Revenue
4.05 billion DKK
2022-12-31 · DKK
11 filing records in this dataset, filed from 2021-10-07 to 2026-04-09. Reported financial figures are available; chart coverage varies by period.
4.05 billion DKK
2022-12-31 · DKK
11.38%
2022-12-31 · %
1.44 billion DKK
2022-12-31 · DKK
526 million DKK
2022-12-31 · DKK
4076000000 DKK
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
16 billion DKK
2022-01-01 – 2022-12-31
5.12 billion DKK
2022-01-01 – 2022-12-31
3.03 billion DKK
2022-01-01 – 2022-12-31
2.08 billion DKK
2022-01-01 – 2022-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2026-04-09.
Financial data available through: 2022-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
DKK 16 billion
–
Current period
DKK 16.04 billion
–
16042000000 − 16002000000 = 40000000 DKK
16002000000 DKK · 2021-01-01 – 2021-12-31
Inspect prior input Prior source16042000000 DKK · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
DKK 5.39 billion
–
Current period
DKK 5.12 billion
–
5115000000 − 5392000000 = -277000000 DKK
5392000000 DKK · 2021-01-01 – 2021-12-31
Inspect prior input Prior source5115000000 DKK · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
DKK 3.39 billion
–
Current period
DKK 3.03 billion
–
3031000000 − 3390000000 = -359000000 DKK
3390000000 DKK · 2021-01-01 – 2021-12-31
Inspect prior input Prior source3031000000 DKK · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Net income.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | 16089000000 | 14797000000 Derived | 1292000000 | Unavailable | Unavailable | 2208000000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 16002000000 | 14186000000 Derived | 1816000000 | Unavailable | Unavailable | 2002000000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 16042000000 | 14037000000 Derived | 2005000000 | Unavailable | Unavailable | 2084000000 Derived | Source
|
Amounts are exact, in DKK.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(DKK) | Source evidence |
|---|---|---|---|
| 2020 | Revenue | 16089000000 |
|
| 2021 | Revenue | 16002000000 |
|
| 2022 | Revenue | 16042000000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Year over year | No prior comparable period |
|
| 2021 | Year over year | -0.5% |
|
| 2022 | Year over year | 0.2% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Operating margin | 8% |
|
| 2021 | Operating margin | 11.3% |
|
| 2022 | Operating margin | 12.5% |
|
| 2020-12-31 | Net margin | Not reported |
|
| 2021-12-31 | Net margin | Not reported |
|
| 2022-12-31 | Net margin | Not reported |
|
| 2020 | Free cash flow margin | 13.7% |
|
| 2021 | Free cash flow margin | 12.5% |
|
| 2022 | Free cash flow margin | 13% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(DKK) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | 5441000000 |
|
| 2021 | Operating cash flow | 5392000000 |
|
| 2022 | Operating cash flow | 5115000000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(DKK) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | 2208000000 |
|
| 2021 | Free cash flow | 2002000000 |
|
| 2022 | Free cash flow | 2084000000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Liabilities / assets | 72.7% |
|
| 2021 | Liabilities / assets | 70.8% |
|
| 2022 | Liabilities / assets | 69.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 0.37× |
|
| 2021 | Current assets / current liabilities | 0.26× |
|
| 2022 | Current assets / current liabilities | 0.65× |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | Unavailable Not reported for this period. | DKK 5.44 billion Exact valueExact value: 5441000000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 3.23 billion Exact valueExact value: 3233000000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 2.21 billion Calculation and evidence5441000000 − 3233000000 DKK Exact free cash flow: 2208000000 DKK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2021 2021-01-01 – 2021-12-31 | Unavailable Not reported for this period. | DKK 5.39 billion Exact valueExact value: 5392000000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 3.39 billion Exact valueExact value: 3390000000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 2 billion Calculation and evidence5392000000 − 3390000000 DKK Exact free cash flow: 2002000000 DKK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2022 2022-01-01 – 2022-12-31 | Unavailable Not reported for this period. | DKK 5.12 billion Exact valueExact value: 5115000000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 3.03 billion Exact valueExact value: 3031000000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 2.08 billion Calculation and evidence5115000000 − 3031000000 DKK Exact free cash flow: 2084000000 DKK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
11 filings · 924 latest values · 924 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 529900N96EOVRB114D28, esef:529900N96EOVRB114D28