G 
80.50
—
Close of 5 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 143.6m
FY2017FY2026
Net income
DKK 8.5m
FY2017FY2026
Free cash flow
DKK 4.3m
FY2017FY2026
Shareholders' equity
DKK 112.5m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 143.6m | DKK 131.0m | DKK 143.3m | DKK 138.7m | DKK 147.0m | DKK 136.9m | DKK 195.6m | DKK 227.5m | DKK 264.0m | DKK 263.8m |
| Gross profit | DKK 38.9m | DKK 34.4m | DKK 31.9m | DKK 36.2m | DKK 39.1m | DKK 28.4m | DKK 35.3m | DKK 43.8m | DKK 70.2m | DKK 31.6m |
| Research and development | DKK 753,000 | DKK 1.5m | DKK 1.2m | DKK 1.2m | DKK 1.8m | DKK 6.6m | DKK 7.4m | DKK 7.1m | DKK 5.8m | DKK 16.4m |
| Operating income | DKK 16.0m | DKK 7.9m | DKK 8.6m | DKK 14.7m | DKK 16.9m | DKK 4.4m | −DKK 18.4m | −DKK 4.6m | DKK 22.0m | −DKK 59.6m |
| Net income | DKK 8.5m | DKK 2.8m | DKK 2.9m | DKK 16.0m | DKK 12.1m | DKK 855,000 | −DKK 18.4m | −DKK 6.9m | DKK 11.9m | −DKK 61.0m |
| Diluted earnings per share | 4.66 | 1.56 | 1.60 | 8.80 | 6.66 | 0.47 | -10.10 | -3.79 | 6.54 | -33.08 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 226.2m | DKK 212.1m | DKK 218.3m | DKK 240.5m | DKK 220.2m | DKK 212.3m | DKK 247.2m | DKK 239.6m | DKK 278.9m | DKK 268.5m |
| Cash and short-term investments | DKK 475,000 | DKK 695,000 | DKK 1.3m | DKK 995,000 | DKK 1.1m | DKK 846,000 | DKK 1.4m | DKK 1.6m | DKK 4.8m | DKK 3.1m |
| Total liabilities | DKK 113.7m | DKK 107.7m | DKK 117.0m | DKK 142.1m | DKK 134.0m | DKK 138.4m | DKK 173.6m | DKK 152.8m | DKK 186.6m | DKK 193.1m |
| Debt | DKK 72.3m | DKK 71.6m | DKK 77.0m | DKK 91.3m | DKK 79.8m | DKK 97.1m | DKK 115.8m | DKK 85.7m | DKK 95.0m | DKK 114.3m |
| Shareholders' equity | DKK 112.5m | DKK 104.4m | DKK 101.2m | DKK 98.4m | DKK 86.3m | DKK 73.9m | DKK 73.5m | DKK 86.8m | DKK 92.2m | DKK 75.5m |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 6.7m | DKK 6.5m | DKK 14.0m | −DKK 9.3m | DKK 23.2m | DKK 15.6m | −DKK 2.1m | DKK 10.6m | DKK 16.7m | DKK 7.5m |
| Capital spending | −DKK 2.4m | −DKK 1.7m | −DKK 757,000 | −DKK 1.4m | −DKK 627,000 | −DKK 277,000 | −DKK 353,000 | −DKK 3.2m | −DKK 2.8m | −DKK 5.1m |
| Free cash flow | DKK 4.3m | DKK 4.8m | DKK 13.2m | −DKK 10.7m | DKK 22.6m | DKK 15.3m | −DKK 2.4m | DKK 7.4m | DKK 13.9m | DKK 2.4m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 67.0m | DKK 33.5m | DKK 69.1m | DKK 34.6m | DKK 37.3m | DKK 37.3m | DKK 33.1m | DKK 33.1m |
| Gross profit | DKK 18.2m | DKK 9.1m | DKK 19.9m | DKK 10.0m | DKK 9.8m | DKK 9.8m | DKK 9.7m | DKK 9.7m |
| Operating income | DKK 7.4m | DKK 3.8m | DKK 7.3m | DKK 3.5m | DKK 4.3m | DKK 4.3m | DKK 2.3m | DKK 2.3m |
| Net income | DKK 4.3m | DKK 2.1m | DKK 3.7m | DKK 1.8m | DKK 2.4m | DKK 2.4m | DKK 1.0m | DKK 1.0m |
| Diluted earnings per share | 2.36 | 1.18 | 2.02 | 1.01 | 1.32 | 1.32 | 0.56 | 0.56 |
| Cash from operations | DKK 3.0m | DKK 1.0m | DKK 1.0m | — | DKK 5.0m | DKK 2.0m | DKK 5.0m | DKK 2.0m |
| Capital spending | −DKK 1.0m | — | −DKK 1.0m | — | — | — | — | — |
| Free cash flow | DKK 2.0m | — | DKK 0 | — | — | — | — | — |
| Total assets | DKK 230.8m | DKK 230.8m | DKK 226.2m | DKK 226.2m | DKK 220.9m | DKK 220.9m | DKK 212.1m | DKK 212.1m |
| Cash and short-term investments | DKK 700,000 | DKK 700,000 | DKK 475,000 | DKK 475,000 | DKK 1.1m | DKK 1.1m | DKK 695,000 | DKK 695,000 |
| Debt | DKK 70.0m | DKK 17.2m | DKK 72.3m | DKK 17.9m | DKK 70.5m | DKK 14.5m | DKK 71.5m | DKK 14.0m |
| Shareholders' equity | DKK 117.0m | DKK 117.0m | DKK 112.5m | DKK 112.5m | DKK 108.8m | DKK 108.8m | DKK 104.4m | DKK 104.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 1.2% | 1.0% | -6.9% |
| Operating income | 2.9% | 29.8% | — |
| Net income | -19.1% | 58.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 26.7% | 25.4% | 24.8% | 21.3% |
| Operating margin | 8.7% | 8.5% | 8.1% | -0.1% |
| Net margin | 4.1% | 5.4% | 5.1% | -2.1% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 17.3 | 51.4 | 46.6 | 8.1 | 11.2 | 164.0 | -5.8 | -18.7 | 7.7 | -1.5 |
| Price to sales | 1.0 | 1.1 | 0.9 | 0.9 | 0.9 | 1.0 | 0.6 | 0.6 | 0.3 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 29 Sept 2011.
| FY2012 | FY2007 | FY2006 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 1.80 | 2.00 | 2.00 | 4.00 | 4.00 | 4.00 | 0.80 | 2.40 |
- 5-for-1 split · 5 Nov 1998
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.