
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 | 22.9M | 29.8M | 38.0M | 36.1M | 43.0M | 47.2M | 49.6M | 58.4M |
| Gross profit | 22.9M | 29.8M | 38.0M | 37.7M | 43.0M | 47.2M | 49.6M | 58.4M |
| Gross profit margin, % | 100.0% | 100.0% | 100.0% | |||||
| Operating expense total | 10.7M | 12.6M | 14.3M | 13.6M | 15.1M | 14.5M | 15.2M | 18.3M |
| Depreciation and amortization | 443.0K | 2.1M | 2.6M | 142.0K | 171.0K | 95.0K | 80.0K | 23.0K |
| EBITDA | 12.2M | 17.2M | 23.7M | 24.1M | 28.0M | 32.7M | 34.4M | 40.1M |
| EBITDA margin, % | 69.2% | 69.3% | 68.6% | |||||
| EBIT | 11.8M | 15.1M | 21.1M | 24.0M | 27.8M | 32.6M | 34.1M | 40.0M |
| EBIT margin, % | 69.0% | 68.7% | 68.6% | |||||
| Interest income | 24.0K | 119.0K | 634.0K | 34.0K | 44.0K | 60.0K | 88.0K | 302.0K |
| Interest expense | 5.6M | 6.2M | 6.9M | 7.1M | 9.8M | 15.0M | 17.5M | 21.7M |
| Pre tax profit | 47.7M | 58.6M | 39.6M | 196.9M | 146.7M | (100.0M) | 2.2M | 107.2M |
| Income tax expense | 10.2M | 13.8M | 6.9M | 37.4M | 34.5M | (23.2M) | (5.1M) | 23.1M |
| Net Income | 37.5M | 44.9M | 32.7M | 159.5M | 112.2M | (76.8M) | 7.3M | 84.2M |