HEMPEL FONDEN

LEI 529900URLSMORJC06H95 · QID Q68453863

FactValuePeriodSource
cash_and_equivalents{"amount": 180000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2025-12-31esef
cash_and_equivalents{"amount": 229000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2024-12-31esef
cash_and_equivalents{"amount": 223000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2023-12-31esef
cash_and_equivalents{"amount": 186000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2022-12-31esef
cash_and_equivalents{"amount": 180000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2021-12-31esef
cashflow_financing{"amount": 99000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2022-12-31esef
cashflow_financing{"amount": -316000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2025-12-31esef
cashflow_financing{"amount": 53000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2024-12-31esef
cashflow_financing{"amount": 14000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2023-12-31esef
cashflow_investing{"amount": -39000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2025-12-31esef
cashflow_investing{"amount": -284000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2024-12-31esef
cashflow_investing{"amount": -104000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2023-12-31esef
cashflow_investing{"amount": -152000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2022-12-31esef
cashflow_operating{"amount": 324000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2025-12-31esef
cashflow_operating{"amount": 240000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2024-12-31esef
cashflow_operating{"amount": 139000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2023-12-31esef
cashflow_operating{"amount": 67000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2022-12-31esef
current_assets{"amount": 1015000000.0, "concept": "ifrs-full:CurrentAssets"}2025-12-31esef
current_assets{"amount": 1122000000.0, "concept": "ifrs-full:CurrentAssets"}2024-12-31esef
current_assets{"amount": 1153000000.0, "concept": "ifrs-full:CurrentAssets"}2023-12-31esef
current_assets{"amount": 1115000000.0, "concept": "ifrs-full:CurrentAssets"}2022-12-31esef
current_liabilities{"amount": 716000000.0, "concept": "ifrs-full:CurrentLiabilities"}2025-12-31esef
current_liabilities{"amount": 775000000.0, "concept": "ifrs-full:CurrentLiabilities"}2024-12-31esef
current_liabilities{"amount": 830000000.0, "concept": "ifrs-full:CurrentLiabilities"}2023-12-31esef
current_liabilities{"amount": 935000000.0, "concept": "ifrs-full:CurrentLiabilities"}2022-12-31esef
entity_legal_form{"value": "PIOI", "elf_code": "PIOI"}gleif
headquarters_address{"city": "København K", "region": "DK-84", "street": "Amaliegade 8", "country": "DK", "forgleif
ifrs:AdjustmentsForDecreaseIncreaseInInventories{"amount": 31000000.0}2025-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInInventories{"amount": -26000000.0}2024-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInInventories{"amount": 1000000.0}2023-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInInventories{"amount": -10000000.0}2022-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables{"amount": -38000000.0}2025-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables{"amount": 16000000.0}2024-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables{"amount": -62000000.0}2023-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables{"amount": -97000000.0}2022-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables{"amount": 24000000.0}2025-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables{"amount": -36000000.0}2024-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables{"amount": -26000000.0}2023-12-31esef
ifrs:AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables{"amount": 32000000.0}2022-12-31esef
ifrs:AdministrativeExpense{"amount": 169000000.0}2025-12-31esef
ifrs:AdministrativeExpense{"amount": 170000000.0}2024-12-31esef
ifrs:AdministrativeExpense{"amount": 168000000.0}2023-12-31esef
ifrs:AdministrativeExpense{"amount": 122000000.0}2022-12-31esef
ifrs:Assets{"amount": 3023000000.0}2025-12-31esef
ifrs:Assets{"amount": 3236000000.0}2024-12-31esef
ifrs:Assets{"amount": 3046000000.0}2023-12-31esef
ifrs:Assets{"amount": 3003000000.0}2022-12-31esef
ifrs:Cash{"amount": 180000000.0}2025-12-31esef
ifrs:Cash{"amount": 229000000.0}2024-12-31esef
ifrs:Cash{"amount": 223000000.0}2023-12-31esef
ifrs:Cash{"amount": 186000000.0}2022-12-31esef
ifrs:CashAndCashEquivalents{"amount": 180000000.0}2025-12-31esef
ifrs:CashAndCashEquivalents{"amount": 229000000.0}2024-12-31esef
ifrs:CashAndCashEquivalents{"amount": 223000000.0}2023-12-31esef
ifrs:CashAndCashEquivalents{"amount": 186000000.0}2022-12-31esef
ifrs:CashAndCashEquivalents{"amount": 180000000.0}2021-12-31esef
ifrs:CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 8000000.0}2025-12-31esef
ifrs:CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 4000000.0}2024-12-31esef
ifrs:CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 6000000.0}2023-12-31esef
ifrs:CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 0.0}2022-12-31esef
ifrs:CashFlowsFromUsedInDecreaseIncreaseInShorttermDepositsAndInvestments{"amount": 0.0}2023-12-31esef
ifrs:CashFlowsFromUsedInDecreaseIncreaseInShorttermDepositsAndInvestments{"amount": -1000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -316000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 53000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 14000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 99000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -39000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -284000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -104000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -152000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 324000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 240000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 139000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 67000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperations{"amount": 397000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInOperations{"amount": 361000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperations{"amount": 267000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperations{"amount": 144000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 380000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 407000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 354000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital{"amount": 219000000.0}2022-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 0.0}2023-12-31esef
ifrs:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 28000000.0}2022-12-31esef
ifrs:ComprehensiveIncome{"amount": 116000000.0}2025-12-31esef
ifrs:ComprehensiveIncome{"amount": 163000000.0}2024-12-31esef
ifrs:ComprehensiveIncome{"amount": 74000000.0}2023-12-31esef
ifrs:ComprehensiveIncome{"amount": -9000000.0}2022-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 28000000.0}2025-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 32000000.0}2024-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 7000000.0}2023-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": -8000000.0}2022-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 88000000.0}2025-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 131000000.0}2024-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 67000000.0}2023-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -1000000.0}2022-12-31esef
ifrs:CostOfSales{"amount": 1210000000.0}2025-12-31esef
ifrs:CostOfSales{"amount": 1237000000.0}2024-12-31esef
ifrs:CostOfSales{"amount": 1436000000.0}2023-12-31esef
ifrs:CostOfSales{"amount": 1375000000.0}2022-12-31esef
ifrs:CurrentAssets{"amount": 1015000000.0}2025-12-31esef
ifrs:CurrentAssets{"amount": 1122000000.0}2024-12-31esef
ifrs:CurrentAssets{"amount": 1153000000.0}2023-12-31esef
ifrs:CurrentAssets{"amount": 1115000000.0}2022-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 6000000.0}2025-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 7000000.0}2024-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 8000000.0}2023-12-31esef
ifrs:CurrentDeferredIncomeIncludingCurrentContractLiabilities{"amount": 8000000.0}2022-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 24000000.0}2025-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 29000000.0}2024-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 30000000.0}2023-12-31esef
ifrs:CurrentLeaseLiabilities{"amount": 31000000.0}2022-12-31esef
ifrs:CurrentLiabilities{"amount": 716000000.0}2025-12-31esef
ifrs:CurrentLiabilities{"amount": 775000000.0}2024-12-31esef
ifrs:CurrentLiabilities{"amount": 830000000.0}2023-12-31esef
ifrs:CurrentLiabilities{"amount": 935000000.0}2022-12-31esef
ifrs:CurrentPrepayments{"amount": 23000000.0}2025-12-31esef
ifrs:CurrentPrepayments{"amount": 20000000.0}2024-12-31esef
ifrs:CurrentPrepayments{"amount": 18000000.0}2023-12-31esef
ifrs:CurrentPrepayments{"amount": 17000000.0}2022-12-31esef
ifrs:CurrentTaxAssetsCurrent{"amount": 31000000.0}2025-12-31esef
ifrs:CurrentTaxAssetsCurrent{"amount": 23000000.0}2024-12-31esef
ifrs:CurrentTaxAssetsCurrent{"amount": 0.0}2023-12-31esef
ifrs:CurrentTaxAssetsCurrent{"amount": 0.0}2022-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 34000000.0}2025-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 44000000.0}2024-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 23000000.0}2023-12-31esef
ifrs:CurrentTaxLiabilitiesCurrent{"amount": 23000000.0}2022-12-31esef
ifrs:CurrentTradeReceivables{"amount": 442000000.0}2025-12-31esef
ifrs:CurrentTradeReceivables{"amount": 451000000.0}2024-12-31esef
ifrs:CurrentTradeReceivables{"amount": 505000000.0}2023-12-31esef
ifrs:CurrentTradeReceivables{"amount": 476000000.0}2022-12-31esef
ifrs:DeferredTaxAssets{"amount": 127000000.0}2025-12-31esef
ifrs:DeferredTaxAssets{"amount": 123000000.0}2024-12-31esef
ifrs:DeferredTaxAssets{"amount": 113000000.0}2023-12-31esef
ifrs:DeferredTaxAssets{"amount": 94000000.0}2022-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 62000000.0}2025-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 70000000.0}2024-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 77000000.0}2023-12-31esef
ifrs:DeferredTaxLiabilities{"amount": 96000000.0}2022-12-31esef
ifrs:DividendsPaid{"amount": 20000000.0}2025-12-31esef
ifrs:DividendsPaid{"amount": 13000000.0}2024-12-31esef
ifrs:DividendsPaid{"amount": 5000000.0}2023-12-31esef
ifrs:DividendsPaid{"amount": 5000000.0}2022-12-31esef
ifrs:DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities{"amount": 20000000.0}2025-12-31esef
ifrs:DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities{"amount": 18000000.0}2024-12-31esef
ifrs:DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities{"amount": 7000000.0}2023-12-31esef
ifrs:DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities{"amount": 5000000.0}2022-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -18000000.0}2025-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -3000000.0}2024-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -12000000.0}2023-12-31esef
ifrs:EffectOfExchangeRateChangesOnCashAndCashEquivalents{"amount": -7000000.0}2022-12-31esef
ifrs:Equity{"amount": 1734000000.0}2025-12-31esef
ifrs:Equity{"amount": 1665000000.0}2024-12-31esef
ifrs:Equity{"amount": 944000000.0}2023-12-31esef
ifrs:Equity{"amount": 882000000.0}2022-12-31esef
ifrs:Equity{"amount": 919000000.0}2021-12-31esef
ifrs:EquityAndLiabilities{"amount": 3023000000.0}2025-12-31esef
ifrs:EquityAndLiabilities{"amount": 3236000000.0}2024-12-31esef
ifrs:EquityAndLiabilities{"amount": 3046000000.0}2023-12-31esef
ifrs:EquityAndLiabilities{"amount": 3003000000.0}2022-12-31esef
ifrs:EquityAttributableToOwnersOfParent{"amount": 1423000000.0}2025-12-31esef
ifrs:EquityAttributableToOwnersOfParent{"amount": 1362000000.0}2024-12-31esef
ifrs:EquityAttributableToOwnersOfParent{"amount": 887000000.0}2023-12-31esef
ifrs:EquityAttributableToOwnersOfParent{"amount": 854000000.0}2022-12-31esef
ifrs:FinanceCosts{"amount": 113000000.0}2025-12-31esef
ifrs:FinanceCosts{"amount": 106000000.0}2024-12-31esef
ifrs:FinanceCosts{"amount": 132000000.0}2023-12-31esef
ifrs:FinanceCosts{"amount": 110000000.0}2022-12-31esef
ifrs:FinanceIncome{"amount": 63000000.0}2025-12-31esef
ifrs:FinanceIncome{"amount": 74000000.0}2024-12-31esef
ifrs:FinanceIncome{"amount": 56000000.0}2023-12-31esef
ifrs:FinanceIncome{"amount": 26000000.0}2022-12-31esef
ifrs:GrossProfit{"amount": 959000000.0}2025-12-31esef
ifrs:GrossProfit{"amount": 948000000.0}2024-12-31esef
ifrs:GrossProfit{"amount": 917000000.0}2023-12-31esef
ifrs:GrossProfit{"amount": 784000000.0}2022-12-31esef
ifrs:IncomeTaxesPaidClassifiedAsOperatingActivities{"amount": 76000000.0}2025-12-31esef
ifrs:IncomeTaxesPaidClassifiedAsOperatingActivities{"amount": 75000000.0}2024-12-31esef
ifrs:IncomeTaxesPaidClassifiedAsOperatingActivities{"amount": 62000000.0}2023-12-31esef
ifrs:IncomeTaxesPaidClassifiedAsOperatingActivities{"amount": 27000000.0}2022-12-31esef
ifrs:IncomeTaxExpenseContinuingOperations{"amount": 47000000.0}2025-12-31esef
ifrs:IncomeTaxExpenseContinuingOperations{"amount": 50000000.0}2024-12-31esef
ifrs:IncomeTaxExpenseContinuingOperations{"amount": 21000000.0}2023-12-31esef
ifrs:IncomeTaxExpenseContinuingOperations{"amount": 19000000.0}2022-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss{"amount": -6000000.0}2025-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss{"amount": 6000000.0}2024-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss{"amount": 1000000.0}2023-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss{"amount": -2000000.0}2022-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss{"amount": 0.0}2025-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss{"amount": 0.0}2024-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss{"amount": 0.0}2023-12-31esef
ifrs:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss{"amount": 1000000.0}2022-12-31esef
ifrs:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges{"amount": -31000000.0}2025-12-31esef
ifrs:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges{"amount": 9000000.0}2024-12-31esef
ifrs:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges{"amount": 49000000.0}2023-12-31esef
ifrs:IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges{"amount": 13000000.0}2022-12-31esef
ifrs:IncreaseDecreaseInWorkingCapital{"amount": -17000000.0}2025-12-31esef
ifrs:IncreaseDecreaseInWorkingCapital{"amount": 46000000.0}2024-12-31esef
ifrs:IncreaseDecreaseInWorkingCapital{"amount": 87000000.0}2023-12-31esef

Cite as: FACTANKER, https://factanker.com/entity/8bff8e15-b983-4259-83e2-a021255788a3

From the Record