4,200.00
—
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 352.0m
FY2016FY2025
Net income
DKK 12.8m
FY2016FY2025
Free cash flow
DKK 23.8m
FY2016FY2025
Shareholders' equity
DKK 117.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 352.0m | DKK 316.3m | DKK 241.4m | DKK 229.3m | DKK 191.7m | DKK 177.3m | DKK 198.6m | DKK 197.2m | DKK 183.6m | DKK 174.7m |
| Gross profit | DKK 109.2m | DKK 106.8m | DKK 96.8m | DKK 91.4m | DKK 83.0m | DKK 68.9m | DKK 78.0m | DKK 78.5m | DKK 72.9m | DKK 69.3m |
| Operating income | DKK 22.4m | DKK 19.0m | DKK 22.9m | DKK 21.9m | DKK 21.4m | DKK 8.2m | DKK 16.5m | DKK 19.6m | DKK 15.4m | DKK 15.8m |
| Net income | DKK 12.8m | DKK 10.8m | DKK 14.0m | DKK 16.4m | DKK 15.1m | DKK 4.8m | DKK 11.5m | DKK 14.6m | DKK 11.2m | DKK 11.6m |
| Diluted earnings per share | 253.08 | 213.94 | 278.07 | 324.10 | 298.63 | 99.96 | 268.33 | 308.34 | 221.63 | 229.42 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 230.9m | DKK 232.3m | DKK 156.7m | DKK 156.0m | DKK 140.4m | DKK 132.8m | DKK 128.6m | DKK 121.6m | DKK 111.9m | DKK 105.3m |
| Cash and short-term investments | DKK 11.4m | DKK 9.0m | DKK 11.5m | DKK 8.0m | DKK 34.9m | DKK 19.1m | DKK 6.8m | DKK 19.7m | DKK 16.5m | DKK 9.9m |
| Total liabilities | DKK 94.2m | DKK 102.5m | DKK 46.6m | DKK 58.3m | DKK 42.1m | DKK 46.0m | DKK 43.0m | DKK 43.9m | DKK 44.6m | DKK 45.4m |
| Debt | DKK 42.5m | DKK 51.9m | DKK 16.0m | DKK 15.6m | DKK 11.9m | DKK 13.5m | DKK 11.5m | DKK 12.5m | DKK 13.5m | DKK 14.5m |
| Shareholders' equity | DKK 117.0m | DKK 110.8m | DKK 104.3m | DKK 94.5m | DKK 96.2m | DKK 85.0m | DKK 84.3m | DKK 77.6m | DKK 67.3m | DKK 59.9m |
| Shares outstanding | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 26.7m | DKK 25,539 | DKK 14,757 | DKK 1.3m | DKK 23.3m | DKK 22.1m | DKK 1.2m | DKK 15.1m | DKK 14.3m | DKK 6.8m |
| Capital spending | −DKK 2.9m | −DKK 2,665 | −DKK 3,129 | −DKK 3.0m | −DKK 866,000 | −DKK 3.0m | −DKK 6.2m | −DKK 6.7m | −DKK 2.4m | −DKK 2.7m |
| Free cash flow | DKK 23.8m | DKK 22,874 | DKK 11,628 | −DKK 1.7m | DKK 22.4m | DKK 19.1m | −DKK 4.9m | DKK 8.4m | DKK 11.9m | DKK 4.1m |
| Dividends paid | −DKK 4.3m | −DKK 6,509 | −DKK 4,479 | −DKK 19.8m | −DKK 4.3m | −DKK 4.3m | −DKK 4.3m | −DKK 4.3m | −DKK 4.3m | −DKK 4.3m |
Latest quarters
By quarter end
| Mar 2026 | Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Dec 2023 | Sept 2023 | Jun 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 188.1m | DKK 177.4m | DKK 174.6m | DKK 158.7m | DKK 157.6m | DKK 78.8m | DKK 114.5m | DKK 57.3m |
| Gross profit | DKK 61.2m | DKK 48.4m | DKK 60.8m | DKK 51.7m | DKK 55.1m | DKK 27.5m | DKK 46.1m | DKK 23.0m |
| Operating income | DKK 8.6m | DKK 10.7m | DKK 11.8m | DKK 9.8m | DKK 9.2m | DKK 4.6m | DKK 11.7m | DKK 5.9m |
| Net income | DKK 5.4m | DKK 6.3m | DKK 6.5m | DKK 7.0m | DKK 3.8m | DKK 1.9m | DKK 7.7m | DKK 3.8m |
| Diluted earnings per share | 107.14 | 125.17 | 127.91 | 138.58 | 75.35 | 37.75 | 151.51 | 75.75 |
| Cash from operations | DKK 7.0m | DKK 19.0m | DKK 7.0m | DKK 12.0m | DKK 13.0m | DKK 6.0m | DKK 11.0m | DKK 5.0m |
| Capital spending | — | −DKK 2.0m | −DKK 2.0m | −DKK 3.0m | −DKK 6.0m | −DKK 2.0m | −DKK 1.0m | — |
| Free cash flow | — | DKK 17.0m | DKK 5.0m | DKK 9.0m | DKK 7.0m | DKK 4.0m | DKK 10.0m | — |
| Total assets | DKK 234.9m | DKK 230.9m | DKK 229.6m | DKK 232.3m | DKK 234.9m | DKK 234.9m | DKK 156.7m | DKK 156.7m |
| Cash and short-term investments | DKK 9.4m | DKK 11.4m | DKK 5.9m | DKK 9.0m | DKK 6.4m | DKK 6.4m | DKK 11.5m | DKK 11.5m |
| Debt | DKK 17.0m | DKK 15.0m | DKK 23.0m | DKK 23.2m | DKK 30.5m | DKK 24.3m | DKK 9.2m | DKK 2.6m |
| Shareholders' equity | DKK 118.2m | DKK 117.0m | DKK 113.0m | DKK 110.8m | DKK 103.8m | DKK 103.8m | DKK 104.3m | DKK 104.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.4% | 14.7% | 8.4% |
| Operating income | 0.8% | 22.3% | 8.1% |
| Net income | -7.9% | 21.8% | 6.1% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 32.3% | 35.5% | 36.9% | 37.9% |
| Operating margin | 6.2% | 7.6% | 7.7% | 8.0% |
| Net margin | 3.5% | 4.7% | 4.9% | 5.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 14.9 | 18.1 | 14.2 | 14.1 | 12.5 | 28.0 | 9.4 | 8.9 | 12.0 | 12.0 |
| Price to sales | 0.5 | 0.6 | 0.8 | 1.0 | 1.0 | 0.8 | 0.5 | 0.7 | 0.7 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 15 years. Last went ex-dividend on 21 Jan 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 85.14 | 85.14 | 85.14 | 85.14 | 378.97 | 85.14 | 85.14 | 85.14 |
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.