N

Watchlist Manager

Watchlist

Price: 5.98 EUR 1.87%

Market Cap: €148.7m

Income Statement

Operating Income

Currency: DKK

		Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Dec-2023	Jun-2025
Revenue
Interest Expense		0	0	0	0	0	0	0	0	0	0	0	0	9	0	0	0	9	0	0	0	9	0	0	0	7	0	0	0	10	0	0	0	16	34	0
Revenue		2 410 N/A	2 474 +3%	2 520 +2%	2 566 +2%	2 600 +1%	2 648 +2%	2 677 +1%	2 719 +2%	2 765 +2%	2 817 +2%	2 854 +1%	2 841 0%	2 851 +0%	2 835 -1%	2 892 +2%	2 964 +2%	3 007 +1%	3 059 +2%	3 050 0%	3 080 +1%	3 058 -1%	3 030 -1%	2 987 -1%	2 882 -4%	2 830 -2%	2 839 +0%	2 848 +0%	2 888 +1%	1 369 -53%	3 478 +154%	3 492 +0%	3 532 +1%	1 500 -58%	1 728 +15%	462 -73%
Gross Profit
Cost of Revenue		(1 931)	(1 982)	(2 019)	(2 060)	(2 083)	(2 121)	(2 143)	(2 181)	(2 223)	(2 271)	(2 303)	(2 330)	(2 338)	(2 338)	(2 383)	(2 423)	(2 466)	(2 532)	(2 558)	(2 583)	(2 583)	(2 557)	(2 521)	(2 462)	(2 443)	(2 455)	(2 471)	(2 518)	(1 242)	(3 148)	(3 058)	(3 071)	(1 092)	(1 283)	(354)
Gross Profit		480 N/A	492 +2%	501 +2%	506 +1%	517 +2%	527 +2%	534 +1%	537 +1%	542 +1%	547 +1%	551 +1%	511 -7%	513 +0%	497 -3%	510 +3%	541 +6%	541 +0%	526 -3%	491 -7%	496 +1%	475 -4%	473 0%	467 -1%	420 -10%	387 -8%	384 -1%	377 -2%	370 -2%	127 -66%	330 +160%	434 +32%	461 +6%	408 -11%	445 +9%	108 -76%
Operating Income
Operating Expenses		(214)	(220)	(232)	(240)	(248)	(251)	(253)	(249)	(249)	(249)	(248)	(250)	(251)	(249)	(248)	(241)	(234)	(234)	(230)	(232)	(236)	(233)	(232)	(229)	(222)	(218)	(213)	(210)	(142)	(297)	(471)	(489)	(415)	(329)	0
Selling, General & Administrative		(208)	(220)	(232)	(240)	(241)	(251)	(253)	(249)	(246)	(248)	(248)	(250)	(238)	(249)	(248)	(241)	(219)	(234)	(230)	(232)	(220)	(233)	(232)	(229)	(205)	(218)	(213)	(210)	(138)	(297)	(471)	(489)	(375)	(308)	0
Research & Development		0	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization		(5)	0	0	0	(5)	0	0	0	(2)	0	0	0	(12)	0	0	0	(14)	0	0	0	(16)	0	0	0	(17)	0	0	0	(4)	0	0	0	(40)	(21)	0
Operating Income		265 N/A	272 +2%	269 -1%	267 -1%	269 +1%	276 +2%	281 +2%	289 +3%	293 +2%	298 +2%	303 +2%	261 -14%	262 +1%	248 -5%	261 +5%	299 +15%	307 +3%	292 -5%	262 -10%	264 +1%	239 -10%	240 +1%	234 -3%	191 -19%	165 -14%	166 +1%	164 -1%	160 -2%	(15) N/A	33 N/A	(37) N/A	(28) +24%	(7) +75%	116 N/A	108 -7%
Pre-Tax Income
Interest Income Expense		18	13	8	5	24	(11)	(9)	(11)	(0)	(12)	(12)	(8)	(6)	(8)	(6)	(8)	0	6	6	13	13	16	11	(6)	1	(30)	(35)	(27)	(4)	(26)	(18)	(23)	7	(15)	0
Non-Reccuring Items		0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	0	0	0	0	(16)	(24)	(31)	(43)	(33)	(43)	(42)	(93)	(110)	(208)	(329)	(370)	(397)	(278)	(69)	(21)
Total Other Income		(16)	0	0	0	(21)	0	0	0	(13)	0	0	0	(6)	0	0	0	(3)	0	0	0	3	0	0	0	(21)	0	0	0	(8)	0	0	0	(16)	(15)	0
Pre-Tax Income		268 N/A	285 +6%	278 -3%	272 -2%	272 +0%	264 -3%	272 +3%	278 +2%	280 +1%	286 +2%	291 +2%	253 -13%	252 0%	240 -5%	255 +6%	292 +14%	305 +5%	298 -2%	268 -10%	262 -2%	231 -12%	226 -2%	202 -10%	152 -25%	102 -33%	94 -8%	36 -62%	23 -36%	(235) N/A	(322) -37%	(425) -32%	(448) -5%	(294) +34%	17 N/A	88 +415%
Net Income
Tax Provision		(58)	(62)	(60)	(56)	(60)	(59)	(61)	(66)	(65)	(66)	(65)	(55)	(54)	(51)	(57)	(68)	(70)	(68)	(60)	(52)	(48)	(48)	(45)	(35)	(26)	(22)	(8)	(14)	60	74	91	102	36	(11)	0
Income from Continuing Operations		209	223	218	216	212	206	211	212	216	221	226	198	199	189	199	224	236	230	208	209	183	178	157	116	76	72	28	9	(175)	(248)	(334)	(346)	(258)	6	88
Net Income (Common)		209 N/A	223 +7%	218 -2%	216 -1%	212 -2%	206 -3%	211 +3%	212 +0%	216 +2%	221 +2%	226 +2%	198 -12%	199 +0%	189 -5%	199 +5%	224 +13%	236 +5%	230 -2%	208 -10%	209 +1%	183 -13%	178 -3%	157 -11%	116 -26%	76 -35%	72 -5%	28 -61%	9 -68%	(49) N/A	(122) -149%	(189) -55%	(201) -6%	(202) 0%	30 N/A	88 +192%
EPS (Diluted)		8.37 N/A	9.25 +11%	8.75 -5%	8.63 -1%	8.54 -1%	8.26 -3%	8.48 +3%	8.55 +1%	8.67 +1%	9.07 +5%	9.22 +2%	7.95 -14%	7.97 +0%	7.66 -4%	7.9 +3%	9.05 +15%	9.52 +5%	9.26 -3%	8.4 -9%	8.46 +1%	7.38 -13%	7.21 -2%	6.4 -11%	4.52 -29%	3.05 -33%	2.9 -5%	1.13 -61%	0.36 -68%	-1.97 N/A	-4.84 -146%	-7.61 -57%	-7.85 -3%	-8.13 -4%	1.2 N/A	0 N/A

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 314,500+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.