Konsolidator Income Statement

Financials in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	25.28	20.27	19.17	16.71	13
Revenue Growth (YoY)	24.74%	5.73%	14.71%	28.57%	72.41%
Cost of Revenue	1.9	1.24	1.32	0.93	0.64
Gross Profit	23.39	19.03	17.85	15.78	12.36
Selling, General & Admin	27.39	29	25.89	34.98	34.57
Other Operating Expenses	-2.01	-0.68	-0.06	-0.01	0.3
Operating Expenses	28.46	31.08	28.57	37.8	36.52
Operating Income	-5.08	-12.06	-10.72	-22.02	-24.16
Interest Expense	-2.05	-2.33	-2.25	-3.21	-1.2
Interest & Investment Income	0.02	0.02	0.02	0	0
Currency Exchange Gain (Loss)	-0.04	-0.02	-0.02	-0.25	-0.01
Other Non Operating Income (Expenses)	-0.71	-0.64	-1.54	-0.75	-0.26
EBT Excluding Unusual Items	-7.86	-15.02	-14.52	-26.22	-25.63
Pretax Income	-7.86	-15.02	-14.52	-26.22	-25.63
Income Tax Expense	-1.24	-0.15	-2.33	-1.03	-0.86
Earnings From Continuing Operations	-6.62	-14.87	-12.19	-25.19	-24.77
Minority Interest in Earnings	0.8	0.96	-	-	-
Net Income	-5.83	-13.91	-12.19	-25.19	-24.77
Net Income to Common	-5.83	-13.91	-12.19	-25.19	-24.77
Shares Outstanding (Basic)	24	22	16	16	15
Shares Outstanding (Diluted)	24	22	20	16	15
Shares Change (YoY)	9.44%	11.20%	24.67%	2.14%	2.49%
EPS (Basic)	-0.24	-0.64	-0.76	-1.60	-1.60
EPS (Diluted)	-0.24	-0.64	-0.76	-1.60	-1.60
Free Cash Flow	-1.29	-9.29	-7.36	-16.82	-21.33
Free Cash Flow Per Share	-0.05	-0.42	-0.37	-1.06	-1.38
Gross Margin	92.50%	93.88%	93.10%	94.42%	95.08%
Operating Margin	-20.08%	-59.48%	-55.93%	-131.76%	-185.84%
Profit Margin	-23.04%	-68.61%	-63.58%	-150.72%	-190.54%
Free Cash Flow Margin	-5.11%	-45.85%	-38.39%	-100.64%	-164.13%
EBITDA	-4.77	-11.76	-10.23	-21.48	-23.77
EBITDA Margin	-18.86%	-58.00%	-53.35%	-128.52%	-182.87%
D&A For EBITDA	0.31	0.3	0.5	0.54	0.39
EBIT	-5.08	-12.06	-10.72	-22.02	-24.16
EBIT Margin	-20.08%	-59.48%	-55.93%	-131.76%	-185.84%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.