| DKK billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | +10.8% | |
| Cash & short-term investments | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | +10.8% | |
| Receivables | 0.4 | 0.5 | 0.6 | 0.5 | 0.7 | 0.7 | +11.0% | |
| Inventory | 0.5 | 0.6 | 0.9 | 0.8 | 0.8 | 0.9 | +10.1% | |
| Total current assets | 1.1 | 1.2 | 1.6 | 1.4 | 1.6 | 1.7 | +10.4% | |
| Property, plant & equipment | 0.9 | 1.0 | 1.1 | 1.2 | 1.3 | 1.4 | +8.9% | |
| Goodwill & intangibles | 0.5 | 0.5 | 0.6 | 0.6 | 0.9 | 1.0 | +3.4% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Total assets | 2.4 | 2.7 | 3.3 | 3.2 | 3.8 | 4.1 | +8.1% | |
| Payables | 0.8 | 1.0 | 1.2 | 1.0 | 1.0 | 1.1 | +8.7% | |
| Short-term debt | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | +44.5% | |
| Total current liabilities | 1.0 | 1.2 | 1.4 | 1.2 | 1.4 | 1.7 | +17.1% | |
| Long-term debt | 0.2 | 0.2 | 0.4 | 0.4 | 0.6 | 0.7 | +2.8% | |
| Total debt | 0.3 | 0.3 | 0.6 | 0.6 | 1.1 | 1.2 | +13.3% | |
| Net debt | 0.2 | 0.2 | 0.5 | 0.5 | 1.0 | 1.2 | +13.5% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 1.4 | 1.5 | 1.9 | 1.8 | 2.3 | 2.4 | +7.9% | |
| Total equity | 1.0 | 1.2 | 1.4 | 1.5 | 1.5 | 1.7 | +8.6% | |
| Retained earnings | 1.0 | 1.2 | 1.4 | 1.5 | 1.5 | 1.6 | +8.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
