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
Period Ending	Apr '26 Apr 1, 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
Market Capitalization	139	70	90	85	118	164
Market Cap Growth	67.09%	-22.13%	6.11%	-27.60%	-28.18%	-66.88%
Enterprise Value	153	85	107	96	141	164
Last Close Price	5.65	2.86	3.88	4.16	7.30	10.60
PS Ratio	5.50	2.78	4.46	4.44	7.04	12.60
PB Ratio	-38.80	-19.64	-38.12	61.77	-10.29	33.37
EV/Sales Ratio	6.03	3.37	5.28	5.03	8.43	12.61
Debt / Equity Ratio	-4.32	-4.32	-6.52	11.29	-2.33	5.14
Net Debt / Equity Ratio	-4.22	-4.22	-6.37	9.98	-2.20	1.65
Net Debt / EBITDA Ratio	-3.17	-3.17	-1.28	-1.35	-1.17	-0.34
Net Debt / FCF Ratio	-11.70	-11.70	-1.63	-1.87	-1.50	-0.38
Asset Turnover	1.04	1.04	0.86	0.83	0.58	0.40
Quick Ratio	0.22	0.22	0.24	0.54	0.12	4.12
Current Ratio	0.25	0.25	0.29	0.60	0.13	4.32
Return on Equity (ROE)	-	-	-	-	-	-158.50%
Return on Assets (ROA)	-13.03%	-13.03%	-32.10%	-29.17%	-47.41%	-46.03%
Return on Capital Employed (ROCE)	-55.80%	-55.80%	-90.10%	-60.90%	275.40%	-77.00%
Earnings Yield	-4.19%	-8.28%	-15.38%	-14.31%	-21.41%	-15.12%
FCF Yield	-0.93%	-1.84%	-10.28%	-8.64%	-14.29%	-13.02%
Buyback Yield / Dilution	-9.44%	-9.44%	-11.20%	-24.67%	-2.14%	-2.49%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.