Annual figures as reported, FY2018–FY2025. Ratios and growth rates derived on-page.
Annual, as reported
Annual, as reported
Share of revenue kept at each line
Net income vs year-end equity and assets
Operating cash flow less capital expenditure
Net cash from operations
Cash paid out as dividends and share repurchases
Falling count means buybacks outpace dilution
At fiscal year end
Long-term debt less cash — negative means net cash
| Fiscal year | Gross margin | Op. margin | Net margin | FCF margin | ROE | ROA | Current ratio | Debt / equity | DPS |
|---|---|---|---|---|---|---|---|---|---|
| FY2025 | 81.0% | 41.3% | 33.1% | 19.1% | 52.8% | 18.9% | 0.80× | 0.67× | DKK 11.70 |
| FY2024 | 84.7% | 44.2% | 34.8% | 25.4% | 70.4% | 21.7% | 0.74× | 0.72× | DKK 11.40 |
| FY2023 | 84.6% | 44.2% | 36.0% | 35.8% | 78.5% | 26.6% | 0.82× | 0.25× | DKK 9.40 |
| FY2022 | 83.9% | 42.3% | 31.4% | 37.7% | 66.5% | 23.0% | 0.89× | 0.31× | DKK 6.20 |
| FY2021 | 83.2% | 41.7% | 33.9% | 34.6% | 67.5% | 24.6% | 0.86× | 0.38× | DKK 5.20 |
| FY2020 | 83.5% | 42.6% | 33.2% | 36.3% | 66.5% | 29.1% | 0.94× | 0.16× | DKK 4.55 |
| FY2019 | 83.5% | 43.0% | 31.9% | 31.0% | 67.6% | — | — | 0.08× | — |
| FY2018 | — | — | — | — | — | — | — | — | — |
| Fiscal year | Revenue | Gross profit | Op. income | Net income | Diluted EPS | Op. cash flow | Capex | Total assets | Liabilities | Equity | Cash | LT debt |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY2025 | DKK 309.1B | DKK 250.3B | DKK 127.7B | DKK 102.4B | DKK 23.03 | DKK 119.1B | DKK 60.1B | DKK 542.9B | DKK 348.9B | DKK 194.0B | DKK 26.5B | DKK 131.0B |
| FY2024 | DKK 290.4B | DKK 245.9B | DKK 128.3B | DKK 101.0B | DKK 22.63 | DKK 121.0B | DKK 47.2B | DKK 465.6B | DKK 322.1B | DKK 143.5B | DKK 15.7B | DKK 102.8B |
| FY2023 | DKK 232.3B | DKK 196.5B | DKK 102.6B | DKK 83.7B | DKK 18.62 | DKK 108.9B | DKK 25.8B | DKK 314.5B | DKK 207.9B | DKK 106.6B | DKK 14.4B | DKK 27.0B |
| FY2022 | DKK 177.0B | DKK 148.5B | DKK 74.8B | DKK 55.5B | DKK 12.22 | DKK 78.9B | DKK 12.1B | DKK 241.3B | DKK 157.8B | DKK 83.5B | DKK 12.7B | DKK 25.8B |
| FY2021 | DKK 140.8B | DKK 117.1B | DKK 58.6B | DKK 47.8B | DKK 10.37 | DKK 55.0B | DKK 6.3B | DKK 194.5B | DKK 123.8B | DKK 70.7B | DKK 10.7B | DKK 26.6B |
| FY2020 | DKK 126.9B | DKK 106.0B | DKK 54.1B | DKK 42.1B | DKK 9.01 | DKK 52.0B | DKK 5.8B | DKK 144.9B | DKK 81.6B | DKK 63.3B | DKK 12.2B | DKK 10.4B |
| FY2019 | DKK 122.0B | DKK 101.9B | DKK 52.5B | DKK 39.0B | DKK 8.19 | DKK 46.8B | DKK 8.9B | — | — | DKK 57.6B | DKK 15.4B | DKK 4.5B |
| FY2018 | — | — | — | — | — | — | — | — | — | DKK 51.8B | DKK 15.6B | — |
Company logos by Elbstream and unavatar.
All third-party trademarks, service marks, logos, and brand names used on this site are the property of their respective owners. The use of these logos is for identification and illustrative purposes only and does not imply any affiliation, sponsorship, or endorsement by the respective owners.