
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 | 106.2M | 170.6M | 194.2M | 195.5M | 158.6M | 182.7M | 116.4M | 146.6M |
| Cost of goods sold | 57.1M | 43.4M | 55.3M | 55.1M | 68.9M | 49.1M | 37.0M | 44.7M |
| Gross profit | 49.7M | 127.2M | 139.0M | 141.0M | 89.7M | 133.5M | 79.4M | 101.9M |
| Gross profit margin, % | 74.6% | 71.5% | 72.1% | 56.5% | 73.1% | 68.2% | 69.5% | |
| Operating expense total | 124.7M | 111.9M | 103.6M | 88.1M | 109.8M | 134.0M | 165.6M | 160.5M |
| Depreciation and amortization | 107.6M | 25.4M | 25.3M | 22.3M | 26.1M | 32.5M | 29.3M | 22.1M |
| EBITDA | (75.0M) | 15.3M | 35.4M | 52.9M | (20.1M) | (438.0K) | (86.3M) | (58.6M) |
| EBITDA margin, % | 9.0% | 18.2% | 27.1% | -12.7% | -0.2% | -74.1% | -40.0% | |
| EBIT | (182.5M) | (10.1M) | 10.1M | 30.7M | (46.2M) | (32.9M) | (115.6M) | (80.7M) |
| EBIT margin, % | -5.9% | 5.2% | 15.7% | -29.1% | -18.0% | -99.3% | -55.1% | |
| Interest income | 157.0K | 119.0K | 19.0K | 7.0K | 358.0K | 1.6M | 1.1M | |
| Interest expense | 1.8M | 4.6M | 1.3M | 636.0K | 1.5M | 3.2M | 3.8M | 2.1M |
| Pre tax profit | (192.1M) | (14.3M) | 5.1M | 37.0M | (44.1M) | (36.4M) | (117.1M) | (85.1M) |
| Income tax expense | (12.8M) | (651.0K) | (4.5M) | (3.2M) | 4.1M | (4.4M) | (5.8M) | (4.5M) |
| Net Income | (179.3M) | (13.6M) | 9.6M | 40.2M | (48.3M) | (32.0M) | (111.3M) | (80.7M) |