A 
0.82
+0.61%
Close of 9 Nov 2026, in DKK
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in DKK, from our data supplier.
Revenue
DKK 72.2m
FY2017FY2026
Net income
DKK 800,000
FY2017FY2026
Free cash flow
DKK 6.4m
FY2017FY2026
Shareholders' equity
DKK 266.9m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 72.2m | DKK 70.4m | DKK 238.7m | DKK 178.5m | DKK 134.5m | DKK 161.6m | DKK 340.2m | DKK 753.2m | DKK 785.9m | DKK 401.5m |
| Gross profit | DKK 29.8m | DKK 500,000 | DKK 48.6m | −DKK 13.6m | −DKK 2.4m | −DKK 72.4m | −DKK 34.1m | −DKK 56.6m | −DKK 243.4m | DKK 83.1m |
| Research and development | — | — | — | DKK 0 | DKK 0 | DKK 1 | DKK 1 | DKK 0 | DKK 1 | DKK 0 |
| Operating income | DKK 13.9m | −DKK 52.0m | DKK 29.0m | −DKK 76.4m | −DKK 136.8m | −DKK 384.5m | −DKK 591.6m | −DKK 872.5m | −DKK 1.17bn | DKK 51.8m |
| Net income | DKK 800,000 | −DKK 63.3m | −DKK 50.1m | −DKK 63.9m | DKK 4.3m | −DKK 138.9m | −DKK 191.9m | −DKK 156.3m | −DKK 379.0m | DKK 7.1m |
| Diluted earnings per share | 0.01 | -0.54 | -0.43 | -0.54 | 0.04 | -1.18 | -1.86 | -1.59 | -3.99 | 0.07 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 766.1m | DKK 771.1m | DKK 868.1m | DKK 1.12bn | DKK 1.44bn | DKK 1.50bn | DKK 1.72bn | DKK 2.04bn | DKK 2.27bn | DKK 2.85bn |
| Cash and short-term investments | DKK 27.9m | DKK 22.8m | DKK 46.0m | DKK 62.9m | DKK 10.9m | DKK 27.5m | DKK 15.0m | DKK 16.1m | DKK 8.9m | DKK 14.6m |
| Total liabilities | DKK 499.2m | DKK 503.8m | DKK 535.8m | DKK 724.6m | DKK 983.6m | DKK 1.05bn | DKK 1.16bn | DKK 1.28bn | DKK 1.35bn | DKK 1.56bn |
| Debt | DKK 469.5m | DKK 476.0m | DKK 501.3m | DKK 640.8m | DKK 881.8m | DKK 880.2m | DKK 950.3m | DKK 1.07bn | DKK 1.22bn | DKK 1.43bn |
| Shareholders' equity | DKK 266.9m | DKK 267.3m | DKK 332.3m | DKK 394.3m | DKK 458.1m | DKK 454.5m | DKK 558.0m | DKK 755.1m | DKK 922.8m | DKK 1.29bn |
| Shares outstanding | 118m | 118m | 118m | 118m | 118m | 118m | 103m | 98m | 95m | 98m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 6.4m | DKK 2.6m | DKK 99.7m | DKK 67.2m | −DKK 11.8m | DKK 6.9m | DKK 123.8m | DKK 142.6m | DKK 213.7m | −DKK 32.5m |
| Capital spending | — | −DKK 300,000 | −DKK 3.7m | −DKK 200,000 | −DKK 7.0m | −DKK 200,000 | −DKK 100,000 | −DKK 700,000 | −DKK 2.9m | −DKK 800,000 |
| Free cash flow | DKK 6.4m | DKK 2.3m | DKK 96.0m | DKK 67.0m | −DKK 18.8m | DKK 6.7m | DKK 123.7m | DKK 141.9m | DKK 210.8m | −DKK 33.3m |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 25.0m | DKK 18.0m | DKK 18.3m | DKK 18.5m | DKK 17.3m | DKK 18.1m | DKK 18.0m | DKK 16.1m |
| Gross profit | DKK 6.5m | DKK 8.2m | DKK 7.8m | DKK 6.8m | DKK 8.7m | DKK 7.9m | DKK 4.1m | DKK 7.1m |
| Operating income | DKK 2.6m | DKK 4.5m | DKK 4.0m | DKK 3.2m | DKK 5.5m | DKK 4.4m | −DKK 1.2m | DKK 3.1m |
| Net income | DKK 700,000 | DKK 2.2m | −DKK 11.1m | DKK 6.1m | DKK 3.4m | DKK 2.4m | −DKK 7.2m | DKK 2.8m |
| Diluted earnings per share | 0.01 | 0.02 | -0.09 | 0.05 | 0.03 | 0.02 | -0.06 | 0.02 |
| Cash from operations | DKK 1.0m | DKK 4.0m | DKK 1.0m | DKK 1.0m | DKK 2.0m | DKK 2.0m | −DKK 3.0m | DKK 1.0m |
| Total assets | DKK 781.6m | DKK 763.6m | DKK 766.1m | DKK 781.4m | DKK 768.7m | DKK 771.3m | DKK 771.1m | DKK 781.1m |
| Cash and short-term investments | DKK 26.7m | DKK 27.7m | DKK 27.9m | DKK 34.1m | DKK 13.1m | DKK 20.2m | DKK 22.8m | DKK 28.7m |
| Debt | DKK 479.9m | DKK 462.1m | DKK 465.4m | DKK 470.2m | DKK 461.9m | DKK 466.6m | DKK 468.6m | DKK 471.1m |
| Shareholders' equity | DKK 270.0m | DKK 269.2m | DKK 266.9m | DKK 279.4m | DKK 273.1m | DKK 269.6m | DKK 267.3m | DKK 274.6m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -26.0% | -14.9% | -14.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 21.2% | 11.7% | -1.1% | -8.7% |
| Operating margin | -26.7% | -15.3% | -70.9% | -96.4% |
| Net margin | -43.8% | -31.5% | -36.3% | -36.2% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 120.7 | -2.2 | -3.4 | -3.5 | 50.5 | -1.7 | -1.0 | -2.5 | -1.3 | 98.3 |
| Price to sales | 1.3 | 2.0 | 0.7 | 1.3 | 1.6 | 1.5 | 0.6 | 0.5 | 0.6 | 1.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 18 Jun 2002.
| FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.482 | 0.482 | 0.482 | 0.02 | 0.016 | 0.012 | 0.012 | 0.012 |
- 5-for-1 split · 13 Oct 1999
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.