Q-Interline Ratios and Metrics

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2018
Period Ending	Mar '26 Mar 6, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2018
Market Capitalization	69	108	110	107	51	-	Upgrade
Market Cap Growth	-32.22%	-2.28%	2.90%	109.29%	-	-	Upgrade
Enterprise Value	75	108	117	99	54	-	Upgrade
Last Close Price	3.08	6.46	7.56	7.37	3.52	-	Upgrade
PS Ratio	1.84	2.76	3.46	4.11	1.78	-	Upgrade
PB Ratio	31.39	9.28	78.76	9.45	2.19	-	Upgrade
P/TBV Ratio	86.94	11.34	-	16.69	3.01	-	Upgrade
P/FCF Ratio	-	-	-	-	299.65	-	Upgrade
P/OCF Ratio	-	-	-	-	220.86	-	Upgrade
EV/Sales Ratio	2.01	2.77	3.68	3.78	1.87	-	Upgrade
EV/EBITDA Ratio	-	-	-	-	91.25	-	Upgrade
EV/EBIT Ratio	-	-	-	-	111.46	-	Upgrade
EV/FCF Ratio	-4.23	-	-	-	314.82	-	Upgrade
Debt / Equity Ratio	3.45	0.53	4.86	0.32	0.05	2.05	Upgrade
Debt / EBITDA Ratio	-	-	-	-	1.94	-	Upgrade
Debt / FCF Ratio	-	-	-	-	6.70	12.16	Upgrade
Net Debt / Equity Ratio	2.88	0.38	4.56	0.27	-0.71	1.91	Upgrade
Net Debt / EBITDA Ratio	-0.47	-0.38	-0.68	-0.26	-28.20	-3.35	Upgrade
Net Debt / FCF Ratio	-0.35	-0.24	-1.02	-0.16	-97.29	11.30	Upgrade
Asset Turnover	1.36	1.37	1.25	0.81	1.00	-	Upgrade
Inventory Turnover	0.97	1.34	1.06	1.20	2.21	-	Upgrade
Quick Ratio	0.41	0.85	0.41	0.76	2.20	0.57	Upgrade
Current Ratio	1.00	1.44	0.89	1.57	2.61	0.94	Upgrade
Return on Equity (ROE)	-324.08%	-201.54%	-159.12%	-69.18%	-15.45%	-	Upgrade
Return on Assets (ROA)	-31.54%	-26.33%	-23.04%	-23.19%	1.04%	-	Upgrade
Return on Capital Employed (ROCE)	-424.20%	-95.10%	-346.50%	-89.20%	1.90%	-33.40%	Upgrade
Earnings Yield	-21.62%	-12.16%	-9.20%	-11.20%	-3.90%	-	Upgrade
FCF Yield	-25.84%	-17.17%	-5.69%	-17.96%	0.33%	-	Upgrade
Buyback Yield / Dilution	-23.06%	-11.85%	-0.21%	-45.59%	-17.10%	-	Upgrade

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