Market Closed -
Nasdaq Copenhagen
08:39:01 2024-05-31 EDT
|
5-day change
|
1st Jan Change
|
0.0165
DKK
|
+6.45%
|
|
-8.33%
|
-17.50%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
94.3
|
24.53
|
9.547
|
9.416
|
8.23
|
3.919
|
Enterprise Value (EV)
1 |
84.56
|
8.511
|
6.066
|
-1.573
|
4.33
|
3.747
|
P/E ratio
|
-13.3
x
|
-0.47
x
|
-1.03
x
|
-0.59
x
|
-1
x
|
-0.22
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2,619
x
|
453
x
|
210
x
|
137
x
|
9.03
x
|
196
x
|
EV / Revenue
|
2,349
x
|
157
x
|
134
x
|
-23
x
|
4.75
x
|
187
x
|
EV / EBITDA
|
-9.43
x
|
-0.52
x
|
-0.59
x
|
0.13
x
|
-0.7
x
|
-0.41
x
|
EV / FCF
|
-4.81
x
|
-0.69
x
|
-0.65
x
|
0.39
x
|
-1.11
x
|
-1.89
x
|
FCF Yield
|
-20.8%
|
-145%
|
-153%
|
258%
|
-89.7%
|
-52.9%
|
Price to Book
|
2.78
x
|
1.1
x
|
0.74
x
|
0.53
x
|
0.43
x
|
12.8
x
|
Nbr of stocks (in thousands)
|
12,777
|
38,332
|
38,652
|
115,957
|
195,957
|
195,957
|
Reference price
2 |
7.380
|
0.6400
|
0.2470
|
0.0812
|
0.0420
|
0.0200
|
Announcement Date
|
19-02-22
|
20-05-03
|
21-03-30
|
22-04-28
|
23-03-01
|
24-03-21
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
0.036
|
0.0541
|
0.0454
|
0.0685
|
0.9116
|
0.02
|
EBITDA
1 |
-8.968
|
-16.4
|
-10.21
|
-11.67
|
-6.197
|
-9.247
|
EBIT
1 |
-9.031
|
-16.47
|
-10.29
|
-11.7
|
-6.217
|
-9.267
|
Operating Margin
|
-25,085.99%
|
-30,432.71%
|
-22,669.32%
|
-17,064.85%
|
-681.94%
|
-46,335.5%
|
Earnings before Tax (EBT)
1 |
-9.147
|
-37.7
|
-10.37
|
-11.78
|
-7.009
|
-18.49
|
Net income
1 |
-7.105
|
-34.64
|
-9.253
|
-11.45
|
-6.854
|
-18.64
|
Net margin
|
-19,733.63%
|
-64,003.04%
|
-20,380.65%
|
-16,708.38%
|
-751.84%
|
-93,205.24%
|
EPS
2 |
-0.5560
|
-1.356
|
-0.2401
|
-0.1367
|
-0.0421
|
-0.0900
|
Free Cash Flow
1 |
-17.58
|
-12.36
|
-9.284
|
-4.052
|
-3.884
|
-1.981
|
FCF margin
|
-48,824.88%
|
-22,838.65%
|
-20,449.47%
|
-5,911.68%
|
-426.05%
|
-9,906.32%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-02-22
|
20-05-03
|
21-03-30
|
22-04-28
|
23-03-01
|
24-03-21
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
9.74
|
16
|
3.48
|
11
|
3.9
|
0.17
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-17.6
|
-12.4
|
-9.28
|
-4.05
|
-3.88
|
-1.98
|
ROE (net income / shareholders' equity)
|
-19%
|
-124%
|
-52.6%
|
-74.4%
|
-37.3%
|
-194%
|
ROA (Net income/ Total Assets)
|
-12.8%
|
-29.9%
|
-28.7%
|
-37.8%
|
-18.6%
|
-57.1%
|
Assets
1 |
55.44
|
116
|
32.28
|
30.29
|
36.84
|
32.64
|
Book Value Per Share
2 |
2.650
|
0.5800
|
0.3400
|
0.1500
|
0.1000
|
0
|
Cash Flow per Share
2 |
0.7600
|
0.4200
|
0.0900
|
0.0900
|
0.0200
|
0
|
Capex
1 |
0.14
|
0.04
|
0.02
|
-
|
-
|
0.4
|
Capex / Sales
|
400.5%
|
76.63%
|
45.68%
|
-
|
-
|
1,996.14%
|
Announcement Date
|
19-02-22
|
20-05-03
|
21-03-30
|
22-04-28
|
23-03-01
|
24-03-21
|
|
1st Jan change
|
Capi.
|
---|
| -17.50% | 470K | | +4.72% | 30.74B | | +60.38% | 22.52B | | -16.08% | 8.14B | | -19.09% | 2.15B | | -20.62% | 1.48B | | +28.04% | 944M | | -9.82% | 559M | | +18.27% | 415M | | -23.98% | 365M |
Social Media & Networking
|