376.80
-0.11%
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 23.08bn
FY2016FY2025
Net income
DKK 1.54bn
FY2016FY2025
Free cash flow
DKK 3.30bn
FY2016FY2025
Shareholders' equity
DKK 9.84bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 23.08bn | DKK 22.42bn | DKK 22.44bn | DKK 19.70bn | DKK 18.39bn | DKK 14.47bn | DKK 14.95bn | DKK 13.94bn | DKK 13.19bn | DKK 12.00bn |
| Gross profit | DKK 16.11bn | DKK 17.09bn | DKK 16.54bn | DKK 14.67bn | DKK 13.75bn | DKK 10.19bn | DKK 11.32bn | DKK 10.78bn | DKK 10.03bn | DKK 9.03bn |
| Research and development | DKK 1.34bn | DKK 1.35bn | DKK 1.41bn | DKK 1.31bn | DKK 1.35bn | DKK 1.26bn | DKK 1.12bn | DKK 1.01bn | DKK 919.0m | DKK 839.0m |
| Operating income | DKK 4.06bn | DKK 4.71bn | DKK 4.15bn | DKK 3.21bn | DKK 3.44bn | DKK 1.53bn | DKK 2.15bn | DKK 2.53bn | DKK 2.34bn | DKK 1.94bn |
| Net income | DKK 1.54bn | DKK 2.39bn | DKK 1.79bn | DKK 2.08bn | DKK 2.51bn | DKK 1.12bn | DKK 1.46bn | DKK 1.82bn | DKK 1.75bn | DKK 1.46bn |
| Diluted earnings per share | 7.33 | 11.21 | 8.04 | 9.29 | 10.81 | 4.68 | 6.02 | 7.38 | 6.87 | 5.57 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 39.07bn | DKK 32.45bn | DKK 30.55bn | DKK 29.86bn | DKK 24.86bn | DKK 21.93bn | DKK 21.80bn | DKK 17.93bn | DKK 16.22bn | DKK 15.55bn |
| Cash and short-term investments | DKK 1.33bn | DKK 1.11bn | DKK 1.14bn | DKK 1.13bn | DKK 1.17bn | DKK 952.0m | DKK 792.0m | DKK 630.0m | DKK 697.0m | DKK 710.0m |
| Total liabilities | DKK 29.16bn | DKK 22.81bn | DKK 21.21bn | DKK 21.30bn | DKK 16.88bn | DKK 13.65bn | DKK 14.15bn | DKK 10.88bn | DKK 8.79bn | DKK 8.58bn |
| Debt | DKK 20.99bn | DKK 15.68bn | DKK 14.45bn | DKK 15.08bn | DKK 11.34bn | DKK 9.00bn | DKK 9.99bn | DKK 7.13bn | DKK 5.57bn | DKK 5.51bn |
| Shareholders' equity | DKK 9.84bn | DKK 9.56bn | DKK 9.26bn | DKK 8.56bn | DKK 7.98bn | DKK 8.25bn | DKK 7.64bn | DKK 7.05bn | DKK 7.43bn | DKK 6.96bn |
| Shares outstanding | 211m | 213m | 223m | 224m | 232m | 240m | 243m | 247m | 255m | 262m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 3.95bn | DKK 4.08bn | DKK 4.33bn | DKK 2.62bn | DKK 3.27bn | DKK 2.62bn | DKK 2.15bn | DKK 1.68bn | DKK 1.87bn | DKK 1.68bn |
| Capital spending | −DKK 652.0m | −DKK 779.0m | −DKK 654.0m | −DKK 924.0m | −DKK 722.0m | −DKK 681.0m | −DKK 766.0m | −DKK 618.0m | −DKK 438.0m | −DKK 471.0m |
| Free cash flow | DKK 3.30bn | DKK 3.30bn | DKK 3.68bn | DKK 1.70bn | DKK 2.55bn | DKK 1.94bn | DKK 1.38bn | DKK 1.06bn | DKK 1.43bn | DKK 1.21bn |
Latest quarters
By quarter end
| Jun 2026 | Dec 2025 | Jun 2025 | Dec 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sept 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 12.98bn | DKK 11.80bn | DKK 11.25bn | DKK 11.33bn | DKK 11.09bn | DKK 5.54bn | DKK 11.35bn | DKK 5.64bn |
| Gross profit | DKK 10.03bn | DKK 7.56bn | DKK 8.55bn | DKK 8.58bn | DKK 8.51bn | DKK 4.25bn | DKK 8.43bn | DKK 4.19bn |
| Operating income | DKK 2.22bn | DKK 2.21bn | DKK 1.85bn | DKK 2.24bn | DKK 2.19bn | DKK 1.10bn | DKK 2.06bn | DKK 1.06bn |
| Net income | DKK 1.19bn | DKK 428.0m | DKK 1.12bn | DKK 1.18bn | DKK 1.20bn | DKK 599.5m | DKK 1.21bn | DKK 647.5m |
| Diluted earnings per share | 5.68 | 2.03 | 5.30 | 5.53 | 5.63 | 2.81 | 5.44 | 2.90 |
| Cash from operations | DKK 1.60bn | DKK 2.36bn | DKK 1.59bn | DKK 2.48bn | DKK 1.20bn | DKK 599.0m | DKK 2.25bn | DKK 1.21bn |
| Capital spending | −DKK 259.0m | −DKK 333.0m | −DKK 319.0m | −DKK 288.0m | −DKK 288.0m | −DKK 144.0m | −DKK 566.0m | −DKK 169.0m |
| Free cash flow | DKK 1.34bn | DKK 2.03bn | DKK 1.27bn | DKK 2.19bn | DKK 911.0m | DKK 455.0m | DKK 1.68bn | DKK 1.04bn |
| Total assets | DKK 40.02bn | DKK 39.07bn | DKK 32.64bn | DKK 32.45bn | DKK 32.39bn | DKK 32.39bn | DKK 30.55bn | DKK 30.55bn |
| Cash and short-term investments | DKK 1.50bn | DKK 1.33bn | DKK 1.14bn | DKK 1.11bn | DKK 1.05bn | DKK 1.05bn | DKK 1.14bn | DKK 1.14bn |
| Debt | DKK 7.16bn | DKK 18.42bn | DKK 14.15bn | DKK 13.58bn | DKK 13.74bn | DKK 2.63bn | DKK 12.41bn | DKK 2.24bn |
| Shareholders' equity | DKK 11.24bn | DKK 9.84bn | DKK 9.40bn | DKK 9.56bn | DKK 9.44bn | DKK 9.44bn | DKK 9.26bn | DKK 9.26bn |
Financial ratios
Data as of 20 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 69.8% | 76.2% | 73.7% | 74.4% | 74.8% | 70.4% |
| Operating margin | 17.6% | 21.0% | 18.5% | 16.3% | 18.7% | 10.6% |
| Net margin | 6.7% | 10.6% | 8.0% | 10.6% | 13.7% | 7.7% |
| Return on equity | 15.7% | 25.0% | 19.4% | 24.3% | 31.5% | 13.6% |
| Return on assets | 4.0% | 7.4% | 5.9% | 7.0% | 10.1% | 5.1% |
| Free cash flow yield | 7.3% | 7.6% | 7.5% | 5.3% | 5.7% | 4.6% |
| Revenue growth | 2.9% | -0.1% | 13.9% | 7.2% | 27.1% | -3.2% |
| Earnings growth | -35.3% | 33.0% | -13.8% | -17.2% | 124.2% | -23.3% |
| Current ratio | 1.33x | 1.63x | 1.37x | 0.87x | 0.72x | 0.91x |
| Debt to equity | 1.87x | 1.42x | 1.34x | 1.55x | 1.22x | 0.92x |
| Equity ratio | 25.2% | 29.5% | 30.3% | 28.7% | 32.1% | 37.6% |
| Interest coverage | 7.35x | 7.23x | 7.42x | 16.45x | 31.61x | 13.08x |
| R&D as a share of sales | 5.8% | 6.0% | 6.3% | 6.7% | 7.3% | 8.7% |
| Buybacks as a share of market value | 1.1% | 4.5% | 0.4% | 3.6% | 3.1% | 1.2% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 5.4% | 9.8% | 8.0% |
| Operating income | 8.2% | 21.6% | 8.0% |
| Net income | -9.5% | 6.6% | 0.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 73.0% | 73.5% | 73.3% | 74.2% |
| Operating margin | 19.3% | 18.4% | 17.5% | 17.2% |
| Net margin | 8.6% | 8.9% | 9.5% | 10.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 29.3 | 23.6 | 36.8 | 20.7 | 31.0 | 51.5 | 34.8 | 25.1 | 25.2 | 22.0 |
| Price to sales | 2.0 | 2.5 | 2.9 | 2.2 | 4.2 | 4.0 | 3.4 | 3.3 | 3.4 | 2.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 26 Apr 2000.
| FY2000 | FY1999 | FY1998 | FY1997 | FY1996 | FY1995 | |
|---|---|---|---|---|---|---|
| Paid in the year | 0.12 | 0.094 | 0.072 | 0.06 | 0.04 | 0.03 |
- 5-for-1 split · 25 May 2016
- 5-for-1 split · 8 May 2000
- 4-for-1 split · 3 Jun 1997
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.