 471,775,500 | 520,417,600 | 591,941,350 | 693,738,500 | 799,092,000 | 1,055,036,150 | 1,138,881,000 | 1,067,460,352 | 1,142,082,936 | 1,468,696,012 | 1,426,850,930 | 1,034,734,800 | -860,463,030 | -997,954,290 | -1,123,413,000 | -581,707,860 | -397,150,740 | -271,228,800 | -322,182,000 | -572,364,400 | 0 | 0 | 0 | -666,000,000 | -682,000,000 | -770,000,000 | -3,482,000,000 | -737,000,000 | -1,041,000,000 | -1,152,000,000 | -600,000,000 | -460,000,000 | -332,000,000 | -1,034,000,000 | -119,000,000 | 2,103,000,000 | |
| Total Operating Expenses | 1,351,771,200 | 224,680,500 | 1,790,542,050 | 1,976,962,400 | 2,804,223,000 | 3,154,273,600 | 3,630,297,650 | 6,985,683,250 | 4,793,872,500 | 7,844,361,000 | 8,010,961,000 | 8,756,510,700 | 9,928,179,000 | 11,455,956,274 | 12,279,789,610 | 12,192,224,000 | 12,155,084,550 | 12,555,822,060 | 12,753,693,900 | 14,098,183,890 | 16,472,299,740 | 20,042,678,200 | 23,125,508,000 | 23,124,591,600 | 26,048,000,000 | 31,519,000,000 | 31,877,000,000 | 35,087,000,000 | 37,939,000,000 | 39,752,000,000 | 42,295,000,000 | 46,165,000,000 | 45,097,000,000 | 46,966,000,000 | 49,450,000,000 | 51,888,000,000 | 58,498,000,000 | 73,697,000,000 | 93,922,000,000 | 117,542,000,000 | |
| Total Costs & Expenses | 3,425,144,400 | 3,518,526,000 | 4,380,335,250 | 4,693,567,200 | 6,569,176,500 | 7,279,492,800 | 8,425,554,800 | 9,512,246,250 | 11,201,557,500 | 11,677,760,360 | 11,840,483,000 | 12,923,894,976 | 14,649,883,992 | 15,842,937,250 | 17,329,215,440 | 16,571,799,200 | 18,119,847,690 | 19,180,539,900 | 20,215,521,300 | 22,203,679,260 | 25,638,286,660 | 29,631,746,400 | 32,929,046,000 | 33,255,976,400 | 36,486,000,000 | 43,199,000,000 | 44,466,000,000 | 48,552,000,000 | 52,079,000,000 | 54,314,000,000 | 58,483,000,000 | 63,348,000,000 | 62,729,000,000 | 64,583,000,000 | 69,538,000,000 | 72,820,000,000 | 82,156,000,000 | 102,145,000,000 | 129,687,000,000 | 162,064,000,000 | |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375,000,000 | 235,000,000 | 274,000,000 | 124,000,000 | 56,000,000 | 101,000,000 | 56,000,000 | 52,000,000 | 69,000,000 | 51,000,000 | 65,000,000 | 337,000,000 | 231,000,000 | 239,000,000 | 1,069,000,000 | 1,838,000,000 | |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,265,000,000 | 500,000,000 | 275,000,000 | 58,000,000 | 55,000,000 | 39,000,000 | 67,000,000 | 65,000,000 | 90,000,000 | 85,000,000 | 501,000,000 | 540,000,000 | 411,000,000 | 559,000,000 | 739,000,000 | 1,929,000,000 | |
| Depreciation & Amortization | 199,897,200 | 224,680,500 | 266,417,050 | 323,765,400 | 471,775,500 | 520,417,600 | 591,941,350 | 693,739,000 | 799,092,000 | 1,055,036,000 | 1,138,881,000 | 1,067,460,000 | 1,142,083,000 | 987,198,000 | 946,305,000 | 1,034,735,000 | 1,077,667,000 | 1,330,606,000 | 1,625,993,000 | 1,904,270,000 | 1,929,018,000 | 2,141,577,000 | 3,012,146,000 | 2,449,934,000 | 2,551,000,000 | 2,467,000,000 | 2,737,000,000 | 2,693,000,000 | 2,799,000,000 | 3,435,000,000 | 2,959,000,000 | 3,193,000,000 | 3,182,000,000 | 3,925,000,000 | 5,661,000,000 | 5,753,000,000 | 6,025,000,000 | 7,362,000,000 | 9,413,000,000 | 8,545,000,000 | |
| EBITDA | 933,152,400 | 893,582,250 | 913,865,350 | 1,260,004,200 | 1,521,707,250 | 1,572,804,800 | 1,995,806,250 | 1,852,269,000 | 2,743,142,000 | 2,895,116,000 | 3,011,523,000 | 3,047,504,000 | 3,476,232,000 | 2,420,228,000 | 3,866,544,000 | 5,277,950,000 | 6,674,854,000 | 7,304,176,000 | 8,023,534,000 | 8,934,155,000 | 10,004,416,000 | 11,261,646,000 | 11,971,874,000 | 14,860,078,000 | 17,804,000,000 | 21,253,000,000 | 24,937,000,000 | 30,562,000,000 | 35,393,000,000 | 37,570,000,000 | 46,509,000,000 | 51,056,000,000 | 51,952,000,000 | 51,625,000,000 | 54,434,000,000 | 59,273,000,000 | 65,394,000,000 | 76,802,000,000 | 114,629,000,000 | 137,376,000,000 | |
| EBITDA Margin | 0.224 | 0.213 | 0.182 | 0.224 | 0.2 | 0.189 | 0.203 | 0.174 | 0.209 | 0.214 | 0.22 | 0.204 | 0.205 | 0.135 | 0.185 | 0.254 | 0.281 | 0.29 | 0.301 | 0.306 | 0.297 | 0.291 | 0.286 | 0.325 | 0.349 | 0.35 | 0.376 | 0.392 | 0.424 | 0.423 | 0.431 | 0.457 | 0.465 | 0.462 | 0.446 | 0.467 | 0.464 | 0.434 | 0.494 | 0.473 | |
| Operating Income | 733,255,200 | 668,901,750 | 647,448,300 | 936,238,800 | 1,049,931,750 | 1,052,387,200 | 1,403,864,900 | 1,158,531,000 | 1,944,050,000 | 1,840,080,000 | 1,872,642,000 | 1,980,044,000 | 2,334,149,000 | 1,433,030,000 | 2,920,239,000 | 4,243,215,000 | 5,597,187,000 | 5,973,570,000 | 6,403,454,000 | 7,029,885,000 | 8,075,398,000 | 9,120,068,000 | 8,954,614,000 | 12,404,795,000 | 14,933,000,000 | 18,891,000,000 | 22,374,000,000 | 29,474,000,000 | 31,493,000,000 | 34,492,000,000 | 49,444,000,000 | 48,432,000,000 | 48,967,000,000 | 47,248,000,000 | 52,483,000,000 | 54,126,000,000 | 58,644,000,000 | 74,809,000,000 | 102,574,000,000 | 128,339,000,000 | |
| Operating Income Margin | 0.176 | 0.16 | 0.129 | 0.166 | 0.138 | 0.126 | 0.143 | 0.109 | 0.148 | 0.136 | 0.137 | 0.133 | 0.137 | 0.08 | 0.139 | 0.204 | 0.236 | 0.237 | 0.241 | 0.24 | 0.24 | 0.235 | 0.214 | 0.272 | 0.292 | 0.311 | 0.337 | 0.378 | 0.377 | 0.388 | 0.458 | 0.433 | 0.438 | 0.422 | 0.43 | 0.426 | 0.417 | 0.423 | 0.442 | 0.442 | |
| Total Other Income/Expenses (Net) | 143,424,000 | 119,682,750 | 49,991,300 | -30,933,000 | -660,750 | 85,484,800 | 58,543,650 | 514,345,000 | -72,027,000 | 91,214,000 | 281,534,000 | 549,218,000 | 837,391,000 | 1,745,111,000 | 436,188,000 | 601,590,000 | 417,701,000 | 318,496,000 | 1,176,627,000 | 477,439,000 | 144,992,000 | 45,205,000 | 2,030,258,000 | 320,952,000 | -945,000,000 | -605,000,000 | -449,000,000 | -1,663,000,000 | 1,046,000,000 | -396,000,000 | -5,961,000,000 | -634,000,000 | -287,000,000 | 367,000,000 | -3,930,000,000 | -996,000,000 | 436,000,000 | -5,747,000,000 | 2,100,000,000 | -1,148,000,000 | |
| Income Before Tax | 876,679,200 | 788,584,500 | 697,439,600 | 905,305,800 | 1,049,271,000 | 1,137,872,000 | 1,462,408,550 | 1,672,876,000 | 1,872,023,000 | 1,931,294,000 | 2,154,175,000 | 2,529,262,000 | 3,171,540,000 | 3,178,141,000 | 3,356,427,000 | 4,844,805,000 | 6,014,887,000 | 6,292,066,000 | 7,580,081,000 | 7,507,324,000 | 8,220,390,000 | 9,165,273,000 | 10,984,872,000 | 12,725,747,000 | 13,988,000,000 | 18,286,000,000 | 21,925,000,000 | 27,811,000,000 | 32,539,000,000 | 34,096,000,000 | 43,483,000,000 | 47,798,000,000 | 48,680,000,000 | 47,615,000,000 | 48,553,000,000 | 53,130,000,000 | 59,080,000,000 | 69,062,000,000 | 104,674,000,000 | 127,191,000,000 | |
| Pre-Tax Income Margin | 0.211 | 0.188 | 0.139 | 0.161 | 0.138 | 0.137 | 0.149 | 0.157 | 0.142 | 0.143 | 0.157 | 0.17 | 0.187 | 0.177 | 0.16 | 0.233 | 0.254 | 0.25 | 0.285 | 0.257 | 0.244 | 0.237 | 0.262 | 0.279 | 0.274 | 0.301 | 0.33 | 0.356 | 0.389 | 0.384 | 0.403 | 0.428 | 0.436 | 0.426 | 0.398 | 0.419 | 0.42 | 0.39 | 0.451 | 0.438 | |
| Income Tax Expense | 268,920,000 | 267,267,000 | 217,035,400 | 267,398,600 | 303,284,250 | 377,750,400 | 532,215,000 | 400,186,000 | 441,675,000 | 499,850,000 | 592,440,000 | 726,731,000 | 952,420,000 | 1,159,162,000 | 1,352,921,000 | 1,756,643,000 | 2,163,689,000 | 2,201,162,000 | 2,530,636,000 | 2,458,539,000 | 2,363,993,000 | 2,712,288,000 | 2,454,720,000 | 3,059,742,000 | 3,220,000,000 | 3,883,000,000 | 4,828,000,000 | 6,379,000,000 | 7,355,000,000 | 7,615,000,000 | 8,623,000,000 | 9,873,000,000 | 10,550,000,000 | 8,987,000,000 | 9,602,000,000 | 10,992,000,000 | 11,323,000,000 | 13,537,000,000 | 20,991,000,000 | 26,203,000,000 | |
| Net Income | 607,759,200 | 521,317,500 | 480,404,200 | 637,907,200 | 745,986,750 | 760,121,600 | 930,193,550 | 1,272,690,250 | 1,430,347,500 | 1,431,443,860 | 1,561,735,600 | 1,802,530,706 | 2,219,119,182 | 2,408,763,364 | 2,410,121,260 | 3,088,162,000 | 3,851,198,610 | 4,090,904,820 | 4,872,064,800 | 5,048,785,200 | 5,856,397,420 | 6,452,985,200 | 8,535,266,000 | 9,666,004,400 | 10,768,000,000 | 14,403,000,000 | 17,097,000,000 | 21,432,000,000 | 25,184,000,000 | 26,481,000,000 | 34,860,000,000 | 37,925,000,000 | 38,130,000,000 | 38,628,000,000 | 38,951,000,000 | 42,138,000,000 | 47,757,000,000 | 55,525,000,000 | 83,683,000,000 | 100,988,000,000 | |
| Net Income Margin | 0.146 | 0.124 | 0.096 | 0.113 | 0.098 | 0.091 | 0.095 | 0.119 | 0.109 | 0.106 | 0.114 | 0.121 | 0.131 | 0.134 | 0.115 | 0.148 | 0.162 | 0.163 | 0.183 | 0.173 | 0.174 | 0.167 | 0.204 | 0.212 | 0.211 | 0.237 | 0.258 | 0.275 | 0.301 | 0.298 | 0.323 | 0.339 | 0.341 | 0.345 | 0.319 | 0.332 | 0.339 | 0.314 | 0.36 | 0.348 | |
| Earnings Per Share (EPS) | 0.12 | 0.1 | 0.095 | 0.12 | 0.093 | 0.12 | 0.16 | 0.17 | 0.19 | 0.19 | 0.21 | 0.24 | 0.29 | 0.33 | 0.34 | 0.45 | 0.56 | 0.59 | 0.71 | 0.75 | 0.89 | 1 | 1.35 | 1.56 | 1.8 | 2.48 | 3.02 | 3.91 | 4.7 | 5.05 | 6.78 | 7.5 | 7.71 | 7.98 | 8.21 | 9.03 | 10.4 | 12.26 | 18.67 | 22.67 | |
| Diluted Earnings Per Share (EPS) | 0.12 | 0.1 | 0.095 | 0.12 | 0.093 | 0.12 | 0.16 | 0.17 | 0.19 | 0.19 | 0.21 | 0.24 | 0.29 | 0.33 | 0.34 | 0.44 | 0.56 | 0.59 | 0.71 | 0.74 | 0.89 | 1 | 1.34 | 1.55 | 1.78 | 2.46 | 3 | 3.89 | 4.68 | 5.04 | 6.76 | 7.48 | 7.7 | 7.97 | 8.19 | 9.01 | 10.37 | 12.22 | 18.62 | 22.63 | |
| Weighted Average Shares Outstanding | 5,022,222,222 | 5,071,428,571 | 5,083,870,968 | 5,155,555,556 | 8,064,285,714 | 6,266,666,667 | 5,825,925,926 | 7,514,814,815 | 7,517,857,143 | 7,473,015,873 | 7,514,666,667 | 7,471,604,938 | 7,537,209,302 | 7,350,000,000 | 7,020,000,000 | 6,924,715,749 | 6,886,465,928 | 6,928,561,496 | 6,831,736,567 | 6,762,587,601 | 6,567,338,906 | 6,423,722,097 | 6,309,847,142 | 6,178,705,112 | 5,992,209,238 | 5,805,320,435 | 5,654,330,000 | 5,483,380,000 | 5,358,724,000 | 5,243,762,376 | 5,141,592,920 | 5,059,890,000 | 4,946,436,000 | 4,839,206,000 | 4,748,598,000 | 4,667,800,000 | 4,594,227,994 | 4,530,600,000 | 4,482,800,000 | 4,453,900,000 | |
| Weighted Average Shares Outstanding (Diluted) | 5,022,222,222 | 5,071,428,571 | 5,083,870,968 | 5,155,555,556 | 8,064,285,714 | 6,266,666,667 | 5,825,925,926 | 7,514,814,815 | 7,517,857,143 | 7,473,015,873 | 7,514,666,667 | 7,471,604,938 | 7,537,209,302 | 7,350,000,000 | 7,020,000,000 | 6,940,413,396 | 6,936,096,136 | 6,981,768,284 | 6,880,051,233 | 6,789,948,514 | 6,589,439,944 | 6,459,069,606 | 6,356,971,568 | 6,226,418,345 | 6,042,648,709 | 5,854,878,049 | 5,701,320,000 | 5,516,680,000 | 5,387,250,000 | 5,259,384,310 | 5,156,804,734 | 5,069,458,000 | 4,956,186,000 | 4,848,834,000 | 4,757,316,000 | 4,680,000,000 | 4,605,303,761 | 4,544,600,000 | 4,494,800,000 | 4,463,000,000 |