
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 | 7.0M | 6.2M | 7.2M | 13.4M | 7.8M | 11.5M | 9.9M | 7.7M |
| Gross profit | 7.0M | 6.2M | 7.2M | 13.4M | 7.8M | 11.5M | 9.9M | 7.7M |
| Gross profit margin, % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating expense total | 7.0M | 6.1M | 4.7M | 26.9M | 21.9M | 15.4M | 15.5M | 16.7M |
| Depreciation and amortization | 2.2M | 3.4M | 3.6M | 3.8M | 3.5M | 2.9M | ||
| EBITDA | 21.0K | 100.0K | 2.5M | (13.5M) | (14.0M) | (3.9M) | (5.6M) | (9.0M) |
| EBITDA margin, % | 0.3% | 1.6% | 34.8% | -101.0% | -179.0% | -34.4% | -57.0% | -116.5% |
| EBIT | 21.0K | 100.0K | 318.0K | (16.9M) | (17.6M) | (7.7M) | (9.2M) | (11.9M) |
| EBIT margin, % | 0.3% | 1.6% | 4.4% | -126.7% | -225.1% | -67.5% | -92.7% | -154.6% |
| Interest income | 1.0K | 2.0K | ||||||
| Interest expense | 6.0K | 10.0K | 1.3M | 4.4M | 2.0M | 1.6M | 8.9M | 4.7M |
| Pre tax profit | 15.0K | 90.0K | (992.0K) | (20.8M) | (19.2M) | (9.3M) | (16.6M) | (16.6M) |
| Income tax expense | 6.0K | 20.0K | (19.0K) | (3.0M) | 2.4M | 17.0K | 5.0K | 18.0K |
| Net Income | 9.0K | 70.0K | (973.0K) | (17.8M) | (21.6M) | (9.3M) | (16.6M) | (16.6M) |