F 
304.00
+3.93%
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, before interest expense
DKK 764.5m
FY2016FY2025
Net income
DKK 288.3m
FY2016FY2025
Total assets
DKK 14.93bn
FY2016FY2025
Shareholders' equity
DKK 2.02bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue, before interest expense | DKK 764.5m | DKK 635.1m | DKK 886.6m | DKK 503.7m | DKK 508.1m | DKK 468.2m | DKK 715.2m | DKK 702.9m | DKK 719.0m | DKK 720.0m |
| Operating income | DKK 355.9m | — | −DKK 1.9m | DKK 240.9m | DKK 317.3m | DKK 192.4m | DKK 259.8m | DKK 342.6m | DKK 234.6m | DKK 259.5m |
| Net income | DKK 288.3m | DKK 310.4m | DKK 307.5m | DKK 164.4m | DKK 193.4m | DKK 103.2m | DKK 206.6m | DKK 262.1m | DKK 189.1m | DKK 221.9m |
| Diluted earnings per share | 30.11 | 32.42 | 32.12 | 17.17 | 20.05 | 10.78 | 21.71 | 27.40 | 24.34 | 22.81 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 14.93bn | DKK 14.51bn | DKK 12.96bn | DKK 12.19bn | DKK 11.79bn | DKK 17.29bn | DKK 18.17bn | DKK 16.70bn | DKK 15.78bn | DKK 15.55bn |
| Cash and short-term investments | DKK 3.49bn | — | −DKK 1.80bn | DKK 1.83bn | DKK 1.74bn | DKK 1.39bn | DKK 1.14bn | DKK 1.10bn | DKK 869.0m | DKK 1.03bn |
| Total liabilities | DKK 12.92bn | DKK 12.44bn | DKK 11.11bn | DKK 10.22bn | DKK 9.60bn | DKK 14.87bn | DKK 15.91bn | DKK 14.71bn | DKK 13.96bn | DKK 13.63bn |
| Debt | DKK 1.06bn | DKK 1.15bn | DKK 1.15bn | DKK 715.6m | DKK 519.8m | DKK 298.5m | DKK 334.1m | DKK 223.5m | DKK 222.9m | DKK 222.3m |
| Shareholders' equity | DKK 2.02bn | DKK 2.08bn | DKK 1.85bn | DKK 1.97bn | DKK 2.19bn | DKK 2.42bn | DKK 2.26bn | DKK 1.99bn | DKK 1.82bn | DKK 1.92bn |
| Shares outstanding | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 8m | 10m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue, before interest expense | DKK 220.2m | DKK 161.4m | DKK 216.3m | DKK 221.1m | DKK 183.1m | DKK 135.5m | DKK 27.7m | DKK 295.6m |
| Operating income | DKK 85.2m | DKK 69.7m | DKK 85.3m | DKK 80.4m | — | — | — | — |
| Net income | DKK 69.5m | DKK 55.9m | DKK 70.6m | DKK 63.7m | DKK 93.1m | DKK 60.9m | DKK 72.3m | DKK 96.0m |
| Diluted earnings per share | 7.26 | 5.84 | 7.38 | 6.65 | 9.72 | 6.36 | 7.56 | 10.03 |
| Total assets | DKK 15.40bn | DKK 15.04bn | DKK 14.93bn | DKK 15.17bn | DKK 14.64bn | DKK 14.80bn | DKK 14.51bn | DKK 14.06bn |
| Cash and short-term investments | DKK 3.59bn | DKK 3.49bn | DKK 3.49bn | DKK 3.14bn | — | — | — | — |
| Shareholders' equity | DKK 1.94bn | DKK 1.87bn | DKK 2.02bn | DKK 1.94bn | DKK 1.88bn | DKK 1.79bn | DKK 2.08bn | DKK 2.00bn |
Financial ratios
Data as of 27 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | 46.6% | 38.5% | -0.2% | 47.8% | 62.4% | 41.1% |
| Net margin | 37.7% | 31.7% | 34.7% | 32.6% | 38.1% | 22.0% |
| Return on equity | 14.3% | 15.0% | 16.6% | 8.4% | 8.8% | 4.3% |
| Return on assets | 1.9% | 2.1% | 2.4% | 1.3% | 1.6% | 0.6% |
| Revenue growth | -22.0% | 10.6% | 76.0% | -0.9% | 8.5% | -34.5% |
| Earnings growth | -7.1% | 0.9% | 87.1% | -15.0% | 87.4% | -50.1% |
| Current ratio | 0.31x | 0.28x | 0.47x | 40.79x | 37.32x | 39.51x |
| Equity ratio | 13.5% | 14.3% | 14.3% | 16.1% | 18.5% | 14.0% |
| Interest coverage | 2.29x | 2.03x | -0.06x | 7.01x | 16.36x | 9.77x |
| Buybacks as a share of market value | 0.0% | 0.0% | -0.0% | 0.8% | -0.8% | -0.5% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 14.9% | 10.3% | 0.1% |
| Operating income | 13.9% | 13.1% | — |
| Net income | 20.6% | 22.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Net margin | 42.8% | 38.4% | 36.3% | 27.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 9.5 | 5.0 | 5.1 | 7.9 | 7.0 | 14.1 | 5.0 | 4.0 | 4.3 | 5.9 |
| Price to sales | 3.6 | 2.4 | 1.8 | 2.6 | 2.7 | 3.1 | 1.4 | 1.5 | 1.1 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 27 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 21.04 | 36.46 | 8.33 | 26.04 | 26.04 | 51.80 | 7.00 | 4.00 |
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.