U 
0.01
+2.56%
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
—
FY2015FY2024
Net income
−DKK 5.3m
FY2015FY2024
Free cash flow
−DKK 6.2m
FY2015FY2024
Shareholders' equity
DKK 9.4m
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | DKK 208,500 | DKK 68,500 | DKK 45,400 | DKK 54,100 | DKK 36,000 | DKK 8,900 | DKK 21,800 | DKK 340,200 |
| Operating income | −DKK 5.1m | −DKK 6.2m | −DKK 11.7m | −DKK 10.3m | −DKK 16.4m | −DKK 9.0m | −DKK 5.0m | −DKK 1.3m | −DKK 1.4m |
| Net income | −DKK 5.3m | −DKK 6.9m | −DKK 11.5m | −DKK 9.3m | −DKK 34.6m | −DKK 7.1m | −DKK 4.1m | −DKK 2.4m | −DKK 633,000 |
| Diluted earnings per share | -0.01 | -0.03 | -0.07 | -0.21 | -0.81 | -0.24 | -0.14 | -6.71 | -2.26 |
Balance sheet
At each fiscal year end
| FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 12.1m | DKK 19.8m | DKK 22.0m | DKK 16.7m | DKK 28.2m | DKK 40.7m | DKK 47.3m | DKK 11.2m | DKK 6.9m |
| Cash and short-term investments | DKK 2.6m | DKK 3.9m | DKK 11.0m | DKK 3.5m | DKK 16.0m | DKK 9.7m | DKK 28.1m | DKK 1.2m | DKK 758,100 |
| Total liabilities | DKK 2.7m | DKK 853,200 | DKK 4.2m | DKK 3.7m | DKK 6.0m | DKK 6.9m | DKK 6.4m | DKK 8.6m | DKK 12.1m |
| Debt | DKK 2.5m | DKK 44,000 | DKK 1.8m | DKK 843,500 | DKK 1.8m | DKK 986,800 | DKK 1.2m | DKK 5.4m | DKK 10.7m |
| Shareholders' equity | DKK 9.4m | DKK 18.9m | DKK 17.8m | DKK 13.0m | DKK 22.2m | DKK 33.9m | DKK 41.0m | DKK 2.6m | −DKK 5.3m |
| Shares outstanding | 1,053m | 242m | 161m | 43m | 43m | 30m | 30m | 0m | 0m |
Cash flow
Fiscal years
| FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −DKK 6.2m | −DKK 6.4m | −DKK 7.4m | −DKK 7.5m | −DKK 8.8m | −DKK 6.1m | −DKK 4.2m | — | — |
| Capital spending | — | −DKK 703,100 | −DKK 1.5m | −DKK 5.1m | −DKK 7.9m | −DKK 12.3m | −DKK 6.9m | — | — |
| Free cash flow | −DKK 6.2m | −DKK 7.1m | −DKK 8.9m | −DKK 12.6m | −DKK 16.7m | −DKK 18.3m | −DKK 11.2m | — | — |
Latest quarters
By quarter end
| Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Dec 2021 | Jun 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | −DKK 5,300 | DKK 5,300 | — | DKK 20,000 | DKK 190,200 | DKK 18,300 | DKK 68,500 | — |
| Operating income | −DKK 2.1m | −DKK 3.0m | −DKK 2.9m | −DKK 2.6m | −DKK 3.2m | −DKK 3.0m | −DKK 6.3m | −DKK 5.4m |
| Net income | −DKK 2.3m | −DKK 3.1m | −DKK 15.5m | −DKK 3.2m | −DKK 3.8m | −DKK 3.1m | −DKK 6.2m | −DKK 5.3m |
| Diluted earnings per share | -0.00 | -0.00 | -0.05 | -0.01 | -0.02 | -0.02 | -0.05 | -0.05 |
| Cash from operations | −DKK 5.0m | −DKK 1.0m | −DKK 1.0m | −DKK 1.0m | −DKK 2.0m | −DKK 3.0m | −DKK 2.0m | −DKK 4.0m |
| Total assets | DKK 12.1m | DKK 1.4m | DKK 480,200 | DKK 16.0m | DKK 20.0m | DKK 24.1m | DKK 22.0m | DKK 27.1m |
| Cash and short-term investments | DKK 2.6m | DKK 772,900 | DKK 172,500 | DKK 1.9m | DKK 3.9m | DKK 6.5m | DKK 11.0m | DKK 14.1m |
| Shareholders' equity | DKK 9.4m | DKK 1.2m | DKK 306,300 | DKK 16.0m | DKK 19.0m | DKK 22.7m | DKK 17.8m | DKK 24.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Operating income | -24.0% | -20.7% | — |
| Net income | -22.4% | -31.2% | — |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -1.2 | -0.3 | -1.5 | -1.1 | -1.0 | -0.7 | -3.5 | -4.6 |
| Price to sales | — | 291.9 | 48.8 | 191.2 | 210.5 | 453.5 | — | — |
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.