M 
398.00
+0.76%
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 270.7m
FY2016FY2025
Net income
DKK 51.9m
FY2016FY2025
Total assets
DKK 5.51bn
FY2016FY2025
Shareholders' equity
DKK 732.8m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue, before interest expense | DKK 270.7m | DKK 270.6m | DKK 262.1m | DKK 196.2m | DKK 163.7m | DKK 163.1m | DKK 169.0m | DKK 157.8m | DKK 151.4m | DKK 148.8m |
| Operating income | DKK 59.3m | DKK 107.3m | DKK 114.5m | DKK 58.4m | DKK 57.2m | DKK 35.3m | DKK 38.9m | DKK 38.1m | DKK 37.7m | DKK 31.2m |
| Net income | DKK 51.9m | DKK 83.8m | DKK 88.1m | DKK 47.3m | DKK 46.4m | DKK 28.4m | DKK 34.1m | DKK 30.7m | DKK 29.4m | DKK 22.5m |
| Diluted earnings per share | 26.00 | 41.89 | 44.05 | 23.65 | 23.22 | 14.29 | 17.13 | 15.43 | 19.97 | 15.48 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 5.51bn | DKK 5.00bn | DKK 4.60bn | DKK 4.36bn | DKK 4.02bn | DKK 3.74bn | DKK 3.27bn | DKK 3.08bn | DKK 2.69bn | DKK 2.51bn |
| Cash and short-term investments | DKK 2.29bn | DKK 1.59bn | DKK 1.67bn | DKK 2.06bn | DKK 1.82bn | DKK 1.08bn | DKK 1.06bn | DKK 411.3m | DKK 607.5m | DKK 184.1m |
| Total liabilities | DKK 4.78bn | DKK 4.31bn | DKK 3.94bn | DKK 3.78bn | DKK 3.48bn | DKK 3.25bn | DKK 2.80bn | DKK 2.64bn | DKK 2.34bn | DKK 2.18bn |
| Debt | DKK 137.4m | DKK 138.0m | DKK 115.6m | DKK 118.3m | DKK 110.0m | DKK 121.5m | DKK 115.0m | DKK 90.2m | DKK 91.6m | DKK 88.9m |
| Shareholders' equity | DKK 732.8m | DKK 692.8m | DKK 657.8m | DKK 577.1m | DKK 536.0m | DKK 490.3m | DKK 468.7m | DKK 438.5m | DKK 352.2m | DKK 326.6m |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 1m | 1m |
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 69.6m | DKK 59.3m | DKK 85.9m | DKK 58.5m | DKK 60.5m | DKK 65.8m | DKK 94.9m | DKK 55.8m |
| Operating income | DKK 23.8m | DKK 12.0m | DKK 16.2m | DKK 7.5m | DKK 19.4m | DKK 16.2m | DKK 20.8m | DKK 17.9m |
| Net income | DKK 18.7m | DKK 10.2m | DKK 12.9m | DKK 6.2m | DKK 18.6m | DKK 14.1m | DKK 18.0m | DKK 29.1m |
| Diluted earnings per share | 9.35 | 5.09 | 6.47 | 3.13 | 9.32 | 7.08 | 9.01 | 14.53 |
| Total assets | DKK 6.04bn | DKK 5.46bn | DKK 5.51bn | DKK 5.33bn | DKK 5.19bn | DKK 5.02bn | DKK 5.00bn | DKK 4.86bn |
| Cash and short-term investments | DKK 1.55bn | DKK 1.17bn | DKK 2.29bn | DKK 1.74bn | DKK 1.68bn | DKK 1.54bn | DKK 1.59bn | DKK 1.55bn |
| Shareholders' equity | DKK 753.7m | DKK 735.0m | DKK 732.8m | DKK 719.8m | DKK 713.6m | DKK 694.9m | DKK 692.8m | DKK 674.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 11.3% | 10.7% | 7.5% |
| Operating income | 0.5% | 11.0% | 8.5% |
| Net income | 3.2% | 12.8% | 9.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 30.8% | 34.0% | 32.6% | 29.0% |
| Net margin | 25.1% | 27.1% | 26.1% | 23.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 14.2 | 5.3 | 4.8 | 8.6 | 8.8 | 10.4 | 6.7 | 7.6 | 8.3 | 9.4 |
| Price to sales | 2.7 | 1.7 | 1.6 | 2.1 | 2.5 | 1.8 | 1.4 | 1.5 | 1.6 | 1.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 19 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 4.00 | 6.00 | 4.00 | 2.00 | 2.00 | 2.00 | 2.00 | 1.617 |
- 5-for-1 split · 15 Apr 2008
- 6-for-5 split · 13 Sept 1989
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.