Nexcom 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	9.27	10.23	12.41	8.47	16.18
Revenue Growth (YoY)	-9.38%	-17.52%	46.51%	-47.68%	124.42%
Cost of Revenue	7.01	6.73	7.48	7.49	10.49
Gross Profit	2.26	3.5	4.92	0.97	5.69
Selling, General & Admin	11.25	9.15	8.86	15	19.2
Operating Expenses	14.2	12.69	12.67	18.61	22.63
Operating Income	-11.93	-9.18	-7.75	-17.63	-16.94
Interest Expense	-4.69	-8.93	-1.55	-2.07	-0.79
Interest & Investment Income	-	0	0	-	-
Currency Exchange Gain (Loss)	0.01	1.49	-	0.5	0.49
Other Non Operating Income (Expenses)	-	-	-	-	-3.59
Pretax Income	-16.62	-16.62	-9.3	-19.21	-20.84
Income Tax Expense	0.02	0.01	0.02	2.44	-3.01
Net Income	-16.64	-16.63	-9.32	-21.65	-17.83
Net Income to Common	-16.64	-16.63	-9.32	-21.65	-17.83
Shares Outstanding (Basic)	-	23	-	14	-
Shares Outstanding (Diluted)	-	23	-	14	-
EPS (Basic)	-	-0.73	-	-1.54	-
EPS (Diluted)	-	-0.73	-	-1.54	-
Gross Margin	24.42%	34.24%	39.67%	11.49%	35.16%
Operating Margin	-128.69%	-89.74%	-62.46%	-208.27%	-104.70%
Profit Margin	-179.44%	-162.48%	-75.10%	-255.68%	-110.15%
EBITDA	-8.89	-5.39	-3.94	-14.03	-13.66
EBITDA Margin	-95.83%	-52.65%	-31.73%	-165.72%	-84.41%
D&A For EBITDA	3.05	3.79	3.81	3.6	3.28
EBIT	-11.93	-9.18	-7.75	-17.63	-16.94
EBIT Margin	-128.69%	-89.74%	-62.46%	-208.27%	-104.70%

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