G 
408.00
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 798.7m
FY2016FY2025
Net income
DKK 40.6m
FY2016FY2025
Free cash flow
DKK 44.3m
FY2016FY2025
Shareholders' equity
DKK 402.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 798.7m | DKK 722.7m | DKK 720.4m | DKK 705.7m | DKK 757.1m | DKK 900.4m | DKK 880.7m | DKK 853.5m | DKK 863.0m | DKK 832.7m |
| Gross profit | DKK 331.7m | DKK 321.5m | DKK 320.0m | DKK 329.9m | DKK 448.3m | DKK 537.8m | DKK 512.7m | DKK 479.5m | DKK 474.2m | DKK 459.5m |
| Research and development | — | DKK 56.3m | DKK 62.1m | DKK 79.8m | DKK 56.3m | DKK 54.0m | DKK 48.0m | DKK 44.7m | DKK 31.9m | DKK 20.9m |
| Operating income | DKK 61.7m | DKK 30.5m | DKK 33.7m | DKK 12.3m | DKK 80.9m | DKK 9.3m | DKK 37.2m | DKK 19.9m | DKK 44.8m | DKK 64.3m |
| Net income | DKK 40.6m | DKK 22.7m | DKK 29.7m | −DKK 76.8m | DKK 33.7m | DKK 3.4m | DKK 16.1m | DKK 15.3m | DKK 33.9m | DKK 49.9m |
| Diluted earnings per share | 40.14 | 22.45 | 29.43 | -76.03 | 33.30 | 3.40 | 15.96 | 30.34 | 67.06 | 98.74 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 693.1m | DKK 642.9m | DKK 641.3m | DKK 673.0m | DKK 834.6m | DKK 809.2m | DKK 849.0m | DKK 751.2m | DKK 759.0m | DKK 793.8m |
| Cash and short-term investments | DKK 41.3m | DKK 79.3m | −DKK 7.2m | −DKK 10.9m | DKK 17.3m | DKK 108.2m | DKK 70.2m | DKK 55.5m | DKK 30.8m | DKK 38.5m |
| Total liabilities | DKK 290.3m | DKK 262.1m | DKK 282.8m | DKK 345.7m | DKK 416.7m | DKK 402.1m | DKK 446.3m | DKK 301.8m | DKK 305.4m | DKK 354.4m |
| Debt | DKK 5.1m | DKK 3.1m | DKK 20.4m | DKK 58.1m | DKK 84.4m | DKK 11.3m | DKK 84.6m | DKK 26.0m | DKK 38.2m | DKK 110.4m |
| Shareholders' equity | DKK 402.5m | DKK 380.7m | DKK 358.5m | DKK 327.3m | DKK 412.2m | DKK 402.3m | DKK 398.7m | DKK 446.3m | DKK 451.2m | DKK 437.6m |
| Shares outstanding | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 95.4m | DKK 80.3m | DKK 84.9m | DKK 117.7m | DKK 54.4m | DKK 189.4m | DKK 98.0m | DKK 110.3m | DKK 113.8m | DKK 26.2m |
| Capital spending | −DKK 51.1m | −DKK 44.4m | −DKK 56.7m | −DKK 97.0m | −DKK 76.5m | −DKK 79.6m | −DKK 61.0m | −DKK 75.5m | −DKK 93.1m | −DKK 82.6m |
| Free cash flow | DKK 44.3m | DKK 36.0m | DKK 28.1m | DKK 20.7m | −DKK 22.1m | DKK 109.8m | DKK 37.0m | DKK 34.8m | DKK 20.6m | −DKK 56.4m |
| Dividends paid | −DKK 20.2m | — | — | −DKK 20.2m | −DKK 20.2m | −DKK 20.2m | −DKK 20.2m | −DKK 20.2m | −DKK 20.2m | −DKK 20.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 413.2m | DKK 206.6m | DKK 443.0m | DKK 221.5m | DKK 177.9m | DKK 177.9m | DKK 390.3m | DKK 195.2m |
| Gross profit | DKK 185.6m | DKK 92.8m | DKK 203.8m | DKK 101.9m | DKK 76.0m | DKK 76.0m | DKK 183.0m | DKK 91.5m |
| Operating income | DKK 34.4m | DKK 17.2m | DKK 55.3m | DKK 1,000 | DKK 3.2m | DKK 3.2m | DKK 39.4m | DKK 19.7m |
| Net income | DKK 18.6m | DKK 9.3m | DKK 36.8m | DKK 18.4m | DKK 1.9m | DKK 1.9m | DKK 28.1m | DKK 14.1m |
| Diluted earnings per share | 18.40 | 9.20 | 36.45 | 18.22 | 1.84 | 1.84 | 27.83 | 13.92 |
| Cash from operations | −DKK 18.0m | −DKK 9.0m | DKK 105.0m | DKK 52.0m | −DKK 10.0m | −DKK 5.0m | DKK 120.0m | DKK 60.0m |
| Capital spending | −DKK 7.0m | −DKK 3.0m | −DKK 1.0m | — | −DKK 2.0m | −DKK 2.0m | — | — |
| Free cash flow | −DKK 25.0m | −DKK 12.0m | DKK 104.0m | — | −DKK 12.0m | −DKK 7.0m | — | — |
| Total assets | DKK 838.8m | DKK 838.8m | DKK 693.1m | DKK 693.1m | DKK 615.4m | DKK 615.4m | DKK 642.9m | DKK 642.9m |
| Cash and short-term investments | — | — | DKK 41.3m | DKK 41.3m | — | — | DKK 79.3m | DKK 79.3m |
| Debt | DKK 167.2m | DKK 27.2m | DKK 1.7m | DKK 1.7m | DKK 35.7m | DKK 35.7m | DKK 4.9m | DKK 2.5m |
| Shareholders' equity | DKK 374.1m | DKK 374.1m | DKK 402.5m | DKK 402.5m | DKK 365.3m | DKK 365.3m | DKK 380.7m | DKK 380.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.2% | -2.4% | -0.4% |
| Operating income | 71.3% | 46.0% | -2.1% |
| Net income | — | 63.8% | -4.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 42.9% | 44.2% | 49.7% | 52.5% |
| Operating margin | 6.1% | 4.7% | 5.0% | 5.3% |
| Net margin | 4.2% | 0.5% | 1.2% | 2.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 9.5 | 13.1 | 11.8 | -5.4 | 16.5 | 127.7 | 24.9 | 14.4 | 6.6 | 5.3 |
| Price to sales | 0.5 | 0.4 | 0.5 | 0.6 | 0.7 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 17 Apr 2026.
| FY2026 | FY2025 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
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.