Strategic Investments 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	2015 - 2019
Period Ending	May '25 May 8, 2025	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	2015 - 2019
Market Capitalization	297	433	518	408	405	361	Upgrade
Market Cap Growth	-16.36%	-16.36%	26.76%	0.83%	12.15%	6.99%	Upgrade
Enterprise Value	236	294	290	281	277	260	Upgrade
Last Close Price	0.74	1.05	1.25	1.11	1.08	0.91	Upgrade
PE Ratio	-	-	12.04	12.24	6.08	-	Upgrade
PS Ratio	-2.03	-2.96	9.12	8.91	29.88	43.31	Upgrade
PB Ratio	0.94	1.37	1.06	1.05	1.12	1.14	Upgrade
P/TBV Ratio	0.94	1.37	1.06	1.05	1.12	1.14	Upgrade
P/OCF Ratio	-	-	-	6.07	5.89	57.28	Upgrade
EV/Sales Ratio	-	-	5.11	6.12	20.45	31.19	Upgrade
EV/EBIT Ratio	-	-	6.12	7.06	37.08	82.50	Upgrade
Debt / Equity Ratio	0.16	0.16	0.12	0.24	0.23	0.32	Upgrade
Asset Turnover	-	-	0.11	0.10	0.03	0.02	Upgrade
Quick Ratio	3.69	3.69	4.08	2.35	2.27	1.66	Upgrade
Current Ratio	4.65	4.65	4.26	2.49	2.31	1.69	Upgrade
Return on Equity (ROE)	-41.23%	-41.23%	9.82%	8.88%	19.64%	-0.10%	Upgrade
Return on Assets (ROA)	-20.92%	-20.92%	5.71%	5.26%	1.06%	0.48%	Upgrade
Return on Capital (ROIC)	-21.14%	-21.14%	5.78%	5.36%	1.08%	0.49%	Upgrade
Return on Capital Employed (ROCE)	-	-	9.70%	10.20%	2.10%	1.00%	Upgrade
Earnings Yield	-55.86%	-38.27%	8.31%	8.17%	16.45%	-0.09%	Upgrade
Dividend Yield	2.70%	1.90%	1.60%	1.81%	1.85%	2.19%	Upgrade
Payout Ratio	-	-	15.80%	20.24%	10.13%	-	Upgrade
Buyback Yield / Dilution	-17.72%	-17.72%	-0.54%	-	-	-	Upgrade
Total Shareholder Return	-15.02%	-15.83%	1.06%	1.81%	1.85%	2.19%	Upgrade

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