
Stock Price
2024-10-29
Market Capitalization
2024-10-29
Revenue
FY, 2025
| DKK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 500.6M | 662.5M | 1.9B | 1.9B | 3.2B | 7.1B | 5.7B | 6.2B |
| Cost of goods sold | 224.9M | 323.3M | 867.6M | 978.7M | 1.1B | 2.0B | 2.4B | 2.5B |
| Gross profit | 275.7M | 339.1M | 1.6B | 919.2M | 2.1B | 5.1B | 3.4B | 4.8B |
| Gross profit margin, % | 55.1% | 51.2% | 87.0% | 48.4% | 65.2% | 71.9% | 58.9% | 76.4% |
| Operating expense total | 588.6M | 610.5M | 872.7M | 844.4M | 1.7B | 3.0B | 1.8B | 2.2B |
| Depreciation and amortization | 41.6M | 57.0M | 357.0M | 383.1M | 398.1M | 553.1M | 622.4M | 719.7M |
| EBITDA | (312.8M) | (271.4M) | 739.7M | 74.8M | 328.5M | 2.1B | 1.6B | 2.5B |
| EBITDA margin, % | -62.5% | -41.0% | 39.9% | 3.9% | 10.4% | 29.1% | 27.4% | 40.7% |
| EBIT | (354.5M) | (328.4M) | 379.6M | (313.5M) | (70.8M) | 1.5B | 939.8M | 1.8B |
| EBIT margin, % | -70.8% | -49.6% | 20.5% | -16.5% | -2.2% | 21.3% | 16.4% | 28.9% |
| Interest income | 22.6M | 602.0K | 193.0K | 1.7M | 26.0K | 40.2M | 48.3M | 36.9M |
| Interest expense | 14.5M | 18.5M | 177.0M | 152.1M | 119.7M | 117.0M | 93.6M | 34.6M |
| Pre tax profit | (356.6M) | (344.7M) | 282.0M | (454.4M) | (331.6M) | 1.5B | 971.4M | 1.8B |
| Income tax expense | 5.3M | 2.0M | 4.5M | 10.3M | 15.8M | 7.8M | (16.6M) | 425.6M |
| Net Income | (361.9M) | (346.8M) | 277.5M | (464.8M) | (347.4M) | 1.5B | 988.0M | 1.4B |