G 
1,435.00
+3.99%
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.
Revenue, before interest expense
DKK 509.3m
FY2016FY2025
Net income
DKK 180.9m
FY2016FY2025
Total assets
DKK 10.97bn
FY2016FY2025
Shareholders' equity
DKK 1.60bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue, before interest expense | DKK 509.3m | DKK 621.2m | DKK 568.3m | DKK 300.8m | DKK 333.0m | DKK 312.3m | DKK 330.5m | DKK 312.4m | DKK 301.8m | DKK 281.4m |
| Operating income | DKK 181.4m | DKK 245.7m | DKK 244.6m | DKK 109.1m | DKK 158.9m | DKK 130.9m | DKK 150.5m | DKK 140.3m | DKK 132.6m | DKK 113.4m |
| Net income | DKK 180.9m | DKK 209.0m | DKK 192.4m | DKK 98.8m | DKK 132.8m | DKK 96.2m | DKK 129.9m | DKK 112.9m | DKK 90.4m | DKK 77.4m |
| Diluted earnings per share | 100.47 | 116.11 | 106.89 | 54.86 | 73.89 | 53.39 | 72.26 | 62.93 | 50.19 | 43.05 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 10.97bn | DKK 10.02bn | DKK 8.84bn | DKK 7.95bn | DKK 7.23bn | DKK 7.44bn | DKK 7.09bn | DKK 6.16bn | DKK 5.36bn | DKK 5.91bn |
| Cash and short-term investments | DKK 3.02bn | DKK 2.24bn | DKK 1.67bn | DKK 1.52bn | DKK 1.49bn | DKK 1.88bn | DKK 1.57bn | DKK 1.34bn | DKK 700.8m | DKK 1.52bn |
| Total liabilities | DKK 9.38bn | DKK 8.43bn | DKK 7.36bn | DKK 6.63bn | DKK 5.96bn | DKK 6.26bn | DKK 6.01bn | DKK 5.17bn | DKK 4.40bn | DKK 4.99bn |
| Debt | DKK 492.0m | DKK 377.6m | DKK 238.3m | DKK 99.3m | DKK 49.6m | — | — | — | — | — |
| Shareholders' equity | DKK 1.60bn | DKK 1.59bn | DKK 1.48bn | DKK 1.32bn | DKK 1.27bn | DKK 1.18bn | DKK 1.08bn | DKK 999.2m | DKK 958.5m | DKK 926.2m |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
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 131.0m | DKK 117.6m | DKK 129.6m | DKK 120.3m | DKK 123.7m | DKK 135.3m | DKK 149.2m | DKK 195.1m |
| Operating income | DKK 61.2m | DKK 36.3m | DKK 48.9m | DKK 48.0m | DKK 45.3m | DKK 39.1m | DKK 52.1m | DKK 73.4m |
| Net income | DKK 45.9m | DKK 63.2m | DKK 36.5m | DKK 36.0m | DKK 34.0m | DKK 74.3m | DKK 39.1m | DKK 55.1m |
| Diluted earnings per share | 25.48 | 35.11 | 20.29 | 20.02 | 18.89 | 41.28 | 21.71 | 30.60 |
| Total assets | DKK 10.95bn | DKK 11.45bn | DKK 10.97bn | DKK 9.96bn | DKK 10.04bn | DKK 9.97bn | DKK 10.02bn | DKK 9.59bn |
| Cash and short-term investments | DKK 2.77bn | DKK 3.46bn | DKK 3.02bn | DKK 1.82bn | DKK 2.05bn | DKK 2.06bn | DKK 2.24bn | DKK 1.80bn |
| Debt | — | — | DKK 46.1m | — | — | — | — | — |
| Shareholders' equity | DKK 1.57bn | DKK 1.52bn | DKK 1.60bn | DKK 1.56bn | DKK 1.52bn | DKK 1.49bn | DKK 1.59bn | DKK 1.55bn |
Financial ratios
Data as of 31 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 35.6% | 39.6% | 43.0% | 36.3% | 47.7% | 41.9% | — |
| Net margin | 35.5% | 33.6% | 33.9% | 32.8% | 39.9% | 30.8% | — |
| Return on equity | 11.3% | 13.1% | 13.0% | 7.5% | 10.5% | 8.2% | — |
| Return on assets | 1.6% | 2.1% | 2.2% | 1.2% | 1.8% | 1.3% | — |
| Revenue growth | -18.0% | 9.3% | 89.0% | -9.7% | 6.6% | -5.5% | — |
| Earnings growth | -13.5% | 8.6% | 94.8% | -25.7% | 38.0% | -25.9% | — |
| Current ratio | 65.44x | 0.29x | 0.24x | 0.24x | 0.26x | 0.31x | — |
| Debt to equity | 0.03x | — | 0.01x | 0.02x | 0.01x | 0.01x | 0.01x |
| Equity ratio | 14.6% | 15.9% | 16.7% | 16.6% | 17.5% | 15.8% | — |
| Interest coverage | 3.34x | 2.10x | 2.80x | 6.08x | 6.80x | 6.63x | — |
| Buybacks as a share of market value | 0.0% | -0.0% | 0.0% | -0.1% | 0.2% | -0.2% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 19.2% | 10.3% | 6.0% |
| Operating income | 18.5% | 6.7% | 5.5% |
| Net income | 22.3% | 13.5% | 9.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 37.8% | 39.0% | 40.5% | 41.3% |
| Net margin | 34.5% | 34.1% | 34.4% | 33.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.8 | 6.0 | 5.8 | 10.8 | 8.1 | 11.1 | 7.5 | 8.7 | 12.9 | 14.3 |
| Price to sales | 3.1 | 2.0 | 2.0 | 3.5 | 3.2 | 3.4 | 3.0 | 3.1 | 3.9 | 3.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 26 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 80.00 | 100.00 | 55.00 | 20.00 | 40.00 | 25.00 | 30.00 | 30.00 |
- 2-for-1 split · 7 May 1997
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.