NNIT A/S 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	1,788	1,851	1,728	1,500	1,369
Revenue Growth (YoY)	-3.40%	7.12%	15.20%	9.57%	-51.63%
Cost of Revenue	1,341	1,372	1,283	1,092	1,242
Gross Profit	447	479	445	408	127
Selling, General & Admin	353	362	329	415	142
Operating Expenses	353	362	329	415	142
Operating Income	94	117	116	-7	-15
Interest Expense	-22	-24	-46	-16	-10
Interest & Investment Income	2	11	16	21	1
Currency Exchange Gain (Loss)	2	-17	-	-	-5
Other Non Operating Income (Expenses)	-4	-3	-	-14	2
EBT Excluding Unusual Items	72	84	86	-16	-27
Merger & Restructuring Charges	-59	-50	-31	-126	-65
Asset Writedown	-	-	-	-13	-56
Other Unusual Items	-24	-19	-38	-139	-87
Pretax Income	-11	15	17	-294	-235
Income Tax Expense	13	14	11	-36	-60
Earnings From Continuing Operations	-24	1	6	-258	-175
Earnings From Discontinued Operations	-	-	24	56	126
Net Income	-24	1	30	-202	-49
Net Income to Common	-24	1	30	-202	-49
Net Income Growth	-	-96.67%	-	-	-
Shares Outstanding (Basic)	25	25	25	25	25
Shares Outstanding (Diluted)	25	25	25	25	25
Shares Change (YoY)	-0.30%	-0.02%	0.58%	0.24%	-0.61%
EPS (Basic)	-0.96	0.04	1.21	-8.13	-1.98
EPS (Diluted)	-0.97	0.03	1.20	-8.13	-1.98
EPS Growth	-	-97.50%	-	-	-
Free Cash Flow	-24	-24	-248	-209	124
Free Cash Flow Per Share	-0.96	-0.96	-9.93	-8.41	5.00
Gross Margin	25.00%	25.88%	25.75%	27.20%	9.28%
Operating Margin	5.26%	6.32%	6.71%	-0.47%	-1.10%
Profit Margin	-1.34%	0.05%	1.74%	-13.47%	-3.58%
Free Cash Flow Margin	-1.34%	-1.30%	-14.35%	-13.93%	9.06%
EBITDA	99	125	144	105	105
EBITDA Margin	5.54%	6.75%	8.33%	7.00%	7.67%
D&A For EBITDA	5	8	28	112	120
EBIT	94	117	116	-7	-15
EBIT Margin	5.26%	6.32%	6.71%	-0.47%	-1.10%
Effective Tax Rate	-	93.33%	64.71%	-	-

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