
Stock Price
2024-10-29
Market Capitalization
2024-08-26
Revenue
FY, 2025
| DKK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.9B | 3.3B | 3.5B | 3.9B | 4.5B | 4.8B | 5.5B | 6.3B |
| Cost of goods sold | 1.1B | 1.2B | 1.3B | 1.4B | 1.6B | 1.6B | 1.8B | 1.8B |
| Gross profit | 1.8B | 2.1B | 2.2B | 2.6B | 3.0B | 3.2B | 3.7B | 4.5B |
| Gross profit margin, % | 63.5% | 62.4% | 65.2% | 65.5% | 66.3% | 67.5% | 70.9% | |
| Operating expense total | 1.7B | 1.8B | 1.8B | 2.0B | 2.2B | 2.3B | 2.4B | 2.5B |
| Depreciation and amortization | 232.0M | 255.0M | 245.0M | 242.0M | 238.0M | 245.0M | 272.0M | 328.0M |
| EBITDA | 136.0M | 241.0M | 395.0M | 534.0M | 708.0M | 911.0M | 1.4B | 2.0B |
| EBITDA margin, % | 7.4% | 11.3% | 13.6% | 15.7% | 18.9% | 24.6% | 31.4% | |
| EBIT | (96.0M) | (14.0M) | 150.0M | 292.0M | 470.0M | 666.0M | 1.1B | 1.7B |
| EBIT margin, % | -0.4% | 4.3% | 7.5% | 10.4% | 13.8% | 19.7% | 26.2% | |
| Interest income | 12.0M | 17.0M | 5.0M | 1.0M | 4.0M | 12.0M | 61.0M | 28.0M |
| Interest expense | 25.0M | 34.0M | 34.0M | 23.0M | 24.0M | 22.0M | 65.0M | 31.0M |
| Pre tax profit | (103.0M) | (31.0M) | 101.0M | 279.0M | 447.0M | 647.0M | 1.1B | 1.6B |
| Income tax expense | 67.0M | 19.0M | 76.0M | 60.0M | 112.0M | 161.0M | 242.0M | 438.0M |
| Net Income | (170.0M) | (50.0M) | 25.0M | 219.0M | 335.0M | 486.0M | 815.0M | 1.2B |