P 
15.10
+0.67%
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 151.9m
FY2016FY2025
Net income
DKK 18.6m
FY2016FY2025
Free cash flow
−DKK 14.1m
FY2016FY2025
Shareholders' equity
DKK 981.1m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 151.9m | DKK 151.1m | DKK 166.1m | DKK 153.3m | DKK 158.3m | DKK 172.7m | DKK 179.5m | DKK 175.4m | DKK 167.7m | DKK 175.1m |
| Operating income | DKK 90.2m | DKK 75.6m | DKK 93.8m | DKK 72.8m | DKK 82.7m | DKK 95.6m | DKK 175.0m | DKK 175.8m | DKK 433.5m | DKK 99.4m |
| Net income | DKK 18.6m | DKK 7.0m | −DKK 24.2m | DKK 55.0m | DKK 145.5m | DKK 145.3m | DKK 115.1m | DKK 108.3m | DKK 360.1m | DKK 43.5m |
| Diluted earnings per share | 0.43 | 0.16 | -0.58 | 1.33 | 1.47 | 2.19 | 1.71 | 1.61 | 25.01 | 3.67 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 2.43bn | DKK 2.50bn | DKK 2.72bn | DKK 2.81bn | DKK 3.02bn | DKK 2.72bn | DKK 2.77bn | DKK 2.58bn | DKK 2.49bn | DKK 2.23bn |
| Cash and short-term investments | DKK 36.1m | DKK 94.5m | DKK 56.0m | DKK 66.8m | DKK 183.4m | DKK 33.3m | DKK 67.6m | DKK 62.1m | DKK 26.5m | DKK 85.8m |
| Total liabilities | DKK 1.45bn | DKK 1.54bn | DKK 1.66bn | DKK 1.72bn | DKK 1.80bn | DKK 1.65bn | DKK 1.84bn | DKK 1.77bn | DKK 1.93bn | DKK 2.26bn |
| Debt | DKK 1.15bn | DKK 1.25bn | DKK 1.36bn | DKK 1.40bn | DKK 1.51bn | DKK 1.41bn | DKK 1.63bn | DKK 1.59bn | DKK 1.78bn | DKK 2.15bn |
| Shareholders' equity | DKK 981.1m | DKK 962.5m | DKK 1.06bn | DKK 1.09bn | DKK 1.22bn | DKK 1.07bn | DKK 931.1m | DKK 810.7m | DKK 554.9m | −DKK 33.1m |
| Shares outstanding | 43m | 43m | 42m | 41m | 99m | 66m | 67m | 67m | 14m | 12m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −DKK 11.3m | −DKK 16.5m | DKK 50.7m | DKK 40.2m | DKK 58.0m | DKK 62.0m | DKK 92.9m | DKK 77.2m | DKK 32.4m | DKK 45.9m |
| Capital spending | −DKK 2.8m | −DKK 304,000 | — | −DKK 670,000 | — | −DKK 17.9m | −DKK 106.1m | −DKK 5.3m | −DKK 531,000 | −DKK 3.4m |
| Free cash flow | −DKK 14.1m | −DKK 16.8m | DKK 50.7m | DKK 39.5m | DKK 58.0m | DKK 44.1m | −DKK 13.2m | DKK 71.9m | DKK 31.8m | DKK 42.5m |
Latest quarters
By quarter end
| Jun 2026 | Dec 2025 | Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Sept 2023 | Jun 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 71.7m | DKK 78.2m | DKK 73.7m | DKK 68.9m | DKK 82.3m | DKK 82.7m | DKK 41.3m | DKK 83.4m |
| Operating income | DKK 39.5m | DKK 45.5m | DKK 44.7m | DKK 31.9m | DKK 43.8m | DKK 49.5m | DKK 24.8m | DKK 44.2m |
| Net income | DKK 16.9m | DKK 951,000 | DKK 17.7m | DKK 4.0m | DKK 3.0m | −DKK 25.4m | −DKK 12.7m | DKK 1.2m |
| Diluted earnings per share | 0.39 | 0.02 | 0.41 | 0.09 | 0.07 | -0.61 | -0.30 | 0.03 |
| Cash from operations | DKK 18.0m | −DKK 14.0m | DKK 5.0m | −DKK 36.0m | DKK 20.0m | DKK 29.0m | DKK 14.0m | DKK 21.0m |
| Capital spending | — | −DKK 2.0m | — | — | — | — | — | — |
| Free cash flow | — | −DKK 16.0m | — | — | — | — | — | — |
| Total assets | DKK 2.42bn | DKK 2.43bn | DKK 2.48bn | DKK 2.50bn | DKK 2.46bn | DKK 2.72bn | DKK 2.72bn | DKK 2.82bn |
| Cash and short-term investments | DKK 31.2m | DKK 36.1m | DKK 91.0m | DKK 94.5m | DKK 42.7m | DKK 56.0m | DKK 38.2m | DKK 37.3m |
| Debt | DKK 1.12bn | DKK 1.15bn | DKK 1.22bn | DKK 1.25bn | DKK 1.25bn | DKK 1.36bn | — | DKK 1.42bn |
| Shareholders' equity | DKK 998.0m | DKK 981.1m | DKK 980.2m | DKK 962.5m | DKK 928.0m | DKK 1.06bn | DKK 1.06bn | DKK 1.14bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -0.3% | -2.5% | -1.5% |
| Operating income | 7.4% | -1.1% | -3.2% |
| Net income | -30.3% | -33.7% | -7.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 54.7% | 53.4% | 53.6% | 83.1% |
| Net margin | 8.5% | 9.1% | 36.4% | 55.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 38.9 | 74.4 | -13.3 | 10.4 | 9.6 | 4.6 | 3.9 | 4.2 | 0.2 | 0.3 |
| Price to sales | 4.8 | 3.4 | 1.9 | 3.7 | 8.8 | 3.9 | 2.5 | 2.6 | 0.5 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 21 Apr 2008.
| FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | |
|---|---|---|---|---|---|---|
| Paid in the year | 5.647 | 5.244 | 4.841 | 4.437 | 4.034 | 3.739 |
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.