Fundies.
English

esef:549300XVCPVNRHSJS805

ESEF
Report (type unavailable) · filed 2026-05-27

Annual consolidated revenue for 2025: about DKK 303.1M, using the latest reported figures. The previous period, 2024, was about DKK 319.1M.

Inspect reported changes Compare with another company Historical disclosures Segments
Watchlist

Latest fiscal year

Revenue

303 million DKK

2025 · DKK

Exact inputs and evidence

Operating margin

4.24%

2025 · %

Exact inputs and evidence
  • Operating Income: 12858000 DKK Source
  • Revenue: 303111000 DKK Source

Operating cash flow

13.2 million DKK

2025 · DKK

Exact inputs and evidence
  • Operating Cash Flow: 13185000 DKK Source

Free cash flow

8.78 million DKK

2025 · DKK

Exact inputs and evidence
  • Operating Cash Flow: 13185000 DKK Source
  • Capital Expenditure: 4406000 DKK Source
Cash and cash equivalents
34.3 million DKK Source
Exact value

34347000 DKK

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2026-05-27.

Financial data available through: 2025-09-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2025-09-30
  • Operating income: 2 of 11 periods available· newest 2025-09-30
  • net income: No compatible figures in this window
  • Operating cash flow: 2 of 11 periods available· newest 2025-09-30
  • Capital expenditure: 2 of 11 periods available· newest 2025-09-30
  • Total assets: 2 of 11 periods available· newest 2025-09-30
  • Total liabilities: 2 of 11 periods available· newest 2025-09-30
  • Current assets: 2 of 11 periods available· newest 2025-09-30
  • Current liabilities: 2 of 11 periods available· newest 2025-09-30
  • Cash and cash equivalents: 2 of 11 periods available· newest 2025-09-30
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -5%

    Prior period

    DKK 319.09 million

    –

    Current period

    DKK 303.11 million

    –

    Exact inputs and evidence

    303111000 − 319092000 = -15981000 DKK

    319092000 DKK · 2023-10-01 – 2024-09-30

    Inspect prior input Prior source

    303111000 DKK · 2024-10-01 – 2025-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -16.7%

    Prior period

    DKK 15.83 million

    –

    Current period

    DKK 13.19 million

    –

    Exact inputs and evidence

    13185000 − 15832000 = -2647000 DKK

    15832000 DKK · 2023-10-01 – 2024-09-30

    Inspect prior input Prior source

    13185000 DKK · 2024-10-01 – 2025-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +116.1%

    Prior period

    DKK 2.04 million

    –

    Current period

    DKK 4.41 million

    –

    Exact inputs and evidence

    4406000 − 2039000 = 2367000 DKK

    2039000 DKK · 2023-10-01 – 2024-09-30

    Inspect prior input Prior source

    4406000 DKK · 2024-10-01 – 2025-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Net income.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2025 2024-10-01 – 2025-09-30

  • Revenue DKK 303.11 million 100% of revenue
  • Operating costs Derived DKK 290.25 million 96% of revenue
  • Operating income DKK 12.86 million 4.2% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow DKK 13.19 million 4.3% of revenue
  • Capital expenditure DKK 4.41 million 1.5% of revenue
  • Free cash flow Derived DKK 8.78 million 2.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2024 Not shown: operating income or net income is not reported.
  • 2025 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2024 2023-10-01 – 2024-09-30319092000 301249000 Derived 17843000 UnavailableUnavailable13793000 Derived
Source
2025 2024-10-01 – 2025-09-30303111000 290253000 Derived 12858000 UnavailableUnavailable8779000 Derived
Source

Amounts are exact, in DKK.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

DKK 303.1M 2025
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.344.6M258.5M172.3M86.2M0.020242025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(DKK)Source evidence
2024Revenue319092000
2025Revenue303111000

Revenue growth

Change in revenue from the same financial period one year earlier.

-5% 2025
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.4%-1.1%-2.5%-4.0%-5.4%20242025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2024Year over yearNo prior comparable period
2025Year over year-5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 4.2% 2025
Free cash flow margin 2.9% 2025
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.0%4.5%3.0%1.5%0.0%20242025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2024Operating margin5.6%
2025Operating margin4.2%
2024-09-30Net marginNot reported
2025-09-30Net marginNot reported
2024Free cash flow margin4.3%
2025Free cash flow margin2.9%

Operating cash flow

Cash generated by the company’s normal business operations.

DKK 13.2M 2025
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.17.1M12.8M8.5M4.3M0.020242025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(DKK)Source evidence
2024Operating cash flow15832000
2025Operating cash flow13185000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

DKK 8.8M 2025
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.14.9M11.2M7.4M3.7M0.020242025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(DKK)Source evidence
2024Free cash flow13793000
2025Free cash flow8779000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

22.8% 2025
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.28.4%21.3%14.2%7.1%0.0%20242025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2024Liabilities / assets26.3%
2025Liabilities / assets22.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.97× 2025
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.21×2.41×1.61×0.80×0.00×20242025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2024Current assets / current liabilities2.52×
2025Current assets / current liabilities2.97×

Cash generation

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.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2024 2023-10-01 – 2024-09-30
Unavailable Not reported for this period.
DKK 15.83 million
Exact value

Exact value: 15832000 DKK

2023-10-01 – 2024-09-30: 15832000 DKK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 2.04 million
Exact value

Exact value: 2039000 DKK

2023-10-01 – 2024-09-30: 2039000 DKK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 13.79 million
Calculation and evidence

15832000 − 2039000 DKK

Exact free cash flow: 13793000 DKK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2025 2024-10-01 – 2025-09-30
Unavailable Not reported for this period.
DKK 13.19 million
Exact value

Exact value: 13185000 DKK

2024-10-01 – 2025-09-30: 13185000 DKK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 4.41 million
Exact value

Exact value: 4406000 DKK

2024-10-01 – 2025-09-30: 4406000 DKK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 8.78 million
Calculation and evidence

13185000 − 4406000 DKK

Exact free cash flow: 8779000 DKK

Share or cite

The 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.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

2 filings · 204 latest values · 204 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 549300XVCPVNRHSJS805, esef:549300XVCPVNRHSJS805