Ørsted A/S - ORSTED.CO - Fundamentals

Best investment/trading ideas for the weekJoin our free webinar on April8,2026.

Combo Screeneris now available. Explore seasonality and pattern opportunities across asset classes.

Explore now

‌
‌

‌

Let's get started...

‌

Breakdown	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	65,860	72,199	71,829	74,387	57,393	59,709	68,646	59,338	37,101	69,139	126,091	69,077	58,833	63,606	63,606	📊
Revenue Growth (1Y)	--	+9.62%	-0.51%	+3.56%	-22.85%	+4.04%	+14.97%	-13.56%	-37.48%	+86.35%	+82.37%	-45.22%	-14.83%	+8.11%	--	📊
Revenue Growth (5Y)	--	--	--	--	-12.86%	-17.30%	-4.43%	-20.23%	-35.36%	+15.79%	+83.68%	+16.41%	+58.58%	-8.00%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+4.98%	+74.64%	-3.83%	-20.91%	+10.83%	--	📊
Cost of Revenue	47,514	47,123	43,063	45,072	37,622	40,694	54,018	42,836	25,784	53,110	97,163	46,624	35,963	65,322	65,322	📊
Cost of Revenue Growth (1Y)	--	-0.82%	-8.62%	+4.67%	-16.53%	+8.17%	+32.74%	-20.70%	-39.81%	+105.98%	+82.95%	-52.01%	-22.87%	+81.64%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-20.82%	-13.64%	+25.44%	-4.96%	-31.47%	+30.51%	+79.87%	+8.84%	+39.48%	+22.99%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+11.78%	+106.19%	+8.27%	-20.21%	+73.63%	--	📊
Gross Profit	18,346	25,076	28,766	29,315	19,771	19,015	14,628	16,502	11,317	16,029	28,928	22,453	22,870	-1,716	-1,716	📊
Gross Profit Growth (1Y)	--	+36.68%	+14.72%	+1.91%	-32.56%	-3.82%	-23.07%	+12.81%	-31.42%	+41.64%	+80.47%	-22.38%	+1.86%	-107.50%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+7.77%	-24.17%	-49.15%	-43.71%	-42.76%	-15.70%	+97.76%	+36.06%	+102.09%	-110.71%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-12.63%	+15.36%	-21.95%	-21.99%	-108.68%	--	📊
Operating Expenses	21,423	23,478	27,775	33,612	11,029	13,441	4,914	5,385	3,682	7,737	15,540	50,484	16,699	0	1,372	📊
Operating Expenses Growth (1Y)	--	+9.59%	+18.30%	+21.02%	-67.19%	+21.87%	-63.44%	+9.58%	-31.62%	+110.13%	+100.85%	+224.86%	-66.92%	-100.00%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	-48.52%	-42.75%	-82.31%	-83.98%	-66.62%	-42.44%	+216.24%	+837.49%	+353.53%	-100.00%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	-63.88%	-33.81%	+81.76%	-50.32%	-100.00%	--	📊
Sell General Administrative	11,780	10,446	10,483	6,573	4,078	4,241	5,865	6,091	5,774	5,760	7,049	13,780	0	0	--	📊
Research and Development	0	0	0	0	0	0	0	2,060	1,935	2,162	2,134	2,306	0	0	--	📊
Other Income Expenses	0	23,478	27,775	33,612	6,951	9,200	-951	-706	-2,092	1,977	8,491	34,398	16,699	0	1,372	📊
EBITDA	7,924	15,113	21,743	10,034	9,537	22,085	29,614	19,815	27,490	23,845	27,337	-7,701	16,838	15,654	15,654	📊
EBITDA Growth (1Y)	--	+90.72%	+43.87%	-53.85%	-4.95%	+131.57%	+34.09%	-33.09%	+38.73%	-13.26%	+14.64%	-128.17%	+318.65%	-7.03%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+20.36%	+46.13%	+36.20%	+97.48%	+188.25%	+7.97%	-7.69%	-138.86%	-38.75%	-34.35%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+200.92%	+80.88%	-135.42%	+67.81%	+64.14%	--	📊
Depreciation and Amortization	9,065	13,040	17,566	25,734	5,232	5,739	5,978	6,864	7,588	7,972	9,754	9,795	10,225	10,195	10,195	📊
Operating Income	-2,024	1,236	1,506	-3,712	9,009	5,635	9,896	11,588	9,010	8,041	13,365	-17,853	6,171	-1,716	-1,716	📊
Operating Income Growth (1Y)	--	+161.07%	+21.84%	-346.48%	+342.70%	-37.45%	+75.62%	+17.10%	-22.25%	-10.75%	+66.21%	-233.58%	+134.57%	-127.81%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+545.11%	+355.91%	+557.10%	+412.18%	+0.01%	+42.70%	+35.05%	-254.06%	-31.51%	-121.34%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+497.28%	+981.31%	-1285.46%	+266.24%	-119.05%	--	📊
Interest Expense	0	2,726	2,351	2,111	1,156	1,219	1,484	2,063	2,555	1,841	2,850	4,279	4,009	2,852	2,852	📊
Pre Tax Income	-4,177	-576	1,826	-5,929	12,182	15,099	21,966	10,392	17,324	13,277	17,609	-19,026	2,606	2,545	2,545	📊
Tax Provision	949	1,015	4,136	3,524	1,715	1,778	3,700	3,101	1,776	2,390	2,613	1,156	2,590	-620	-620	📊
NET INCOME	-4,686	-1,591	-2,310	-9,453	8,046	13,321	18,251	7,181	15,598	10,962	15,126	-20,506	-923	1,727	1,878	📊
Net Income Growth (1Y)	--	+66.05%	-45.19%	-309.22%	+185.12%	+65.56%	+37.01%	-60.65%	+117.21%	-29.72%	+37.99%	-235.57%	+95.50%	+287.11%	--	📊
Net Income Growth (5Y)	--	--	--	--	+271.70%	+937.27%	+890.09%	+175.97%	+93.86%	-17.71%	-17.12%	-385.56%	-105.92%	-84.25%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+333.93%	+1050.72%	-787.71%	+90.24%	-78.54%	--	📊
Basic EPS	-15.95	-5.42	-5.77	-22.63	18.1	31.7	43.44	15.49	35.97	24.33	34.62	-50.11	-2.2	1.95	10.59	📊
Diluted EPS	-15.95	-5.42	-5.75	-22.56	18.1	31.68	43.39	15.47	35.95	24.32	34.6	-50.08	-2.2	1.95	10.59	📊
Basic Average Shares	294	294	400	418	419	420	420	420	420	420	420	420	420	885	646	📊
Diluted Average Shares	294	294	401	419	420	420	421	420	420	420	420	421	420	886	646	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

65,860

72,199

71,829

74,387

57,393

59,709

68,646

59,338

37,101

69,139

126,091

69,077

58,833

63,606

📊

Revenue Growth (1Y)

+9.62%

-0.51%

+3.56%

-22.85%

+4.04%

+14.97%

-13.56%

-37.48%

+86.35%

+82.37%

-45.22%

-14.83%

+8.11%

📊

Revenue Growth (5Y)

-12.86%

-17.30%

-4.43%

-20.23%

-35.36%

+15.79%

+83.68%

+16.41%

+58.58%

-8.00%

📊

Revenue Growth (10Y)

+4.98%

+74.64%

-3.83%

-20.91%

+10.83%

📊

Cost of Revenue

47,514

47,123

43,063

45,072

37,622

40,694

54,018

42,836

25,784

53,110

97,163

46,624

35,963

65,322

📊

Cost of Revenue Growth (1Y)

-0.82%

-8.62%

+4.67%

-16.53%

+8.17%

+32.74%

-20.70%

-39.81%

+105.98%

+82.95%

-52.01%

-22.87%

+81.64%

📊

Cost of Revenue Growth (5Y)

-20.82%

-13.64%

+25.44%

-4.96%

-31.47%

+30.51%

+79.87%

+8.84%

+39.48%

+22.99%

📊

Cost of Revenue Growth (10Y)

+11.78%

+106.19%

+8.27%

-20.21%

+73.63%

📊

Gross Profit

18,346

25,076

28,766

29,315

19,771

19,015

14,628

16,502

11,317

16,029

28,928

22,453

22,870

-1,716

📊

Gross Profit Growth (1Y)

+36.68%

+14.72%

+1.91%

-32.56%

-3.82%

-23.07%

+12.81%

-31.42%

+41.64%

+80.47%

-22.38%

+1.86%

-107.50%

📊

Gross Profit Growth (5Y)

+7.77%

-24.17%

-49.15%

-43.71%

-42.76%

-15.70%

+97.76%

+36.06%

+102.09%

-110.71%

📊

Gross Profit Growth (10Y)

-12.63%

+15.36%

-21.95%

-21.99%

-108.68%

📊

Operating Expenses

21,423

23,478

27,775

33,612

11,029

13,441

4,914

5,385

3,682

7,737

15,540

50,484

16,699

1,372

📊

Operating Expenses Growth (1Y)

+9.59%

+18.30%

+21.02%

-67.19%

+21.87%

-63.44%

+9.58%

-31.62%

+110.13%

+100.85%

+224.86%

-66.92%

-100.00%

📊

Operating Expenses Growth (5Y)

-48.52%

-42.75%

-82.31%

-83.98%

-66.62%

-42.44%

+216.24%

+837.49%

+353.53%

-100.00%

📊

Operating Expenses Growth (10Y)

-63.88%

-33.81%

+81.76%

-50.32%

-100.00%

📊

Sell General Administrative

11,780

10,446

10,483

6,573

4,078

4,241

5,865

6,091

5,774

5,760

7,049

13,780

📊

Research and Development

2,060

1,935

2,162

2,134

2,306

📊

Other Income Expenses

23,478

27,775

33,612

6,951

9,200

-951

-706

-2,092

1,977

8,491

34,398

16,699

1,372

📊

EBITDA

7,924

15,113

21,743

10,034

9,537

22,085

29,614

19,815

27,490

23,845

27,337

-7,701

16,838

15,654

📊

EBITDA Growth (1Y)

+90.72%

+43.87%

-53.85%

-4.95%

+131.57%

+34.09%

-33.09%

+38.73%

-13.26%

+14.64%

-128.17%

+318.65%

-7.03%

📊

EBITDA Growth (5Y)

+20.36%

+46.13%

+36.20%

+97.48%

+188.25%

+7.97%

-7.69%

-138.86%

-38.75%

-34.35%

📊

EBITDA Growth (10Y)

+200.92%

+80.88%

-135.42%

+67.81%

+64.14%

📊

Depreciation and Amortization

9,065

13,040

17,566

25,734

5,232

5,739

5,978

6,864

7,588

7,972

9,754

9,795

10,225

10,195

📊

Operating Income

-2,024

1,236

1,506

-3,712

9,009

5,635

9,896

11,588

9,010

8,041

13,365

-17,853

6,171

-1,716

📊

Operating Income Growth (1Y)

+161.07%

+21.84%

-346.48%

+342.70%

-37.45%

+75.62%

+17.10%

-22.25%

-10.75%

+66.21%

-233.58%

+134.57%

-127.81%

📊

Operating Income Growth (5Y)

+545.11%

+355.91%

+557.10%

+412.18%

+0.01%

+42.70%

+35.05%

-254.06%

-31.51%

-121.34%

📊

Operating Income Growth (10Y)

+497.28%

+981.31%

-1285.46%

+266.24%

-119.05%

📊

Interest Expense

2,726

2,351

2,111

1,156

1,219

1,484

2,063

2,555

1,841

2,850

4,279

4,009

2,852

📊

Pre Tax Income

-4,177

-576

1,826

-5,929

12,182

15,099

21,966

10,392

17,324

13,277

17,609

-19,026

2,606

2,545

📊

Tax Provision

949

1,015

4,136

3,524

1,715

1,778

3,700

3,101

1,776

2,390

2,613

1,156

2,590

-620

📊

NET INCOME

-4,686

-1,591

-2,310

-9,453

8,046

13,321

18,251

7,181

15,598

10,962

15,126

-20,506

-923

1,727

1,878

📊

Net Income Growth (1Y)

+66.05%

-45.19%

-309.22%

+185.12%

+65.56%

+37.01%

-60.65%

+117.21%

-29.72%

+37.99%

-235.57%

+95.50%

+287.11%

📊

Net Income Growth (5Y)

+271.70%

+937.27%

+890.09%

+175.97%

+93.86%

-17.71%

-17.12%

-385.56%

-105.92%

-84.25%

📊

Net Income Growth (10Y)

+333.93%

+1050.72%

-787.71%

+90.24%

-78.54%

📊

Basic EPS

-15.95

-5.42

-5.77

-22.63

18.1

31.7

43.44

15.49

35.97

24.33

34.62

-50.11

-2.2

1.95

10.59

📊

Diluted EPS

-15.95

-5.42

-5.75

-22.56

18.1

31.68

43.39

15.47

35.95

24.32

34.6

-50.08

-2.2

1.95

10.59

📊

Basic Average Shares

294

400

418

419

420

885

646

📊

Diluted Average Shares

294

401

419

420

421

420

421

420

886

646

📊

Breakdown	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	65,860	72,199	71,829	74,387	57,393	59,709	68,646	59,338	37,101	69,139	126,091	69,077	58,833	63,606	63,606	📊
Revenue Growth (1Y)	--	+9.62%	-0.51%	+3.56%	-22.85%	+4.04%	+14.97%	-13.56%	-37.48%	+86.35%	+82.37%	-45.22%	-14.83%	+8.11%	--	📊
Revenue Growth (5Y)	--	--	--	--	-12.86%	-17.30%	-4.43%	-20.23%	-35.36%	+15.79%	+83.68%	+16.41%	+58.58%	-8.00%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+4.98%	+74.64%	-3.83%	-20.91%	+10.83%	--	📊
Cost of Revenue	47,514	47,123	43,063	45,072	37,622	40,694	54,018	42,836	25,784	53,110	97,163	46,624	35,963	65,322	65,322	📊
Cost of Revenue Growth (1Y)	--	-0.82%	-8.62%	+4.67%	-16.53%	+8.17%	+32.74%	-20.70%	-39.81%	+105.98%	+82.95%	-52.01%	-22.87%	+81.64%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-20.82%	-13.64%	+25.44%	-4.96%	-31.47%	+30.51%	+79.87%	+8.84%	+39.48%	+22.99%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+11.78%	+106.19%	+8.27%	-20.21%	+73.63%	--	📊
Gross Profit	18,346	25,076	28,766	29,315	19,771	19,015	14,628	16,502	11,317	16,029	28,928	22,453	22,870	-1,716	-1,716	📊
Gross Profit Growth (1Y)	--	+36.68%	+14.72%	+1.91%	-32.56%	-3.82%	-23.07%	+12.81%	-31.42%	+41.64%	+80.47%	-22.38%	+1.86%	-107.50%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+7.77%	-24.17%	-49.15%	-43.71%	-42.76%	-15.70%	+97.76%	+36.06%	+102.09%	-110.71%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-12.63%	+15.36%	-21.95%	-21.99%	-108.68%	--	📊
Operating Expenses	21,423	23,478	27,775	33,612	11,029	13,441	4,914	5,385	3,682	7,737	15,540	50,484	16,699	0	1,372	📊
Operating Expenses Growth (1Y)	--	+9.59%	+18.30%	+21.02%	-67.19%	+21.87%	-63.44%	+9.58%	-31.62%	+110.13%	+100.85%	+224.86%	-66.92%	-100.00%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	-48.52%	-42.75%	-82.31%	-83.98%	-66.62%	-42.44%	+216.24%	+837.49%	+353.53%	-100.00%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	-63.88%	-33.81%	+81.76%	-50.32%	-100.00%	--	📊
Sell General Administrative	11,780	10,446	10,483	6,573	4,078	4,241	5,865	6,091	5,774	5,760	7,049	13,780	0	0	--	📊
Research and Development	0	0	0	0	0	0	0	2,060	1,935	2,162	2,134	2,306	0	0	--	📊
Other Income Expenses	0	23,478	27,775	33,612	6,951	9,200	-951	-706	-2,092	1,977	8,491	34,398	16,699	0	1,372	📊
EBITDA	7,924	15,113	21,743	10,034	9,537	22,085	29,614	19,815	27,490	23,845	27,337	-7,701	16,838	15,654	15,654	📊
EBITDA Growth (1Y)	--	+90.72%	+43.87%	-53.85%	-4.95%	+131.57%	+34.09%	-33.09%	+38.73%	-13.26%	+14.64%	-128.17%	+318.65%	-7.03%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+20.36%	+46.13%	+36.20%	+97.48%	+188.25%	+7.97%	-7.69%	-138.86%	-38.75%	-34.35%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+200.92%	+80.88%	-135.42%	+67.81%	+64.14%	--	📊
Depreciation and Amortization	9,065	13,040	17,566	25,734	5,232	5,739	5,978	6,864	7,588	7,972	9,754	9,795	10,225	10,195	10,195	📊
Operating Income	-2,024	1,236	1,506	-3,712	9,009	5,635	9,896	11,588	9,010	8,041	13,365	-17,853	6,171	-1,716	-1,716	📊
Operating Income Growth (1Y)	--	+161.07%	+21.84%	-346.48%	+342.70%	-37.45%	+75.62%	+17.10%	-22.25%	-10.75%	+66.21%	-233.58%	+134.57%	-127.81%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+545.11%	+355.91%	+557.10%	+412.18%	+0.01%	+42.70%	+35.05%	-254.06%	-31.51%	-121.34%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+497.28%	+981.31%	-1285.46%	+266.24%	-119.05%	--	📊
Interest Expense	0	2,726	2,351	2,111	1,156	1,219	1,484	2,063	2,555	1,841	2,850	4,279	4,009	2,852	2,852	📊
Pre Tax Income	-4,177	-576	1,826	-5,929	12,182	15,099	21,966	10,392	17,324	13,277	17,609	-19,026	2,606	2,545	2,545	📊
Tax Provision	949	1,015	4,136	3,524	1,715	1,778	3,700	3,101	1,776	2,390	2,613	1,156	2,590	-620	-620	📊
NET INCOME	-4,686	-1,591	-2,310	-9,453	8,046	13,321	18,251	7,181	15,598	10,962	15,126	-20,506	-923	1,727	1,878	📊
Net Income Growth (1Y)	--	+66.05%	-45.19%	-309.22%	+185.12%	+65.56%	+37.01%	-60.65%	+117.21%	-29.72%	+37.99%	-235.57%	+95.50%	+287.11%	--	📊
Net Income Growth (5Y)	--	--	--	--	+271.70%	+937.27%	+890.09%	+175.97%	+93.86%	-17.71%	-17.12%	-385.56%	-105.92%	-84.25%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+333.93%	+1050.72%	-787.71%	+90.24%	-78.54%	--	📊
Basic EPS	-15.95	-5.42	-5.77	-22.63	18.1	31.7	43.44	15.49	35.97	24.33	34.62	-50.11	-2.2	1.95	10.59	📊
Diluted EPS	-15.95	-5.42	-5.75	-22.56	18.1	31.68	43.39	15.47	35.95	24.32	34.6	-50.08	-2.2	1.95	10.59	📊
Basic Average Shares	294	294	400	418	419	420	420	420	420	420	420	420	420	885	646	📊
Diluted Average Shares	294	294	401	419	420	420	421	420	420	420	420	421	420	886	646	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

65,860

72,199

71,829

74,387

57,393

59,709

68,646

59,338

37,101

69,139

126,091

69,077

58,833

63,606

📊

Revenue Growth (1Y)

+9.62%

-0.51%

+3.56%

-22.85%

+4.04%

+14.97%

-13.56%

-37.48%

+86.35%

+82.37%

-45.22%

-14.83%

+8.11%

📊

Revenue Growth (5Y)

-12.86%

-17.30%

-4.43%

-20.23%

-35.36%

+15.79%

+83.68%

+16.41%

+58.58%

-8.00%

📊

Revenue Growth (10Y)

+4.98%

+74.64%

-3.83%

-20.91%

+10.83%

📊

Cost of Revenue

47,514

47,123

43,063

45,072

37,622

40,694

54,018

42,836

25,784

53,110

97,163

46,624

35,963

65,322

📊

Cost of Revenue Growth (1Y)

-0.82%

-8.62%

+4.67%

-16.53%

+8.17%

+32.74%

-20.70%

-39.81%

+105.98%

+82.95%

-52.01%

-22.87%

+81.64%

📊

Cost of Revenue Growth (5Y)

-20.82%

-13.64%

+25.44%

-4.96%

-31.47%

+30.51%

+79.87%

+8.84%

+39.48%

+22.99%

📊

Cost of Revenue Growth (10Y)

+11.78%

+106.19%

+8.27%

-20.21%

+73.63%

📊

Gross Profit

18,346

25,076

28,766

29,315

19,771

19,015

14,628

16,502

11,317

16,029

28,928

22,453

22,870

-1,716

📊

Gross Profit Growth (1Y)

+36.68%

+14.72%

+1.91%

-32.56%

-3.82%

-23.07%

+12.81%

-31.42%

+41.64%

+80.47%

-22.38%

+1.86%

-107.50%

📊

Gross Profit Growth (5Y)

+7.77%

-24.17%

-49.15%

-43.71%

-42.76%

-15.70%

+97.76%

+36.06%

+102.09%

-110.71%

📊

Gross Profit Growth (10Y)

-12.63%

+15.36%

-21.95%

-21.99%

-108.68%

📊

Operating Expenses

21,423

23,478

27,775

33,612

11,029

13,441

4,914

5,385

3,682

7,737

15,540

50,484

16,699

1,372

📊

Operating Expenses Growth (1Y)

+9.59%

+18.30%

+21.02%

-67.19%

+21.87%

-63.44%

+9.58%

-31.62%

+110.13%

+100.85%

+224.86%

-66.92%

-100.00%

📊

Operating Expenses Growth (5Y)

-48.52%

-42.75%

-82.31%

-83.98%

-66.62%

-42.44%

+216.24%

+837.49%

+353.53%

-100.00%

📊

Operating Expenses Growth (10Y)

-63.88%

-33.81%

+81.76%

-50.32%

-100.00%

📊

Sell General Administrative

11,780

10,446

10,483

6,573

4,078

4,241

5,865

6,091

5,774

5,760

7,049

13,780

📊

Research and Development

2,060

1,935

2,162

2,134

2,306

📊

Other Income Expenses

23,478

27,775

33,612

6,951

9,200

-951

-706

-2,092

1,977

8,491

34,398

16,699

1,372

📊

EBITDA

7,924

15,113

21,743

10,034

9,537

22,085

29,614

19,815

27,490

23,845

27,337

-7,701

16,838

15,654

📊

EBITDA Growth (1Y)

+90.72%

+43.87%

-53.85%

-4.95%

+131.57%

+34.09%

-33.09%

+38.73%

-13.26%

+14.64%

-128.17%

+318.65%

-7.03%

📊

EBITDA Growth (5Y)

+20.36%

+46.13%

+36.20%

+97.48%

+188.25%

+7.97%

-7.69%

-138.86%

-38.75%

-34.35%

📊

EBITDA Growth (10Y)

+200.92%

+80.88%

-135.42%

+67.81%

+64.14%

📊

Depreciation and Amortization

9,065

13,040

17,566

25,734

5,232

5,739

5,978

6,864

7,588

7,972

9,754

9,795

10,225

10,195

📊

Operating Income

-2,024

1,236

1,506

-3,712

9,009

5,635

9,896

11,588

9,010

8,041

13,365

-17,853

6,171

-1,716

📊

Operating Income Growth (1Y)

+161.07%

+21.84%

-346.48%

+342.70%

-37.45%

+75.62%

+17.10%

-22.25%

-10.75%

+66.21%

-233.58%

+134.57%

-127.81%

📊

Operating Income Growth (5Y)

+545.11%

+355.91%

+557.10%

+412.18%

+0.01%

+42.70%

+35.05%

-254.06%

-31.51%

-121.34%

📊

Operating Income Growth (10Y)

+497.28%

+981.31%

-1285.46%

+266.24%

-119.05%

📊

Interest Expense

2,726

2,351

2,111

1,156

1,219

1,484

2,063

2,555

1,841

2,850

4,279

4,009

2,852

📊

Pre Tax Income

-4,177

-576

1,826

-5,929

12,182

15,099

21,966

10,392

17,324

13,277

17,609

-19,026

2,606

2,545

📊

Tax Provision

949

1,015

4,136

3,524

1,715

1,778

3,700

3,101

1,776

2,390

2,613

1,156

2,590

-620

📊

NET INCOME

-4,686

-1,591

-2,310

-9,453

8,046

13,321

18,251

7,181

15,598

10,962

15,126

-20,506

-923

1,727

1,878

📊

Net Income Growth (1Y)

+66.05%

-45.19%

-309.22%

+185.12%

+65.56%

+37.01%

-60.65%

+117.21%

-29.72%

+37.99%

-235.57%

+95.50%

+287.11%

📊

Net Income Growth (5Y)

+271.70%

+937.27%

+890.09%

+175.97%

+93.86%

-17.71%

-17.12%

-385.56%

-105.92%

-84.25%

📊

Net Income Growth (10Y)

+333.93%

+1050.72%

-787.71%

+90.24%

-78.54%

📊

Basic EPS

-15.95

-5.42

-5.77

-22.63

18.1

31.7

43.44

15.49

35.97

24.33

34.62

-50.11

-2.2

1.95

10.59

📊

Diluted EPS

-15.95

-5.42

-5.75

-22.56

18.1

31.68

43.39

15.47

35.95

24.32

34.6

-50.08

-2.2

1.95

10.59

📊

Basic Average Shares

294

400

418

419

420

885

646

📊

Diluted Average Shares

294

401

419

420

421

420

421

420

886

646

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-88.03%
Next Earnings	--
Market cap	209.06B (DKK)
EPS (TTM)	10.59 (DKK)
P/E (TTM)	14.94 (DKK)
Last Close	158.25

Next Earnings	--
Market cap	209.06B (DKK)
EPS (TTM)	10.59 (DKK)
P/E (TTM)	14.94 (DKK)
Last Close	158.25 (DKK)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-88.03%
Next Earnings	--
Market cap	209.06B (DKK)
EPS (TTM)	10.59 (DKK)
P/E (TTM)	14.94 (DKK)
Last Close	158.25

Next Earnings	--
Market cap	209.06B (DKK)
EPS (TTM)	10.59 (DKK)
P/E (TTM)	14.94 (DKK)
Last Close	158.25 (DKK)