F 
204.00
+0.99%
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.
Net income
DKK 100.0m
FY2016FY2025
Total assets
DKK 9.91bn
FY2016FY2025
Shareholders' equity
DKK 1.49bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | DKK 126.6m | DKK 164.4m | DKK 201.8m | DKK 35.9m | DKK 74.1m | DKK 41.1m | DKK 87.8m | DKK 92.8m | DKK 91.5m | DKK 87.6m |
| Net income | DKK 100.0m | DKK 124.0m | DKK 157.2m | DKK 30.4m | DKK 64.3m | DKK 36.1m | DKK 76.2m | DKK 83.5m | DKK 74.7m | DKK 72.9m |
| Diluted earnings per share | 13.19 | 16.36 | 20.62 | 4.15 | 8.49 | 4.76 | 10.13 | 11.13 | 10.00 | 9.79 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 9.91bn | DKK 9.80bn | DKK 8.95bn | DKK 8.77bn | DKK 8.33bn | DKK 8.15bn | DKK 7.52bn | DKK 7.13bn | DKK 6.57bn | DKK 6.29bn |
| Cash and short-term investments | DKK 656.8m | DKK 791.2m | DKK 506.8m | DKK 1.40bn | DKK 946.5m | DKK 558.0m | DKK 444.6m | DKK 483.8m | DKK 177.5m | DKK 197.0m |
| Total liabilities | DKK 8.42bn | DKK 8.37bn | DKK 7.59bn | DKK 7.56bn | DKK 7.13bn | DKK 7.00bn | DKK 6.42bn | DKK 6.09bn | DKK 5.59bn | DKK 5.36bn |
| Debt | DKK 32.0m | DKK 14.3m | DKK 11.1m | DKK 5.9m | DKK 5.9m | DKK 6.4m | DKK 6.7m | — | — | — |
| Shareholders' equity | DKK 1.49bn | DKK 1.43bn | DKK 1.36bn | DKK 1.22bn | DKK 1.20bn | DKK 1.15bn | DKK 1.11bn | DKK 1.04bn | DKK 979.9m | DKK 927.5m |
| Shares outstanding | 8m | 8m | 8m | 7m | 8m | 8m | 8m | 8m | 7m | 7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | DKK 54.4m | DKK 18.5m | DKK 32.4m | DKK 37.2m | DKK 24.3m | DKK 32.7m | DKK 33.0m | DKK 43.1m |
| Net income | DKK 42.5m | DKK 16.8m | DKK 25.3m | DKK 27.7m | DKK 20.5m | DKK 26.5m | DKK 23.3m | DKK 33.8m |
| Diluted earnings per share | 5.61 | 2.22 | 3.34 | 3.65 | 2.70 | 3.50 | 3.08 | 4.46 |
| Total assets | DKK 10.71bn | DKK 10.18bn | DKK 9.91bn | DKK 10.01bn | DKK 10.07bn | DKK 9.94bn | DKK 9.80bn | DKK 9.42bn |
| Cash and short-term investments | DKK 558.7m | DKK 565.9m | DKK 656.8m | DKK 396.6m | DKK 811.6m | DKK 764.3m | DKK 791.2m | DKK 492.2m |
| Debt | — | — | DKK 32.0m | — | — | — | — | — |
| Shareholders' equity | DKK 1.52bn | DKK 1.47bn | DKK 1.49bn | DKK 1.46bn | DKK 1.44bn | DKK 1.42bn | DKK 1.43bn | DKK 1.41bn |
Financial ratios
Data as of 1 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.6% | 28.2% | 39.0% | 14.3% | 27.5% | 16.6% | — | — | — |
| Net margin | 18.5% | 21.3% | 30.4% | 12.1% | 23.9% | 14.5% | — | — | — |
| Return on equity | 6.7% | 8.7% | 11.6% | 2.5% | 5.3% | 3.1% | — | — | — |
| Return on assets | 1.0% | 1.3% | 1.8% | 0.3% | 0.8% | 0.4% | — | — | — |
| Revenue growth | -7.4% | 12.8% | 105.4% | -6.5% | 8.6% | -20.2% | — | — | — |
| Earnings growth | -19.4% | -21.1% | 416.4% | -52.6% | 78.3% | -52.7% | — | — | — |
| Current ratio | 21.18x | 0.11x | 0.08x | 709033.00x | 1200.84x | 0.08x | — | — | — |
| Debt to equity | 0.02x | — | — | 0.13x | 0.15x | — | 0.13x | 0.16x | 0.14x |
| Equity ratio | 15.0% | 14.6% | 15.2% | 13.9% | 14.4% | 14.1% | — | — | — |
| Interest coverage | 3.12x | 1.94x | 5.05x | 3.06x | 4.44x | 7.17x | — | — | — |
| Buybacks as a share of market value | -0.0% | 0.6% | -3.8% | 3.0% | 0.1% | -0.6% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 29.0% | 16.8% | 5.3% |
| Operating income | 52.2% | 25.2% | 11.7% |
| Net income | 48.6% | 22.6% | 10.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 25.9% | 27.9% | 26.7% | 26.3% |
| Net margin | 19.9% | 21.7% | 21.2% | 21.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 14.9 | 9.1 | 7.4 | 31.4 | 15.2 | 16.6 | 7.5 | 7.2 | 8.7 | 7.8 |
| Price to sales | 2.8 | 1.9 | 2.2 | 3.8 | 3.6 | 2.4 | 1.9 | 1.9 | 2.2 | 1.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 24 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 4.396 | 5.396 | 6.911 | 1.332 | 2.826 | 1.58 | 1.60 | 3.20 |
- 10-for-1 split · 12 Dec 2013
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.