R 
635.00
0.00%
Close of 6 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 303.1m
FY2016FY2025
Net income
DKK 9.6m
FY2016FY2025
Free cash flow
DKK 8.8m
FY2016FY2025
Shareholders' equity
DKK 192.8m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 303.1m | DKK 319.1m | DKK 313.1m | DKK 338.7m | DKK 308.5m | DKK 294.4m | DKK 285.4m | DKK 275.0m | DKK 264.4m | DKK 266.2m |
| Gross profit | DKK 92.4m | DKK 104.8m | DKK 103.5m | DKK 108.7m | DKK 103.6m | DKK 93.9m | DKK 87.4m | DKK 83.9m | DKK 80.0m | DKK 81.5m |
| Operating income | DKK 13.2m | DKK 18.5m | DKK 16.9m | DKK 21.9m | DKK 18.0m | DKK 13.2m | DKK 9.7m | DKK 8.8m | DKK 8.3m | DKK 8.3m |
| Net income | DKK 9.6m | DKK 13.6m | DKK 12.5m | DKK 17.0m | DKK 12.6m | DKK 8.5m | DKK 7.3m | DKK 6.7m | DKK 6.2m | DKK 6.2m |
| Diluted earnings per share | 41.58 | 58.86 | 54.17 | 73.51 | 54.70 | 37.06 | 30.58 | 28.09 | 33.22 | 29.65 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 249.8m | DKK 260.8m | DKK 252.4m | DKK 254.2m | DKK 245.2m | DKK 248.5m | DKK 219.3m | DKK 208.6m | DKK 206.4m | DKK 208.6m |
| Cash and short-term investments | DKK 34.3m | DKK 40.8m | DKK 40.7m | DKK 34.8m | DKK 27.1m | DKK 35.0m | DKK 32.9m | DKK 26.8m | DKK 28.7m | DKK 24.8m |
| Total liabilities | DKK 57.0m | DKK 68.5m | DKK 65.2m | DKK 67.9m | DKK 67.8m | DKK 78.0m | DKK 51.6m | DKK 42.4m | DKK 42.3m | DKK 46.1m |
| Debt | DKK 4.8m | DKK 6.1m | DKK 8.9m | DKK 11.9m | DKK 11.5m | DKK 12.1m | — | — | — | — |
| Shareholders' equity | DKK 192.8m | DKK 192.2m | DKK 187.2m | DKK 186.2m | DKK 177.4m | DKK 170.5m | DKK 167.7m | DKK 166.2m | DKK 164.1m | DKK 162.5m |
| 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 13.2m | DKK 15.8m | DKK 27.0m | DKK 22.7m | DKK 7.6m | DKK 29.9m | DKK 16.7m | DKK 7.2m | DKK 9.7m | DKK 15.8m |
| Capital spending | −DKK 4.4m | −DKK 2.0m | −DKK 4.9m | −DKK 2.0m | −DKK 4.8m | −DKK 17.3m | −DKK 4.8m | −DKK 4.1m | −DKK 1.2m | −DKK 4.7m |
| Free cash flow | DKK 8.8m | DKK 13.8m | DKK 22.1m | DKK 20.7m | DKK 2.8m | DKK 12.6m | DKK 11.9m | DKK 3.1m | DKK 8.5m | DKK 11.0m |
| Dividends paid | −DKK 8.5m | −DKK 8.5m | −DKK 11.5m | −DKK 8.1m | −DKK 5.8m | −DKK 5.8m | −DKK 5.8m | −DKK 4.6m | −DKK 4.6m | −DKK 4.2m |
Latest quarters
By quarter end
| Mar 2026 | Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Dec 2023 | Sept 2023 | Jun 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 134.9m | DKK 165.3m | DKK 137.8m | DKK 182.6m | DKK 136.5m | DKK 68.3m | DKK 170.6m | DKK 85.3m |
| Gross profit | DKK 41.6m | DKK 48.5m | DKK 43.8m | DKK 60.6m | DKK 44.2m | DKK 22.1m | DKK 56.4m | DKK 28.2m |
| Operating income | −DKK 3.2m | DKK 12.3m | DKK 885,000 | DKK 17.6m | DKK 969,000 | DKK 484,500 | DKK 12.0m | DKK 6.0m |
| Net income | −DKK 5.6m | DKK 9.0m | DKK 621,000 | DKK 12.8m | DKK 769,000 | DKK 384,500 | DKK 9.1m | DKK 4.5m |
| Diluted earnings per share | -24.31 | 38.89 | 2.69 | 55.52 | 3.34 | 1.67 | 39.25 | 19.63 |
| Cash from operations | −DKK 3.0m | DKK 25.0m | −DKK 11.0m | DKK 21.0m | −DKK 5.0m | −DKK 2.0m | DKK 16.0m | DKK 8.0m |
| Capital spending | −DKK 6.0m | −DKK 5.0m | — | −DKK 1.0m | — | — | −DKK 2.0m | −DKK 1.0m |
| Free cash flow | −DKK 9.0m | DKK 20.0m | — | DKK 20.0m | — | — | DKK 14.0m | DKK 7.0m |
| Total assets | DKK 260.5m | DKK 249.8m | DKK 233.2m | DKK 260.8m | DKK 232.9m | DKK 232.9m | DKK 252.4m | DKK 252.4m |
| Cash and short-term investments | DKK 12.3m | DKK 34.3m | DKK 18.1m | DKK 40.8m | DKK 22.4m | DKK 22.4m | DKK 40.7m | DKK 40.7m |
| Debt | DKK 4.5m | DKK 3.0m | DKK 3.5m | DKK 4.9m | DKK 5.1m | DKK 5.1m | DKK 4.7m | DKK 4.7m |
| Shareholders' equity | DKK 181.7m | DKK 192.8m | DKK 184.3m | DKK 192.2m | DKK 179.5m | DKK 179.5m | DKK 187.2m | DKK 187.2m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.6% | 0.6% | 1.3% |
| Operating income | -15.6% | -0.1% | 8.9% |
| Net income | -17.3% | 2.3% | 8.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 31.7% | 32.1% | 32.3% | 31.6% |
| Operating margin | 5.1% | 5.5% | 5.4% | 4.4% |
| Net margin | 3.7% | 4.1% | 3.9% | 3.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 16.6 | 11.1 | 12.7 | 9.3 | 12.2 | 12.3 | 14.9 | 15.3 | 13.5 | 14.3 |
| Price to sales | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 17 years. Last went ex-dividend on 22 Jan 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 26.00 | 37.00 | 37.00 | 50.00 | 35.00 | 25.00 | 25.00 | 25.00 |
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.