
Stock Price
2024-10-29
Market Capitalization
2024-10-29
Revenue
FY, 2025
| DKK | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|
| Revenue | 4.2M | 15.1M | 19.9M | 27.6M | 35.4M | 42.0M |
| Cost of goods sold | 1.4M | 856.0K | 1.2M | 1.2M | 990.0K | |
| Gross profit | 4.2M | 13.7M | 19.0M | 26.4M | 34.2M | 41.0M |
| Gross profit margin, % | 100.0% | 90.6% | 95.7% | 95.7% | 96.7% | 97.6% |
| Operating expense total | 7.6M | 28.5M | 36.1M | 37.0M | 43.0M | 44.1M |
| Depreciation and amortization | 1.9M | 1.4M | 1.9M | 2.5M | 2.9M | 3.6M |
| EBITDA | (3.3M) | (14.8M) | (17.1M) | (10.6M) | (8.7M) | (3.1M) |
| EBITDA margin, % | -78.4% | -98.1% | -86.2% | -38.5% | -24.6% | -7.4% |
| EBIT | (5.2M) | (16.2M) | (19.0M) | (13.1M) | (11.7M) | (6.7M) |
| EBIT margin, % | -123.5% | -107.6% | -95.5% | -47.6% | -32.9% | -16.0% |
| Interest expense | 67.0K | 258.0K | 230.0K | 82.0K | 121.0K | 197.0K |
| Pre tax profit | (5.3M) | (16.5M) | (19.2M) | (12.9M) | (11.4M) | (6.8M) |
| Income tax expense | (614.0K) | (478.0K) | (650.0K) | |||
| Net Income | (4.7M) | (16.0M) | (18.5M) | (12.9M) | (11.4M) | (6.8M) |