Konsolidator Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2018
Period Ending	Mar '26 Mar 9, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2018
Market Capitalization	102	70	90	85	118	164	Upgrade
Market Cap Growth	18.50%	-22.13%	6.11%	-27.60%	-28.18%	-66.88%	Upgrade
Enterprise Value	116	85	107	96	141	164	Upgrade
Last Close Price	4.16	2.86	3.88	4.16	7.30	10.60	Upgrade
PS Ratio	4.05	2.78	4.46	4.44	7.04	12.60	Upgrade
PB Ratio	-28.57	-19.64	-38.12	61.77	-10.29	33.37	Upgrade
EV/Sales Ratio	4.58	3.37	5.28	5.03	8.43	12.61	Upgrade
Debt / Equity Ratio	-4.32	-4.32	-6.52	11.29	-2.33	5.14	Upgrade
Net Debt / Equity Ratio	-4.22	-4.22	-6.37	9.98	-2.20	1.65	Upgrade
Net Debt / EBITDA Ratio	-3.17	-3.17	-1.28	-1.35	-1.17	-0.34	Upgrade
Net Debt / FCF Ratio	-11.70	-11.70	-1.63	-1.87	-1.50	-0.38	Upgrade
Asset Turnover	1.04	1.04	0.86	0.83	0.58	0.40	Upgrade
Quick Ratio	0.22	0.22	0.24	0.54	0.12	4.12	Upgrade
Current Ratio	0.25	0.25	0.29	0.60	0.13	4.32	Upgrade
Return on Equity (ROE)	-	-	-	-	-	-158.50%	Upgrade
Return on Assets (ROA)	-13.03%	-13.03%	-32.10%	-29.17%	-47.41%	-46.03%	Upgrade
Return on Capital Employed (ROCE)	-55.80%	-55.80%	-90.10%	-60.90%	275.40%	-77.00%	Upgrade
Earnings Yield	-5.69%	-8.28%	-15.38%	-14.31%	-21.41%	-15.12%	Upgrade
FCF Yield	-1.26%	-1.84%	-10.28%	-8.64%	-14.29%	-13.02%	Upgrade
Buyback Yield / Dilution	-9.44%	-9.44%	-11.20%	-24.67%	-2.14%	-2.49%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.