
Stock Price
2021-01-28
Market Capitalization
2021-01-28
Revenue
FY, 2025
| DKK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.0M | 6.7M | 3.9M | 7.2M | 11.3M | 9.8M | 12.6M | 3.6M |
| Cost of goods sold | 646.0K | 1.4M | 487.0K | 447.0K | 157.0K | 262.0K | 2.9M | 1.3M |
| Gross profit | 5.3M | 5.3M | 3.4M | 6.7M | 11.1M | 16.3M | 9.7M | 2.3M |
| Gross profit margin, % | 89.2% | 79.6% | 87.6% | 93.8% | 98.6% | 167.2% | 77.1% | 64.0% |
| Operating expense total | 48.2M | 34.1M | 18.7M | 25.5M | 9.5M | 8.8M | 7.2M | 6.9M |
| Depreciation and amortization | 4.4M | 1.8M | 309.0K | 622.0K | 2.4M | 7.6M | ||
| EBITDA | (42.9M) | (28.8M) | (15.3M) | (18.8M) | 1.7M | 7.5M | 2.4M | (4.6M) |
| EBITDA margin, % | -719.2% | -431.8% | -390.3% | -261.5% | 14.8% | 76.8% | 19.1% | -129.7% |
| EBIT | (47.3M) | (36.9M) | (15.6M) | (19.4M) | (736.0K) | (136.0K) | 2.4M | (4.6M) |
| EBIT margin, % | -793.5% | -553.5% | -398.2% | -270.1% | -6.5% | -1.4% | 19.1% | -129.7% |
| Interest income | 25.0K | 31.0K | 2.0K | |||||
| Interest expense | 313.0K | 376.0K | 894.0K | 135.0K | 465.0K | 5.0K | 5.0K | |
| Pre tax profit | (47.6M) | (37.3M) | (16.4M) | (16.3M) | (33.7M) | 24.6M | 3.5M | 4.6M |
| Income tax expense | (4.1M) | (5.1M) | (2.1M) | (78.0K) | 54.0K | 6.0M | ||
| Net Income | (43.5M) | (32.2M) | (14.2M) | (16.3M) | (33.7M) | 24.5M | 3.5M | (1.4M) |