Market Closed -
Nasdaq Copenhagen
15:59:43 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
8.395
DKK
|
+3.39%
|
|
-2.38%
|
+38.99%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,816
|
810.9
|
1,134
|
1,576
|
-
|
Enterprise Value (EV)
1 |
2,557
|
1,224
|
2,203
|
1,689
|
1,944
|
P/E ratio
|
-5.71
x
|
-2.85
x
|
-2.32
x
|
-3.94
x
|
-5.49
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
545
x
|
81.1
x
|
27
x
|
4.27
x
|
1.65
x
|
EV / Revenue
|
494
x
|
122
x
|
52.4
x
|
4.57
x
|
2.03
x
|
EV / EBITDA
|
-17.2
x
|
-4.91
x
|
-8.22
x
|
-8.35
x
|
-25.5
x
|
EV / FCF
|
-8,499,440
x
|
-2,713,416
x
|
-3,938,130
x
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-
|
-
|
Price to Book
|
2.4
x
|
0.94
x
|
1.29
x
|
2.34
x
|
4.08
x
|
Nbr of stocks (in thousands)
|
81,987
|
83,166
|
187,734
|
187,734
|
-
|
Reference price
2 |
34.35
|
9.750
|
6.040
|
8.395
|
8.395
|
Announcement Date
|
02/03/22
|
23/01/23
|
23/01/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
5.172
|
10
|
42
|
369.2
|
957.9
|
EBITDA
1 |
-
|
-148.4
|
-249
|
-268
|
-202.2
|
-76.12
|
EBIT
1 |
-
|
-163.3
|
-283
|
-396.6
|
-318.6
|
-203.2
|
Operating Margin
|
-
|
-3,158.02%
|
-2,830%
|
-944.23%
|
-86.29%
|
-21.22%
|
Earnings before Tax (EBT)
1 |
-
|
-498.4
|
-287.8
|
-411.7
|
-400.4
|
-288.2
|
Net income
1 |
-73.24
|
-492.9
|
-282.3
|
-406.2
|
-399.5
|
-286.4
|
Net margin
|
-
|
-9,529.6%
|
-2,823.16%
|
-967.13%
|
-108.2%
|
-29.9%
|
EPS
2 |
-2.470
|
-6.012
|
-3.420
|
-2.600
|
-2.130
|
-1.530
|
Free Cash Flow
|
-
|
-300.8
|
-450.9
|
-559.4
|
-
|
-
|
FCF margin
|
-
|
-5,816.14%
|
-4,509.18%
|
-1,331.79%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/05/21
|
02/03/22
|
23/01/23
|
23/01/24
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
2.512
|
14.71
|
27.27
|
EBITDA
1 |
-67.27
|
-161.6
|
-106.4
|
EBIT
|
-71.64
|
-195.5
|
-
|
Operating Margin
|
-2,851.99%
|
-1,328.71%
|
-
|
Earnings before Tax (EBT)
|
-396.3
|
-
|
-
|
Net income
|
-393.6
|
-
|
-
|
Net margin
|
-15,667.2%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
18/08/21
|
22/08/23
|
23/01/24
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
413
|
1,069
|
113
|
368
|
Net Cash position
1 |
-
|
260
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-1.657
x
|
-3.988
x
|
-0.5582
x
|
-4.835
x
|
Free Cash Flow
|
-
|
-301
|
-451
|
-559
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-84.4%
|
-27.8%
|
-46.6%
|
-45.8%
|
-54%
|
ROA (Net income/ Total Assets)
|
-
|
-64.5%
|
-19.8%
|
-20.7%
|
-
|
-
|
Assets
1 |
-
|
764
|
1,422
|
1,958
|
-
|
-
|
Book Value Per Share
2 |
-
|
14.30
|
10.40
|
4.700
|
3.590
|
2.060
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
145
|
335
|
279
|
181
|
83.3
|
Capex / Sales
|
-
|
2,811.62%
|
3,350%
|
664.29%
|
48.98%
|
8.7%
|
Announcement Date
|
19/05/21
|
02/03/22
|
23/01/23
|
23/01/24
|
-
|
-
|
Last Close Price
8.395
DKK Average target price
8.8
DKK Spread / Average Target +4.82% Consensus |