
Stock Price
2024-10-29
Market Capitalization
2024-10-29
Revenue
FY, 2026
| DKK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 | FY, 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 785.9M | 753.2M | 340.2M | 161.6M | 134.5M | 178.5M | 238.7M | 70.4M | 72.2M |
| Cost of goods sold | 711.8M | 700.1M | 321.3M | 167.7M | |||||
| Gross profit | 74.1M | 53.1M | 18.9M | (6.1M) | 134.5M | 178.5M | 238.7M | 70.4M | 72.2M |
| Gross profit margin, % | 9.4% | 5.6% | -3.8% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| Operating expense total | 84.1M | 85.2M | 58.0M | 33.9M | 126.1M | 155.7M | 171.1M | 59.5M | 57.2M |
| Depreciation and amortization | 800.0K | 1.4M | 6.5M | 3.5M | 1.8M | 1.8M | 1.2M | 1.0M | 1.1M |
| EBITDA | 4.6M | 10.8M | (2.9M) | (17.0M) | 58.0M | 5.3M | 35.0M | (24.6M) | 18.0M |
| EBITDA margin, % | 0.6% | -0.9% | -10.5% | 43.1% | 3.0% | 14.7% | -34.9% | 24.9% | |
| EBIT | 3.8M | 9.4M | (9.4M) | (20.5M) | 56.2M | 3.5M | 33.8M | (25.6M) | 16.9M |
| EBIT margin, % | 0.5% | -2.8% | -12.7% | 41.8% | 2.0% | 14.2% | -36.4% | 23.4% | |
| Interest income | 8.7M | 3.6M | 400.0K | 100.0K | 5.8M | 5.6M | 3.8M | 4.3M | 3.5M |
| Interest expense | 43.6M | 52.4M | 47.2M | 34.2M | 33.6M | 27.3M | 19.7M | 12.8M | 12.8M |
| Pre tax profit | (373.7M) | (148.6M) | (163.2M) | (133.8M) | 6.3M | (61.3M) | (49.3M) | (59.2M) | 1.5M |
| Income tax expense | 5.3M | 7.7M | 28.7M | 5.1M | 2.0M | 2.6M | 800.0K | 4.1M | 700.0K |
| Net Income | (379.0M) | (156.3M) | (191.9M) | (138.9M) | 4.3M | (63.9M) | (50.1M) | (63.3M) | 800.0K |