
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 | 2.5B | 2.8B | 2.7B | 3.0B | 3.6B | 2.7B | 2.7B | 2.7B |
| Cost of goods sold | 1.9B | 2.0B | 1.8B | 2.1B | 2.6B | 2.1B | 2.2B | 2.1B |
| Gross profit | 670.0M | 889.0M | 848.0M | 916.0M | 1.0B | 574.0M | 747.0M | 625.0M |
| Gross profit margin, % | 31.3% | 32.0% | 30.3% | 29.0% | 21.5% | 27.2% | 22.8% | |
| Operating expense total | 325.0M | 358.0M | 323.0M | 363.0M | 439.0M | 539.0M | 521.0M | 393.0M |
| Depreciation and amortization | 182.0M | 173.0M | 189.0M | 183.0M | 202.0M | 288.0M | 187.0M | 519.0M |
| EBITDA | 345.0M | 531.0M | 525.0M | 553.0M | 607.0M | 35.0M | 226.0M | 232.0M |
| EBITDA margin, % | 18.7% | 19.8% | 18.3% | 16.8% | 1.3% | 8.2% | 8.5% | |
| EBIT | 163.0M | 358.0M | 332.0M | 377.0M | 413.0M | (230.0M) | 41.0M | (285.0M) |
| EBIT margin, % | 12.6% | 12.5% | 12.5% | 11.5% | -8.6% | 1.5% | -10.4% | |
| Interest income | 1.0M | 1.0M | 2.0M | 3.0M | 5.0M | 24.0M | 39.0M | 45.0M |
| Interest expense | 37.0M | 30.0M | 23.0M | 25.0M | 20.0M | 75.0M | 108.0M | 86.0M |
| Pre tax profit | 125.0M | 205.0M | 307.0M | 356.0M | 398.0M | (283.0M) | (29.0M) | (604.0M) |
| Income tax expense | 55.0M | 56.0M | 35.0M | 81.0M | (37.0M) | 21.0M | 61.0M | |
| Net Income | 125.0M | 150.0M | 251.0M | 321.0M | 317.0M | (246.0M) | (50.0M) | (665.0M) |