F 
230.00
-0.86%
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 113.7m
FY2016FY2025
Net income
DKK 94.1m
FY2016FY2025
Free cash flow
DKK 44.1m
FY2016FY2025
Shareholders' equity
DKK 791.4m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 113.7m | DKK 157.5m | DKK 114.5m | DKK 198.4m | DKK 160.7m | DKK 84.5m | DKK 106.1m | DKK 86.5m | DKK 77.8m | DKK 82.0m |
| Gross profit | DKK 85.3m | DKK 125.8m | DKK 88.3m | DKK 171.7m | DKK 131.7m | DKK 54.4m | DKK 76.0m | DKK 58.7m | DKK 49.9m | DKK 52.0m |
| Research and development | — | — | — | — | DKK 1 | DKK 1 | DKK 1 | DKK 1 | DKK 0 | DKK 0 |
| Operating income | DKK 71.0m | DKK 114.7m | DKK 55.9m | DKK 158.5m | DKK 119.8m | DKK 43.3m | DKK 64.0m | DKK 47.5m | DKK 46.0m | DKK 42.8m |
| Net income | DKK 94.1m | DKK 62.1m | DKK 37.2m | DKK 113.5m | DKK 77.0m | DKK 25.9m | DKK 45.5m | DKK 33.4m | DKK 29.5m | DKK 27.4m |
| Diluted earnings per share | 35.98 | 23.81 | 14.29 | 43.98 | 29.86 | 10.06 | 17.69 | 12.61 | 11.08 | 10.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 1.72bn | DKK 1.63bn | DKK 1.54bn | DKK 1.40bn | DKK 1.27bn | DKK 1.15bn | DKK 1.07bn | DKK 973.8m | DKK 959.7m | DKK 1.02bn |
| Cash and short-term investments | DKK 34.8m | DKK 16.9m | DKK 41.9m | DKK 66.7m | DKK 39.2m | DKK 37.3m | DKK 39.7m | DKK 80.6m | DKK 88.7m | DKK 65.0m |
| Total liabilities | DKK 927.6m | DKK 924.2m | DKK 902.4m | DKK 804.0m | DKK 782.6m | DKK 742.8m | DKK 681.4m | DKK 628.2m | DKK 645.2m | DKK 732.8m |
| Debt | DKK 726.9m | DKK 766.6m | DKK 755.2m | DKK 658.7m | DKK 672.5m | DKK 665.6m | DKK 619.2m | DKK 582.3m | DKK 605.9m | DKK 695.3m |
| Shareholders' equity | DKK 791.4m | DKK 702.0m | DKK 640.0m | DKK 598.7m | DKK 485.0m | DKK 407.8m | DKK 384.0m | DKK 345.5m | DKK 314.5m | DKK 291.1m |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 44.4m | DKK 12.4m | DKK 23.3m | DKK 19.0m | DKK 26.6m | DKK 24.7m | DKK 26.6m | DKK 20.4m | DKK 28.3m | DKK 18.0m |
| Capital spending | −DKK 374,000 | −DKK 141,000 | −DKK 175,000 | −DKK 690,000 | −DKK 1.8m | −DKK 1.8m | −DKK 245,000 | −DKK 158,000 | −DKK 158,000 | −DKK 158,000 |
| Free cash flow | DKK 44.1m | DKK 12.3m | DKK 23.1m | DKK 18.3m | DKK 24.8m | DKK 22.8m | DKK 26.4m | DKK 20.3m | DKK 28.2m | DKK 17.8m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 28.9m | DKK 28.9m | DKK 26.7m | DKK 28.9m | DKK 29.3m | DKK 28.5m | DKK 27.3m | DKK 26.4m |
| Gross profit | DKK 23.3m | DKK 21.6m | DKK 19.8m | DKK 21.9m | DKK 30.9m | DKK 24.0m | DKK 20.5m | DKK 42.9m |
| Operating income | DKK 19.1m | DKK 18.2m | DKK 15.4m | DKK 18.4m | DKK 28.0m | DKK 20.8m | DKK 7.4m | DKK 40.1m |
| Net income | DKK 6.2m | DKK 12.0m | DKK 63.4m | DKK 7.6m | DKK 12.7m | DKK 10.5m | DKK 16.5m | DKK 21.5m |
| Diluted earnings per share | 2.44 | 4.73 | 24.21 | 2.90 | 4.85 | 4.02 | 6.35 | 8.24 |
| Cash from operations | DKK 8.0m | DKK 7.0m | DKK 12.0m | DKK 15.0m | DKK 7.0m | DKK 9.0m | DKK 6.0m | DKK 3.0m |
| Total assets | DKK 1.70bn | DKK 1.72bn | DKK 1.72bn | DKK 1.67bn | DKK 1.67bn | DKK 1.63bn | DKK 1.63bn | DKK 1.62bn |
| Cash and short-term investments | DKK 12.6m | DKK 31.9m | DKK 34.8m | DKK 38.3m | DKK 45.4m | DKK 17.3m | DKK 16.9m | DKK 23.3m |
| Debt | DKK 695.8m | DKK 720.7m | DKK 727.7m | DKK 18.3m | DKK 785.5m | DKK 760.3m | DKK 765.7m | DKK 772.2m |
| Shareholders' equity | DKK 800.3m | DKK 799.5m | DKK 791.4m | DKK 733.2m | DKK 725.6m | DKK 712.8m | DKK 702.0m | DKK 685.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -16.9% | 6.1% | 2.9% |
| Operating income | -23.5% | 10.4% | 4.2% |
| Net income | -6.0% | 29.5% | 11.1% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 77.8% | 80.7% | 79.3% | 75.0% |
| Operating margin | 68.5% | 68.5% | 67.9% | 64.0% |
| Net margin | 57.6% | 52.6% | 49.4% | 45.7% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 6.1 | 5.0 | 8.1 | 3.1 | 4.7 | 11.8 | 7.4 | 6.9 | 8.8 | 8.2 |
| Price to sales | 5.0 | 2.0 | 2.6 | 1.8 | 2.3 | 3.6 | 3.2 | 2.6 | 3.3 | 2.7 |
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.