
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 | 1.1B | 842.4M | 552.8M | 1.2B | 1.3B | 1.7B | 1.4B | 1.9B |
| Cost of goods sold | 57.3M | 62.7M | 106.9M | 428.8M | 330.3M | |||
| Gross profit | 994.9M | 779.7M | 475.4M | 965.4M | 1.5B | 1.9B | 1.8B | 1.7B |
| Gross profit margin, % | 92.6% | 86.0% | 79.1% | 115.6% | 113.7% | 127.3% | 92.1% | |
| Operating expense total | 848.9M | 619.5M | 596.4M | 727.7M | 1.0B | 1.2B | 1.3B | 1.2B |
| Depreciation and amortization | 80.3M | 61.1M | 94.4M | 60.0M | 33.4M | 96.0M | 81.8M | 99.2M |
| EBITDA | 141.7M | 154.0M | (128.9M) | 236.3M | 466.2M | 682.4M | 481.7M | 561.4M |
| EBITDA margin, % | 18.3% | -23.3% | 19.4% | 36.1% | 41.2% | 34.3% | 29.6% | |
| EBIT | (115.6M) | 131.0M | (131.5M) | 244.3M | 440.4M | 586.4M | 399.9M | 462.2M |
| EBIT margin, % | 15.6% | -23.8% | 20.0% | 34.1% | 35.4% | 28.5% | 24.4% | |
| Interest income | 2.3M | 2.0M | 1.3M | 1.3M | 3.0M | 5.8M | 5.1M | 17.5M |
| Interest expense | 45.4M | 43.6M | 41.3M | 55.4M | 48.6M | 53.2M | 54.4M | 48.4M |
| Pre tax profit | (154.4M) | 75.1M | (289.0M) | 105.9M | 263.7M | 430.5M | 308.4M | 279.9M |
| Income tax expense | 13.3M | 22.8M | (59.6M) | 38.7M | 72.8M | 95.5M | 78.4M | 74.2M |
| Net Income | (167.8M) | 52.3M | (229.4M) | 67.2M | 190.9M | 335.0M | 229.9M | 205.7M |