D 
286.00
+0.35%
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 19.7m
FY2017FY2026
Net income
DKK 7.6m
FY2017FY2026
Free cash flow
−DKK 3.2m
FY2017FY2026
Shareholders' equity
DKK 39.0m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 19.7m | DKK 24.7m | DKK 26.8m | DKK 21.9m | DKK 21.2m | DKK 26.1m | DKK 23.3m | DKK 33.4m | DKK 43.8m | DKK 40.3m |
| Operating income | −DKK 989,000 | DKK 596,000 | DKK 1.5m | DKK 2.2m | DKK 253,000 | DKK 1.2m | DKK 169,000 | DKK 673,000 | DKK 4.1m | DKK 5.1m |
| Net income | DKK 7.6m | DKK 2.0m | DKK 13.0m | DKK 8.4m | −DKK 1.1m | DKK 22.0m | DKK 67,000 | DKK 6.1m | DKK 5.4m | DKK 7.8m |
| Diluted earnings per share | 25.27 | 6.73 | 43.21 | 28.30 | -3.69 | 74.09 | 0.22 | 20.49 | 18.16 | 26.28 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 50.0m | DKK 83.0m | DKK 92.3m | DKK 77.3m | DKK 70.5m | DKK 92.3m | DKK 72.9m | DKK 78.2m | DKK 77.5m | DKK 80.0m |
| Cash and short-term investments | DKK 30.6m | DKK 67.6m | DKK 76.8m | DKK 60.3m | DKK 55.5m | DKK 77.4m | DKK 55.7m | DKK 57.2m | DKK 55.6m | DKK 60.1m |
| Total liabilities | DKK 11.0m | DKK 11.1m | DKK 12.6m | DKK 5.9m | DKK 4.8m | DKK 4.9m | DKK 4.6m | DKK 5.8m | DKK 7.0m | DKK 11.2m |
| Debt | DKK 1.3m | DKK 2.2m | DKK 2.7m | DKK 205,000 | DKK 40,000 | DKK 565,000 | — | DKK 11,000 | DKK 22,000 | — |
| Shareholders' equity | DKK 39.0m | DKK 71.9m | DKK 79.7m | DKK 71.4m | DKK 65.8m | DKK 87.4m | DKK 68.3m | DKK 72.4m | DKK 70.5m | DKK 68.8m |
| Shares outstanding | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −DKK 3.1m | −DKK 1.1m | DKK 5.2m | DKK 216,000 | DKK 2.6m | −DKK 1.0m | DKK 2.6m | −DKK 852,000 | −DKK 1.3m | DKK 5.9m |
| Capital spending | −DKK 28,000 | −DKK 1.1m | — | — | — | — | — | — | — | — |
| Free cash flow | −DKK 3.2m | −DKK 2.2m | DKK 5.2m | DKK 216,000 | DKK 2.6m | −DKK 1.0m | DKK 2.6m | −DKK 852,000 | −DKK 1.3m | DKK 5.9m |
| Dividends paid | −DKK 40.5m | −DKK 9.6m | −DKK 6.3m | −DKK 3.0m | −DKK 21.0m | −DKK 3.0m | −DKK 4.2m | −DKK 4.0m | −DKK 3.8m | −DKK 3.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 4.4m | DKK 3.5m | DKK 5.0m | DKK 6.8m | DKK 5.7m | DKK 5.0m | DKK 6.3m | DKK 7.9m |
| Operating income | −DKK 121,000 | −DKK 293,000 | −DKK 441,000 | −DKK 32,000 | DKK 281,000 | DKK 30,000 | DKK 166,000 | DKK 472,000 |
| Net income | DKK 5.8m | −DKK 1.2m | DKK 945,000 | DKK 2.0m | DKK 2.2m | DKK 661,000 | DKK 1.0m | −DKK 2.6m |
| Diluted earnings per share | 19.29 | -3.95 | 3.15 | 6.54 | 7.19 | 2.20 | 3.40 | -8.68 |
| Cash from operations | DKK 1.0m | −DKK 1.0m | −DKK 3.0m | — | — | −DKK 1.0m | — | DKK 2.0m |
| Total assets | DKK 50.0m | DKK 39.8m | DKK 40.2m | DKK 83.3m | DKK 83.0m | DKK 83.9m | DKK 85.2m | DKK 89.1m |
| Cash and short-term investments | DKK 30.6m | DKK 23.5m | DKK 25.4m | DKK 67.6m | DKK 67.6m | DKK 69.2m | DKK 73.1m | DKK 74.5m |
| Debt | DKK 1.3m | DKK 3.3m | DKK 1.9m | DKK 1.9m | DKK 4.2m | DKK 8.0m | DKK 10.6m | DKK 2.1m |
| Shareholders' equity | DKK 39.0m | DKK 33.2m | DKK 34.4m | DKK 73.7m | DKK 71.9m | DKK 69.6m | DKK 68.2m | DKK 76.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.5% | -5.4% | -10.0% |
| Net income | -3.4% | -19.2% | 53.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -0.9% | 3.5% | 3.4% | 4.8% |
| Net margin | 21.6% | 33.3% | 37.0% | 21.1% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 11.6 | 42.2 | 9.9 | 11.4 | -100.2 | 7.0 | — | 10.7 | 9.4 | 11.9 |
| Price to sales | 4.5 | 3.5 | 4.8 | 4.4 | 5.2 | 5.9 | 3.1 | 1.9 | 1.1 | 2.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 29 Oct 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 135.00 | 32.00 | 42.00 | 10.00 | 70.00 | 10.00 | 14.00 | 13.50 |
- 3-for-2 split · 15 Jan 1992
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.