F 
67.20
0.00%
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 379.2m
FY2016FY2025
Net income
−DKK 20.6m
FY2016FY2025
Free cash flow
−DKK 133.5m
FY2016FY2025
Shareholders' equity
DKK 898.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 379.2m | DKK 456.8m | DKK 461.6m | DKK 421.3m | DKK 370.3m | DKK 312.6m | DKK 328.1m | DKK 248.9m | DKK 190.7m | DKK 130.3m |
| Operating income | −DKK 107.4m | DKK 39.0m | DKK 22.4m | DKK 96.4m | DKK 34.0m | −DKK 5.8m | DKK 38.6m | DKK 10.5m | DKK 8.9m | −DKK 8.8m |
| Net income | −DKK 20.6m | DKK 16.3m | DKK 26.0m | DKK 65.5m | DKK 34.8m | DKK 24.8m | DKK 22.4m | DKK 8.1m | DKK 3.4m | −DKK 13.0m |
| Diluted earnings per share | -1.69 | 1.47 | 2.62 | 6.92 | 3.88 | 2.98 | 3.16 | 1.15 | 0.65 | -2.24 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 1.74bn | DKK 1.68bn | DKK 1.51bn | DKK 1.34bn | DKK 1.10bn | DKK 1.14bn | DKK 1.07bn | DKK 774.5m | DKK 616.6m | DKK 515.5m |
| Cash and short-term investments | DKK 12.1m | DKK 137.7m | DKK 25.9m | DKK 21.9m | DKK 77.5m | DKK 7.8m | DKK 3.1m | DKK 3.6m | DKK 6.2m | DKK 2.8m |
| Total liabilities | DKK 728.6m | DKK 865.7m | DKK 787.5m | DKK 658.4m | DKK 568.4m | DKK 658.5m | DKK 679.8m | DKK 404.4m | DKK 301.5m | DKK 222.7m |
| Debt | DKK 625.2m | DKK 688.7m | DKK 608.1m | DKK 513.2m | DKK 456.4m | DKK 529.7m | DKK 550.2m | DKK 341.6m | DKK 249.2m | DKK 181.1m |
| Shareholders' equity | DKK 898.5m | DKK 819.1m | DKK 722.2m | DKK 683.1m | DKK 530.1m | DKK 483.5m | DKK 392.3m | DKK 370.1m | DKK 315.1m | DKK 292.8m |
| Shares outstanding | 12m | 11m | 10m | 9m | 9m | 8m | 7m | 7m | 5m | 6m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 17.2m | DKK 47.1m | DKK 103.5m | DKK 69.8m | DKK 46.3m | DKK 47.2m | DKK 78.1m | DKK 9.3m | DKK 12.6m | DKK 2.0m |
| Capital spending | −DKK 150.7m | −DKK 94.6m | −DKK 179.5m | −DKK 200.4m | −DKK 54.3m | −DKK 81.4m | −DKK 71.6m | −DKK 27.3m | −DKK 38.7m | −DKK 20.2m |
| Free cash flow | −DKK 133.5m | −DKK 47.5m | −DKK 75.9m | −DKK 130.6m | −DKK 8.1m | −DKK 34.3m | DKK 6.5m | −DKK 18.0m | −DKK 26.1m | −DKK 18.1m |
| Dividends paid | — | — | −DKK 9.0m | −DKK 7.0m | −DKK 5.7m | −DKK 5.7m | −DKK 3.3m | −DKK 3.3m | −DKK 3.3m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 99.8m | DKK 99.8m | DKK 95.4m | DKK 91.7m | DKK 124.4m | DKK 103.1m | DKK 125.8m | DKK 108.5m |
| Operating income | −DKK 19.1m | −DKK 19.1m | −DKK 47.2m | −DKK 11.8m | DKK 26.5m | −DKK 4.4m | −DKK 1.9m | DKK 5.5m |
| Net income | −DKK 24.1m | −DKK 24.1m | −DKK 14.3m | −DKK 11.1m | DKK 17.5m | −DKK 12.7m | DKK 6.7m | −DKK 4.4m |
| Diluted earnings per share | -1.97 | -1.97 | -1.17 | -0.91 | 1.43 | -1.04 | 0.60 | -0.40 |
| Cash from operations | −DKK 5.0m | −DKK 5.0m | DKK 45.0m | −DKK 30.0m | −DKK 2.0m | DKK 4.0m | DKK 22.0m | DKK 7.0m |
| Capital spending | −DKK 14.0m | −DKK 14.0m | −DKK 29.0m | −DKK 34.0m | −DKK 53.0m | −DKK 32.0m | −DKK 18.0m | −DKK 16.0m |
| Free cash flow | −DKK 19.0m | −DKK 19.0m | DKK 16.0m | −DKK 64.0m | −DKK 55.0m | −DKK 28.0m | DKK 4.0m | −DKK 9.0m |
| Total assets | DKK 1.82bn | DKK 1.82bn | DKK 1.74bn | DKK 1.70bn | DKK 1.73bn | DKK 1.73bn | DKK 1.68bn | DKK 1.72bn |
| Cash and short-term investments | DKK 15.6m | DKK 15.6m | DKK 12.1m | DKK 1.8m | DKK 71.7m | DKK 130.0m | DKK 137.7m | DKK 155.6m |
| Debt | DKK 707.7m | DKK 163.5m | DKK 625.2m | DKK 613.3m | DKK 621.8m | DKK 622.9m | DKK 688.7m | DKK 700.5m |
| Shareholders' equity | DKK 858.4m | DKK 858.4m | DKK 898.5m | DKK 912.7m | DKK 915.6m | DKK 902.6m | DKK 819.1m | DKK 818.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.4% | 3.9% | 13.0% |
| Operating income | — | 79.2% | 19.0% |
| Net income | — | — | -0.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -8.2% | 2.9% | 3.3% | 3.2% |
| Net margin | -0.5% | 5.1% | 6.1% | 4.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -44.0 | 48.4 | 25.8 | 11.2 | 18.5 | 21.8 | 21.1 | 40.4 | 83.4 | -21.4 |
| Price to sales | 2.4 | 1.7 | 1.5 | 1.7 | 1.7 | 1.7 | 1.4 | 1.3 | 1.5 | 2.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 26 Apr 2023.
| FY2023 | FY2022 | FY2021 | FY2019 | |
|---|---|---|---|---|
| Paid in the year | 0.95 | 0.85 | 0.75 | 0.53 |
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.