v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
kr in Millions, $ in Millions
USD ($)
DKK (kr)
Share capital
USD ($)
Share premium
USD ($)
Translation reserves
USD ($)
Retained earnings
USD ($)
Balance at beginning of period at Dec. 31, 2023 $ 4,687   $ 10 $ 1,942 $ (2) $ 2,737
Net profit 395 kr 2,733       395
Other comprehensive income (126)       (126)  
Total comprehensive income 269 2,907     (126) 395
Transactions with owners:            
Exercise of warrants 11     11    
Purchase of treasury shares (560)         (560)
Share-based compensation expenses 51         51
Withholding taxes on behalf of employees on net settled RSUs (13)         (13)
Balance at end of period at Jun. 30, 2024 4,445   10 1,953 (128) 2,610
Balance at beginning of period at Dec. 31, 2024 5,137 kr 36,697 10 1,961 (226) 3,392
Net profit 531         531
Other comprehensive income 16       16  
Total comprehensive income 547       16 531
Transactions with owners:            
Exercise of warrants 7     7    
Purchase of treasury shares (430)         (430)
Share-based compensation expenses 55         55
Share capital reduction 0     (64)   64
Withholding taxes on behalf of employees on net settled RSUs (14)         (14)
Balance at end of period at Jun. 30, 2025 $ 5,302   $ 10 $ 1,904 $ (210) $ 3,598