
| DKK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Gross profit | 100.0K | 3.2M | 9.6M | 6.5M | 423.0K | 385.0K | 220.0K | |
| Operating expense total | 52.0K | 10.7M | 25.3M | 38.3M | 38.7M | 44.1M | 33.0M | 39.5M |
| Depreciation and amortization | 119.0K | 158.0K | 251.0K | 265.0K | 456.0K | 558.0K | ||
| EBITDA | (52.0K) | (10.6M) | (22.0M) | (28.7M) | (32.2M) | (43.7M) | (32.6M) | (39.3M) |
| EBIT | (52.0K) | (10.6M) | (22.2M) | (28.8M) | (32.5M) | (43.9M) | (33.0M) | (39.8M) |
| Interest income | 112.0K | 101.0K | 33.0K | |||||
| Interest expense | 1.0K | 965.0K | 51.0K | 219.0K | 176.0K | 1.7M | 1.4M | 4.4M |
| Pre tax profit | (53.0K) | (11.7M) | (22.2M) | (29.3M) | (32.8M) | (43.9M) | (34.5M) | (45.0M) |
| Income tax expense | (2.1M) | (4.7M) | (5.5M) | (5.5M) | (5.5M) | (5.5M) | (5.5M) | |
| Net Income | (53.0K) | (9.7M) | (17.5M) | (23.8M) | (27.3M) | (38.4M) | (29.0M) | (39.5M) |